Company Profile (December 2016)
Transcript of Company Profile (December 2016)
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 1
PROFILE 2
MACROECONOMIC OVERVIEW 15
PORTFOLIO 20
MANAGEMENT ACCOUNTS 61
SCHEDULE OF PROPERTIES 64
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 3
INTEGRATED COMMERCIAL PROPERTY DEVELOPER, INVESTOR AND OPERATOR
NEPI is a leading property investment and development group in the CEE, with a highly effective and skilled internal management team which combines asset management, investment, development, leasing and financial expertise.
BUSINESS STRATEGY Continued above industry growth in recurring distribution per share by:- Expanding the investment property portfolio via developing, extending, re-developing and acquiring dominant or potentially dominant retail assets in emerging European markets with high consumption growth potential; - Generating additional revenue from retail assets via active asset management; - Active re-positioning of portfolio by disposing of non-core and lower growth assets when opportune, and - Optimising funding costs, given increase in scale.
PROPERTY PORTFOLIO Exceptional property portfolio and development pipeline in Romania, Slovakia and Serbia (entered Czech Republic and Croatia in 2016), progressing with a retail expansion program in other emerging European retail markets, that generates earnings from long-term, triple net leases in Euro with strong corporate covenants.
LISTINGS
— the Main Board of the Johannesburg Stock Exchange (JSE)— the regulated market of the Bucharest Stock Exchange (BVB)The shares are transferable among the two registers.
INVESTMENT GRADE RATINGS Moody’s — Baa3 (stable outlook) Standard & Poors — BBB- (positive outlook)
DISTRIBUTIONS
NEPI generally distributes at least 90% of its net rental profits on a semi-annual basis, with a scrip dividend election option.
Profile
INVESTMENT PROPERTY OVERVIEW AS AT 30 SEPTEMBER 2016
Number
Weighted GLA
'000m2
WeightedValuation
€m
Weighted Passing rent/ERV
€mOccupancy
%TOTAL PROPERTIES 56 1 223 2 207 164
INCOME-PRODUCING 34 942 2 004 155 98.1
Retail 27 772 1 671 128 98.0
Office 5 142 317 25 98.2
Industrial 2 28 16 2 98.0
DEVELOPMENTS 5 246 182 8
Under construction 2* 50 68 8
Under permitting and pre-leasing 3** 196 90 –
Land bank – – 24 –
NON-CORE 17 35 21 1
* out of six properties under construction, four are extensions to existing properties.
** out of the seven properties under permitting and pre-leasing, four are extensions to existing properties.
80+14+4+2+Dby rental incomeas at 30 Sep 2016
GEOGRAPHICAL PROFILE
Romania 80% €125 million
Slovakia 14% €21 million
Czech Republic 4% €6 million
Serbia 2% €3 million
100% €155 million
80%ROMANIA
as at 30 Sep 2016
83+16+1+DSECTORAL PROFILEby rental income
Retail 83% €128 million
Office 16% €25 million
Industrial 1% €2 million
100% €155 million
83%RETAIL
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 4
Track record
INVESTMENT PROPERTY (€m)
— Share price — Share price with dividend reinvested
MARKET CAPITALISATION (€b)
4.0
3.0
2.0
1.0
0.0
2009 2010 2011 2012 2013 2014 2015 Nov 2016
SHARE PRICE (€)
14
12
10
8
6
4
2
2009 2010 2011 2012 2013 2014 2015 Nov 2016
6
4
2
0
ADJUSTED NAV PER SHARE (€)
2009 2010 2011 2012 2013 2014 2015 Sep 2016
Compound annual growth rate (%)
December
June
20%
15%
10%
5%
0%
20
15
10
5
0
DISTRIBUTION PER SHARE (€ cents)
2009 2010 2011 2012 2013 2014 2015 Jun 2016
NET OPERATING INCOME (€m)
150
120
90
60
30
0
2009 2010 2011 2012 2013 2014 2015 2016
2 500
2 000
1 500
1 000
500
0
2009 2010 2011 2012 2013 2014 2015 Sep 2016
September 2016
Forecast
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 5
ESTONIA
LATVIA
LITHUANIA
POLAND
CZECHREPUBLIC
HUNGARY
ROMANIA
BULGARIA
MACEDONIAALBANIA
MONTENEGRO
BOSNIAAND
HERZEGOVINA
SLOVENIA
SERBIA
CROATIA
KOSOVO
SLOVAKIA
CEE REGIONThe Group is focused on expanding its portfolio in Romania, Slovakia, Serbia, Croatia, the Czech Republic and gradually into other CEE countries (which are recent or potential candidates to EU membership) through acquisition or development of dominant or potentially dominant regional retail assets that meet its investment criteria. The establishment of scale and strong local management teams are essential to NEPI’s presence in these countries.
ROMANIA (Baa3, BBB-, BBB-)*
With regional malls and value centres, the Group is the largest owner of retail space in the country. The Group also opportunistically invests in A-grade office buildings in cities with high multinational tenant demand.
SLOVAKIA (A2, A+, A+)* After the 2013 acquisition of a dominant regional mall and the establishment of a strong local management team, the Group further extended its presence in Slovakia in 2014 and 2016. The Group currently owns four regional malls, one office building and land for the development of a retail or mixed-use scheme. The Group will continue to strengthen its presence in Slovakia through further acquisitions of retail assets.
SERBIA (B1, BBB-, B+)* The Group acquired its first Serbian mall in 2014. The country is underdeveloped in terms of retail offering and the Group is considering to gradually build up a portfolio of dominant regional retail centres. NEPI has recently acquired a land plot in a prime location in Novi Sad, and has initiated permitting for the development of a 56,000 m2 GLA mall. CZECH REPUBLIC (A1, AA-, A+)* The Group acquired in March 2016 the dominant retail scheme in Ústí nad Labem, in the northern part of the country.
CROATIA (Ba2, BB, BB)* The Group acquired in November 2016 the largest shopping mall in Zagreb, Arena Centar, as well as 4.4ha of adjacent land. Zagreb is the capital and the largest city of Croatia.
EU Member Countries Candidate and Potential Candidate to EU Membership
Geographical focus
* Credit ratings assigned by Moody’s, S&P, Fitch
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 6
Investment criteria
MEGA MALL, BUCHAREST CITY BUSINESS CENTRE, TIMISOARA
DOMINANT RETAIL ASSETSRetail assets must be or have the potential to be dominant. Size is critical to achieve comprehensive offering and tenant mix (large proportion of food and fashion anchors with a substantial leisure offering). Good location, access, visibility, design and technical specifications, and potential for extension reduce the threat of significant future competition. Professional active management of such properties creates significant and valuable growth opportunities.
The Group is focused on expanding its portfolio of dominant regional retail assets and selectively invests in A-grade office buildings, in large cities. Investment decisions are forward looking and sustainable income growth is the primary focus.
A-GRADE OFFICE BUILDINGS Offices must have a central location, excellent access to public transport, up-to-date technical specifications, large floor areas, high efficiency rates and high parking ratios. As management of office properties has limited potential for value creation, investments are made opportunistically in developments where high yields are achievable. The offices will be disposed of in time.
DEVELOPMENTSNEPI currently limits its development commitments to low-risk development, redevelopment and extension opportunities in a non-speculative phased manner: construction costs are committed to on a gradual basis following the achievement of pre-leasing targets agreed by the Board and are limited to the availability of internal sources of financing.
CITY PARK. CONSTANTA
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 7
NEPI is internally managed combining investment, development, asset management,
leasing, technical, accounting and finance expertise. The team includes approximately
330 professionals.
Unparalleled knowledge of the Romanian retail market and outstanding execution and
operational excellence illustrated by a number of best-in-class indicators, including
standards of property management, financial reporting timetables, historically consistent
low receivable balances, non-collection ratios and vacancy rates.
Strong corporate culture focused on planning, quality of execution, sustainability, ethics and
early risk assessment.
World-class experience of Board members: non-executive directors hold executive positions
in large listed companies, while Investment Committee members have in excess of 70 years
of combined experience.
Strong long-term alignment of interests between management and shareholders achieved
through a substantial shareholding in the business.
Management approach
COLLECTION RATE (%)
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
99.5% 99.8%98.1% 99.9%97.4% 99.8% 99.7% 99.6%
2009 20122010 20132011 2014 2015 Sep2016
OCCUPANCY RATE (%)
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
94.8% 95.2%98.2% 97.7%94.7% 98.2% 97.3% 98.1%
2009 20122010 20132011 2014 2015 Sep2016
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 8
EQUITYThe Company has a proven track record of raising equity in the capital markets and has developed a strong following amongst institutional and private shareholders in addition to the continued support received from strategic shareholders. The JSE is the main equity market for NEPI and the Company is included in relevant JSE indices.
Finance strategy
500
400
300
200
100
0
EQUITY RAISED (€m)
2009 2010 2011 2012 2013 2014 2015* Oct 2016
* Lower equity issues after 2014, as financing targets were achieved through an unsecured bond issued in November 2015.
150
120
90
60
30
0
TRADING VOLUMES (m)
2009 2010 2011 2012 2013 2014 2015 Sep 2016
SHARES IN ISSUE (m)
400
300
200
100
0
2009 2010 2011 2012 2013 2014 2015 Sep 2016
15,000
12,000
9,000
6,000
3,000
0
NUMBER OF SHAREHOLDERS
2009 2010 2011 2012 2013 2014 2015 Sep 2016
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 9
Finance strategy
STRATEGY
Funding results from a combination of equity issue and debt.
Long-term debt strategy is to fund assets with 35% debt on an LTV* basis (capped at 40%) and diversify financing sources to optimise cost of debt, while maintaining an adequate liquidity profile.
Gearing as at 30 September 2016 was 21.3%.
The financing strategy is biased towards group-level, unsecured debt. Secured loans are contracted only if they decrease the overall cost of debt.
INVESTMENT GRADE RATINGS
Investment grade credit ratings of Baa3 (stable outlook) from Moody’s and BBB- (stable outlook) from Standard & Poors were assigned in 2015. S&P changed the outlook from stable to positive in December 2016.
