NOT FOR RELEASE, PUBLICATION OR
DISTRIBUTION, IN WHOLE OR IN PART, DIRECTLY OR INDIRECTLY, IN OR
INTO OR FROM ANY JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A
VIOLATION OF THE RELEVANT LAWS OR REGULATIONS OF SUCH
JURISDICTION
FOR IMMEDIATE
RELEASE
THIS
ANNOUNCEMENT CONTAINS INSIDE INFORMATION
22 July 2024
Hammerson
plc
("Hammerson" or the "Group" or the
"Company")
ISIN:
GB0004065016
LSE
share
code: HMSO / JSE share code: HMN
Disposal of Hammerson's interest in Value Retail
Hammerson is pleased to announce that it has
entered into a binding agreement for the disposal of its entire
interest in Value Retail (the "Value Retail Group Interests") to
Silver Bidco Limited ("Bidco"), a newly-formed company
incorporated in Jersey and established by certain affiliates of
L Catterton ("L Catterton"), for an
enterprise value of £1.5bn1, generating cash proceeds of
c.£600m (the "Disposal")[1].
Highlights
· Disposal of
Hammerson's overweight, non-controlling and yield-dilutive interest
in Value Retail for c.£600m of cash proceeds will:
o ensure a clean
exit from a complex structure at an attractive price, representing
an EBITDA multiple of 24x[2];
o unlock value
from 42% of Hammerson's total portfolio[3],
retiring a historical five-year average cash yield of
c.2%[4]; and
o represent an
exit cash yield of c.3.4%[5], a 24% discount
to GAV of £2.0bn[6], and crystallising a
10-year IRR of 13%.
· Hammerson intends
to use the Disposal proceeds for a combination of:
o significant and
immediate deleveraging through a reduction in net debt, with pro
forma LTV of 23% and net debt: EBITDA of 5.1x;
o reinvestment
into assets in its core markets at higher yields and stronger
returns, with a priority on JV consolidation and repurposing asset
enhancement initiatives; and
o a return of
capital to shareholders via a share buy back of up to £140m,
representing c. 10% of Hammerson's market
capitalisation[7] prior to the date of this
announcement.
· The Board of
Hammerson (the "Board")
also today announces the intention, following the successful
completion of the Disposal, to adopt an enhanced payout ratio
policy for ordinary dividends of c.80-85% of adjusted
earnings.
· The Disposal
builds on Hammerson's track record and momentum of the last three
years to accelerate strategic and financial delivery.
o Hammerson will
be a retail-anchored, specialist cities business positioned for
growth and value creation, with its entire portfolio comprising
leading city centre destinations.
o The Company is
primed to drive both rental and earnings growth through
reinvestment, and operating leverage from its lean and scalable
platform.
o In the medium
term, Hammerson expects to deliver an annualised total accounting
return ("TAR") of c.10%
(assuming stable yields) whilst maintaining its commitment to a
sustainable capital structure and an investment grade credit
rating.
· The Disposal is,
in the Hammerson Board's opinion, in the best interests of
shareholders as a whole.
· The Disposal
constitutes a "Class 1" transaction for Hammerson under the current
Listing Rules in force as at the date of announcement. However, the
new UK Listing Rules will come into force on 29 July 2024 (as
announced by the FCA on 11 July 2024), when the current Listing
Rules will cease to have effect and there will no longer be a
requirement for shareholder approval of significant transactions.
As such, the Disposal is not conditional on approval by Hammerson's
shareholders.
· The Disposal is
subject to certain customary antitrust approvals and completion of
the Disposal ("Completion")
is expected in H2 2024.
· In addition to
the Disposal, Hammerson is proposing to simplify its share capital
through a 1 for 10 share consolidation, and to increase
distributable reserves by reducing the Company's share premium
account. A Circular with more detail, and a notice convening a
general meeting, will be sent to shareholders in due
course.
Rita-Rose
Gagné, CEO, Hammerson plc, said:
"This is a
transformational deal for Hammerson, generating cash proceeds of
c.£600m whilst removing an overweight, low
yielding and minority stake, and positioning us for accelerated
growth and value creation.
The Disposal
focuses our portfolio on prime urban real estate with a transformed
capital structure and the capacity and capability to advance our
strategy in higher yielding opportunities with stronger returns,
whilst enhancing returns to shareholders.
I'm excited
about the opportunity this gives us to build on our momentum and
track record of the last three years. We are at a point in the
cycle where I can now be on the front foot to capture the
exceptional value creation opportunities I see in the near, medium
and long term. This is exactly what this transaction will
deliver."
Michael Chu, Global Co-CEO of L Catterton, said:
"With its
high quality portfolio, reputation for luxury, and commitment to
delivering a distinctive experience to customers, Value Retail is
well positioned for growth and continued success.
We have deep
experience investing in luxury retail, and we are eager to leverage
our operational expertise and global network of established
relationships to partner with Value Retail and propel the business
forward."
Principal terms of the
Disposal
On 22 July 2024, the Company and Hammerson UK
Properties Limited ("HUK"),
a wholly-owned subsidiary of Hammerson, entered into a share
purchase agreement (the "Share
Purchase Agreement") pursuant to which HUK has agreed to
sell the entire issued share capital of its wholly owned
subsidiary, Hammerson (Value Retail Investments) Limited (the
"Target"), which holds all
of Hammerson's interests in the Value Retail Group, to Bidco in
consideration for €705m (equivalent to c.£600m) of total cash
proceeds.
The obligations of the parties to the Share
Purchase Agreement to complete the Disposal are subject to the
satisfaction of certain customary antitrust conditions
(the "Conditions").
The consideration will be satisfied through a
combination of a payment for the sale of the shares in the Target
and the repayment of certain amounts owed by the Target to the
retained Hammerson Group.
In relation to the Disposal, L Catterton has provided (through one
of its investment vehicles, LC10 International AIV, LP) an equity
commitment letter dated 22 July 2024 to Bidco and Hammerson to
ensure that Bidco has the required funds to fulfil its obligations
under the Share Purchase Agreement and complete the
Disposal.
