Summary of audited results
FOR THE YEAR ENDED 30 JUNE 2021

What differentiates Growthpoint

  • Largest South African REIT
  • Uninterrupted track record of paying dividends
  • Funds management business with R11.7bn of assets under management
  • Experienced in-house development capability
  • 39.9% of property assets by book value are located offshore
  • 29.1% of EBIT is from our offshore investments
  • Largest portfolio of Green Star rated buildings

Group salient features

  • EBIT FROM OFFSHORE

    29.1%
    Increase from 28.2% at FY20

  • OFFSHORE ASSETS

    39.9%
    Decrease from 40.8% at FY20

  • SA REIT LTV LEVELS

    40.0% LTV
    Decrease from 43.9% at FY20


  • GLOBAL SCALE MOODY'S RATING

    Ba2

  • SA REIT NAV 2 023 CENTS PER SHARE

    (12.3%)
    Decrease from FY20

  • TOTAL PROPERTY ASSETS

    R152.8bn
    8.4% decrease from R166.7bn at FY20


  • INCLUDED IN MAJOR SUSTAINABILITY INDICES

    FTSE/JSE Responsible Investment Index, Dow Jones FTSE4Good Emerging Index

  • NATIONAL SCALE MOODY'S RATING

    Aa1.za

  • ASSETS UNDER MANAGEMENT (FUNDS MANAGEMENT)

    R11.7bn
    Increase from R10.0bn at FY20


Participants of

Growthpoint is an international property company that provides space to thrive with innovative and sustainable property solutions.

INTRODUCTION

Growthpoint is the largest South African primary JSE-listed REIT with a quality portfolio of 432 directly owned properties in South Africa (RSA) valued at R68.8bn, including five hospitals and one medical chambers valued at R2.8bn owned by Growthpoint Healthcare Property Holdings (RF) Limited (GHPH). Growthpoint has a 62.2% shareholding in GHPH.

Growthpoint has a 62.2% interest in ASX-listed Growthpoint Properties Australia Limited (GOZ), which owns 55 properties in Australia valued at R49.5bn and a 52.1% interest in LSE-listed Capital & Regional Plc (C&R), which owns seven properties in the United Kingdom valued at R10.5bn.

Growthpoint has three equity-accounted investments valued at R15.0bn. Our 50.0% share of the V&A Waterfront (V&A) (R6.3bn) and 29.3% stake in London Stock Exchange AIM-listed Globalworth Real Estate Investments (GWI) (R8.6bn) are the largest of these investments.

Growthpoint has five unlisted investments, valued at R808.1m of which our 16.1% stake in Lango Real Estate Limited (Lango), formerly Growthpoint Investec African Properties Limited (GIAP) (R758.2m) is the largest.

GOZ owns a 15.0% stake in ASX-listed APN Industria REIT (ADI), valued at R1.1bn.

Growthpoint has a trading and development sector which develops commercial property internally and for third parties. Growthpoint also has a funds management sector with assets under management of R11.7bn (FY20: R10.0bn).

Growthpoint is included in the FTSE/JSE Top 40 Index (J200) with a market capitalisation of R51.1bn at 30 June 2021 (FY21). On average, 244.8m shares (FY20: 218.5m) with a value of R3.2bn (FY20: R3.9bn) were traded per month during the period. This makes Growthpoint a liquid and tradable way to own commercial property in South Africa. The value of Growthpoint’s property portfolio is split between South African (inclusive of the V&A) (60.1%) and international (39.9%) assets. It is well diversified in the three major sectors of commercial property, being retail, office and industrial. Most of the RSA portfolio is in economic nodes within major metropolitan areas.

For FY21 the SA REIT net asset value (SA REIT NAV) of the Group decreased by 12.3% to 2 023 (FY20: 2 307) cents per share.

IMPACT OF COVID-19 ON THE BUSINESS

Our tenants have continued to be impacted as South Africa has moved through the various lockdown levels and in particular by the restrictions on alcohol sales and curfews imposed as a result of both the second and third waves. Our retail tenants, particularly restaurants, gyms and cinemas are the worst affected. For the financial period we provided rental relief of R230.4m (FY20: R436.3m) to our tenants with R32.8m (FY20: R141.4m) in deferred rent and R197.6m (FY20: R277.5m) of rental discounts. We recovered R156.0m (FY20: R17.4m) of deferred rent in the period and incurred R6.0m (FY20: R6.8m) of Covid-19-related expenses. 90.1% of the total deferrals granted since the onset of Covid-19 have been recovered.

Historically the V&A has been a standout performer for Growthpoint. However, given its strong reliance on international and local tourism and heavy weighting to the hotel, retail and restaurant trade, it has suffered disproportionately to the rest of the South African portfolio with its contribution to distributable income dropping by 39.8% to R364.9m (FY20: R606.5m).

Our international investments in GOZ and GWI were less affected by Covid-19 at an operational level as a result of their focus on office and industrial properties with strong customer bases weighted toward listed corporates and government in Australia, and large multinational tenants in Poland and Romania. Dividends received from GWI decreased by 35.2% linked to the opportunity cost of holding significant cash balances which at 30 June 2021 amounted to EUR460m.

C&R with its 100% retail focus has faced extreme challenges with the UK experiencing its third full lockdown (6 January to 12 April 2021) since the first was imposed in March 2020.

While encouraging progress is being made in relation to vaccination of the population in the markets we operate in, the outlook remains unclear.

Growthpoint supports the respective national vaccination drives and has actively encouraged all its stakeholders and their staff to be vaccinated.

Notwithstanding all of the above, our geographic and sectoral diversity has placed us in a position of strength to weather the Covid-19 storm.

STRATEGY

In line with Growthpoint’s vision “to be a leading international property company providing space to thrive”, the company’s strategy incorporates: the optimisation and streamlining of our RSA portfolio; the introduction of new revenue streams via the funds management business and trading and development for third parties and further international diversification, with a focus on markets where we have a competitive edge and direct access to capital.

While our strategic pillars remain intact, in the short to medium term our priority remains the protection of our balance sheet and liquidity position.

The Board is satisfied with the progress made in bolstering the balance sheet in FY21 through various initiatives, including the R4.3bn equity raise (excluding costs), the R577.0m proceeds received from the Distribution Re-investment Plan (DRIP), R559.0m of asset sales and R864.8m (after income tax of R149.0m) cash retained as a result of lowering the dividend pay-out ratio to 80%.

REDUCTION IN FUNDS FROM OPERATIONS (FFO) AND DISTRIBUTABLE INCOME PER SHARE (DIPS)

Group SA REIT FFO for FY21 decreased by R532m from R5 185m for FY20 to R4 653m or 10.3%. On a per share basis it decreased by 19.9% from 170.7c to 136.8c. Group distributable income decreased by R426m from R5 478m to R5 052m, or 7.8%. Distributable income per share (DIPS) decreased by 19.1% from 183.1c to 148.1c.

BASIS OF PREPARATION

The summarised consolidated financial statements are prepared in accordance with International Financial Reporting Standards, IAS 34 Interim Financial Reporting, the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by Financial Reporting Standards Council and the requirements of the Companies Act of South Africa. The accounting policies applied in preparing these financial statements are in terms of International Financial Reporting Standards and are consistent with those applied in the previous annual financial statements.

These summarised consolidated financial statements are extracted from the audited information but are not themselves audited. The annual financial statements were audited by Ernst & Young Inc., who expressed an unmodified opinion thereon. The auditor’s report does not report on all the information contained in these summarised consolidated financial statements.

Shareholders are therefore advised that in order to obtain a full understanding of the nature of the auditor’s engagement, they should obtain a copy of the auditor’s report, together with the accompanying audited consolidated financial statements, both of which are available for inspection at the company’s registered office or on the company’s website. The directors of Growthpoint Properties Limited take full responsibility for the preparation of this report and confirm that the selected financial information has been correctly extracted from the underlying consolidated financial statements.

Mr G Völkel (CA(SA)), Growthpoint’s Group Financial Director, was responsible for supervising the preparation of these condensed consolidated financial statements.

GOZ

The investment in GOZ was accounted for in terms of IAS 21 The Effects of Changes in Foreign Exchange Rates. The statement of financial position includes 100% of the assets and liabilities of GOZ, converted at the closing exchange rate at FY21 of R10.70:AUD1 (FY20: R11.98:AUD1).

A deferred tax liability of R4.2bn (FY20: R3.8bn) is included in the statement of financial position. This relates to capital gains tax payable in Australia if Growthpoint were to sell its investment in GOZ.

The statement of profit or loss and other comprehensive income also includes 100% of the revenue and expenses of GOZ, which were translated at an average exchange rate of R11.49:AUD1 for FY21 (FY20: R10.49:AUD1). The resulting foreign currency translation difference is recognised in other comprehensive income. A non-controlling interest was raised for the 37.8% (FY20: 37.8%) not owned by Growthpoint.

Included in the FY21 distributable income is a R987.0m dividend received from GOZ, compared to R1 010.1m for FY20. This is accounted for by the GOZ dividend per share for FY21 of AUD20.0c compared to AUD21.8c in FY20. Included in normal tax in the statement of profit or loss and other comprehensive income is R110.3m (FY20: R125.3m) which relates to withholding tax paid on the distributions received from GOZ.