BOND ISSUE
NEPI issued €400 million of unsecured, 5.25 year Eurobonds maturing in February 2021, carrying a 3.750% fixed coupon.
Of the proceeds, €259 million were used for refinancing existing debt, while the balance was used to finance the acquisitions and developments pipeline.
Further to the bond issue, the Group improved its access to debt funding, increased the proportion of senior unsecured debt and increased the weighted average duration to maturity.
EQUITY
During 2016, the Group raised €219 million through the issue of new shares.
DEBT
The Group refinanced the Aupark Kosice secured loan, which was extended until September 2020, increased up to €105 million and carries a lower interest rate.
In November 2016, the Aupark Zilina outstanding debt of €44 million was extended until December 2022, increased up to €65 million and carries a lower interest rate.
» continued
100%
80%
60%
40%
20%
0
LEVERAGE PROFILE*
2009 2010 2011 2012 2013 2014 2015 Sep 2016
DEBT MATURITY PROFILE AS AT 30 NOVEMBER 2016 (€m)
500
400
300
200
100
0
2016 2017 2018 2019 2020 2021 2022+
Repayment of bond issue
* (loans – cash)/(investment property + listed securities)
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 10
RENTOffice tenants pay a base rent, while a large portion of retail tenants have an obligation to report turnovers and pay the higher between a base rent and a turnover rent.
TRIPLE-NET LEASESTaxes, insurance, property management fees, utility costs and common area costs are recovered from tenants. CURRENCYLeases negotiated in EUR; in Romania, Serbia, Czech Republic and Croatia, rent is invoiced in local currency equivalent and currency differences between invoice date and collection date are recovered from tenants. TERM TO FIRST BREAK OPTIONTen years for hypermarkets, DIYs and cinemas, and five years for other tenants. INDEXATIONRent and marketing charges are adjusted annually in line with EU inflation. GUARANTEESEquivalent to three months’ rent, service charge and VAT; parent company guarantee required for some office tenants.
Typical lease terms
Top 10 Retail Tenants* Annual rent
Auchan 7.7%
Carrefour 5.8%
Inditex 1.8%
C&A 1.7%
H&M 1.6%
Altex 1.6%
New Yorker 1.5%
Kingfisher 1.3%
Deichmann 1.2%
Peek&Cloppenburg 1.1%
25.1%
Top 10 Office Tenants* Annual rent
PwC 1.3%
Wipro 1.2%
Huawei 0.9%
Holcim 0.7%
Bosch 0.6%
Hella 0.5%
Accenture 0.4%
Autoliv 0.3%
Toluna 0.3%
Betfair 0.3%
6.5%
* as at 30 September 2016
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 11
Group structure outline and main shareholders
NEW EUROPE PROPERTY INVESTMENTS PLC
NE PROPERTY COOPERATIEF UA
100%
100%
100%
Management company
Property-owning companies
ROMANIA
100%
SLOVAKIA
THE NETHERLANDS
ISLE OF MAN
100%
SERBIA
SHAREHOLDERS
Management company
Property-owning companies
Management company
Property-owning companies
100%
CZECH REPUBLIC
Management company
Property-owning companies
CROATIA
100%
Management company
Property-owning companies
#except for 50% interest held in Ploiesti Shopping City and The Office.
#
Top 5 Shareholders (as at 14 October 2016)% of issued
shares
Fortress Income Fund* 18.00%
Public Investment Corporation** 11.36%
Resilient Property Income Fund*** 8.91%
STANLIB Limited 3.39%
Investec Asset Management Holdings (PTY) 3.26%
Total 44.92% *JSE listed fund focused on retail, directly or by investing in listed securities. ** One of the largest investment managers in Africa, managing assets of over €100 billion; it invests funds on behalf of public sector entities. *** JSE listed REIT focused on retail, directly or by investing in listing securities; it is the founding shareholder of NEPI.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 12
DIRECTORS BOARDAUDIT COMMITEE
INVESTMENTCOMMITEE
NOMINATIONCOMMITEE
REMUNERATIONCOMMITEE
RISKCOMMITEE
Alex Morar Chief Executive Officer – Member – – –
Mirela Covasa Finance Director – – – – Member
Dan PascariuChair Independent Non-executive
– – Chair – –
Antoine Dijkstra Independent Non-executive Member – – – Member
Desmond De Beer Independent Non-executive – Chair – Member –
Jeffrey Zidel Independent Non-executive – Member Member Member –
Michael Mills Independent Non-executive Chair – Member – Member
Nevenka Pergar Independent Non-executive Member – – – Chair
Robert Emslie Independent Non-executive Member – – Chair –
Andries DeLangeIndependent Non-executive (Alternate Director to Desmond de Beer)
– – – – –
MEETINGS PER YEAR At least four At least four As required As required At least one As required
MAIN FUNCTIONS Approves and monitors:strategic plans, investments, capex, disposals, funding, financial statements, business performance, effectiveness of internal controls, risk management policies
Reviews:accounting policies, financial statements, internal controls
Assesses:investments, capex, disposals
Recommends:qualified individuals, composition of the Board
Recommends:remuneration for Directors and executive management
Develops and monitors: risk management policies and their implementation
BALANCED BOARD STRUCTURE: majority of Independent Non-executive Directors, with extensive experience in five countries and various industries.
WORLD CLASS EXPERIENCE: property management, retail, finance, accounting, legal and administration of listed companies.
Board of Directors
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 13
Executive Directors
• Alex Morar graduated with a dual degree in finance and information systems from Stern School of Business, New York University • He began his career as an analyst at Julius Baer Investment Bank• He later joined the financial advisory practice of Deloitte Romania where he spent two years working on M&A transactions• He joined NEPI upon its founding in 2007 and has contributed to all aspects of the business since then, being recently focused on the investments and
acquisitions programme• He was appointed CEO in August 2015
ALEX MORAR Chief Executive Officer 12 years of experience, 9 years at NEPI
BSc
• Mirela Covasa graduated with a finance degree from Bucharest Academy of Economic Studies and is a member of the Association of Chartered Certified Accountants (ACCA) and Chamber of Financial Auditors of Romania (CAFR)
• Prior to NEPI she was senior manager at PricewaterhouseCoopers, where she spent eight years performing audit assignments in Romania, Slovenia and India• She has worked in accounting and auditing for fifteen years• Ms Covasa was appointed CFO in February 2015
MIRELA COVASA Chief Financial Officer15 years of experience, 5 years at NEPI
BCom, ACCA, CAFR
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 14
Non-executive Directors
Dan Pascariu is a prominent figure in Romanian banking. His career started at the Romanian Bank for Foreign Trade in 1973, where he held the position of Chairman and CEO. Mr Pascariu is a non-executive Chairman of the Supervisory Board of Unicredit Bank, Romania. The founder and first President of the Romanian Banking Association, as well as a co-founder and associate professor at the Romanian Banking Institute, Mr Pascariu is currently on the board of directors of various financial institutions in Romania and abroad.
DAN PASCARIU Independent Non-executive Chairman
MBA
Jeffrey Zidel is a successful property developer and investor, and has been involved in many aspects of the property industry for over 40 years. He is currently the Chairman of Fortress Income Fund, and was one of the co-founders of Resilient REIT Limited. Mr Zidel is Vice President of the South African Council of Shopping Centres and director of the South African Property Owners Association.
JEFFREY ZIDELIndependent Non-Executive Director
Desmond de Beer has significant experience in property investment and management. He spent several years in the banking industry, first at Barclays Bank, South Africa, where he was Bond Manager at the Barclays Trust. Subsequently, he was appointed General Manager, Corporate Equity and became a member of the Executive Committee at Nedcor Investment Bank. Since 2002, Mr de Beer is the Managing Director of Resilient REIT Limited, listed on the JSE.
DESMOND DE BEER Independent Non-executive Director
BProc, MAP
Mr. Dijkstra started his career at Credit Agricole in Rotterdam, Paris and Frankfurt. He had various managing rolls within NIBC (Netherlands), Harcourt Investment Management (Zurich), JPMorgan/ Bear Stearns and Gulf International Bank (Bahrain). He is founder and partner of Implexus Capital (Netherlands). Mr Dijkstra has extensive experience in investment management, with a focus on public sector related entities and financial institutions, and has advised numerous clients on financing.
ANTOINE DIJKSTRAIndependent Non-Executive Director
MSc, COL (INSEAD)
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 15
Non-executive Directors
Michael Mills is an experienced public company chairman and managing director with significant operating and financial experience across a range of sectors. A chartered accountant, he has held senior financial roles in a number of multinational companies. His recent experience includes chairman and CEO roles on the boards of UK listed companies operating in the finance sector, software development, healthcare services and manufacturing and a US based distribution business.
MICHAEL MILLSIndependent Non-Executive Director
BSc, FCA
Mr Emslie is a Chartered Accountant, with more than 30 years’ experience in the financial services sector and property management. He held various positions within the ABSA Group (currently part of Barclays) during a period of 21 years, latterly as Head of ABSA Corporate and Business Bank, Head of ABSA Africa and member of ABSA Group’s Executive Committee. Mr Emslie retired in 2009 and currently holds chairmanship and non-executive directorship positions in various private and public companies.
ROBERT EMSLIEIndependent Non-Executive Director
BCom, Hons Acc, CA
After qualifying as a Chartered Accountant, Mr de Lange joined the Industrial Development Corporation of South Africa Limited and then Nedbank Limited where he gained experience in debt finance, debt and equity restructurings and private equity. He joined Resilient REIT Limited, a South African based property focused company listed on the JSE, in 2004 and acts as Chief Operating Officer.
ANDRIES DE LANGEIndependent Non-Executive Director (Alternate Director to Mr Desmond de Beer)
CA (SA), CFA
Nevenka Pergar is the owner and director of an independent advisory company that offers legal and business consultancy, mainly to foreign investors in Slovenia. She also acts as a local partner of PwC Czech Republic. Ms Pergar has acquired a wide experience in public services serving in Slovenia’s Ministry of Economy and she was member of two Slovenian governments, first as a Secretary General of the Government and then as a Junior Minister for Public Administration. She is currently a member of AmCham and The Managers’ Association of Slovenia.