Financial effects of the Disposal and
use of proceeds
The Disposal means the Group will forego its
share of Value Retail adjusted earnings (see Appendix 1 for key
financial information relating to the Disposal). For FY 24 interest
income on cash received is expected to broadly replace earnings
disposed with Hammerson's interests in Value Retail.
On a pro forma basis (as per Appendix 1), the
Disposal will have an immediate and material strengthening effect
on the balance sheet, reducing LTV to 23% and net debt:EBITDA to
5.1x pre any deployment of capital. Net tangible assets will
be reduced to approximately £1.9bn, or 39p per share.
The proceeds of the Disposal (the "Disposal Proceeds") are intended to be
deployed in line with Hammerson's stated capital allocation
framework, namely to further strengthen the balance sheet, invest
for growth and value creation, and enhance distributions to
shareholders.
1. c.£95m to add strength and flexibility to the
balance sheet
The Disposal will result in significant and
immediate deleveraging while ensuring that near-term low-coupon
debt maturities are covered by cash earning higher rates of
interest. The Board remains committed to maintaining a
robust investment grade credit rating with a target LTV of 30-35%
and a net debt:EBITDA ratio of 6-8x through the cycle. Allocating
c.£95m to reduce net debt alongside existing cash of
£688m[8], giving a total pro forma cash
position of c.£798m, means Hammerson's Group debt maturities are
covered until 2027 with low weighted average interest expense until
2028. This allows the Group flexibility to access the debt
markets and refinance as appropriate to maintain a sustainable
balance sheet whilst funding growth.
2. Reinvestment capital for growth and value
creation of c.£350m
Building on its strong three-year track record
of value creation in core city centre urban destinations, Hammerson
sees an attractive and sizeable pipeline of near, medium and
long-term opportunities for growth and value
creation.
Following the Disposal, Hammerson will have the
ability to rotate the proceeds from the low yielding Value Retail
investment into higher yielding opportunities with attractive
returns, with £350m allocated to reinvestment. In the near-term,
Hammerson intends to prioritise opportunities within the existing
core portfolio, including JV consolidation, repurposing and asset
enhancement initiatives.
3. Enhanced distributions to
shareholders via share buy back of up to £140m (c. 10% of
Hammerson's pre announcement market capitalisation) and increased
dividend payout ratio
Following completion of the Disposal, Hammerson
intends to return up to £140m to shareholders via an on-market
share buy back, representing 10% of pre-announcement market
capitalisation[9]. As a consequence of the
proposed Share Consolidation (summarised below), the buy back will
be subject to shareholders approving customary, general authorities
to (amongst other things) make market purchases of Hammerson
shares. The buy back will also be subject to shareholders
approving the Capital Reduction (as summarised below).
Furthermore, following the successful
conclusion of the Disposal, the Board of Hammerson intends to
increase the ordinary dividend payout ratio from 60-70% to c.80-85%
of adjusted earnings, which brings Hammerson in line with its UK
REIT peers.
Medium-term financial
framework
Alongside the Disposal, Hammerson today
announces an indicative medium-term financial framework, assuming
timely reinvestment of net proceeds and completion of the share buy
back. Outcomes for shorter reporting periods will be highly
dependent on activity levels and prevailing market conditions, with
variances across different components of the portfolio. The
framework consists of:
· GRI
CAGR: 4-6%;
· EPS
CAGR: 6-8%;
· DPS
CAGR: 6-8%; and
· Annualised TAR: c.10% (assuming stable yields).
Risks to Hammerson as a result of the
Disposal
Following the Disposal, the Group will have
greater concentration risk, holding fewer asset classes (and lower
NTA), and will therefore be more susceptible to adverse
developments in the remaining markets, asset classes and segments
in which the Group operates. In particular, following Completion,
the Group will have greater relative exposure to the risks
associated with the property markets of the UK, France and Ireland,
and to fluctuations in the value of the retained Group's property
portfolio.
Therefore, should any part of the retained
Group underperform, this may have a larger relative impact on its
financial condition, results, profitability, and/or future
prospects than it would have had on the entire Group before the
Disposal.
The geographical distribution of the Retained
Group's revenue after the Disposal will also be different to that
of the Group at the date of this announcement. This means that
adverse financial market movements or economic conditions in the
region and/or in one of the markets in which the retained Group
operates may have a larger relative impact on the capital position,
financial condition, results, profitability and/or future prospects
of the retained Group than they would have done prior to the
Disposal.
The loss on disposal will significantly reduce
the Group's distributable reserves prior to the completion of the
Capital Reduction (as defined below), which is subject among other
things to shareholder approval.
New
UK Listing Rules
The Disposal constitutes a "Class 1"
transaction for Hammerson under the current Listing Rules in force
as at the date of this announcement. However, the new UK Listing
Rules will come into force on 29 July 2024 (as announced by the FCA
on 11 July 2024), when the current Listing Rules will cease to have
effect and there will no longer be a requirement for shareholder
approval of significant transactions. As such, the Disposal
is not conditional on approval by Hammerson's
shareholders.
Further information relating to the Disposal,
as required by the new UK Listing Rules, is set out in the
Appendices to this announcement.
Completion of the Disposal is also subject to
the customary Conditions mentioned above.
Advisers
Eastdil Secured International
Limited is acting as Lead Financial Adviser to
Hammerson. Morgan Stanley & Co. International
plc is acting as Financial Adviser and Corporate Broker to
Hammerson. Lazard & Co., Limited
is acting as Financial Adviser to the Board of Hammerson.
Slaughter and May is acting as legal adviser to Hammerson. J.P.
Morgan is acting as sole financial adviser to L Catterton. Latham
& Watkins LLP is acting as legal counsel to L
Catterton.
Information on Value
Retail
Through its affiliate The Bicester Collection,
Value Retail specialises exclusively in the creation and operation
of luxury shopping destinations. In the UK and Europe it
operates nine Villages outside of Barcelona, Brussels, Dublin,
Frankfurt, London, Paris, Madrid, Milan, and Munich.