C&R

The investment in C&R was accounted for in terms of IAS 21 The Effects of Changes in Foreign Exchange Rates. The statement of financial position includes 100% of the assets and liabilities of C&R, converted at the closing exchange rate at FY21 of R19.75:GBP1 (FY20: R21.52:GBP1).

The statement of profit or loss and other comprehensive income also includes 100% of the revenue and expenses of C&R, which were translated at an average exchange rate of R20.71:GBP1 for FY21 (FY20: R20.75:GBP1). The resulting foreign currency translation difference is recognised in other comprehensive income. A non-controlling interest was raised for the 47.9% (FY20: 47.9%) not owned by Growthpoint.

C&R did not declare a dividend for FY21.

C&R signed extensions of loan covenant waivers on The Mall and Ilford to January 2022 and April 2022 respectively and agreed terms on an extension to the Luton waiver until January 2022.

V&A, GWI AND OTHER EQUITY-ACCOUNTED INVESTMENTS

The investments in the V&A (joint venture), GWI and the other equity-accounted investments were accounted for in terms of IFRS 11 Joint Arrangements and IAS 28 Investments in Associates. The equity-accounting method was used – the Group’s share of the profit or loss and other comprehensive income of these investments were accounted for.

Included in the FY21 distributable income is R364.9m from the V&A (FY20: R606.5m) and R370.3m from GWI (FY20: R569.7m).

REVENUE AND COST-TO-INCOME

Revenue increased by 6.2% for FY21 compared to FY20. RSA revenue increased by 4.0%, and GOZ revenue decreased by 0.4% compared to FY20. C&R is not comparable as revenue was only included for six months in FY20. The SA REIT cost-to-income ratio for the Group decreased to 38.8% at FY21 from 40.1% at FY20. For RSA the ratio decreased to 41.8% from 44.5% at FY20 and GOZ increased to 23.5% from 22.1% at FY20. For C&R the ratio increased to 55.6% from 54.8% at FY20.

FAIR VALUE ADJUSTMENTS

The revaluation of properties in RSA, GOZ and C&R resulted in an overall decrease of R4.4bn (3.3%) (FY20: R8.4bn or 5.7%) to R128.2bn (FY20: R139.1bn) for investment property (including investment properties classified as held for sale). The revaluation of properties resulted in a decrease of R5.4bn (7.4%) (FY20: R7.1bn or 8.8%) for RSA, an increase of R3.9bn (8.7%) (FY20: R1.1bn or 2.2%) for GOZ and a decrease of R2.9bn (FY20: 21.7%) (FY20: R2.4bn or 14.1%) for C&R.

Property assets held for trading and development are held at the lower of cost or net realisable value. The RSA valuation decrease was driven mainly by lower market rental growth assumptions on the back of a weak macro-economic environment and the impact of Covid-19. An impairment loss of R30.0m (5.2%) (FY20: Rnil) was recognised on property assets held for trading and development.

Interest-bearing borrowings and derivatives were fair valued using the RSA or foreign exchange denominated swap curves at FY21, decreasing the overall liability by R615.1m (FY20: increase of R1.7bn). These fair value adjustments and other non-distributable items, such as capital items, non-cash charges, deferred taxation and the net effect of the non-controlling interests’ portion of the non-distributable items, were transferred to the nondistributable reserve.

FINANCE COSTS

Finance costs, including finance costs and income received on interest rate swaps, increased by 7.1% to R3.3bn (FY20: R3.1bn). The interest cover ratio decreased to 2.9 times for FY21 (FY20: 3.1 times). The weighted average interest rate for RSA borrowings was 7.8% (FY20: 8.2%) (6.0% including foreign-denominated loans and cross-currency interest rate swaps (CCIRS) (FY20: 5.9%)). The weighted average maturity of debt for RSA borrowings decreased to 3.1 years (FY20: 3.6 years). Finance costs for GOZ increased by 3.3% from R547.6m in FY20 to R564.4m in FY21 mainly due to interest that is no longer capitalised on development projects, partially offset by reduced cost of debt and lowering borrowings. Finance costs for C&R were R352.5m in FY21.

FINANCE AND OTHER INVESTMENT INCOME

Finance and other investment income increased by 34.0% to R138.5m (FY20: R103.4m). This is mainly due to an increase in dividends received on investments partially offset by a decrease in interest from Workshop 17 loans converted into preference shares.

ACQUISITIONS AND COMMITMENTS

Growthpoint acquired one office property for R21.5m, one healthcare property for R193.5m, one trading and development property for R70.0m and 20 telecommunications assets in South Africa for R23.6m (included in Industrial) during the period. The development and capital expenditure for RSA of R1.0bn (FY20: R2.0bn) was for various developments and capital expenditure in the period, including the refurbishment of the Altron office in Woodlands Office Park, for R177.5m and Longkloof Studios for R111.6m. Growthpoint has commitments outstanding for RSA developments totalling R310.8m at FY21 (FY20: R634.0m) of which E-shelter, Samrand (R141.7m) and the Kent sectional title residential at La Lucia Mall (R105.8m) are the largest.

GOZ made no further acquisitions during the period but incurred capital costs of R125.9m (AUD9.6m). The largest are the refurbishment of 75 Dorcas Street, South Melbourne, VIC for R71.0m (AUD6.2m) and 1 Charles Street, Parramatta, NSW for R41.2m (AUD3.6m).

GOZ has commitments outstanding totalling R1.0bn (AUD97.1m) at FY21 (FY20: R608.5m (AUD50.8m)). These commitments relate to ongoing capital expenditure at 1 Charles Street, Parramatta, NSW of R482.8m (AUD45.1m) and the acquisition of 11 Murray Rose Avenue, Sydney Olympic Park, NSW for R556.6m (AUD52.0m).

C&R incurred development costs of R83.1m (GBP4.0m) (FY20: R130.0m or GBP6.7m) and has commitments outstanding of R53.3m (GBP2.7m) at FY21 (FY20: R86.1m or GBP4.0m).

FUNDS MANAGEMENT

Part of Growthpoint’s strategy is to build a funds management business with assets of R15.0bn under management over the next three to five years. To this end we have already established two separately identifiable funds with total assets under management of R11.7bn.

  • Lango Real Estate Limited (Lango). Growthpoint’s stake is 16.1%.

    Lango, a joint venture with Ninety One Limited, owns eight quality office and retail assets and three plots of land valued at USD600.9m (FY20: USD601.0) and has a NAV of USD330.2m at FY21 (FY20: USD329.6m). Lango paid its maiden distribution of USD1.6m to shareholders in December 2020 followed by a final distribution of USD1.3m in June 2021 translating into a total distribution of R6.6m for Growthpoint for the year.

    Growthpoint followed a DRIP for both distributions. Growthpoint furthermore received R14.0m (USD1.0m) from the Lango Manco (Lango Real Estate Management Limited) during the year.

  • Growthpoint Healthcare Property Holdings (RF) Limited (GHPH). Growthpoint’s stake is 62.2%.

    GHPH has to date attracted approximately R1.0bn in investments from third-party investors. There is a significant pipeline of both acquisitions and greenfield developments.

    Growthpoint has an effective 62.2% interest in GHPH (R358.4m equity (FY20: R348.6m) and a convertible loan of R887.0m (FY20: R881.8m)).

TRADING AND DEVELOPMENT

Adhering to the limits previously communicated, the value of projects pre-identified as opportunities for trading and development for third parties in South Africa will not exceed 3.0% of the value of the South African portfolio and assets developed for our own balance sheet will not exceed 5.0%. In the present environment we have, however, scaled back all non-essential capital and development spend and will only proceed with opportunities which are client-driven or substantially pre-let.

DISPOSALS AND HELD-FOR-SALE ASSETS

Growthpoint disposed of eight properties in the period (FY20: 13) for R559.0m (FY20: R581.8m), the largest being the Exxaro Corporate Centre at R243.0m. GOZ disposed of three properties, 120 Northcorp Boulevard, Broadmeadows, VIC for R604.0m (AUD50.2m), Quad 2, 6 Parkview Drive for R338.5m (AUD33.1m) and Quad 3, 102 Bennelong Parkway for R338.5m (AUD33.1m). At FY21, eight RSA properties (FY20: two) valued at R181.2m (FY20: R84.4m) were classified as held for sale. No Australian or United Kingdom properties were classified as held for sale.

ARREARS

Total RSA arrears at FY21 were R308.2m (FY20: R511.0m) with a loss allowance of R174.5m (FY20: R254.0m). This includes rental deferments granted to tenants as a result of Covid-19 of R18.2m (FY20: R141.4m). Total net RSA bad debt write-offs and provisions were R29.9m (FY20: R236.5m).

Total GOZ arrears at FY21 were R5.7m (FY20: R9.7m) with a loss allowance of R1.1m (FY20: R2.8m). Total C&R arrears at FY21 were R471.9m (FY20: R300.0m) with a loss allowance of R164.0m (FY20: R13.2m).