NEVENKA PERGARIndependent Non-Executive Director
LLB, MBA
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 17
Macroeconomic prospects
2020
4
3
2
1
0
(1)
(2)
Price inflation (%) (EU harmonised)
2016 2017 2018 2019
5
4
3
2
1
0
Real GDP growth (%)
2016 2017 2018 2019 2020
Source: Economist Intelligence Unit, IMF, Thomson Reuters (2016)
Romania Serbia Slovakia EU28CroatiaThe Czech Republic
Romania Serbia Slovakia EU28CroatiaThe Czech Republic
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 18
100
80
60
40
20
0
General gov. debt (% of GDP)
2016 2017 2018 2019 2020
20
15
10
5
0
Unemployment (%)
2016 2017 2018 2019 2020
Macroeconomic prospects » continued
Source: Economist Intelligence Unit, IMF, Thomson Reuters (2016)
Romania Serbia Slovakia EU28CroatiaThe Czech Republic
Romania Serbia Slovakia EU28CroatiaThe Czech Republic
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 19
CEE private consumption forecasted growth
Source: Eurostat, Thomson Reuters, Oxford Economics (2016)
€ private consumption/year/capita
10-y
ear
fore
cast
ed g
row
th
€2 000 €3 000 €4 000 €5 000 €6 000 €7 000 €8 000 €9 000 €10 000 €19 000
Serbia €25bn
Bulgaria €28bn
Slovenia €20bn
Hungary €56bn
Romania €104bn
CzechRepublic
€81bn
Balticcountries
€52bn
Poland €258bn
120%
100%
80%
60%
40%
20%
0
120%
100%
80%
60%
40%
20%
0
Slovakia €45bn
Croatia €26bn
EU 15
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 20
Private consumption trends
100%
80%
60%
40%
20%
0
100%
80%
60%
40%
20%
0
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
STRONG GROWTH TO CONTINUEEstimated private consumption growth
Romania Serbia Slovakia EU15CroatiaThe Czech Republic
CONVERGENCE WITH REST OF EUPrivate consumption as % of EU15 average
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Romania Serbia Slovakia CroatiaThe Czech Republic
REPLACEMENT OF TRADITIONAL WITH MODERN TRADE SUPPORTS GROWTH IN MODERN RETAIL SCHEMES100%
80%
60%
40%
20%
0%Serbia CroatiaBulgaria PolandRomania Hungary Slovakia Czech Republic Austria
Modern grocery trade Traditional grocery trade in CEE (2015)
Source: BMI, Czech Statistical Office, Economist Intelligence Unit, Eurostat, IMF, GfK consumer studies, Serbian Statistics Agency, Thomson Reuters (2016)
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 22
Tenant and expiry profile
Type A: Large international and national tenants, large listed tenants, government and major
franchisees (companies with assets and/or turnovers in excess of €200 million).
Type B: Smaller international and national tenants, smaller listed tenants and medium to large
professional firms (companies with assets and/or turnovers ranging from €100 to €200 million).
Type C: Other tenants.
Type A 65%Type B 6%Type C 29%
65+6+29+S65%TYPE A
by rentable area
TENANT PROFILE AS 30 SEPTEMBER 2016
EXPIRY PROFILE AS 30 SEPTEMBER 2016
1000
800
600
400
200
0
2016 2017 2018 2019
by rentable area (‘000 sqm)
2020 2021 2022 2023 2024 2025
Retail Office Industrial
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 23
Income-producing properties
Romania
Slovakia
Czech Republic
Serbia
1,3
17
6
8
11
16
121014
15
17 1
1717
1717
74 2
417
18
19
20
5
3
21
22
1,2,5,9
2
Croatia
23
24
13
RETAIL ROMANIA1 Mega Mall2 Promenada Mall3 Shopping City Sibiu4 Shopping City Timisoara5 Iris Titan Shopping Center6 City Park7 Shopping City Deva8 Braila Mall9 Vulcan Value Centre10 Pitesti Retail Park11 Shopping City Galati12 Ploiesti Shopping City13 Shopping City Piatra Neamt14 Shopping City Targu Jiu15 Severin Shopping Center16 Aurora Shopping Mall17 Regional strip centres
SERBIA18 Kragujevac Plaza
SLOVAKIA19 Aupark Kosice Mall20 Aupark Zilina21 Korzo Shopping Centrum22 Aupark Shopping Center Piešťany
CZECH REPUBLIC23 Forum Ústí nad Labem
CROATIA24 Arena Centar
OFFICE ROMANIA1 Floreasca Business Park2 City Business Centre3 The Lakeview4 The Office – Phases I & II
SLOVAKIA5 Aupark Kosice Tower
INDUSTRIAL ROMANIA1 Rasnov Industrial Facility2 Otopeni Warehouse
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 24
RETAILSources for catchment area, purchasing power and bank deposits per inhabitant: Population Explorer, GfK, National Bank of Romania, Statistical Office of the Slovak Republic, Czech National Bank, Statistical Office of the Republic of Serbia, Croatian National Bank
SHOPPING CITY PIATRA NEAMT, ROMANIA
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 25
Mega Mall has a very comprehensive tenant mix, with all main brands present in Bucharest; it is home to over 200 tenants, including a number of flagship stores. The mall has a significant entertainment and leisure offering of 10,000m2, including a 14-screen Cinema City, which also features the first 4DX auditorium in Romania, a World Class gym with a half-olympic sized swimming pool and a food court.
Ownership 100%Type Super-Regional MallYear opened 2015Lettable area 75 500m2
Property value €252.2 millionPassing rent €18.0 millionOccupancy 98.4%Hypermarket CarrefourFashion & Sport Adidas, Aldo, Bata, Benvenuti, Bershka, C&A, CCC, Claire’s, Colin’s,
Cropp, Deichmann, Ecco, Folli Follie, Frankie Garage, Geox, H&M, Hervis, Hilfiger Denim, House, Intersport, Kenvelo, Koton,
LC Waikiki, Levi’s, Mango, Mohito, Musette, New Yorker, Nike, Orsay, Otter, Pandora, Peek&Cloppenburg,
Pull&Bear, Reserved, Sinsay, Sport Vision, Stefanel, Steilmann, Stradivarius, Swarovski, Takko, Tom Tailor, Triumph, Zara
Children Lego, Maxi Toys, Next, NorielIT&C Flanco, Media Galaxy, SamsungHealth & beauty dm, Douglas, MAC, Melkior, Sabon, Sephora,
Pupa, Yves RocherDIY & Home decor English Home, Lem’s, Nobila CasaFood KFC, Manufaktura by Doncafé, Paul,
Pizza Dominium, Pizza Hut, SubwayEntertainment 4DX cinema, casino, gym, playground,
sports bar, swimming pool
Catchment area (within 30-minutes drive) 910 000Purchasing power/inhabitant €5 645Bank deposits/inhabitant €5 137Competition Sun Plaza - 80 000m2
AFI Palace Cotroceni - 76 000m2
ParkLake - 70 000m2
Major businesses in the area IT&CProfessional & financial services
Property & constructionUniversities Romania's largest educational centre
Mega MallRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 26
With over 60,000m2 GLA, Arena Centar offers the most diverse and attractive retail mix in Zagreb, the capital and the largest city of Croatia, with 790,000 inhabitants. The shopping centre is situated in a growing residential and commercial hub, neighboring central business district and the airport. The adjacent 4.4ha land plot offers significant opportunity for future development.
Ownership 100%Type Super-Regional MallYear opened/acquired 2010/2016Lettable area 62 100m2
Property value €218.5 millionPassing rent €15.3 millionOccupancy 94.5%Hypermarket IntersparFashion & Sport Adidas, Armani Exchange, Bata, Benetton, Bershka, C&A,
Champion, Cropp, Converse, Deichmann, Desigual, Ecco, Guess, H&M, House, Intersport, Levi’s, Massimo Dutti, Mohito, Mango,
Napapijri, New Yorker, Nike, Nine West, Office Shoes, Orsay, Pepe Jeans, Pull&Bear, Reebok, Replay, Reserved, S. Oliver,
Samsonite, Sport Vision, Springfield, Stradivarius, Tally Weijl, Takko, Terranova, Tom Tailor, Tommy Hilfiger, Timberland, US Polo Assn,
Yves Rocher, Zara, Zara HomeChildren LegoIT&C Apple, Elipso, Hewlett Packard, Samsung, SonyHealth & beauty dm, Kiehl’s, L’Occitane, Nivea, Pandora, SwarovskiDIY & Home decor JyskFood Burger King, KFC, McDonaldsEntertainment IMAX cinema
Catchment area (within 45-minutes drive) 1 400 000Purchasing power/inhabitant €7 839Bank deposits/inhabitant €5 250Competition Westgate Shopping City - 100 000m2
City Centre One East - 50 000m2
City Centre One West - 46 000m2
Avenue Mall - 36 000m2
Major businesses in the area Production of electrical machines and devicesChemical
PharmaceuticalMain local universities University of Zagreb
Catholic University of Croatia Libertas International University
Arena CentarRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 27
Ownership 100%
Type Regional MallYear opened/acquired 2008/2013Lettable area 52 000m2
Property value €130.4 millionPassing rent €11.5 millionOccupancy 95.0%Hypermarket CoraFashion Adidas, Bata, BSB, Benvenuti, Bershka, C&A,
CCC, Columbia, Deichmann, Ecco, Geox, Guess, H&M, House, Koton, Lacoste, LC Waikiki, Mango, Mohito, Mothercare, Musette, Nike, Oysho, Otter,
Pandora, Pimkie, Pull&Bear, Reserved, Sport Vision, Stefanel, Stradivarius, Tom Tailor,
US Polo Assn., ZaraFood KFC, McDonald’s, Paul, Pizza Hut, Starbucks,
SubwayIT&C AltexHealth & Beauty dm, Douglas, MAC, SephoraDIY & home decor English Home, Zara HomeEntertainment Billiard, bowling, casino, cinema 4DX, playground
Catchment area (within 45-minutes drive) 541 000Purchasing power/inhabitant €3 964Bank deposits/inhabitant €2 061Competition Maritimo Mall - 51 300m2
Tom Mall - 32 000m2
Tomis Mall - 18 800m2
Major businesses in the area Shipping and naval Tourism
Commerce and educationMain local universities Constanta Maritime University
City Park mall has a prime location in Constanta, the fifth largest Romanian city, close to Mamaia, the country’s most popular seaside resort. Phase II of the extension, including numerous new national and international fashion brands, opened in September 2016. The mall is well positioned to be the dominant mall in the city.
City ParkRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 28
Ownership 100%Type Lifestyle CentreYear opened/acquired 2013/2014Lettable area 40 400m2
Property value €160.2 millionPassing rent €10.5 millionOccupancy 99.5%Supermarket BillaFashion Adidas, Benvenuti, Bershka, C&A, Calzedonia, Deichmann,
DS Damat, Ecco, Gant, H&M, Hervis, Humanic, Intersport, Intimissimi, Killtec, Lacoste, Massimo Dutti, Musette, Oysho,
Peek&Cloppenburg, Stefanel, Stradivarius, Tommy Hilfiger, US Polo Assn., Zara
IT&C Altex, FlancoFood Chopstix, KFC, McDonalds, Paul,
Pizza Hut, Starbucks, TchiboHealth & beauty dm, Douglas, MAC, Pupa, Sephora, Yves RocherChildren Lego, NorielEntertainment Billiard, bowling, gym
Catchment area (within 15-minutes drive) 177 000Purchasing power/inhabitant €5 645Bank deposits/inhabitant €5 137Competition Baneasa Shopping City - 85 000m2
AFI Palace Cotroceni - 76 000m2
Major businesses in the area IT&CProfessional and financial services
Property & constructionUniversities Romania's largest educational centre
Promenada Mall is located in Bucharest’s new central business district, near NEPI’s office buildings, Floreasca Business Park and The Lakeview. The Group plans to extend the property with approximately 60,000m2 GLA of mixed-use fashion, leisure, entertainment and office space, with permitting currently in progress.
Promenada MallRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 29
Ownership 100%Type Regional MallYear opened/acquired 2011/2014Lettable area 33 800m2
Property value €145.1 millionPassing rent €9.5 millionOccupancy 94.0%Supermarket BillaFashion Bata, C&A, Calzedonia, Deichmann, EXIsport,
Gaastra, Geox, Guess, H&M, Intersport, Mango, Napapijri, New Yorker, Nike,
Office Shoes, Tom Tailor, Tommy Hilfiger, US Polo Assn.
IT&C Datart, Lenovo, SamsungHealth & beauty Beauty Shop, Marionnaud, Yves RocherEntertainment Casino, gym
Catchment area (within 45-minutes drive) 480 000Purchasing power/inhabitant €7 076Bank deposits/inhabitant €3 565Competition Atrium Optima - 49 300m2
Galeria Kosice - 29 500m2
Cassovia - 24 000m2
Major businesses in the area AutomotiveElectronics
SteelMain local universities Technical University of Kosice
University of Pavol Josef SafarikUniversity of Veterinary Medicine and Pharmacy
Aupark Kosice Mall is located on the southern side of the main shopping street, in the city centre of Kosice, the second largest city in Slovakia. The mall provides a wide retail offering, complemented by a leisure and food court area.
Aupark Kosice MallRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 30
Ownership 100%Type Super-Regional MallYear opened/acquired 2006/2016Lettable area 79 100m2
Property value €100.6 millionPassing rent €8.4 millionOccupancy 96.4%Hypermarket Carrefour, AuchanFashion Adidas, Benvenuti, BSB, C&A, CCC, Coccodrillo,
Decathlon, Deichmann, H&M, Hervis, Humanic, Kenvelo, Lee Cooper, New Yorker, Orsay, Pepco,
Salamander, TakkoIT&C Altex, FlancoDIY & Home decor Jysk, Lems, Leroy Merlin, Mobexpert, Nobila Casa,
Rovere MobiliHealth & Beauty dm, Douglas, Kendra, Marionnaud, Yves RocherFood KFCOthers Diverta, Noriel
Catchment area (within 45-minutes drive) 286 000Purchasing power/inhabitant €3 995Bank deposits/inhabitant €1 826Competition No relevant competitor in the areaMajor businesses in the area Automotive
Electronics Oil&Gas
Main local universities Lucian Blaga University
Shopping City Sibiu is the only modern retail centre in Sibiu, an important cultural centre, with modern infrastructure (including three rail stations and an international airport with direct connections to other European countries). NEPI is currently focused on upgrading the centre to its operational standards. Refurbishment and extension are planned for 2017, and will strengthen the fashion offer and entertainment area with a cinema and a larger food court.
Shopping City SibiuRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 31
Ownership 100%Type Regional MallYear opened 2015-2016Lettable area 57 700m2
Property value €98.6 millionPassing rent €7.9 millionOccupancy 99.8%Hypermarket CarrefourFashion Bershka, C&A, CCC, Collins, Cropp, Deichmann,
H&M, Hervis, House, Intersport, Koton, LC Waikiki, Lee Cooper, Levi’s, New Yorker, Orsay, Otter, Pepco, Pimkie, Pull&Bear, Reserved, Sinsay,
Sport Vision, Stradivarius, Timeout, Tom Tailor, Zara
IT&C Media Galaxy, Orange, TelekomHealth & Beauty dm, Douglas, Kendra, Sensiblu,
Sephora, Yves RocherFood KFC, Pizza Hut, StarbucksServices RaiffeisenOthers Noriel, Zoomania
Catchment area (within 45-minutes drive) 570 000Purchasing power/inhabitant €4 417Bank deposits/inhabitant €1 780Competition Iulius Mall - 66 500m2
Major businesses in the area Automotive FMCG
IT&CMain local universities West University
Polytechnic University
In March 2016, the Group has completed the second phase of Shopping City Timisoara, which consists of an additional 41,400m2 GLA of fashion and entertainment, hosting local and international brands. This complements the first phase, a 16,300m2 GLA hypermarket and gallery, which opened at the end of 2015. The mall includes a Cinema City, unique in the CEE region, featuring both 4DX and IMAX halls, as well as a gym with a half-olympic sized swimming pool.Shopping City Timisoara has land available for further extension of up to 80,000m2 GLA.
Shopping City TimisoaraRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 32
Ownership 100%Type Regional MallYear opened/acquired 2008/2015Lettable area 45 000m2
Property value €91.2 millionPassing rent €7.5 millionOccupancy 99.7%Hypermarket AuchanFashion Adidas, C&A, CCC, Deichmann, H&M,
LC Waikiki, New Yorker, Pepco, TakkoIT&C FlancoHealth & beauty dm, MarionnaudEntertainment Cinema
Catchment area (within 15-minutes drive) 599 000Purchasing power/inhabitant €5 645
Bank deposits/inhabitant €5 137
Competition Bucuresti Mall - 37 400m2
Mega Mall - 75 500m2
Major businesses in the area IT&CProfessional & financial services
Property & construction
Universities Romania’s largest educational centre
The property is located in the most densely populated district of Bucharest. It is anchored by the first and largest Auchan hypermarket in Romania, and houses numerous international brands as well as a seven-screen cinema.
Iris Titan Shopping CenterRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 33
Aupark ZilinaRETAIL
INCOME-PRODUCING PROPERTIES
Ownership 100%Type Regional MallYear opened/acquired 2010/2013Lettable area 25 100m2
Property value €105.4 millionPassing rent €7.5 millionOccupancy 100%Supermarket BillaFashion C&A, Calzedonia, Camaieu, Deichmann, Ecco,
EXIsport, Guess, H&M, Mango, New Yorker, Nike, Orsay, Takko, Tom Tailor,
Tommy HilfigerIT&C Datart, Orange, Slovak TelekomHealth & Beauty MarionnaudEntertainment Gym, playground
Catchment area (within 30-minutes drive) 380 000Purchasing power/inhabitant €7 681Bank deposits/inhabitant €3 565Competition Mirage Shopping Center - 21 000m2
Max Zilina - 18 500m2
Major businesses in the area AutomotiveConstruction & transportation engineering
ChemicalMain local universities University of Zilina
This regional mall is located in the historic centre of Zilina, Slovakia, the capital of a region with 700,000 residents. It is the best performing mall in the region, with the largest and widest retail offering, a simple and efficient layout and high occupancy.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 34
Shopping City DevaRETAIL
INCOME-PRODUCING PROPERTIES
Ownership 100%
Type Regional MallYear opened/acquired 2007/2013Lettable area 52 300m2
Property value €68.2 millionPassing rent €6.0 millionOccupancy 99.0%Hypermarket Auchan, Metro Cash&CarryFashion Benvenuti, C&A, CCC, Deichmann, H&M, Hervis,
New Yorker, Orsay, Otter, Pepco, TakkoIT&C AltexDIY & Home decor Jysk, PraktikerHealth & Beauty dm, Marionnaud, SensibluFood KFC, Salad Box, Subway
Entertainment Billiard, bowling, casino, cinema
Catchment area (within 45-minutes drive) 277 000Purchasing power/inhabitant €3 727Bank deposits/inhabitant €1 157Competition No other modern value centre in the regionMajor businesses in the area Automotive
CommerceConstruction materials
Education National gymnastics centre
This regional shopping centre was acquired in 2013 and its extension of over 10,100m2 GLA has been completed in 2015. The addition of international fashion brands and entertainment facilities strengthens the mall’s regionally dominant position.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 35
Ownership 100%Type Regional MallYear opened/acquired 2008/2009Lettable area 54 400m2
Property value €73.1 millionPassing rent €5.6 millionOccupancy 99.3%Hypermarket CarrefourFashion Benvenuti, Bershka, C&A, CCC, Deichmann,
H&M, Hervis, LC Waikiki, Musette, New Yorker, Office Shoes, Orsay, Otter, Pepco, Pull & Bear,
StradivariusDIY & Home decor Kingfisher, Lem’s, NaturlichIT&C Altex, Flanco
Food KFC, Salad Box, SegafredoEntertainment Billiard, bowling, cinema, ice skating
Catchment area (within 45-minutes drive) 575 000Purchasing power/inhabitant €3 309Bank deposits/inhabitant €1 099Competition NEPI’s Shopping City GalatiMajor businesses in the region Shipbuilding
Agriculture and warehousingMetalworking
Main local universities Danubius University
Braila Mall was acquired in 2009, and a subsequent three-phase redevelopment has resulted in a threefold footfall increase. With a diverse range of tenants, including a large entertainment and leisure area, this regional mall dominates its region.