As at 31 December 2023, the gross asset value
of Hammerson Group's interest was £1.9bn[10].
For the year ended 31 December 2023, the profits attributable to
the Value Retail Group Interests was £32.1m. Value Retail is
managed by a team led by Global President, Chris Cabot, and CEO
Europe, Jose-Luis Duran.
Information on L Catterton and
Bidco
L Catterton
is a market-leading consumer-focused investment firm, managing
approximately $35 billion of equity capital across three
multi-product platforms: private equity, credit, and real estate.
The firm's funds have the ability to invest between $5 million and
$5 billion, and across the capital structure, in well-positioned
consumer businesses. Leveraging deep category insight, operational
excellence, and a broad network of strategic
relationships, L
Catterton's team of more than 200 investment and operating
professionals across 17 offices partners works with management
teams to drive differentiated value creation across its portfolio.
Founded in 1989, the firm has made over 275 investments in some of
the world's most iconic consumer brands. For more information
about L Catterton,
please visit https://www.lcatterton.com/.
Bidco is a private limited company incorporated
in Jersey. Bidco is a new-formed company indirectly owned by
L Catterton. Pursuant to
an equity commitment letter dated 22 July 2024 from LC10
International AIV, LP (an investment vehicle of L Catterton), Bidco will be provided
with the required funds to fulfil its obligations under the Share
Purchase Agreement and complete the Disposal.
Proposed Share Consolidation and Capital
Reduction
In addition to the Disposal, Hammerson is
proposing to simplify its share capital through a 1 for 10
share consolidation, subdivision and re-designation of
the ordinary shares in the Company (the "Share Consolidation") and to increase
distributable reserves by reducing the Company's share premium
account (the "Capital
Reduction"). The Hammerson Board proposes to make these
changes and a circular, with more detail on the Share Consolidation
and the Capital Reduction, and a notice convening a general
meeting, will be sent to shareholders in due course.
Summary of the Share
Consolidation
The Hammerson Board is proposing the Share
Consolidation in order to (i) reduce the number of ordinary shares
in issue, (ii) create a nominal value for an ordinary share which
should be significantly below the price at which shares trade on
the open market, and (iii) reduce the likelihood of there being
large dealing spreads in ordinary shares.
The Share Consolidation will involve the
following steps:
· each 10 ordinary
shares will be consolidated into one consolidated ordinary share of
£0.50; and
· each such
consolidated ordinary share of £0.50 will then immediately be
subdivided and redesignated into one new ordinary share of £0.05
and nine Deferred Shares of £0.05.
The effect of the Share Consolidation will be
that Hammerson will need to seek the renewal of its customary,
general authorities to (amongst other things) allot
Hammerson shares, disapply pre-emption rights and make market
purchases of Hammerson shares (the "General Authorities"). The
intended return of capital to shareholders via a share buy back of
up to £140m will be contingent on the General Authorities being
approved by shareholders.
Summary of the Capital
Reduction
The Capital Reduction involves a reduction in
Hammerson's share premium account, which is a non-distributable
reserve. Reducing amounts standing to the credit of
this reserve will increase Hammerson's distributable
reserves.
Further details on the Share Consolidation, the
Capital Reduction and the General Authorities, including timetable
and a notice convening a general meeting, will be contained in a
circular to be published in due course.
Investor Presentation
Hammerson will host a virtual presentation for
analysts and investors at 8:30am UK time on Monday 22 July 2024,
followed by Q&A.
Date &
Time: 22 July 2024, 08:30 (BST)
Webcast
link: https://hammerson-plc.open-exchange.net/
Market Abuse Regulation
Statement
This announcement contains inside
information.
The person responsible for arranging the
release of this announcement on behalf of the Company is Alex Dunn,
General Counsel & Company Secretary.
The
announcement above has also been released on the SENS system of the
Johannesburg Stock Exchange and on Euronext
Dublin.
Enquiries
Hammerson plc
Investor & Media Contact
|
Josh Warren, Director of Strategy, Commercial
Finance and Investor Relations
MHP for
Hammerson
Oliver Hughes, Ollie Hoare
|
+44 (0)20 7887
1053
+44 (0)7885 224
532
+44 (0)7817 458 804
|
IMPORTANT
NOTICE
This announcement has been issued by
and is the sole responsibility of the Company. The information
contained in this announcement is for background purposes and does
not purport to be full or complete.
The information contained in this
announcement is for background purposes only and no reliance may or
should be placed by any person for any purpose whatsoever on the
information contained in this announcement or on its completeness,
accuracy or fairness. Recipients of this announcement should
conduct their own investigation, evaluation and analysis of the
business, data and property described in this announcement. This
announcement does not constitute a recommendation concerning any
investor's decision or options with respect to the Disposal. The
information in this announcement is subject to change.
This announcement is not intended
to, and does not constitute or form part of, any offer to sell or
issue or any solicitation of an offer to purchase, subscribe for,
or otherwise acquire, any securities or a solicitation of any vote
or approval in any jurisdiction.
Eastdil Secured International
Limited ("Eastdil
Secured"), which is authorised and regulated by the
Financial Conduct Authority in the United Kingdom, is acting
exclusively as financial adviser for Hammerson and no one else in
connection with the matters set out in this announcement.
Eastdil Secured will not be responsible to anyone other than
Hammerson for providing the protections afforded to clients of
Eastdil Secured, or for providing advice in connection with the
content of this announcement or any matter referred to herein.
Neither Eastdil Secured nor any of its subsidiaries, affiliates or
branches owes or accepts any duty, liability or responsibility
whatsoever (whether direct, indirect, consequential, whether in
contract, in tort, under statute or otherwise) to any person who is
not a client of Eastdil Secured in connection with this
announcement, any statement or other matter or arrangement referred
to herein or otherwise.
Morgan Stanley & Co.
International plc ("Morgan
Stanley"), which is authorised by the Prudential Regulation
Authority and regulated by the Financial Conduct Authority and the
Prudential Regulation Authority in the UK is acting as financial
adviser exclusively for Hammerson and no one else in connection
with the Disposal. In connection with the Disposal, Morgan Stanley,
its affiliates and their respective directors, officers, employees
and agents will not regard any other person as their client, nor
will they be responsible to any person other than Hammerson for
providing the protections afforded to clients of Morgan Stanley or
for providing advice in connection with the Disposal, this
announcement or any other matter referred to herein.