Growthpoint’s GLA and vacancy levels as a percentage of its total portfolio GLA were:

  GLA   Vacancy
  FY21
m2
FY20
m2
  FY21
%
FY20
%
Retail 1 356 981 1 365 391   6.2 5.1
Office 1 708 285 1 672 010   19.9 15.4
Industrial 2 262 728 2 308 913   9.4 7.1
Healthcare 89 637 77 219  
Trading and development 55 403 70 200   46.8
RSA total 5 473 034 5 493 733   11.6 9.5
V&A 232 531 227 415   3.0 1.5
GOZ 1 033 028 1 042 929   2.3 5.5
C&R 350 980 328 512   18.2 5.5
Total/average % 7 089 573 7 092 589   10.3 7.6

Vacancies increased across all the RSA sectors, except healthcare and trading and development. Tenant retention remains a priority and we are driving it through various initiatives including the UNdeposit, SmartMove and Growthpoint’s resource efficient, sustainable Thrive Portfolio.

BORROWINGS, NET WORKING CAPITAL AND LIQUIDITY

The SA REIT loan-to-value ratio for the Group (SA REIT LTV) was 40.0% for FY21 (FY20: 43.9%). The RSA LTV decreased to 35.1% (FY20: 39.8%), the GOZ SA REIT LTV decreased to 27.6% (FY20: 31.2%) and the C&R SA REIT LTV increased to 65.5% (FY20: 51.4%).

Growthpoint has consistently applied its policy for measuring the fair value of long-term interest-bearing loans and derivatives. There were no changes in valuation techniques, nor were there any transfers between level 1, level 2 and level 3 during the period. The Group has unsecured interest-bearing borrowings of R21.6bn (FY20: R24.5bn). All other interest-bearing borrowings across the Group are secured. Growthpoint has unused committed bank facilities of R6.5bn (FY20: R3.1bn) in RSA and separately R4.1bn (AUD387.5m) (FY20: R4.3bn or AUD360.0m) in GOZ and cash of R709.8m (FY20: R140.8m) in RSA, R358.1m (AUD33.5m) (FY20: R476.8m or AUD42.7m) in GOZ and R1.6bn (GBP78.7m) (FY20: R1.8bn or GBP82.1m) in C&R at FY21, which assures their ability to meet their short-term commitments.

CHANGE IN DIRECTORATE

Andile Sangqu and Prudence Lebina were both appointed as Independent Non-executive Directors on 21 September 2020. Andile is Chairman of the Social, Ethics and Transformation Committee and also serves as a member of the Audit Committee and the Governance and Nomination Committee.

Prudence serves as a member of the Risk Management and Audit Committees. Mzolisi Diliza, Ragavan Moonsamy and Eric Visser all retired from the Board at the AGM on 8 December 2020 after 19, 15 and 18 years, respectively.

Rhidwaan Gasant was appointed as Deputy Chairman on 16 March 2021 and will take over from Francois Marais as Chairman when he retires at the AGM on 16 November 2021.

John Hayward will also retire at the AGM on 16 November 2021 after 19 years of service.

Melt Hamman was appointed as an Independent Non-executive Director on 14 September 2021.

We thank all the retiring directors for their dedicated service to Growthpoint.

GOING CONCERN

The directors have assessed the Group’s ability to continue as a going concern. As at 30 June 2021, the Group had a substantial positive net asset value and a robust liquidity position with access to R6.5bn in RSA and separately R4.1bn in GOZ of committed undrawn credit facilities. The following uncertainties were considered as part of the going concern assessment.

Access to liquidity

Stressed market conditions may impact debt funders’ risk appetite and limit access to liquidity.

Covenants

Loan-to-value and interest cover ratio covenants may come under pressure due to decreasing property valuations and rental income because of the expected economic downturn related to the pandemic. The maximum loan-to-value covenants the Group is exposed to is 55.0%, which is well above the current Group SA REIT LTV of 40.0%.

Provision for credit losses

The provision for credit losses and write-off of unrecoverable amounts may increase as tenants’ businesses may continue to be impacted by the pandemic globally.

Conclusion

After due consideration, the directors have concluded that the Group has adequate resources and debt facilities to continue operating for the foreseeable future and that it is appropriate to adopt the going concern basis in preparing the financial statements.

EVENTS AFTER THE REPORTING PERIOD

Declaration of dividend after reporting period

In line with IAS10 Events after the Reporting Period, the declaration of the dividend occurred after the end of the reporting period, resulting in a non-adjusting event that is not recognised in the financial statements.

Political unrest

In July 2021, the KwaZulu-Natal and Gauteng provinces of South Africa experienced significant protest action. These protests were accompanied by violence, theft and destruction of property.

Regrettably, these actions have been disruptive to the broader South African society and to the country’s struggling economy. The company had two retail and five industrial assets impacted, none of which suffered material damage. We continue to work with our business partners to safeguard our assets.

IFC loan

On 31 August 2021 the International Finance Corporation (IFC) invested USD20 million into GHPH. The Group signed a four-year USD60 million convertible loan facility from the IFC, with the IFC having the option to convert the loan into GHPH equity.

Long-term loan granted – V&A Waterfront

On 7 September 2021 the Group signed an extension of the long-term loan granted to the V&A Waterfront. The loan is now payable on 30 September 2026.

PROSPECTS

The majority of the Group’s assets are in South Africa, both by EBIT (70.9%) and by market value of property assets (60.1%), where the macro-economic environment coupled with the recent domestic unrest remains deeply concerning. The effects of the pandemic, on top of a depressed economy, have negatively impacted all three of our domestic sectors where property fundamentals are expected to remain under pressure, notwithstanding the emergence of some green shoots, in particularly retail sales. The recovery of the V&A is dependent on the resumption of international tourism. GOZ and GWI have been relatively unaffected by the pandemic and have robust balance sheets, liquidity positions and strong tenancies. C&R has been severely impacted by the pandemic which has accelerated the structural trends that were already underway in the UK retail industry with the downturn being faster and more profound than expected. However, we believe that UK retail is close to the bottom of the downward cycle.

Our prospects are inextricably linked to our operating environment. As the world and the RSA economies recover gradually, we will benefit from this. We are a strong and diversified business and our conservative approach to managing the business together with our robust balance sheet and liquidity position will stand us in good stead.

We are committed to retaining our REIT status and intend to continue to pay dividends twice a year, of at least 75% of distributable income.

FINAL DIVIDEND

Notice is hereby given of the declaration of the final dividend number 71 of 60.0c per share (80% of DIPS) for the period ended 30 June 2021.

OTHER INFORMATION

  • Issued shares at 30 June 2021: 3 430 787 066 ordinary shares of no par value
  • Income tax reference number of Growthpoint: 9375/077/71/7.

Shareholders are advised that the dividend meets the requirements of a “qualifying distribution” for the purposes of section 25BB of the Income Tax Act, No 58 of 1962 (Income Tax Act). The dividends on the shares will be deemed to be taxable dividends for South African tax purposes in terms of section 25BB of the Income Tax Act.

TAX IMPLICATIONS FOR SOUTH AFRICAN RESIDENT SHAREHOLDERS

Dividends received by or accrued to South African tax residents must be included in the gross income of such shareholders and will not be exempt from the income tax in terms of the exclusion to the general dividend exemption contained in section 10(1)(k)(i)(aa) of the Income Tax Act, because they are dividends distributed by a REIT. These dividends are, however, exempt from dividend withholding tax (dividend tax) in the hands of South African resident shareholders provided that the South African resident shareholders have provided to the Central Securities Depository Participant (CSDP) or broker, as the case may be, in respect of uncertificated shares, or the company, in respect of certificated shares, a DTD(EX) (dividend tax: declaration and undertaking to be made by the beneficial owner of a share) their form to prove their status as South African residents.

If resident shareholders have not submitted the above mentioned documentation to confirm their status as South African residents, they are advised to contact their CSDP or broker, as the case may be, to arrange for the documents to be submitted prior to the payment of the dividend.

TAX IMPLICATIONS FOR NON-RESIDENT SHAREHOLDERS

Dividends received by non-resident shareholders from a REIT will not be taxable as income and instead will be treated as ordinary dividends which are exempt from income tax in terms of the general dividend exemption section 10(1)(k) of the Income Tax Act. Any dividend received by a non-resident from a REIT is subject to dividend tax at 20%, unless the rate is reduced in terms of any applicable agreement for the avoidance of double taxation (DTA) between South Africa and the country of residence of the non-resident shareholder. Assuming dividend tax will be withheld at a rate of 20%, the net amount due to non-resident shareholders is 48.0c per share. A reduced dividend withholding tax rate in terms of the applicable DTA may only be relied on if the non-resident shareholder has provided the following forms to their CSDP or broker, as the case may be, in respect of uncertificated shares, or the company, in respect of certificated shares:

  • A declaration that the dividend is subject to a reduced rate as a result of the application of the DTA; and
  • A written undertaking to inform the CSDP broker or the company, as the case may be, should the circumstances affecting the reduced rate change or the beneficial owner cease to be the beneficial owner, both in the form prescribed by the Commissioner of the South African Revenue Service.

If applicable, non-resident shareholders are advised to contact the CSDP, broker or the company to arrange for the above mentioned documents to be submitted prior to payment of the dividend if such documents have not already been submitted.

SALIENT DATES AND TIMES

  2021
Last day to trade (LDT) cum dividend Tuesday, 19 October
Shares to trade ex dividend Wednesday, 20 October
Record date Friday, 22 October
Payment date Monday, 25 October

Shares may not be dematerialised or rematerialised between commencement of trade on Wednesday, 20 October 2021 and the close of trade on Friday, 22 October 2021. The above dates and times are subject to change. Any changes will be released on SENS.