Braila MallRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 36
Ownership 100%Type Regional MallYear opened/acquired 2009/2016Lettable area 27 800m2
Property value €82.6 millionPassing rent €5.5 millionOccupancy 95.0%Hypermarket BillaFashion Adidas, C&A, CCC, Cropp Town, Deichmann, Gant,
H&M, Humanic, Levi’s, Lindex, Mohito, New Yorker, Nike, Orsay, Promod, Takko, Tommy Hilfiger
Health & Beauty dm, Marionnaud, Yves RocherFood KFC, Manufaktura, TchiboEntertainment 5D cinema, cinema, playground
Catchment area (within 45-minutes drive) 478 000Purchasing power/inhabitant €6 506Bank deposits/inhabitant €6 431Competition OC Pivovar Děčin - 17 500m2
Olympia Teplice - 29 000m2
Galerie Teplice - 22 000m2
Fontana Teplice - 18 000m2
Major businesses in the region ChemicalPharmaceuticals
Raw material mining Main local universities University of J. E. Purkyně
This shopping centre, acquired in 2016, is located in Ústí nad Labem, the capital of a region with 824,000 residents. The mall is the dominant retail scheme in the region, situated in the centre of the city, at the intersection of the city’s arterial roads used by local, regional and transiting traffic. The city benefits from modern infrastructure, as it is situated at a railway junction, and the highway connecting the city to Prague and Dresden is scheduled for completion in Q1 2017.
Forum Ústí nad LabemRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 37
Ownership 100%Type Community CentreYear opened 2014Lettable area 24 600m2
Property value €48.5 millionPassing rent €3.9 millionOccupancy 99.9%Hypermarket CarrefourFashion C&A, CCC, Deichmann, H&M, Hervis, LC Waikiki,
Penti, Pepco, TakkoChildren Noriel IT&C Altex, Orange, VodafoneHealth & Beauty dm, Marionnaud, SensibluDIY & Home decor Jysk, Lem’s
Catchment area (within 30-minutes drive) 395 000Purchasing power/inhabitant €5 645Bank deposits/inhabitant €5 137Competition No other modern strip centre in the regionMajor businesses in the area IT&C
Professional and financial servicesProperty & construction
Universities Romania's largest educational centre
The Group completed the development of Vulcan Value Centre in 2014, only nine months after obtaining the building permit. Due to its prime location in a densely populated area of Bucharest, tenant mix and convenient access to public transport, the centre has reported strong trading figures since opening.
Vulcan Value CentreRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 38
Ownership 100%Type Community CentreYear opened/acquired 2007/2010Lettable area 24 800m2
Property value €42.7 millionPassing rent €3.7 millionOccupancy 100%IT&C Altex, FlancoDIY & Home decor Kingfisher, Jysk, Lem’s, Naturlich, Top Shop
Catchment area (within 45-minutes drive) 545 000Purchasing power/inhabitant €3 764Bank deposits/inhabitant €1 394Competition Jupiter City - 36 000m2
Euromall - 24 000m2
Major businesses in the area AutomotiveOil & Gas
WineryMain local universities University of Pitesti
This community centre is adjacent to the best performing hypermarket in Pitesti. The centre has a number of value tenants, including a substantial furniture and home decor offering.
Pitesti Retail ParkRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 39
Ownership 100%Type Regional MallYear opened 2013Lettable area 27 200m2
Property value €51.4 millionPassing rent €3.7 millionOccupancy 94.7%Hypermarket CarrefourFashion Benvenuti, BSB, C&A, CCC, Deichmann, H&M,
Intersport, LC Waikiki, New Yorker, Nike, Otter, Smyk, US Polo Assn.
IT&C Altex, FlancoHealth & beauty dm, Kendra, Marionnaud, Yves RocherFood KFCEntertainment Billiard, bowling, playground
Catchment area (within 45-minutes drive) 559 000Purchasing power/inhabitant €3 341Bank deposits/inhabitant €1 265Competition NEPI’s Braila MallMajor businesses in the area Iron & steel
Shipping Main local universities Dunarea de Jos University
This mall was developed in 2013, to complement NEPI’s current retail offering in the Braila–Galati region. It is the city’s only modern mall and the Group owns sufficient land for a planned substantial extension, which will include a cinema, additional food court and fashion offering.
Shopping City GalatiRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 40
Ownership 50%Type Regional MallYear opened 2012Lettable area 46 400m2
Lettable area weighted by ownership 23 200m2
Property value weighted by ownership €44.0 millionPassing rent weighted by ownership €3.4 millionOccupancy 97.1%Hypermarket CarrefourFashion Bershka, CCC, Colin’s, Deichmann, H&M,
Intersport, Koton, LC Waikiki, New Yorker, Orsay, Pull&Bear, Stradivarius, Takko, Zara
IT&C Altex, FlancoFood Chopstix, KFC, Paul, Pizza HutDIY & Home decor Lem’sHealth & beauty Douglas, Kendra, Marionnaud, Sabon, Sephora,
Yves RocherEntertainment Billiard, bowling, casino, cinema, climbing wall,
ice skating, playground
Catchment area (within 45-minutes drive) 470 000Purchasing power/inhabitant €3 755Bank deposits/inhabitant €1 394Competition AFI Palace Ploiesti - 33 000m2
Mall Ploiesti Centre - 8 000m2
Major businesses in the area Oil production and refining FMCG
Textile manufacturing centre Main local universities Oil and Gas University
George Baritiu University
This is the dominant mall in Prahova, a region with 760,000 residents. A smaller competing mall opened in late 2013, with no impact on trading levels of Ploiesti Shopping City, which continues its upward trend in sales since opening.
Ploiesti Shopping CityRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 41
Ownership 100%Type Regional MallYear opened/acquired 2012/2014Lettable area 21 900m2
Property value €40.0 millionPassing rent €3.4 millionOccupancy 94.3%Supermarket IdeaFashion Bata, C&A, Deichmann, New Yorker, Nike, Orsay,
Sport Vision, Sportina, Terranova, Tom TailorDIY & Home decor Home CentreFood McDonald'sEntertainment Cinema, climbing wall, laser tag, playground
Catchment area (within 45-minutes drive) 280 000Purchasing power/inhabitant €2 648Bank deposits/inhabitant €1 230Competition No other modern retail centre in the regionMajor businesses in the area Automotive
AgricultureCommerce
Main local universities University of Kragujevac
Kragujevac Plaza is Serbia’s only modern shopping mall outside the capital city. The centre opened in 2012 and dominates the region.
Kragujevac PlazaRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 42
Ownership 100%Type Regional MallYear opened/acquired 2016Lettable area 27 900m2
Passing rent €3.2 millionHypermarket CarrefourFashion Benvenuti, BSB, C&A, CCC, Deichmann, H&M,
Intersport, New Yorker, Orsay, Otter, Pepco, TakkoChildren NorielHealth & beauty dmIT&C AltexFood KFC, Salad Box, SpartanEntertainment billiard, cinema, playground
Catchment area (within 45-minutes drive) 245 000Purchasing power/inhabitant €3 161Bank deposits/inhabitant €1 223Competition Winmarkt Petrodava
GTC GalleryMajor businesses in the area Agricultural equipment
Food processing Pharmaceutical
Main local universities Spiru Haret University
Shopping City Piatra NeamtRETAIL
INCOME-PRODUCING PROPERTIES
The Group completed the development of Shopping City Piatra Neamt in December 2016. The mall benefits from a very good location, in a densely populated area of the city, at the intersection of two main arteries that cross the town, well serviced by local transportation. It is anchored by a Carrefour hypermarket and Cinema City (operating a six-screen cinema) and it provides a wide retail offering, complemented by a leisure and food court area.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 43
Ownership 100%Type Regional MallYear opened 2014Lettable area 26 900m2
Property value €39.3 millionPassing rent €3.1 millionOccupancy 99.7%Hypermarket CarrefourFashion Benvenuti, C&A, CCC, Deichmann, H&M,
New Yorker, Orsay, Pepco, Salamander, TakkoIT&C Altex, FlancoDIY & Home decor JyskHealth & Beauty dm, Kendra, Marionnaud, Sensiblu, Yves RocherFood KFC, Salad Box, SpartanEntertainment billiard, bowling, casino, cinema
Catchment area (within 45-minutes drive) 324 000Purchasing power/inhabitant €3 672Bank deposits/inhabitant €890Competition No other modern retail centre in the regionMajor businesses in the area Construction materials
MiningPower generation
Main local universities Constantin Brancusi University
The Group completed the development of this regional mall in Targu Jiu during 2014, within a year of the issuance of the building permit. The centre is located on one of the city’s main roads, in a densely populated district.
Shopping City Targu JiuRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 44
Ownership 100%Type Community CentreYear opened/acquired 2010/2016Lettable area 10 300m2
Property value €39.5 millionPassing rent €2.8 millionOccupancy 100%Hypermarket BillaFashion CCC, New Yorker, Mango, Orsay, Pepco, Takko,
Tally Weijl Health & beauty Marionnaud, Pupa, Yves RocherEntertainment 5D cinema, casino, playground
Catchment area (within 45-minutes drive) 791 000Purchasing power/inhabitant €7 802Bank deposits/inhabitant €4 346Competition Tesco Hypermarket Major businesses in the area SPA / tourism industry
Food processing industryMachinery industry
Main local universities University of St. Cyril and Methodius (Trnava) University of Trnava
The shopping centre, aqcuired in September 2016, is located in Piestany, a district of a region with 560,000 inhabitants. This community centre is the only new generation retail scheme in Piestany, the main resort and spa centre in Slovakia.