Lazard & Co., Limited
("Lazard"), which is
authorised and regulated in the United Kingdom by the Financial
Conduct Authority, is acting exclusively as financial adviser to
Hammerson and no one else in connection with the Disposal and will
not be responsible to anyone other than Hammerson for providing the
protections afforded to clients of Lazard & Co., Limited nor
for providing advice in relation to the Disposal or any other
matters referred to in this announcement. Neither Lazard & Co.,
Limited nor any of its affiliates owes or accepts any duty,
liability or responsibility whatsoever (whether direct or indirect,
whether in contract, in tort, under statute or otherwise) to any
person who is not a client of Lazard & Co., Limited in
connection with the Disposal, this announcement, any statement
contained herein or otherwise.
J.P. Morgan Securities plc
("J.P.
Morgan") is authorised
in the United Kingdom by the Prudential Regulation Authority (the
"PRA") and regulated by the
PRA and the Financial Conduct Authority, is acting as sole
financial adviser exclusively for L Catterton and no one else in
connection with the Disposal and will not regard any other person
as its client in relation to the Disposal and will not be
responsible to anyone other than L Catterton for providing the
protections afforded to clients of J.P. Morgan or its affiliates,
nor for providing advice in relation to the Disposal or any other
matter or arrangement referred to herein.
Apart from the responsibilities and
liabilities, if any, which may be imposed on any of the financial
advisers by the Financial Services and Markets Act 2000, as
amended, or the regulatory regime established thereunder, or under
the regulatory regime of any jurisdiction where the exclusion of
liability under the relevant regulatory regime would be illegal,
void or unenforceable, neither the financial advisers nor any of
their respective subsidiaries, branches or affiliates, accept any
duty, liability or responsibility whatsoever (whether direct or
indirect) to any person for any acts or omissions of the Company as
to the contents of this announcement or make any representation or
warranty, express or implied, as to the contents of this
announcement including its accuracy, completeness or verification
or for any statement made or purported to be made by it, or on its
behalf, in connection with the Company or the Disposal and nothing
in this announcement shall be relied upon as a promise or
representation in this respect, whether or not as to the past or
future. The financial advisers and their respective subsidiaries,
branches and affiliates accordingly disclaim, to the fullest extent
permitted by law, all and any duty, liability and responsibility
whatsoever arising in tort, contract or otherwise which any of them
might otherwise have in respect of this announcement or any such
statement.
Neither the contents of the
Company's website nor any website accessible by hyperlinks on the
Company's website is incorporated in, or forms part of, this
announcement.
None of the financial advisers any
of their respective affiliates accepts any responsibility or
liability whatsoever for or makes any representation or warranty,
express or implied, as to this announcement, including the truth,
accuracy, fairness, sufficiency or completeness of the information
or the opinions or beliefs contained in this announcement (or any
part hereof). None of the information in this announcement has been
independently verified or approved by the financial advisers or any
of their respective affiliates. Save in the case of fraud, no
responsibility or liability is accepted by the financial advisers
or any of their respective affiliates for any errors, omissions or
inaccuracies in such information or opinions or for any loss, cost
or damage suffered or incurred howsoever arising, directly or
indirectly, from any use of this announcement or its contents or
otherwise in connection with this announcement.
No person has been authorised to
give any information or to make any representations other than
those contained in this announcement and, if given or made, such
announcements must not be relied on as having been authorised by
the Company, the financial advisers or any of their respective
affiliates. Subject to the Listing Rules, the Prospectus Regulation
Rules, the Disclosure Guidance and Transparency Rules and the
Market Abuse Regulation ("MAR"), the issue of this announcement
and any subsequent announcement shall not, in any circumstances,
create any implication that there has been no change in the affairs
of the Group since the date of this announcement or that the
information contained in it is correct as at any subsequent
date.
This announcement contains
"forward-looking statements" which includes all statements other
than statements of historical fact, including, without limitation,
those regarding the Company's financial position, business
strategy, plans and objectives of management for future operations,
or any statements preceded by, followed by or that include the
words "targets", "believes", "expects", "aims", "intends", "will",
"may", "anticipates", "would", "could" or similar expressions or
negatives thereof. Such forward-looking statements involve known
and unknown risks, uncertainties and other important factors beyond
the Company's control that could cause the actual results,
performance or achievements of the Company to be materially
different from future results, performance or achievements
expressed or implied by such forward-looking statements. Such
forward-looking statements are based on numerous assumptions
regarding the Company's present and future business strategies and
the environment in which the Company will operate in the future.
These forward-looking statements speak only as at the date of this
announcement. None of the Company, the financial advisers or their
respective affiliates undertakes or is under any duty to update
this announcement or to correct any inaccuracies in any such
information which may become apparent or to provide you with any
additional information, other than any requirements that the
Company may have under applicable law or the Listing Rules, the
Prospectus Regulation Rules, the Disclosure Guidance and
Transparency Rules or MAR. To the fullest extent permissible by
law, such persons disclaim all and any responsibility or liability,
whether arising in tort, contract or otherwise, which they might
otherwise have in respect of this announcement. The information in
this announcement is subject to change without notice.
No statement in this announcement is
intended as a profit forecast and no statement in this announcement
should be interpreted to mean that the future earnings per share,
profits, margins or cash flows of Hammerson following the Disposal
will necessarily match or be greater than the historical published
earnings per share, profits, margins or cash flows of
Hammerson.
The distribution of this
announcement in or from certain jurisdictions may be restricted or
prohibited by the laws of any jurisdiction other than the UK.
Recipients of this announcement are required to inform themselves
of, and comply with, all restrictions or prohibitions in such other
jurisdictions. Any failure to comply with applicable requirements
may constitute a violation of the laws and/or regulations of such
other jurisdictions.