By order of the Board

Growthpoint Properties Limited
14 September 2021

Directors
JF Marais (Chairman), FM Berkeley, NO Chauke*
(Human Resources Director), EK de Klerk* (Chief Executive
Officer South Africa), R Gasant (Chairman Elect), M Hamman,
JC Hayward# (Lead Independent Director), KP Lebina,
SP Mngconkola, NBP Nkabinde, AH Sangqu, LN Sasse*
(Group Chief Executive Officer), JA van Wyk#, G Völkel*
(Group Financial Director)

* Executive #British

Growthpoint Properties Limited
(Incorporated in the Republic of South Africa)
(Registration number 1987/004988/06)
A Real Estate Investment Trust, listed on the JSE
Share code: GRT ISIN: ZAE000179420

Registered office
The Place, 1 Sandton Drive, Sandown, Sandton, 2196
PO Box 78949, Sandton, 2146

Company Secretary
Johan de Koker

Transfer Secretary
Computershare Investor Services (Pty) Ltd
(Registration number 2004/003647/07)
Rosebank Towers, 15 Biermann Avenue
Rosebank, Johannesburg, 2196
Private Bag X9000, Saxonwold, 2132

Sponsor
Investec Bank Limited
(Registration number 1969/004763/06)
100 Grayston Drive, Sandown, Sandton, 2196
PO Box 785700, Sandown, Sandton, 2146

for the year ended 30 June 2021

The second edition of the SA REIT Association’s best practice recommendations was issued in November 2019, outlining the need to provide consistent presentation and disclosure of relevant ratios in the SA REIT sector. This will ensure information and definitions are clearly presented, enhancing comparability and consistency across the sector.

  2021
Rm
2020
Rm
SA REIT funds from operations (SA REIT FFO) per share    
Loss attributable to the owners of the company (497) (6 865)
Adjusted for:    
Accounting/specific adjustments: 5 824 8 638
Fair value adjustments to:    
   Investment property 4 745 8 723
   Debt and equity instruments held at fair value through profit or loss 584 (1 723)
   Depreciation and amortisation of intangible assets 108 99
   Impairment of goodwill or the recognition of a bargain purchase gain 30 624
   Gains or losses on the modification of financial instruments 295 152
   Deferred tax movement recognised in profit or loss 400 1 000
   Straight-lining operating lease adjustment (322) (353)
   Transaction costs expensed in accounting for a business combination 28 184
   Adjustments to dividends from equity interests held (44) (68)
Adjustments arising from investing activities: (98) (13)
   Gains or losses on disposal of equipment 24 (2)
   Development fees and profit earned (122) (11)
Foreign exchange and hedging items: (2 014) 3 533
   Fair value adjustments on derivative financial instruments employed solely for hedging purposes (1 681) 3 619
   Foreign exchange gains or losses relating to capital items – realised and unrealised (333) (86)
Other adjustments: 1 438 (108)
   Adjustments made for equity-accounted entities 1 206 811
   Non-controlling interests in respect of the above adjustments (748) (919)
   Non-controlling interests in respect of the above adjustments – plus not distributable 963 (30)
   Antecedent earnings adjustment 17 30
SA REIT FFO 4 653 5 185
Number of shares outstanding at end of period (net of treasury shares) 3 402 889 319 2 989 240 606
SA REIT FFO per share (cents) 136.8 170.7
   Interim SA REIT FFO per share 65.9 103.7
   Final SA REIT FFO per share 70.9 67.0
Company-specific adjustments (Rm) 399 293
   (Increase)/decrease in staff incentive scheme cost 28 (8)
   GWI additional investment – cum dividend 25
   Development fees and profit earned 122 11
   Amortisation of tenant incentive add back (GOZ FFO) 288 218
   Distributable income from GOZ retained (including NCI portion) (157) (66)
   Distributable income from C&R (including NCI portion) (139) 113
   Distributable income from Healthcare retained (including NCI portion) (8)
   Taxation paid on FY20 distributable income retained and provisional taxation paid for FY21 265
Distributable income 5 052 5 478
Distributable income per share (DIPS) (cents) 148.1 183.1
   First half year 73.1 106.0
   Second half year 75.0 77.1
  2021
Rm
2020
Rm
SA REIT net asset value (SA REIT NAV)    
Reported NAV attributable to the parent 66 410 67 877
Adjustments: 2 700 1 348
   Dividend to be declared (2 042)
   Final dividend under consideration (2 295)
   Fair value of certain derivative financial instruments 1 068 464
   Goodwill and intangible assets (597) (700)
   Deferred tax 4 271 3 879
SA REIT NAV 69 110 69 225
  Number of
shares
Number of
shares
Shares outstanding    
Number of shares in issue at period end (net of treasury shares) 3 402 889 319 2 989 240 606
Dilutive effect of share options granted to employees 12 699 001 10 811 495
Dilutive number of shares in issue 3 415 588 320 3 000 052 101
SA REIT NAV per share (R) 20.23 23.07
  Rm Rm
SA REIT cost-to-income ratio    
Expenses    
Operating expenses per IFRS income statement (includes municipal expenses) 4 946 4 896
Administrative expenses per IFRS income statement 613 580
Excluding: Depreciation expense in relation to property, plant and equipment of an administrative nature and amortisation expense in respect of intangible assets    
Operating costs 5 559 5 476
Rental income    
Contractual rental income per IFRS income statement (excluding straight-lining) 12 804 12 008
Utility and operating recoveries per IFRS income statement 1 510 1 662
Gross rental income 14 314 13 670
SA REIT cost-to-income ratio 38.8% 40.1%
  Rm Rm
SA REIT administrative cost-to-income ratio    
Expenses    
Administrative expenses as per IFRS income statement 613 580
Administrative costs 613 580
Rental income    
Contractual rental income per IFRS income statement (excluding straight-lining) 12 804 12 008
Utility and operating recoveries per IFRS income statement 1 510 1 662
Gross rental income 14 314 13 670
SA REIT administrative cost-to-income ratio 4.3% 4.2%
  GLA m2 GLA m2
SA REIT GLA vacancy rate    
Gross lettable area of vacant space 731 045 539 037
Gross lettable area of total property portfolio 7 089 573 7 092 589
SA REIT GLA vacancy rate 10.3% 7.6%
SA REIT cost of debt ZAR
%
AUD
%
EUR
%
USD
%
GBP
%
2021          
Variable interest-rate borrowings          
Floating reference rate plus weighted average margin 5.4 0.0 0.0 0.0 0.0
Fixed interest-rate borrowings          
Weighted average fixed rate 9.9 0.0 0.0 5.9 0.0
Pre-adjusted weighted average cost of debt 5.5 0.0 0.0 5.9 0.0
Adjustments:          
Impact of interest rate derivatives 2.0 0.0 1.4 0.0 0.0
Impact of cross-currency interest rate swaps 0.3 3.6 2.4 (0.9) 0.0
Amortised transaction costs imputed in the effective interest rate 0.0 0.0 0.0 0.2 0.0
All-in weighted average cost of debt 7.8 3.6 3.8 5.2 0.0
SA REIT cost of debt ZAR
%
AUD
%
EUR
%
USD
%
GBP
%
2020          
Variable interest-rate borrowings          
Floating reference rate plus weighted average margin 6.1 0.0 1.6 0.0 2.0
Fixed interest-rate borrowings          
Weighted average fixed rate 10.0 0.0 0.0 5.9 0.0
Pre-adjusted weighted average cost of debt 6.2 0.0 1.6 5.9 2.0
Adjustments:          
Impact of interest rate derivatives 1.8 0.0 4.9 0.0 0.3
Impact of cross-currency interest rate swaps 0.2 4.1 (3.4) (0.9) 0.0
Amortised transaction costs imputed in the effective interest rate 0.0 0.0 0.0 0.2 0.4
All-in weighted average cost of debt 8.2 4.1 3.1 5.2 2.7
SA REIT loan-to-value (Group) 2021
Rm
2020
Rm
Gross debt 60 793 70 302
Less:    
Cash and cash equivalents (2 622) (2 420)
Add:    
Derivative financial instruments 1 181 3 155
Net debt 59 352 71 037
Total assets per statement of financial position 154 455 168 499
Less:    
Cash and cash equivalents (2 622) (2 420)
Derivative financial assets (814) (1 607)
Goodwill and intangible assets (597) (700)
Trade and other receivables (2 087) (2 062)
Carrying amount of property-related assets 148 335 161 710
SA REIT loan-to-value (SA REIT LTV) 40.0% 43.9%
  Rm Rm
SA REIT net initial yield    
Investment property 128 242 139 113
Less:    
Properties under development (697) (792)
Grossed up property value 127 545 138 321
Property income    
Contractual cash rentals 10 808 10 360
Add:    
Notional rental for rent-free periods, discounted rentals, stepped rentals and lease incentives (1 562) 749
Less:    
Non-recoverable property expenses (262) (24)
Annualised net rental 8 984 11 085
Net initial yield 7.0% 8.0%

STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

for the year ended 30 June 2021

  Note   2021
Rm
2020
Rm
Revenue, excluding straight-line lease income adjustment     12 804 12 008
Straight-line lease income adjustment     322 353
Total revenue     13 126 12 361
Property-related expenses     (3 513) (3 008)
Expected credit losses on trade receivables     77 (226)
Net property income     9 690 9 127
Other administrative and operating overheads     (613) (580)
Operating profit     9 077 8 547
Equity-accounted investment profit – net of tax     (411) 297
   Non-distributable income     (1 206) (923)
   Dividends/interest received from equity-accounted investments     795 1 220
Fair value adjustments, capital items and other charges     (4 381) (11 093)
Finance and other investment income     138 103
Finance expense     (3 107) (3 569)
Profit/(loss) before taxation     1 316 (5 715)
Taxation     (850) (1 180)
Profit/(loss) for the year     466 (6 895)
Other comprehensive income – net of tax        
Items that may subsequently be reclassified to profit or loss        
   Translation of foreign operations     (3 780) 7 089
Total comprehensive (loss)/profit for the year     (3 314) 194
Profit/(loss) attributable to:     466 (6 895)
   Owners of the company     (497) (6 865)
   Non-controlling interests     963 (30)
Total comprehensive (loss)/profit attributable to:     (3 314) 194
   Owners of the company     (3 009) (1 578)
   Non-controlling interests     (305) 1 772
      Cents Cents
Basic loss per share 1.1   (15.31) (229.94)
Diluted loss per share 1.1   (15.25) (229.11)

STATEMENT OF FINANCIAL POSITION

as at 30 June 2021

  2021
Rm
2020
Rm
Assets    
Cash and cash equivalents 2 622 2 420
Trade and other receivables 2 087 2 062
Taxation receivable 9
Investment property classified as held for sale 181 84
Property held for trading and development 548 900
Derivative assets 814 1 607
Listed investments 1 122 837
Fair value of property assets 128 061 139 029
   Fair value of investment property for accounting purposes 121 691 133 275
   Straight-line lease income adjustment 3 359 3 053
   Tenant incentives 1 402 1 129
   Right-of-use assets 1 609 1 572
Long-term loans granted 2 534 2 338
Equity-accounted investments 15 003 17 537
Unlisted investments 808 922
Equipment 57 63
Intangible assets 597 700
Deferred taxation asset 12
Total assets 154 455 168 499
Liabilities and equity    
Liabilities    
Trade and other payables 3 204 2 999
Derivative liabilities 1 995 4 762
Taxation payable 189 101
Interest-bearing borrowings 61 947 70 766
Lease liability 2 235 2 947
Deferred taxation liability 4 283 3 879
Total liabilities 73 853 85 454
Shareholders’ interests 66 410 67 877
   Share capital 53 117 48 218
   Retained income 3 739 2 295
   Other reserves 9 554 17 364
Non-controlling interest 14 192 15 168
Total liabilities and equity 154 455 168 499

STATEMENT OF CHANGES IN EQUITY

for the year ended 30 June 2021

        Attributable to owners of the company
        Non-distributable reserve (NDR)
    Share
capital
net of
treasury
shares
Rm
  Foreign 
currency 
translation 
reserve 
(FCTR)
Rm 
Amortisation
of intangible
assets
Rm
Bargain
purchase
Rm
Fair value
adjustment
on
investment
property
Rm
Other
fair value
adjustments
and non-
distributable
items
Rm
Balance at 30 June 2019   47 217   1 352 640 314 26 071 (4 115)
Total comprehensive income                
Loss after taxation    
Other comprehensive income     5 287
Transactions with owners recognised directly in equity:                
Contributions by and distributions to owners:                
Shares issued   1 120  
Transfer non-distributable items to NDR     (88) 578 (8 793) (4 139)
Share-based payment transactions   (119)  
Dividends declared    
Changes in ownership interest:                
Non-controlling interest – C&R    
Change of ownership – Healthcare    
Rights issue and acquisitions – GOZ    
Balance at 30 June 2020   48 218   6 639 552 892 17 278 (8 254)
Total comprehensive income                
(Loss)/profit after taxation    
Other comprehensive loss     (2 512)
Transactions with owners recognised directly in equity:                
Contributions by and distributions to owners:                
Shares issued   4 813  
Transfer non-distributable items to NDR     (78) (6 162) 600
Share-based payment transactions   86  
Dividends declared    
Changes in ownership interest:                
Acquisition of subsidiary with NCI    
Change of ownership – Healthcare     3
Rights issue and acquisitions – GOZ    
Balance at 30 June 2021   53 117   4 127 474 892 11 116 (7 651)

Statement of changes in equity continued

  Attributable to owners of the company    
  Non-distributable reserve (NDR)        
  Share-based
payments
reserve
Rm
Reserves
with
NCI
Rm
Fair value
adjustment
on listed
investments
Rm
  Total
other
reserves
Rm
Retained 
earnings 
(RE)
Rm 
 
Balance at 30 June 2019 147 (12) (42)   24 355 3 336  
Total comprehensive income              
Loss after taxation   (6 865)  
Other comprehensive income   5 287  
Transactions with owners recognised directly in equity:              
Contributions by and distributions to owners:              
Shares issued    
Transfer non-distributable items to NDR (44) 178   (12 308) 12 308  
Share-based payment transactions 30   30  
Dividends declared   (6 484)  
Changes in ownership interest:              
Non-controlling interest – C&R    
Change of ownership – Healthcare    
Rights issue and acquisitions – GOZ    
Balance at 30 June 2020 133 (12) 136   17 364 2 295  
Total comprehensive income              
(Loss)/profit after taxation   (497)  
Other comprehensive loss   (2 512)  
Transactions with owners recognised directly in equity:              
Contributions by and distributions to owners:              
Shares issued    
Transfer non-distributable items to NDR 36 320   (5 284) 5 284  
Share-based payment transactions (17)   (17)  
Dividends declared   (3 343)  
Changes in ownership interest:              
Acquisition of subsidiary with NCI    
Change of ownership – Healthcare   3  
Rights issue and acquisitions – GOZ    
Balance at 30 June 2021 152 (12) 456   9 554 3 739  

Statement of changes in equity continued

  Shareholders’
interest
Rm
Non- 
controlling 
interest 
(NCI)
Rm 
Total
equity
Rm
Balance at 30 June 2019 74 908 9 004 83 912
Total comprehensive income      
Loss after taxation (6 865) (30) (6 895)
Other comprehensive income 5 287 1 802 7 089
Transactions with owners recognised directly in equity:      
Contributions by and distributions to owners:      
Shares issued 1 120 1 120
Transfer non-distributable items to NDR
Share-based payment transactions (89) (89)
Dividends declared (6 484) (919) (7 403)
Changes in ownership interest:      
Non-controlling interest – C&R 3 331 3 331
Change of ownership – Healthcare 288 288
Rights issue and acquisitions – GOZ 1 692 1 692
Balance at 30 June 2020 67 877 15 168 83 045
Total comprehensive income      
(Loss)/profit after taxation (497) 963 466
Other comprehensive loss (2 512) (1 268) (3 780)
Transactions with owners recognised directly in equity:      
Contributions by and distributions to owners:      
Shares issued 4 813 4 813
Transfer non-distributable items to NDR
Share-based payment transactions 69 69
Dividends declared (3 343) (748) (4 091)
Changes in ownership interest:      
Acquisition of subsidiary with NCI 95 95
Change of ownership – Healthcare 3 (12) (9)
Rights issue and acquisitions – GOZ (6) (6)
Balance at 30 June 2021 66 410 14 192 80 602
  2021
Cents
2020
Cents
Dividend per share 118.5 146.0

STATEMENT OF CASH FLOWS

for the year ended 30 June 2021

  2021
Rm
2020
Rm
Cash flows from operating activities    
Cash received from tenants 12 057 11 419
Cash paid to suppliers and employees (4 023) (2 928)
Cash generated from operating activities 8 034 8 491
Interest paid (3 327) (3 100)
Interest received 61
Dividends received 507 717
Taxation paid (369) (106)
Capital costs incurred on acquisitions (28)
Investment in property held for trading and development (245) (445)
Disposal of property held for trading and development 243
Distribution to shareholders (4 091) (7 403)
Net cash generated from/(used by) operating activities 785 (1 846)
Cash flows from investing activities    
Investments in: (1 331) (6 954)
   Investment property (1 188) (3 439)
   Subsidiary – C&R (1 385)
   Intangible assets (5) (18)
   Equity-accounted investments (1 112)
   Equipment (41) (7)
   Listed investment (60)
   Unlisted investment (13) (792)
   Long-term loans (15) (17)
   Change of ownership – Healthcare (9)
   Capital costs incurred on business acquisitions (184)
Proceeds from: 1 710 596
   Disposal of investment property 1 623 257
   Disposal of investment property held for sale 84 326
   Repayment of long term loans granted 3 13
Net cash generated from/(used by) investing activities 379 (6 358)
Cash flows from financing activities    
Proceeds from: 8 529 14 264
   Shares issued 4 236
   Distribution reinvestment 577 1 120
   Borrowings raised 3 722 11 164
   Rights issues to non-controlling interest of GOZ (6) 1 692
   Change of ownership – Healthcare 288
Repayments of borrowings (8 983) (4 459)
Settlement of derivatives (295)
Repayment of lease liability (37) (62)
Net cash (used by)/generated from financing activities (786) 9 743
Effect of exchange rate changes on cash and cash equivalents (176) (1)
Increase in cash and cash equivalents 202 1 538
Cash and cash equivalents at beginning of period 2 420 882
Cash and cash equivalents at end of reporting period 2 622 2 420

SEGMENTAL ANALYSIS

for the year ended 30 June 2021

Segments

The Group determines and presents operating segments based on the information that is provided internally to the Executive Management Committee (Exco), the Group’s operating decision-making forum. The Group comprises nine segments, namely Retail, Office, Industrial, Healthcare, Trading and Development, Growthpoint Australia, V&A Waterfront, Central and Eastern Europe and the United Kingdom. An operating segment’s operating results are reviewed regularly by Exco to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available.