Aupark Shopping Center PiestanyRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 45
Ownership 100%Type Community CentreYear opened/acquired 2010-2011/2016Lettable area 16 500m2
Property value €29.5 millionPassing rent €2.6 millionOccupancy 100%Fashion C&A, CCC, Camaieu, Deichmann, H&M,
New Yorker, Orsay, Pepco , Tally Weijl, TakkoIT&C Orange, NAY, Telekom Health & Beauty dm, FannServices ČSOB bank, Slovenska sporiteľňa, Tatra BankEntertainment Cinema
Catchment area (within 45-minutes drive) 308 000Purchasing power/inhabitant €7 834
Bank deposits/inhabitant €3 376Competition No other modern retail centre in the regionMajor businesses in the area Coal mining, machine industry, building materials
industry, food industryMain local universities Faculty of Social Sciences
(University of St. Cyril and Methodius in Trnava)Faculty of Management Science and Informatics
(University of Žilina)
This shopping centre was acquired in July 2016 and represents the dominant retail scheme in Prievidza, one of the largest municipalities in a region with 590,000 inhabitants. It is part of a larger retail park, including a Tesco hypermarket and a DIY.
Korzo Shopping CenterRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 46
Ownership 100%Type Regional MallYear opened/acquired 2009/2013Lettable area 20 900m2
Property value €27.8 millionPassing rent €2.2 millionOccupancy 98.0%Hypermarket CarrefourFashion Benvenuti, C&A, CCC, Deichmann,
Lee Cooper, New Yorker, Orsay, Pepco, Takko
Children NorielIT&C AltexHealth & Beauty dm, Kendra, SensibluFood KFC, SpartanEntertainment Billiard, bowling, cinema
Catchment area (within 45-minutes drive) 175 000Purchasing power/inhabitant €3 214Bank deposits/inhabitant €790Competition Cora Gallery - 11 200m2
Major businesses in the area ShipbuildingWind farms & power generation
TourismMain local universities Gheorghe Anghel University
This regional mall was acquired in 2013 and in 2015, a first stage of the extension was completed, upgrading the centre’s visibility and market positioning. The second phase of the extension will be completed by the end of 2016 and will include additional fashion offering.
Severin Shopping CenterRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 47
Ownership 100%Type Regional MallYear opened/acquired 2008/2014Lettable area 18 000m2
Property value €8.8 millionPassing rent €1.6 millionOccupancy 100%Hypermarket CarrefourFashion Benvenuti, CCC, Deichmann, New Yorker,
Orsay, PepcoIT&C AltexHealth & Beauty Kendra, SensibluEntertainment Billiard, bowling
Catchment area (within 45-minutes drive) 430 000Purchasing power/inhabitant €3 206Bank deposits/inhabitant €966Competition GTC Galleria - 13 400m2
Major businesses in the area AgricultureAutomotive
TourismMain local universities BioTerra University
Aurora Shopping Mall is situated on the main boulevard of Buzau, Romania, a major transit hub for two of the country’s main historical regions. NEPI plans to reconfigure and refurbish the mall, including building a cinema and improving the layout and tenant configuration.
Aurora Shopping MallRETAIL
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 48
Type Strip CentresYear opened/acquired 2007-2014Lettable area *85 900m2
Lettable area weighted by ownership 24 900m2
Property value weighted by ownership €30.7 millionPassing rent weighted by ownership €2.4 millionOccupancy 100%Fashion C&A, Deichmann, New Yorker, Takko IT&C Altex DIY & Home decor MobexpertHealth & beauty dmOther Animax, Noriel, Pepco
Catchment area (within 45-minutes drive) 128 000 - 430 000Purchasing power/inhabitant €2 785 - €4 059Bank deposits/inhabitant €604 - €1 896Major businesses in the area Agriculture, Automotive,
Mining, Pharmaceutical,Textiles, Tourism
Main local universities Valahia University (Alexandria)Transylvania University (Brasov)
University of Petrosani (Petrosani)Spiru Haret University (Vaslui)
The strip centres are located in Alba Iulia, Alexandria, Brasov, Petrosani, Sfantu Gheorghe, Sighisoara and Vaslui. They all benefit from adjacent Carrefour or Kaufland hypermarkets.
Regional strip centresRETAIL
INCOME-PRODUCING PROPERTIES
* The respective retail centres are part of larger retail schemes. The remaining balance of the GLA is owned by third parties.
PHOTO: VASLUI, ROMANIA
PHOTO: BRASOV, ROMANIA
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 49
OFFICESources for macroeconomic data: Romania Institute of Statistics, Statistical Office of the Slovak Republic
THE OFFICE, ROMANIA
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 50
City Business CentreOFFICE
INCOME-PRODUCING PROPERTIES
Ownership 100%Type A-gradeYear opened/acquired (A,B,C) 2007/2012Year opened/acquired (D) 2012/2015Year opened/acquired (E) 2015/2015Lettable area 47 100m2
Property value €88.7 millionPassing rent €7.8 millionOccupancy* 97.2%*Professional services Accenture, Deloitte, Ernst&Young, 3Pillar GlobalFinancial services Banca Transilvania, Raiffeisen,
Unicredit Tiriac BankIT&C IBM, Huawei, NTT Data, SAP, Toluna, Visma, WiproOthers Autoliv, Bosch, Hella, Maerz Ofenbau,
OMV Petrom, Unified Post Timisoara is the third largest business centre in Romania, hosting international IT&C and services companies.Population 334 000Inhabitants with ages between 15-44 147 000Number of students 40 000Number of universities 6Main local universities Polytechnic University
West UniversityMajor businesses in the area Automotive
FMCGIT&C
Main languages English, French, German, Hungarian, SerbianTransportation Bus, trolleybus, tramInternational airports Traian Vuia International AirportRail stations 4Modern office stock (A & B grade) 120 000m2
The property is the largest A-grade office in Timisoara, the third city and business centre in Romania.
*Vacancy excludes the rentable areas under earn-out arrangements, applicable to buildings D and E, acquired in 2015.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 51
Floreasca Business ParkOFFICE
INCOME-PRODUCING PROPERTIES
Ownership 100%Type A-gradeYear opened/acquired 2009/2010Lettable area 36 200m2
Property value €102.4 millionPassing rent €7.6 millionOccupancy 99.1%IT&C Lenovo, WiproElectronics & Engineering Daikin, General ElectricChemicals & Pharma Berlin Chemie, BGP Products, SandozOthers Colliers, DHL, Exxon Mobil, Federal Mogul,
Goodyear, Holcim, L'Oreal, Mars, Regus, Royal Canin
Bucharest is the largest business centre in Romania, hosting well-known national and international companies.Population 1 883 000Inhabitants with ages between 15-44 902 000Number of students 171 000Number of universities 33Main local universities University of Bucharest,
Academy of Economic StudiesCarol Davila University of Medicine and Pharmacy
Polytechnic UniversityMajor businesses in the area IT&C
Professional and financial servicesProperty & construction
Languages English, French, German, Greek, Hungarian, Italian, Russian, Spanish
Transportation Bus, trolleybus, tram, metroAirports Henri Coanda International Airport
Aurel Vlaicu International AirportRail stations 6Modern office stock (A & B grade) 2.3 million m2
Floreasca Business Park is located in Bucharest’s new central business district, in close proximity to NEPI’s Promenada Mall and The Lakeview office building. In recent years this area has seen significant development, including new A-grade offices, a shopping mall and infrastructure.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 52
The LakeviewOFFICE
INCOME-PRODUCING PROPERTIES
Ownership 100%Type A-gradeYear opened/acquired 2010/2013Lettable area 25 600m2
Property value €66.8 millionPassing rent €5.1 millionOccupancy 98.8%Professional services PwCIT&C Huawei, PhilipsPharma Abbvie, Alcon, NovartisOthers LeasePlan, NEPI
Bucharest is the largest business centre in Romania, hosting well-known national and international companies.Population 1 883 000Inhabitants with ages between 15-44 902 000Number of students 171 000Number of universities 33Main local universities University of Bucharest
Academy of Economic StudiesCarol Davila University of Medicine and Pharmacy
Polytechnic UniversityMajor businesses in the region IT&C
Professional and financial servicesProperty & construction
Languages English, French, German, Greek, Hungarian, Italian, Russian, Spanish
Transportation Bus, trolleybus, tram, metroAirports Henri Coanda International Airport
Aurel Vlaicu International AirportRail stations 6Modern office stock (A & B grade) 2.3 million m2
This A-grade office building was acquired in 2013. It is located close to Floreasca Business Park and Promenada Mall, in Bucharest’s new central business district.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 53
Ownership 50%Type A-gradeYear opened/acquired (Phase I) 2014Year opened/acquired (Phase II) 2015Lettable area 40 700m2
Lettable area weighted by ownership 20 350m2
Property value €77.6 millionProperty value weighted by ownership €38.8 millionPassing rent weighted by ownership €3.3 millionOccupancy 96.9%IT&C 3Pillar Global, HP, Leoni, Lohika Systems, Yardi Professional services COS, Deloitte, Ernst&Young, Wolters KluwerTourism TUIOthers Betfair, Bombardier, Bosch,
MOL, National Instruments, YonderPlanned extension (Phase III) 18 500m2
Targeted opening 2017Cluj-Napoca is the second largest business centre in Romania, hosting well-known national and international companies, operating mainly in the IT&C sector. Population 321 000Inhabitants with ages between 15-44 139 000Number of students 66 000Number of universities 10Main local universities Babes-Bolyai University
Technnical UniversityMajor businesses in the area IT&C
ManufacturingPharmaceutical
Main languages English, French, German, HungarianTransportation Bus, trolleybus, tramInternational airport Avram Iancu International AirportRail stations 3Modern office stock (A & B grade) 230 000m2
After the completion of Phase I in 2014, the second phase of The Office, comprising 19,400m2 of A-grade office GLA, was completed at the end of 2015. Based on the continued strong demand for quality office space, construction of the third phase, consisting of 18,500m2 GLA, has commenced in January 2016. The Group is targeting its completion in 2017.