This announcement has been prepared
for the purposes of complying with the applicable law and
regulation of the UK (including the UK Listing Rules and the
Disclosure Guidance and Transparency Rules) and the information
disclosed may not be the same as that which would have been
disclosed if this announcement had been prepared in accordance with
the laws and regulations of any jurisdiction outside of the
UK.
Save as required by MAR, the
Disclosure Guidance and Transparency Rules, the UK Listing Rules or
by applicable law, each of Hammerson, Eastdil Secured, Morgan
Stanley and Lazard expressly disclaim any intention, obligation or
undertaking to update, review or revise any of the information or
the conclusions contained herein, including forward-looking or
other statements contained in this announcement, or to correct any
inaccuracies which may become apparent whether as a result of new
information, future developments or otherwise.
APPENDIX I
KEY FINANCIAL INFORMATION
RELATING TO THE DISPOSAL
To assist with the assessment of the
valuation of the Value Retail Group Interests, below is a summary
of the key financials.
Income statement - Value
Retail (HMSO share)
|
Year ended 31 December
2022
(£m)
|
Year ended 31 December
2023
(£m)
|
IFRS profit/(loss) for the
year
|
(5.3)
|
14.8
|
Adjusted earnings
|
27.4
|
32.1
|
|
|
|
|
|
|
|
| |
Balance sheet - Value Retail
(HMSO share)
|
Year ended 31 December
2022
(£m)
|
Year ended 31 December
2023
(£m)
|
Investment property
valuation
|
1,887.0
|
1,885.7
|
Investment in associates
|
1,189.4
|
1,115.0
|
|
|
|
|
|
|
|
| |
Supporting calculations: Value Retail
financials, key Group and Disposal metrics
Income
statement
|
|
|
Year ended 31
December 2023
|
|
ARA[11]
|
|
£m
|
GRI
|
pg.152
|
|
162
|
NRI
|
pg.152
|
|
115
|
Administration expenses
|
pg.152
|
|
(51)
|
EBITDA[12]
|
pg.152
|
(A)
|
64
|
Adjusted finance costs[13]
|
|
|
(29)
|
Taxation
|
pg.152
|
|
(3)
|
Adjusted
earnings
|
pg.152
|
(B)
|
32
|
|
|
|
|
Distributions received
|
pg. 188
|
|
74
|
5 year average distributions[14]
|
|
(C)
|
20
|
|
|
|
|
Balance
Sheet
|
|
|
December 2023
|
|
ARA
|
|
£m
|
IFRS
GAV
|
pg. 153
|
|
1,886
|
Loans
|
pg. 153
|
|
(794)
|
Other balance sheet items
|
pg. 153
|
|
23
|
IFRS
NAV
|
pg. 153
|
|
1,115
|
Deferred Tax - 50% share
|
pg. 144
|
|
101
|
Fair value of interest rate swaps
|
pg. 144
|
|
(22)
|
EPRA
NTA
|
|
(D)
|
1,194
|
GAV
reconciliation €[15]
|
|
ARA
|
€m
|
IFRS GAV as reported £1,886m converted to
€
|
pg. 153
|
2,224
|
Equity portion of participative
loans[16]
|
|
175
|
Total
GAV
|
(E)
|
2,399
|
|
|
|
|
Enterprise
Value16
|
|
ARA
|
€m
|
Gross Proceeds
|
|
(F)
|
705
|
Loans £794m converted to €
|
|
pg. 153
|
936
|
Secured debt held within the participative
loans15
|
67
|
Cash and deposits15
|
|
|
(79)
|
Other balance sheet items (net)
15
|
|
|
160
|
Intercompany balances[17]
|
|
|
27
|
Total Consideration
|
|
(G)
|
1,816
|
|
|
|
|
Enterprise
Value
|
|
|
£m
|
Total Consideration £
equivalent15
|
|
(H)
|
1,540
|
Discount to
GAV
|
|
(G)/(E)
|
-24%
|
|
|
|
|
Earnings and
cash yield
|
|
|
|
Earnings yield on NTA
|
|
(B)/(D)
|
2.7%
|
Cash yield on NTA
|
|
(C)/(D)
|
1.7%
|
|
|
|
|
Key Disposal
metrics
|
|
|
|
GAV price/discount
|
|
(G) & (G)/(E)
|
€1,816m/24%
|
Cash proceeds15
|
|
|
€705m/£600m
|
2023 EV/EBITDA
|
|
(H)/(A)
|
24x
|
Exit cash yield
|
|
(C)/(F)
|
3.4%
|
Exit earnings yield
|
|
(B)/(F)
|
5.4%
|
|
|
|
|
| |
Group: pro forma Hammerson LTV, Net
debt:EBITDA & NTA per share
Credit
metrics
|
Valuation
|
Net debt
|
EBITDA
|
|
£m
|
£m
|
£m
|
Dec-23
|
3,891
|
1,326
|
166
|
Net Proceeds from disposals of:
|
|
|
|
- Union Square[18]
|
(121)
|
(111)
|
(15)
|
- O'Parinor[19]
|
(7)
|
(7)
|
-
|
- Value Retail
|
(1,115)
|
(598)
|
(32)
|
Pro
forma
|
2,648
|
610
|
119
|
Pro forma
LTV
|
23%
|
Pro forma Net
debt:EBITDA
|
5.1x
|
|
NTA
|
No. of Shares
|
NTA per share
|
|
£m
|
pg. 145
ARA
|
£
|
Dec 23 - as
reported
|
2,542
|
5,002
|
0.51
|
Value Retail EPRA NTA[20]
|
(1,194)
|
|
|
Cash proceeds
|
598
|
|
|
Pro forma EPRA
NTA
|
1,946
|
5,002
|
0.39
|
|
|
|
|
|
| |
Sources of Financial
Information
Unless otherwise stated, all financial
information relating to Hammerson and Value Retail disclosed in
this announcement (including these Appendices) has been extracted,
without material adjustment, from the Hammerson's 2022 and 2023
published audited annual report and accounts.