Segment   Brief description of segment
Retail   The Growthpoint retail portfolio consists of 46 properties, comprising shopping centres with the balance being vacant land or standalone single-tenanted properties. It includes regional, community, neighbourhood, retail warehouses and speciality centres.
Office   The Growthpoint office portfolio consists of 166 properties which includes high rise and low rise offices, office parks, office warehouses, as well as mixed-use properties comprising both office and retail.
Industrial   The Growthpoint industrial portfolio consists of 208 properties which includes warehousing, industrial parks, motor-related outlets, low and high grade industrial, high-tech industrial telecommunication assets, land zoned for developments as well as mini, midi and maxi units.
Healthcare   The Growthpoint healthcare portfolio consists of five hospitals and one medical chambers building.
Trading and Development   The Growthpoint trading and development portfolio consists of six properties being developed for third parties and will not exceed 5.0% of the value of the South African portfolio.
Growthpoint Australia   The GOZ portfolio consists of 55 properties which includes both industrial and office properties, all situated in Australia.
V&A Waterfront   The V&A Waterfront is a 123 hectare mixed-use property development situated in and around the historic Victoria and Alfred Basin, which formed Cape Town’s original harbour. Its properties includes retail, office, fishing and industrial, hotel and residential as well as undeveloped bulk.
Central and Eastern Europe   The Central and Eastern Europe portfolio consists of 66 standing properties in Poland and Romania, mostly modern A-grade office properties, industrial properties as well as a residential property complex.
United Kingdom   The United Kingdom portfolio consists of seven properties that are community-based shopping centres.

Geographic segments

In addition to the main reportable segments, the Group also includes a geographical analysis of net property income, excluding straight-line lease income adjustment and investment property. The following geographic segments have been identified:

  • South Africa
  • Australia
  • V&A Waterfront
  • Central and Eastern Europe
  • United Kingdom.
  2021
  Retail
Rm
Office
Rm
Industrial
Rm
Health-
care
Rm
Trading
and
Develop-
ment
Rm
  Total
South
Africa
Rm
Material profit or loss disclosures              
Revenue excluding straight-line lease adjustment 3 116 3 193 1 550 289 193   8 341
Property-related expenses (including expected credit losses) (923) (892) (389) (33) (5)   (2 242)
Net property income 2 193 2 301 1 161 256 188   6 099
Other administrative and operating overheads             (361)
Equity-accounted investment profit, net of tax             (411)
Fair value adjustment on investment property (2 005) (2 670) (782) (37) 54   (5 440)
Fair value adjustments (other than investment property)             565
Capital items and other charges             (178)
Finance and investment income             62
Finance expense             (2 190)
Consolidated (loss)/profit before taxation             (1 854)
Assets              
Cash and cash equivalents             709
Trade and other receivables             1 350
Taxation receivable             9
Investment property classified as held for sale 94 87   181
Property held for trading and development 548   548
Derivative assets             736
Listed investments            
Fair value of property assets 24 915 27 548 12 286 2 802 516   68 067
   Fair value of investment property 24 811 27 241 12 264 2 778 516*   67 610
   Tenant incentives 64 307 22 24   417
   Right-of-use assets 40   40
Long-term loans granted             2 534
Equity-accounted investments             15 003
Unlisted investments             797
Equipment             1
Intangible assets             597
Deferred tax            
Total assets             90 532
Liabilities              
Trade and other payables             1 858
Derivative liabilities             1 797
Taxation payable            
Interest-bearing borrowings             38 491
Lease liability             39
Deferred tax liability             4 283
Total liabilities             46 468
Other disclosures              
Transfers between segments (22) 22  
Acquisitions 22 23 194 70   309
Development and capital expenditure 180 512 144 2 175   1 013

*  The Pretoria Head and Neck Private Hospital is classified as Investment Property for the Group. This property is currently managed as part of the Trading and Development segment.

Segmental analysis continued

  2021
  Australia
100%
Rm
United
Kingdom
100%
Rm
  Total as
reported
Rm
V&A
Water-
front
50%
Rm
Central
and
Eastern
Europe
29.3%
Rm
  Total
Rm
Material profit or loss disclosures                
Revenue excluding straight-line lease adjustment 3 229 1 234   12 804 728 1 175   14 707
Property-related expenses (including expected credit losses) (565) (629)   (3 436) (298) (374)   (4 108)
Net property income 2 664 605   9 368 430 801   10 599
Other administrative and operating overheads (195) (57)   (613) (78) (109)   (800)
Equity-accounted investment profit, net of tax   (411) 3   (6)#
Fair value adjustment on investment property 3 944 (2 923)   (4 419) (886) (210)   (5 515)
Fair value adjustments (other than investment property) (124) 137   578 (10)   568
Capital items and other charges (16) (24)   (218) (18) (2)   (238)
Finance and investment income 62 14   138 19 11   168
Finance expense (565) (352)   (3 107) (17) (297)   (3 421)
Consolidated (loss)/profit before taxation 5 770 (2 600)   1 316 (550) 187   1 355
Assets                
Cash and cash equivalents 358 1 555   2 622 257 2 285   5 164
Trade and other receivables 164 573   2 087 118 144   2 349
Taxation receivable   9   9
Investment property classified as held for sale   181   181
Property held for trading and development   548   548
Derivative assets 78   814 37   851
Listed investments 1 122   1 122   1 122
Fair value of property assets 49 462 10 532   128 061 8 801 15 174   152 036
   Fair value of investment property 47 492 9 948   125 050 8 764 15 174   148 988
   Tenant incentives 902 83   1 402   1 402
   Right-of-use assets 1 068 501   1 609 37   1 646
Long-term loans granted   2 534 55   2 589
Equity-accounted investments   15 003 165   42#
Unlisted investments 11   808 53   861
Equipment 6 50   57 243   300
Intangible assets   597 61   658
Deferred tax 5 7   12 1   13
Total assets 51 195 12 728   154 455 9 474 17 920   166 723
Liabilities                
Trade and other payables 686 660   3 204 358 333   3 895
Derivative liabilities 102 96   1 995   1 995
Taxation payable 115 74   189 1   190
Interest-bearing borrowings 15 357 8 099   61 947 177 8 075   70 199
Lease liability 1 144 1 052   2 235 54 144   2 433
Deferred tax liability   4 283 744   5 027
Total liabilities 17 404 9 981   73 853 589 9 297   83 759
Other disclosures                
Transfers between segments          
Acquisitions   309        
Development and capital expenditure 126 80   1 219        
# Having included our proportionate share of the V&A and GWI (loss)/income and assets to the left, we exclude their inclusion in the reported numbers. Refer to note 8 of the Group annual financial statements.

Segmental analysis continued

  2020
  Retail
Rm
Office
Rm
Industrial
Rm
Health-
care
Rm
Trading
and
Develop-
ment
Rm
  Total
South
Africa
Rm
Material profit or loss disclosures              
Revenue excluding straight-line lease adjustment 3 108 3 342 1 515 263 41   8 269
Property-related expenses (including expected credit losses) (994) (965) (401) (41) (11)   (2 412)
Net property income 2 114 2 377 1 114 222 30   5 857
Other administrative and operating overheads             (370)
Equity-accounted investment profit, net of tax             409
Fair value adjustment on investment property (3 410) (2 736) (872) (17)   (7 035)
Fair value adjustments (other than investment property)             (1 869)
Capital items and other charges             (904)
Finance and investment income             100
Finance expense             (2 801)
Consolidated (loss)/profit before taxation             (6 613)
Assets              
Cash and cash equivalents             142
Trade and other receivables             1 349
Taxation receivable            
Investment property classified as held for sale 84   84
Property held for trading and development 900   900
Derivative assets             985
Listed investments            
Fair value of property assets 26 759 29 793 13 223 2 645   72 420
   Fair value of investment property 26 656 29 471 13 201 2 620   71 948
   Tenant incentives 69 322 22 25   438
   Right-of-use assets 34   34
Long-term loans granted             2 338
Equity-accounted investments             17 537
Unlisted investments             900
Equipment             2
Intangible assets             700
Deferred tax            
Total assets             97 357
Liabilities              
Trade and other payables             1 888
Derivative liabilities             4 446
Taxation payable            
Interest-bearing borrowings             43 275
Lease liability             34
Deferred tax liability             3 879
Total liabilities             53 522
Other disclosures              
Transfers between segments  
Acquisitions 134 140   274
Development and capital expenditure 394 707 380 56 445   1 982