The OfficeOFFICE
INCOME-PRODUCING PROPERTIES
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 54
Aupark Kosice TowerOFFICE
INCOME-PRODUCING PROPERTIES
Ownership 100%Type A-gradeYear opened/acquired 2012/2014Lettable area 12 800m2
Property value €20.3 millionPassing rent €1.8 million*Ocuppancy 100%IT&C Eset, IBMProfessional services PwCOthers GTS, Holcim
Population 240 000Inhabitants with ages between 15-54 138 000Number of students 26 000Number of universities 3Main local universities Technical University of Kosice
University of Pavol Josef Safarik University of Veterinary Medicine and Pharmacy
Major businesses in the region AutomotiveElectronics
SteelLanguages English, German, HungarianTransportation Bus, trolleybus, tramAirports Kosice International AirportRail stations 2Modern office stock (A & B grade) 70 000m2
Aupark Kosice Tower is a ten-storey office building, connected to Kosice Mall. The building is adjacent to the main road connecting the centre with the city’s international airport.
*Minimum passing rent is guaranteed by the seller, until February 2020. Out of total GLA, 1,657 m2 was covered by this guarantee as at 30 Sep 2016.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 55
Developments
Romania
Serbia
CLUJ-NAPOCA
BUCHAREST
4
5
DROBETATURNU SEVERIN
2
1
SATU MARE
5
BRAILA
1
SFANTUGHEORGHE
3
VASLUI
7
3
RAMNICU VALCEA
4GALATI
NOVI SAD
2
SIBIU
6
UNDER CONSTRUCTION
1. Braila Mall extension
2. Severin Shopping Center extension - Phase II
3. Sfantu Gheorghe strip centre extension
4. Victoriei Office
5. The Office - Phase III
UNDER PERMITTING AND PRE-LEASING
1. Promenada Mall extension
2. Novi Sad Mall
3. Ramnicu Valcea Mall
4. Shopping City Galati extension
5. Shopping City Satu Mare
6. Shopping City Sibiu extension
7. Vaslui strip centre extension
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 56
DEVELOPMENTS UNDER CONSTRUCTION
Braila Mall extension
Ownership 100%Lettable area - Property in use 54 400m2
Estimated lettable area - Extension 2 400m2
Passing rent - Property in use €5.6 millionEstimated rental value - Extension under construction €0.5 millionTargeted opening of extension Q4 2016Major tenants Bershka, Pull & Bear,
Stradivarius
The Group is redeveloping the food court and extend the fashion offering of the centre in 2016, based on strong tenant demand.
RENDER
Severin Shopping Center extension (Phase II)
Ownership 100%Lettable area - Property in use 20 900m2
Estimated lettable area - Extension under construction 1 500m2
Passing rent - Property in use €2.2 millionEstimated rental value - Extension under construction €0.2 millionTargeted opening of extension Q4 2016
Severin Shopping Center will be extended with an additional 1,500m2 fashion GLA, increasing the total GLA of the centre to 22 400m2.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 57
DEVELOPMENTS UNDER CONSTRUCTION
PHOTO
Sfantu Gheorghe strip centre extension
Due to the success of the strip centres and demand from the tenants, the Group is able to develop extensions on some of the land available in Sfantu Gheorghe and Vaslui, adding to the fashion offering.
Ownership 100%Lettable area - Property in use 1 600m2
Estimated lettable area - Extension 1 000m2
Passing rent - Property in use €0.2 millionEstimated rental value - Extension under construction €0.1 millionTargeted opening of extension Q4 2016
This project, located in Victoriei Square, adjacent to the Romanian Government building, includes the development of a modern office and the refurbishment of a historical building. This 7,600m2 GLA landmark office is scheduled for completion in the first quarter of 2017. The delay compared to the initially estimated completion date (December 2015) is due to permitting and the complexity of technical solutions required for the façade of this unique project.
Victoriei Office PHOTO
Ownership 100%Lettable area 7 600m2
Estimated rental value €2.7 millionTargeted opening Q1 2017
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 58
DEVELOPMENTS UNDER CONSTRUCTION
The Office - Phase III
PHOTO
Based on the strong demand for quality office space, in January 2016, the Group started the development of a third phase of this A-grade office development. Various current tenants have expressed interest in renting additional office space.
Ownership 50%Lettable area - Property in use (Phases I and II) 40 700m2
Estimated lettable area - Phase III 18 500m2
Passing rent - Property in use (Phases I and II) €6.6 millionEstimated rental value - Phase III €2.8 millionTargeted opening of Phase III Q3 2017
DEVELOPMENTS UNDER PERMITTING AND PRE-LEASING
Promenada Mall extension
The planned extension of Promenada Mall will include approximately 60,000m2* gross leasable area of mixed-use fashion, leisure, entertainment and office space.
RENDER
* Promenada Mall extension’s GLA depends on permitting.
Ownership 100%Lettable area - Property in use 40 400m2
Estimated lettable area - Mall Extension up to 30 000m2
Estimated lettable area - Office Extension up to 30 000m2
Passing rent - Property in use €10.5 millionTargeted opening of extension 2018
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 59
DEVELOPMENTS UNDER PERMITTING AND PRE-LEASING
Novi Sad MallNovi Sad is the second largest city in Serbia, 70 km from the capital, Belgrade, and is connected by an international highway to Budapest, Vienna, Belgrade, Zagreb and Skopje.The land plot has a prime central location and zoning in place. The planned development includes a shopping mall of up to 56,000m2 GLA (in one or more phases). Construction of the first phase is planned to commence in April 2017, subject to permitting.
RENDER
Ownership 100%Estimated lettable area 56 000m2
Targeted opening Q4 2018
Ramnicu Valcea MallThe Group has acquired a 12 ha land plot, close to a residential neighbourhood.There is no modern dominant retail offering in the city. The development includes a shopping centre with cinema and entertainment components.
RENDER
Ownership 100%Estimated lettable area 27 900m2
Targeted opening Q4 2017
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 60
DEVELOPMENTS UNDER PERMITTING AND PRE-LEASING
Shopping City Galati extensionThe extension will include a cinema, food court and additional fashion offering, that will transform Shopping City Galati into a regionally dominant centre. The extension will create a common access and parking with adjacent Kaufland hypermarket. Footfall and turnover recorded double digit increase over the past two years. 1800 parking bays are planned as part of the extension.
Ownership 100%Lettable area - Property in use 27 200m2
Estimated lettable area - Extension 21 000m2
Targeted opening of extension Q4 2017
PHOTOShopping City Satu Mare
The development will be the regionaly dominant retail scheme, located in the centre of the city.The tenant mix will include food and fashion anchors, with various entertainment options.
Ownership 100%Estimated lettable area 17 400m2
Targeted opening 2017
RENDER
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 61
DEVELOPMENTS UNDER PERMITTING AND PRE-LEASING
Shopping City Sibiu extension
Extended and redeveloped area
The Group plans to refurbish and extend the existing shopping centre with additional fashion brands, as well as a cinema and a larger food court area.
Ownership 100%Lettable area - Property in use 79 100m2
Estimated lettable area - Extension 11 000m2
Targeted opening of extension Q4 2017
Ownership 100%Lettable area - Property in use 1 800m2
Estimated lettable area - Extension 2 800m2
Passing rent - Property in use €0.2 millionTargeted opening of extension Q2 2017
Vaslui strip centre extension
Due to the success of the strip centres and demand from the tenants, the Group is able to develop extensions on some of the land available in Sfantu Gheorghe and Vaslui, adding to the fashion offering.
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 63
CONSOLIDATED STATEMENTS OF INCOME
As the Group is focusing on being consistent in those areas of reporting that are seen to be of most relevance to investors and on providing a meaningful basis of comparison for users of the financial information, it has prepared unaudited management accounts. The main difference between the management accounts and the IFRS financial statements is that the management accounts are prepared using the proportionate consolidation method for investments in joint-ventures, which is not in accordance with IFRS (but consistent with financial statements prepared in accordance with IFRS reported before 1 January 2013), while the IFRS financial statements use the equity method for accounting for these investments (following the adoption of IFRS 11 ‘Joint Arrangements’ effective 1 January 2013).