APPENDIX II
MATERIAL
CONTRACTS
1. MATERIAL
CONTRACTS OF THE HAMMERSON GROUP
1.1 Share
Purchase Agreement
On 22 July 2024, the Company and HUK (the
"Seller"), a wholly-owned
subsidiary of Hammerson, entered into the Share Purchase
Agreement pursuant to which HUK has agreed to sell the entire
issued share capital of the Target, which holds all of Hammerson's
interests in the Value Retail Group, to Bidco (the "Purchaser") in consideration for €705m
(equivalent to c.£600m) of total cash proceeds.
Conditions precedent to Completion
The obligations of the parties to the Share
Purchase Agreement to complete the Disposal are subject to the
satisfaction of certain customary antitrust conditions.
Consideration
The total consideration for the Disposal of the
Value Retail Group Interests (including amounts outstanding under a
term loan agreement between Hammerson and Value Retail) will be the
payment of EUR 705,000,000, minus an
amount in EUR equal to: (i) the net inter-company balance between
the Group excluding the Target (the "Retained Group") and the Target; and
(ii) any leakage adjustment amounts (the "Consideration").
The net inter-company balance will be repaid by
the Purchaser on behalf of the Target at or prior to Completion,
which shall extinguish any and all outstanding liabilities between
the Target and members of the Retained Group in respect of the
inter-company balances.
Disposal
Proceeds
The proceeds from the Purchaser are expected to
be c.£600m payable on Completion.
Warranties
In the Share Purchase Agreement, Hammerson and
HUK provide only limited warranties to the Purchaser given the
nature of the Disposal, including as to Hammerson and HUK's
authority to enter into the Share Purchase Agreement and
Hammerson's and HUK's ability to complete the Disposal, as well as
HUK's ownership of the shares in the Target, and the Target's
ownership of the Value Retail Group Interests. Customary tax
warranties in respect of the Target are also given.
In the Share Purchase Agreement, the Purchaser
has given customary warranties to HUK, including confirming the
Purchaser's authority to enter into the Share Purchase
Agreement.
Indemnities
HUK has agreed to a customary indemnity in
relation to a pre-signing reorganisation of the Value Retail Group
Interests (the "Reorganisation"), pursuant to which HUK
has agreed to indemnify the Purchaser against direct losses arising
from the implementation of the Reorganisation or any failure by any
member of the Group or the Retained Group to implement the
Reorganisation in accordance with the Reorganisation steps plan
and/or applicable law (the "Reorganisation Indemnity").
Parent
Company Guarantee
The Company has given to the Purchaser an
irrevocable and unconditional guarantee in respect of HUK's
obligations under the Share Purchase Agreement in respect of: (i)
any leakage; (ii) any claims under any of the warranties given by
HUK; (iii) any claim under the Reorganisation Indemnity; and/or
(iv) any claim under the Tax Covenant.
Limitations
on liability
Claims under the Share Purchase Agreement are
subject to customary financial and other limitations of
liability.
Termination
If the Conditions are not fulfilled on or
before 5.00pm 15 months from the date of the Share Purchase
Agreement (the "Long-Stop
Date"), then HUK or Bidco is entitled to terminate the Share
Purchase Agreement.
In addition, if the respective obligations of
HUK and/or the Purchaser are not complied with on the date of
Completion, the Share Purchase Agreement may be terminated by the
Purchaser (in the case of non-compliance by HUK) or, as the case
may be, HUK (in the case of non-compliance by the
Purchaser).
Governing law
The Share Purchase Agreement is governed by English law.
1.2 Tax
Covenant
HUK has given a customary tax covenant (the
"Tax Covenant") in favour
of the Purchaser which covers any taxation in respect of the period
prior to Completion, subject to usual exclusions for a transaction
of this nature.
The Tax Covenant is governed by English
law.
1.3 Italie
Deux SPA and Italik SPA
On 31 March 2023, Hammerson Centre Commercial
Italie, a wholly owned subsidiary of the Company, entered into a
sale and purchase agreement with two wholly owned subsidiaries of
Ingka Centres (the "Italie Deux
SPA") pursuant to which Hammerson Centre Commercial Italie
disposed of its 25% stake in the Italie Deux shopping centre
("Italie Deux").
On 31 March 2023, Hammerson France,
a wholly owned subsidiary of the Company, entered into a sale and
purchase agreement with a wholly owned subsidiary of Ingka Centres
(the "Italik SPA") pursuant to
which Hammerson France disposed of its 100% interest in the
extension to the Italie Deux shopping centre known as 'Italik'
("Italik") to Ingka
Centres.
The total cash consideration from the Italie
Deux disposal and the Italik disposal was €164
million.
The Italie Deux SPA and the Italik SPA are
governed by French law.
1.4 Union
Square SPA
On 23 February 2024, HUK entered into a sale
and purchase agreement with an affiliate of Lone Star Real Estate
Fund VI, L.P. (the "Union Square
Buyer") pursuant to which HUK disposed of its 100% interest
in the Union Square shopping centre in Aberdeen (the "Union Square SPA").
Structure and
consideration
Under the Union Square SPA, the purchase price
payable to HUK was £111 million, subject to NAV adjustments. A
deposit of £11.1 million was paid by the Union Square Buyer on the
date of the Union Square SPA and held in escrow until completion.
The remainder of the purchase price was paid on
completion.
The Union Square SPA contained conduct of
business provisions to govern arrangements between the parties
between signing and completion. Completion was not subject to any
conditions and occurred on 15 March 2024.
Warranties,
limitations on liabilities and indemnities
HUK gave fundamental warranties in respect of
due incorporation and title and capacity, as well as certain
business and tax warranties.
Governing
law
The Union Square SPA is governed by English
law.
1.5 2021
JPY Revolving Credit Facility Agreement
On 18 June 2021, the Company as
borrower entered into a JPY 7,760,750,000 revolving credit facility
with MUFG Bank Ltd. as lender (the "2021 JPY Revolving
Credit Facility Agreement").
Purpose
Advances under the 2021 JPY
Revolving Credit Facility Agreement may be used for general
corporate purposes including refinancing certain existing
indebtedness.