Segmental analysis continued

  2020
  Australia
100%
Rm
United
Kingdom
100%
Rm
  Total as
reported
Rm
V&A
Water-
front
50%
Rm
Central
and
Eastern
Europe
29.4%
Rm
  Total
Rm
Material profit or loss disclosures                
Revenue excluding straight-line lease adjustment 3 024 715   12 008 920 1 185   14 113
Property-related expenses (including expected credit losses) (487) (335)   (3 234) (326) (373)   (3 933)
Net property income 2 537 380   8 774 594 812   10 180
Other administrative and operating overheads (153) (57)   (580) (28) (86)   (693)
Equity-accounted investment profit, net of tax   409   20#
Fair value adjustment on investment property 1 436 (2 422)   (8 021) (406) (336)   (8 763)
Fair value adjustments (other than investment property) (293) 228   (1 934)   (1 934)
Capital items and other charges 7   (897) (38)   (935)
Finance and investment income 3   103 28 32   163
Finance expense (547) (221)   (3 569) (23) (234)   (3 826)
Consolidated (loss)/profit before taxation 2 983 (2 085)   (5 715) 128 188   (5 788)
Assets                
Cash and cash equivalents 512 1 766   2 420 205 3 252   5 877
Trade and other receivables 163 550   2 062 104 351   2 517
Taxation receivable    
Investment property classified as held for sale   84   84
Property held for trading and development   900   900
Derivative assets 622   1 607 18   1 625
Listed investments 837   837   837
Fair value of property assets 51 845 14 764   139 029 9 447 17 226   165 702
   Fair value of investment property 49 995 14 385   136 328 9 412 17 226   162 966
   Tenant incentives 598 93   1 129   1 129
   Right-of-use assets 1 252 286   1 572 35   1 607
Long-term loans granted   2 338 108   2 446
Equity-accounted investments   17 537 189   56#
Unlisted investments 22   922 57   979
Equipment 8 53   63 232   295
Intangible assets   700 71   771
Deferred tax    
Total assets 53 987 17 155   168 499 10 096 21 164   182 089
Liabilities                
Trade and other payables 384 727   2 999 248 406   3 653
Derivative liabilities 124 192   4 762 57   4 819
Taxation payable 101   101   101
Interest-bearing borrowings 18 643 8 848   70 766 260 9 622   80 648
Lease liability 1 297 1 616   2 947   2 947
Deferred tax liability   3 879 100 762   4 741
Total liabilities 20 549 11 383   85 454 608 10 847   96 909
Other disclosures                
Transfers between segments          
Acquisitions 429 15 160   15 863        
Development and capital expenditure 1 058 130   3 170        

# The previous year has been re-presented for comparability.

 Geographical split by revenue (%)

 Geographical split by net property income (%)

 Geographical split by fair value of property assets (%)

for the year ended 30 June 2021

1.1 Summary of earnings per share (EPS), headline earnings per share (HEPS) and distributable income per share (DIPS)

  Earnings
attributable
Weighted average
number of shares
  Cents
per share
  2021
Rm
2020
Rm
  2021 2020   2021 2020
Total operations                
EPS       Basic (497) (6 865)   3 246 192 089 2 985 603 538   (15.31) (229.94)
EPS       Diluted (497) (6 865)   3 258 891 090 2 996 415 033   (15.25) (229.11)
HEPS    Basic 5 518 2 386   3 246 192 089 2 985 603 538   169.98 79.93
HEPS    Diluted 5 518 2 386   3 258 891 090 2 996 415 033   169.32 79.64
  Earnings
attributable
Actual number
of shares
  Cents
per share
  2021
Rm
2020
Rm
  2021 2020   2021 2020
DIPS 5 052 5 478   3 402 889 319 2 989 240 606   148.1 183.1

1.2 Reconciliation between basic earnings, diluted earnings and headline earnings

  Gross   Total
  2021 
Rm 
2020 
Rm 
  2021
Rm
2020
Rm
Loss for the year       (497) (6 865)
Impairment of goodwill (4 381)* (11 093)*   1 202
Bargain purchase (4 381)* (11 093)*   (578)
Fair value adjustments on investment property (4 381)* (11 093)*   6 015 8 627
   Net investment property revaluation       4 745 8 723
   Fair value adjustments: equity-accounting investments       1 239 808
   NCI portion of fair value adjustments       31 (904)
Headline basic and diluted earnings       5 518 2 386
* The impairment of goodwill, bargain purchase and fair value adjustment on investment property are included in the “fair value adjustment, capital items and other charges” line item on the face of the statement of profit or loss and other comprehensive income, which total R4 381m (FY20: R11 093m).

1.3 Reconciliation of weighted average number of shares

  Weighted number of shares
  2021 2020
Weighted average number of shares 3 246 192 089 2 985 603 538
   Number of shares as at 1 July 3 022 496 382 2 970 981 288
   Shares issued during the year 254 975 929 38 143 690
   Effect of treasury shares held (31 280 222) (23 521 440)
Dilutive effect of share options granted to employees 12 699 001 10 811 495
Diluted average number of shares 3 258 891 090 2 996 415 033

2.1

  Fair value
through
profit or loss
Rm
Financial
assets at
amortised
cost
Rm
Outside
scope of
IFRS 9
Rm
Total
Rm
Assets        
2021        
Cash and cash equivalents 2 622 2 622
Trade and other receivables 1 841 246 2 087
Derivative assets 814 814
Listed investments 1 122 1 122
Unlisted investments 808 808
Long-term loans granted 2 534 2 534
2020        
Cash and cash equivalents 2 420 2 420
Trade and other receivables 1 716 346 2 062
Derivative assets 1 607 1 607
Listed investments 837 837
Unlisted investments 922 922
Long-term loans granted 2 338 2 338

2.2

  Fair value
through
profit or loss
Rm
Financial
liabilities at
amortised
cost
Rm
Outside
scope of
IFRS 9
Rm
Total
Rm
Liabilities        
2021        
Trade payables 2 974 230 3 204
Derivative liabilities 1 995 1 995
Interest-bearing borrowings 61 947 61 947
Lease liability 2 235 2 235
2020        
Trade payables 2 601 398 2 999
Derivative liabilities 4 762 4 762
Interest-bearing borrowings 70 766 70 766
Lease liability 2 947 2 947

3.1 Fair value measurement of assets and liabilities

The below table includes only those assets and liabilities that are measured at fair value including non-recurring items measured at fair value:

  2021
  Fair
value
Rm
Level 1
Rm
Level 2
Rm
Level 3
Rm
Assets        
Recurring fair value measurement        
Fair value of property assets 128 061 128 061
Listed investments 1 122 1 122
Unlisted investments 808 808
Long-term loans granted 2 534 2 534
Derivative assets 814 814
Non-recurring fair value measurement        
Non-current assets held for sale 181 181
Total assets measured at fair value 133 520 1 122 814 131 584
Liabilities        
Recurring fair value measurement        
Interest-bearing borrowings 61 947 6 621* 55 326
Derivative liabilities 1 995 1 995
Total liabilities measured at fair value 63 942 6 621 57 321

3.1 Fair value measurement of assets and liabilities continued

  2020
  Fair
value
Rm
Level 1
Rm
Level 2
Rm
Level 3
Rm
Assets        
Recurring fair value measurement        
Fair value of property assets 139 029 139 029
Listed investments 837 837
Unlisted investments 922 922
Long-term loans granted 2 338 2 338
Derivative assets 1 607 1 607
Non-recurring fair value measurement        
Non-current assets held for sale 84 84
Total assets measured at fair value 144 817 837 1 607 142 373
Liabilities        
Recurring fair value measurement        
Interest-bearing borrowings 70 766 7 446* 63 320
Derivative liabilities 4 762 4 762
Total liabilities measured at fair value 75 528 7 446 68 082

* Listed USD-denominated Eurobonds are level 1. The previous year has been re-presented for comparability.

The carrying amount of assets and liabilities that are not measured at fair value reasonably approximate their fair value due to their short-term nature. These include trade and other receivables, cash and cash equivalents and trade and other payables.

3.2 Movement in level 3 instruments

  2021
  Property
assets
Rm
Unlisted
invest-
ments
Rm
Long-
term
loans
granted
Rm
Opening balance 139 113 922 2 338
(Loss)/gain from fair value adjustments and translation of foreign operations (10 672) (127) (11)
Depreciation (96)
Accrued interest 185
Reclassified from trade and other receivables
Acquisitions 1 348 13
Acquisitions through the C&R business combination
Tenant incentives 357
Right-of-use assets (539)
Disposals (1 707)
Transferred to investment property held for trading and development (22)
Transferred from investment property held for trading and development 460
Advance 25
Settlements (3)
Closing balance 128 242 808 2 534

3.2 Movement in level 3 instruments continued

  2020
  Property
assets
Rm
Unlisted
invest-
ments
Rm
Long-
term
loans
granted
Rm
Deriva-
tive
assets
Rm
Deriva-
tive
liabilities
Rm
Opening balance 117 637 96 76 607 (281)
(Loss)/gain from fair value adjustments and translation of foreign operations 1 842 12 (89) (607) 281
Depreciation
Accrued interest 228
Reclassified from trade and other receivables 2 119
Acquisitions 3 439 814
Acquisitions through the C&R business combination 15 160
Tenant incentives 46
Right-of-use assets 1 572
Disposals (583)
Transferred to investment property held for trading and development
Transferred from investment property held for trading and development
Advance 17
Settlements (13)
Closing balance 139 113 922 2 338

3.3 Valuation process

A number of the Group’s accounting policies and disclosures require the measurement of fair values, for both financial and non-financial assets and liabilities. The Group has an established control framework with respect to the measurement of fair values. This includes a valuation team that has overall responsibility for overseeing all significant fair value measurements, including level 3 fair values, and reports directly to the Group Financial Director.