31 Dec 2010 31 Dec 2011 31 Dec 2012 31 Dec 2013 31 Dec 2014 30 Dec 2015 30 Sep 2016
Gross rental income 17 822 25 975 31 261 45 990 67 459 110 937 109 004
Net service charge and operating expenses (1 598) (2 248) (828) (802) (1 733) (2 526) (607)
Service charge and other recoveries 3 447 6 094 8 915 14 937 25 619 44 074 46 100
Property operating expenses (5 045) (8 342) (9 743) (15 739) (27 352) (46 600) (46 707)
Net operating Income 16 224 23 727 30 433 45 188 65 726 108 411 108 397
Corporate expenses (1 863) (2 023) (2 680) (3 239) (4 538) (9 618) (8 569)
Property management net result – – 469 786 1 498 2 902 2 102
EBITDA 14 361 21 704 28 222 42 735 62 686 101 695 101 930
Net finance expense (5 071) (663) (6 246) (3 855) (1 677) (5 759) (13 275)
Finance expenses (5 653) (7 941) (9 324) (10 489) (15 676) (17 829) (18 882)
Finance income 582 6 254 1 854 3 260 6 374 3 822 997
Interest capitalised on development costs – 1 024 1 224 3 374 7 625 8 248 4 610
Non-controlling interest – – – 878 4 920 (7 427) 2 316
Dividends received from financial investments – – 822 2 906 2 417 – 738
Current income tax – – – – – – (994)
Direct investment result 9 290 21 041 22 798 42 664 68 346 88 509 90 715
Indirect investment result (2 379) (2 269) 10 305 14 800 30 849 69 889 4 323
Profit for the period attributable to equity holders 6 911 18 772 33 103 57 464 99 195 158 398 95 038
Reverse indirect result 2 379 2 269 (10 305) (14 800) (30 849) (69 889) (4 323)
Company specific adjustments 50 (287) 9 387 1 129 (144) 12 096 (1 049)
Distributable earnings before antecedent dividend 9 340 20 754 32 185 43 793 68 202 100 605 89 666
Antecendent dividend adjustment 2 325 2 323 3 157 3 577 6 870 1 954 3 706
Distributable earnings 11 665 23 077 35 342 47 370 75 072 102 559 93 372
Distributable earnings per share (euro cents) 17.61 24.67 25.95 26.79 29.69 35.34 29.28
of which recurring distributable earnings per share (euro cents) 17.61 18.54 20.88 25.79 29.69 34.76 29.28
Distribution per share (euro cents) 17.61 20.25 23.29 26.79 32.22 35.34 18.68
all amounts in €’000 unless otherwise stated
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 64
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
31 Dec 2010 31 Dec 2011 31 Dec 2012 31 Dec 2013 31 Dec 2014 30 Dec 2015 30 Sep 2016
ASSETS
Non-current assets 328 992 362 403 444 667 920 924 1 389 772 1 858 740 2 262 649
Investment property 313 755 341 802 416 674 872 465 1 334 512 1 814 357 2 185 384
Investment property at fair value 300 899 316 393 393 966 758 623 1 038 545 1 655 219 2 003 732
Developments at cost 12 856 25 409 22 708 113 842 213 894 159 138 181 652
Advances paid for investment property – – – – 82 073 – 18 872
Goodwill 13 850 13 351 13 189 16 218 17 639 23 986 41 031
Other long-term assets – 6 213 14 728 29 831 37 446 18 115 16 965
Financial assets at fair value through profit or loss 1 387 1 037 76 2 410 175 2 282 397
Current assets 31 185 62 816 213 841 149 920 180 526 410 095 190 950
Investment property held for sale – – 28 665 1 561 27 360 25 255 21 192
Trade and other receivables 7 338 7 751 15 799 31 443 41 199 55 229 44 206
Financial investments at fair value through profit or loss – – 81 865 61 079 – – 20 088
Cash and cash equivalents 23 847 55 065 87 512 55 837 111 967 329 611 105 464
TOTAL ASSETS 360 177 425 219 658 508 1 070 844 1 570 298 2 268 835 2 453 599
LIABILITIES 205 090 189 960 264 886 358 608 329 009 772 285 778 517
Bank borrowings 178 412 164 866 219 148 266 136 218 399 201 095 176 975
Bonds – – – – – 393 414 401 766
Deferred tax liabilities 15 586 15 086 22 321 50 160 55 907 93 571 124 048
Other long-term liabilities – – – 4 059 9 446 15 443 15 489
Financial liabilities at fair value through profit and loss 1 223 2 380 7 730 4 699 5 104 3 417 2 696
Trade and other payables 9 869 7 628 15 687 33 554 40 153 65 345 57 543
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS 155 087 235 259 393 622 712 236 1 241 289 1 496 550 1 675 082
TOTAL LIABILITIES AND EQUITY ATTRIBUTABLE TO EQUITY HOLDERS 360 177 425 219 658 508 1 070 844 1 570 298 2 268 835 2 453 599
Adjusted NAV per share (euro) 2.22 2.43 2.88 3.70 4.63 5.25 5.51
all amounts in €’000 unless otherwise stated
COMPANY PROFILE – DECEMBER 2016NEW EUROPE PROPERTY INVESTMENTS PLC 65
Schedule of properties as at 30 September 2016Weighted by ownership
Property name Year opened/acquired Type Location GLA GLA Valuation/Cost to date Passing rent* Average rental Occupancy
m2 m2 €m €m €/ m2/ month TOTAL PROPERTIES 1,352,000 1,223,100 2,206.6 164.7INCOME PRODUCING PROPERTIES 1,061,600 941,950 2,003.7 155.3 13.7 98.1%RETAIL 871,300 772,000 1,670.3 127.9 13.8 98.0%Mega Mall 2015 Super-Regional Mall Romania 75,500 75,500 252.2 18.0 19.9 98.4%City Park 2008 / 2013 Regional Mall Romania 52,000 52,000 130.4 11.5 18.4 95.0%Promenada Mall 2013 / 2014 Lifestyle Centre Romania 40,400 40,400 160.2 10.5 21.6 99.5%Aupark Kosice Mall 2011 / 2014 Regional Mall Slovakia 33,800 33,800 145.1 9.5 23.4 94.0%Shopping City Sibiu 2006 / 2016 Super-Regional Mall Romania 79,100 79,100 100.6 8.4 8.9 96.4%Shopping City Timisoara 2015-2016 Regional Mall Romania 57,700 57,700 98.6 7.9 11.4 99.8%Aupark Zilina 2010 / 2013 Regional Mall Slovakia 25,100 25,100 105.4 7.5 24.9 100.0%Iris Titan Shopping Center 2008 / 2015 Regional Mall Romania 45,000 45,000 91.2 7.5 13.9 99.7%Shopping City Deva 2007 / 2013 Regional Mall Romania 52,300 52,300 68.2 6.0 9.6 99.0%Braila Mall 2008 / 2009 Regional Mall Romania 54,400 54,400 73.1 5.6 8.6 99.3%Forum Ústí nad Labem 2009 / 2016 Regional Mall Czech Republic 27,800 27,800 82.6 5.5 16.5 95.0%Vulcan Value Centre 2014 Community Centre Romania 24,600 24,600 48.5 3.9 13.2 99.9%Pitesti Retail Park 2007 / 2010 Community Centre Romania ***39,900 24,800 42.7 3.7 12.4 100.0%Shopping City Galati 2013 Regional Mall Romania 27,200 27,200 51.4 3.7 11.3 94.7%Ploiesti Shopping City** 2012 Regional Mall Romania 46,400 23,200 44.0 3.4 12.3 97.1%Kragujevac Plaza 2012 / 2014 Regional Mall Serbia 21,900 21,900 40.0 3.4 12.9 94.3%Shopping City Targu Jiu 2014 Regional Mall Romania 26,900 26,900 39.3 3.1 9.6 99.7%Korzo Shopping Centrum 2010-2011/2016 Community Centre Slovakia 16,500 16,500 29.5 2.6 12.9 100.0%Severin Shopping Center 2009 / 2013 Regional Mall Romania 20,900 20,900 27.8 2.2 8.7 98.0%Aurora Shopping Mall 2008 / 2014 Regional Mall Romania 18,000 18,000 8.8 1.6 7.4 100.0%Regional strip centres 2007-2014 Strip Centres Romania ***85,900 24,900 30.7 2.4 8.2 100.0%OFFICE 162,400 142,050 317.0 25.6 15.0 98.2%City Business Centre 2007-2015/ 2015 Office Romania 47,100 47,100 88.7 7.8 13.8 ^97.2%Floreasca Business Park 2009 / 2010 Office Romania 36,200 36,200 102.4 7.6 17.4 99.1%The Lakeview 2010 / 2013 Office Romania 25,600 25,600 66.8 5.1 16.8 98.8%The Office** - Phase I & Phase II 2014-2015 Office Romania 40,700 20,350 38.8 3.3 13.5 96.9%Aupark Kosice Tower 2012 / 2014 Office Slovakia 12,800 12,800 20.3 1.8 11.7 100.0%INDUSTRIAL 27,900 27,900 16.4 1.8 5.5 98.0%Rasnov Industrial Facility 2007 Industrial Romania 23,000 23,000 11.8 1.3 4.6 97.6%Otopeni Warehouse 2010 Industrial Romania 4,900 4,900 4.6 0.5 9.3 100.0%
TOTAL DEVELOPMENTS AND LAND BANK 255,000 245,750 181.7 8.1DEVELOPMENTS UNDER CONSTRUCTION 58,900 49,650 67.7 8.1 Shopping City Piatra Neamt Development Romania 27,900 27,900 20.8 3.2 Victoriei Office Development Romania 7,600 7,600 34.9 2.7 The Office** - Phase III Extension Romania 18,500 9,250 5.6 1.4 Braila Mall extension Extension Romania 2,400 2,400 4.6 0.5 Severin Shopping Center extension - Phase II Extension Romania 1,500 1,500 1.6 0.2 Sfantu Gheorghe strip centre extension Extension Romania 1,000 1,000 0.2 0.1
DEVELOPMENTS UNDER PERMITTING AND PRE-LEASING ^^196,100 196,100 90.2 Promenada Mall extension Extension Romania 60,000 60,000 34.0 Novi Sad Mall Development Serbia 56,000 56,000 31.3 Ramnicu Valcea Mall Development Romania 27,900 27,900 9.6 Shopping City Galati extension Extension Romania 21,000 21,000 8.6 Shopping City Satu Mare Development Romania 17,400 17,400 6.7 Shopping City Sibiu extension Extension Romania 11,000 11,000 - Vaslui strip centre extension Extension Romania 2,800 2,800 -
Land bank 23.8
NON-CORE PROPERTIES 35,400 35,400 21.2 1.3The Group acquired Aupark Shopping Center Piestany, located in Piestany, Slovakia, valued at €39.5 million, with an effective date of 31 August 2016. The transfer of shares was finalised on 5 October 2016 and as a result, the transaction is not reflected in thefinancial results of the quarter ended 30 September, 2016.
* Estimated rental value for developments.** The Group holds 50% interest in Ploiesti Shopping City (in partnership with Carrefour Property) and The Office, Cluj-Napoca (in partnership with Ovidiu Sandor, an experienced Romanian office developer).*** The respective retail centres are part of larger retail schemes. The remaining balance of the GLA is owned by third parties.^ Vacancy excludes the rentable areas under the earn-out arrangements.^^ The developments under permitting and pre-leasing’s GLA depends on permitting.