Maturity
The maturity date of the 2021 JPY
Revolving Credit Facility Agreement is 18 June 2026.
Governing
law
The 2021 JPY Revolving Credit
Facility Agreement is governed by English law.
1.6 2021
Multicurrency Revolving Credit Facility Agreement
On 18 June 2021, the Company as
borrower entered into a £150,000,000 multicurrency syndicated
revolving credit facility with Barclays Bank plc as facility agent
and Barclays Bank plc, BNP Paribas, London Branch and JPMorgan
Chase Bank, N.A., London Branch as lenders (the "2021
Multicurrency Revolving Credit Facility
Agreement").
Purpose
Advances under the 2021
Multicurrency Revolving Credit Facility Agreement may be used for
general corporate purposes including refinancing certain existing
indebtedness.
Maturity
The maturity date of £50,000,000 of
the commitments under the 2021 Multicurrency Revolving Credit
Facility Agreement was 18 June 2024. The maturity date of
£100,000,000 of the commitments under the 2021 Multicurrency
Revolving Credit Facility Agreement is 18 June 2026.
Governing
law
The 2021 Multicurrency Revolving
Credit Facility Agreement is governed by English law.
1.7 2022
Multicurrency Revolving Credit Facility Agreement
On 29 April 2022, the Company as borrower
entered into a £463,000,000 multicurrency syndicated revolving
credit facility with Barclays Bank plc as facility agent and
Industrial and Commercial Bank of China Limited, London Branch,
Lloyds Bank PLC, Mizuho Bank, Ltd., Morgan Stanley Bank, N.A.,
First Commercial Bank Ltd, London Branch, Agricultural Bank of
China Limited, London Branch, Crédit Industriel et Commercial,
London Branch, Barclays Bank PLC, BNP Paribas, London Branch, and
MUFG Bank, Ltd. as lenders (the "2022 Multicurrency Revolving Credit Facility
Agreement", and, together with the 2021 JPY Revolving Credit
Facility Agreement and the 2021 Multicurrency Revolving Credit
Facility Agreement, the "Revolving
Credit Facilities").
Purpose
Advances under the 2022 Multicurrency Revolving
Credit Facility Agreement may be used for general corporate
purposes including refinancing certain existing
indebtedness.
Maturity
The maturity date of the 2022 Multicurrency
Revolving Credit Facility Agreement is 29 April 2027.
Governing
law
The 2022 Multicurrency Revolving Credit
Facility Agreement is governed by English law.
1.8 Note
Purchase Agreements
The following unsecured notes, which were
issued by the Company on 21 November 2016 pursuant to a note
purchase agreement, which was amended on 30 June 2020 (the
"Note Purchase Agreement"),
are
outstanding:
(i) EUR
70,000,000 1.61% Series C Senior Notes due 11 January
2026;
(ii) EUR
12,714,240 1.79% Series D Senior Notes due 11 January 2028;
and
(iii) EUR 5,800,000
2.05% Series E Senior Notes due 11 January
2031,
(the "Private
Placement Senior Notes").
The proceeds from the Private Placement Senior
Notes may be used for general corporate and working capital
purposes and refinancing certain existing indebtedness.
The Note Purchase Agreement permits, and, if
any subsidiary acts as a borrower, guarantor or other obligor under
any Principal Credit Facility (as defined in the Note Purchase
Agreement), require, the Company to obtain subsidiary guarantees of
its obligations under and in respect of the Note Purchase Agreement
and the Private Placement Senior Notes; however, as at the date of
this announcement, no such guarantees have been granted.
The Note Purchase Agreement is governed by
English law.
1.9 Series
of Bonds
The Company has issued several series of bonds.
The following bonds are outstanding:
(i)
£200,000,000 7.25% bonds due 21 April 2028 constituted by a trust
deed dated 21 April 1998 (the "Principal Trust Deed") between the
Company and The Law Debenture Trust Corporation p.l.c. (the
"Trustee") (the
"Original 2028
Bonds");
(ii)
£100,000,000 7.25% bonds due 21 April 2028 constituted by a tenth
supplemental trust deed dated 6 September 2023 between the Company
and the Trustee, supplemental to the Principal Trust Deed and the
eighth supplemental trust deed dated 4 December 2009 (the
"New 2028 Bonds", and
together with the Original 2028 Bonds, the "2028 Bonds");
(iii)
£211,608,000 6.00% bonds due 23 February 2026 constituted by a
fifth supplemental trust deed dated 23 February 2004 between the
Company and the Trustee, supplemental to the Principal Trust Deed,
the first supplemental trust deed dated 29 June 1999, the second
supplemental trust deed dated 31 March 2000, the third supplemental
trust deed dated 15 March 2001 and the fourth supplemental trust
deed dated 20 June 2001 (the "2026
Bonds"); and
(iv)
£338,300,000 3.50% bonds due 27 October 2025 constituted by a trust
deed dated 27 October 2015 between the Company and the Trustee (the
"2025 Bonds").
On 16 October 2023, the Original 2028 Bonds and
the New 2028 Bonds were consolidated to form a single series. The
2028 Bonds trade interchangeably and have an aggregate principal
amount of £300,000,000.
In addition, the Company has guaranteed the
€700,000,000 1.75% bonds due 3 June 2027 issued by Hammerson
Ireland Finance Designated Activity Company and constituted by a
trust deed dated 3 June 2021 between Hammerson Ireland Finance
Designated Activity Company, the Company and the Trustee (the
"2027 Bonds", and together
with the 2028 Bonds, the 2026 Bonds and the 2025 Bonds, the
"Bonds").
The terms and conditions of the Bonds and the
related documents are governed by English law.
2. Material
contracts of the Value Retail Group Interests
2.1 Value
Retail Governance Documents
The Group has an interest in the Value Retail
business. A summary of the Value Retail business is included this
announcement.
The Group holds interests at three levels of
the Value Retail group:
(i) Value
Retail plc -Value Retail plc and its subsidiaries provide property
development and property management services to the owners and
operators of the nine Value Retail shopping Villages under
management and service agreements.