The valuation team regularly reviews significant unobservable inputs and valuation adjustments. If third party information, such as broker quotes or pricing services, is used to measure fair values, then the valuation team assesses the evidence obtained from the third parties to support the conclusion that such valuations meet the requirements of IFRS, including the level in the fair value hierarchy in which such valuations should be classified.

Significant valuation issues are reported to the Group’s Audit Committee.

When measuring the fair value of an asset or a liability, the Group uses observable market data as far as possible. Fair values are categorised into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:

  • Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities
  • Level 2: inputs other than quoted prices included in level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices)
  • Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).

If the inputs used to measure the fair value of an asset or a liability fall into different levels of the fair value hierarchy, then the fair value measurement is categorised in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement.

3.4 Valuation techniques and significant unobservable inputs

Level 2 instruments

Interest-bearing borrowings

Description Valuation technique and inputs used Significant unobservable inputs
Interest-bearing borrowings Valued by discounting future cash flows using the applicable swap curve plus an appropriate credit margin of between 1.0% and 3.6% at the dates when the cash flow will take place (FY20: 1.5% to 3.6%). Not applicable

The estimated fair value would increase/(decrease) if the credit margin were lower/(higher).

Derivative instruments

Description Valuation technique and inputs used Significant unobservable inputs
Forward exchange contracts Valued by discounting the forward rates applied at year end to the open hedged positions using the swap curve of the respective currencies. Not applicable
Interest rate swaps Valued by discounting the future cash flows using the basis swap curve of the respective currencies at the dates when the cash flows will take place. Not applicable
Cross-currency interest rate swaps Valued by discounting the future cash flows using the basis swap curve of the respective currencies at the dates when the cash flows will take place. Not applicable

Level 3 instruments

In terms of the Group’s policy, at least 75% of the fair value of investment properties should be determined by an external, independent valuer, having appropriate recognised professional qualifications and recent experience in the location and category of the property being valued.

92.8% of the South African portfolio was externally valued at FY21. The balance of the South African portfolio was valued by Growthpoint’s qualified internal valuers.

The majority of the South African properties were valued at FY21 using the discounted cash flow (DCF) of future income streams method by the following valuers who are all registered valuers in terms of section 19 of the Property Valuers Professional Act, No 47 of 2000:

Valuer company Valuer   Qualification of the valuer
Mills Fitchet KZN T Bate   MSc, BSc Land Econ (UK), MRICS, MIV (SA), professional valuer
Eris Property Group (Pty) Ltd C Everatt   BSc (Hons) Estate Management, MRICS, MIV (SA), professional valuer
Mills Fitchet PWV PG Mitchell   NDip (Prop Val), MIV (SA), CIEA, professional valuer
Jones Lang LaSalle S Crous   MRICS, MIV (SA), professional valuer
Broll Valuation and Advisory Services R Long   BSc, MBA, MRICS, professional valuer
Knight Frank A Arbee   NDip (Real Estate in Prop Val), professional associate valuer
Rode & Associates M Tighy   BSc, Pr Sci Nat, MBL, MRICS, MIV (SA), professional valuer
Spectrum valuations & Asset Solutions PL O’Connell   NDip (Prop Val), MRICS, professional valuer
Premium Valuation and Advisory Services Y Vahed   NDip (Real Estate in Prop Val), MIV (SA), professional valuer
Sterling Valuation Specialists AS Greybe-Smith   BSc (Hons), MIV (SA), professional associate valuer
Mills Fitchet Cape (Pty) Ltd S Wolffs   NDip (Prop Val), professional associate valuer

The Australian properties were valued at FY21 using the discounted cash flow of future income streams method by JLL, Savills, Urbis, CBRE, Knight Frank, Colliers, m3property and Cushman and Wakefield that are all members of the Australian Property Institute and certified practising valuers.

The United Kingdom properties were valued at FY21 by independent qualified professional valuers from CBRE Limited and Knight Frank LLP in accordance with RICS (Royal Institution of Chartered Surveyors) standards. The yield of the seven retail properties ranged from 4.6% to 11.6%.

Investment property

At the reporting date, the key assumptions and unobservable inputs used by the Group in determining fair value were in the following ranges for the Group’s portfolio of properties:

    Significant unobservable inputs and range of estimates used
Description Valuation
technique
Fair
value
Rm
  Discount 
rate 
(%)
Exit 
capitalisation 
rate 
(%)
  Capitalisation 
rate 
(%)
Rental 
growth 
rate 
(%)
Retail sector   24 497   14.25 10.75   10.38 4.13
    8 768   12.25 – 12.50 7.50 – 8.75   7.50 – 8.75 3.50 – 4.80
    6 613   12.75 – 13.00 8.00 – 9.00   7.75 – 8.50 3.62 – 4.80
    7 796   13.25 – 13.75 8.50 – 10.00   8.00 – 9.75 3.58 – 4.80
    1 320   14.00 – 16.25 9.50 – 14.00   9.00 – 13.25 3.00 – 4.75
Office sector   26 674   13.25 9.50   9.00 3.45
    7 793   11.50 – 12.50 8.00 – 9.75   8.00 – 9.50 2.39 – 4.50
    11 840   12.75 – 13.75 8.25 – 10.50   7.91 – 10.00 2.35 – 4.75
    7 041   14.00 – 15.00 8.25 – 11.00   7.73 – 10.00 2.10 – 4.50
Industrial sector   11 326   14.13 11.00   10.38 3.80
    3 093   12.00 – 13.00 8.50 – 10.25   8.00 – 9.50 3.24 – 4.00
  Discounted
cash flow
model
6 339   13.25 – 14.25 8.75 –11.25   8.52 – 10.50 3.08 – 5.00
  1 824   14.50 – 15.25 9.75 – 12.50   9.25 – 11.75 3.24 – 4.19
  70   15.75 – 16.25 11.75 – 13.50   11.25 – 12.75 3.75 – 4.19
Healthcare sector   2 778   13.00 9.00   9.00 4.00
Trading and development   516   15.00 10.00   10.00 4.00
GOZ office   32 386   6.13 5.64   5.26 2.90
    22 765   5.50 – 6.25 4.38 – 6.00   3.75 – 5.88 2.20 – 3.60
    1 249   5.50 – 6.25 4.38 – 5.38   3.75 – 5.13 2.20 – 3.60
    8 372   6.38 – 6.75 5.75 – 6.89   5.50 – 6.76 2.20 – 3.60
GOZ industrial   16 008   6.25 7.39   5.75 2.95
    13 091   5.25 – 6.25 4.25 – 6.41   4.00 – 5.89 2.40 – 3.50
    1 249   6.50 – 6.75 9.25 – 10.25   6.50 – 7.50 2.40 – 3.50
    1 668   6.50 – 7.25 5.91 – 7.56   5.25 – 7.34 2.40 – 3.50
Total   114 185            
           
Description Valuation
technique
Fair value
Rm
  Value/m2
range
Retail sector   314   1 686.75 – 9 430.40
    114   1 686.75 – 327.41
    200   9 430.40 – 9 430.40
  Market comparable
approach
661   1 233.56 – 19 759.45
Office sector                  556   1 233.56 – 6 989.04
  105   13 736.26 – 19 759.45
    1 025   722.14 – 6 404.10
Industrial sector   617   722.14 – 3 299.60
    408   3 319.85 – 6 404.10
Total   2 000      

Further assumptions are used in the valuation of investment property. The estimated fair value would increase/(decrease) if the expected market rental growth was higher/(lower), expected expense growth was lower/(higher), the vacant periods were shorter/(longer), the occupancy rate was higher/(lower), the rent-free periods were shorter/(longer), the discount rate was lower/(higher) and/or the reversionary capitalisation rate was lower/(higher).

The property portfolio on page 77 to 99 of the Group annual financial statements provides further detail on each of the Group’s investment properties.

Long-term loans granted

Description Valuation technique   Significant unobservable inputs Range of inputs   Relationship of unobservable inputs to fair value
V&A Waterfront Valued by discounting future cash flows using the South African prime rate curve at the dates when the cash flows will take place.   Counterparty credit risk impacting the discount rate Discount rate at prime + 0.50%   A change in the discount rate by 50 bps would increase/ (decrease) the fair value by R56.9m/(R55.6m).
Acucap Unit Purchase scheme Valued by discounting future cash flows using the South African swap curve at the dates when the cash flows will take place, capped at the Growthpoint share price at FY21.   Counterparty credit risk impacting the interest rate 6.55% – 8.36%   A change in the interest rate would not have an impact on the valuation as the loans were fair valued to the Growthpoint share price at FY21. The Growthpoint share are held as security for the loans.

Unlisted investments

Description Valuation technique   Significant unobservable inputs Range of inputs (probability-weighted average)   Relationship of unobservable inputs to fair value
Lango Real Estate Limited Valued by calculating the company’s percentage of investment in the fund by the net asset value.   Discount rate (%) 13.3% – 16.8% (14.3% average)   A change in the discount rate by 50 bps would increase/(decrease) the fair value by R140.5m/ (R135.2m).
      Exit capitalisation rate (%) 8.5% – 12.0% (9.0% average)   A change in the exit capitalisation rate by 50 bps would increase/(decrease) the fair value by R130.2m/ (R120.2m).