(ii) Sponsor
level entities-Hammerson owns interests in Bicester Investors
Limited Partnership ("BILP") and Bicester Investors II
Limited Partnership ("BILP
II") in connection with its investment in Bicester Village
and in VR European Holdings B.V. ("VREH") in connection with the Value
Retail European shopping villages. The sponsor level entities own a
proportion of the equity interests in each of the asset level
companies which hold the property interests in the Value Retail
shopping villages.
(iii)
Asset level entities-In addition to its interests in the sponsor
level entities, the Group holds interests directly and indirectly
in many of the asset level entities which hold the property
interests in the Value Retail shopping villages. These investments
constitute a mixture of debt and equity interests.
The Group holds:
(i) a
24.4042% interest in Value Retail plc through the Value Retail
Group Interests;
(ii) a
24.2814% beneficial interest in VREH through the Value Retail Group
Interests;
(iii)
a total economic interest of 50% in Bicester Village through a
combination of its interests in BILP and BILP II and direct and
indirect investments in the asset level entities, Value Retail
Investors Limited Partnership ("VRILP") and Value Retail Investors II
Limited Partnership ("VRILP
II"). The Group also holds an interest in Value Retail
Investors III Limited Partnership, which owns a piece of land
adjacent to Bicester Village; and
(iv)
direct and indirect investments in asset level entities which hold
shopping villages within Value Retail's European
portfolio.
A proportion of the Group's holding in Value
Retail plc and the sponsor level entities is also held on bare
trust pursuant to two declarations of trust.
Overarching
agreements
In addition to the constitutional documents of
sponsor level entities in which Hammerson holds an interest, the
Group's investments in Value Retail plc and in the sponsor level
entities of the Value Retail business are governed by: a nominee
agreement dated 28 July 1998 and amended and restated by a
supplemental agreement between certain investors in Value Retail,
including HUK, dated 12 March 2007; a deed of adherence entered
into by a Group company on 10 October 2001 when the Group initially
invested in Value Retail under which Hammerson adheres to a
memorandum of agreement between certain investors in Value Retail;
an umbrella agreement dated 12 March 2007; a sponsors rights deed
dated 19 July 2012 (as amended and restated from time to time); and
a term loan agreement dated 19 July 2012 (as amended and restated
from time to time) (together the "Overarching Agreements"). These
agreements also govern the relationship between the investors in
sponsor level entities and Value Retail plc.
The Group's investment in Value Retail plc is
also subject to the articles of association of Value Retail
plc.
Pursuant to the Overarching Agreements
collectively, there are certain restrictions on transfers by the
Group of its interests in Value Retail plc or any sponsor level
entities to a person other than a member of the Group. The
Overarching Agreements also contain certain provisions which apply
in respect of a change of control of Hammerson or a relevant
affiliate. In addition, certain of the Group's governance and
information rights also terminate upon a change of control of
Hammerson (subject to certain other conditions being satisfied) or
where any member of the Group ceases to hold 20% or more of the
interests in the sponsor level entities.
VREH
The Group's investment in VREH is also governed
by the terms of a nominee agreement which relates to the holding by
a nominee of the shares in VREH for the beneficial owners of the
shares (the "Nominee
Agreement").
Under the terms of the Nominee Agreement, the
nominee is obliged to account to the beneficial owners of the VREH
shares for all dividends and other distributions received in
respect of the VREH shares. Hammerson is also subject to
restrictions on the transfer of its interest in VREH under this
agreement.
Bicester
Village
The Group's investment in Bicester Village is
also governed by the terms of four limited partnership agreements
(the "Bicester LPAs")
relating to BILP and BILP II at the sponsor level and VRILP and
VRILP II (the "Bicester Investor
LPAs") at the asset level.
Pursuant to the terms of the Bicester LPAs, the
Group has rights to receive certain distributions in cash or in
specie (provided in each case that all relevant conditions are
met), including:
(i)
distributions from the Bicester sponsor level entities;
(ii) a
preferred return on its investments in the Bicester asset level
entities; and
(iii) other
distributions from the Bicester asset level entities.
In addition, BILP and BILP II are entitled,
under the terms of the Bicester Investor LPAs, to receive
distributions from the relevant Bicester asset level entity in
which they interested, provided in each case that certain
conditions are met.
The Bicester LPAs permit the transfer of the
Group's interests to members of the Group but contain certain
restrictions on transfers to third parties.
APPENDIX
III:
SIGNIFICANT CHANGE
STATEMENT
1. THE
RETAINED GROUP
There has been no significant change in the
financial performance or financial position of the Retained Group
since 31 December 2023, the end of the last financial period for
which financial information of the Group has been
published.
2. VALUE
RETAIL GROUP INTERESTS
There has been no significant change in the
financial performance or financial position of the Value Retail
Group Interests since 31 December 2023, the end of the last
financial period for which financial information of the Group has
been published.
APPENDIX
IV:
LEGAL AND ARBITRATION
PROCEEDINGS
1.
SIGNIFICANT LITIGATION OF THE HAMMERSON GROUP
There are no governmental, legal or arbitration
proceedings (including any such proceedings which are pending or
threatened of which the Company is aware) during the period
covering the 12 months preceding the date of this document which
may have, or have had in the recent past, significant effects on
the financial position or profitability of Hammerson.
2.
SIGNIFICANT LITIGATION OF THE VALUE RETAIL GROUP
INTERESTS
There are no governmental, legal or arbitration
proceedings (including any such proceedings which are pending or
threatened of which the Company is aware) during the period
covering the 12 months preceding the date of this document which
may have, or have had in the recent past, significant effects on
the financial position or profitability of the Value Retail Group
Interests.
APPENDIX V:
RELATED PARTY
TRANSACTIONS
Details of the related party transactions
(which for these purposes are those set out in the standards
adopted according to Regulation (EC) No 1606/2002) that Hammerson
has entered into:
· during
the financial year ended 31 December 2021 are set out in note 28 on
page 148 of the Company's 2021 Annual Report;
· during
the financial year ended 31 December 2022 are set out in note 27 on
page 180 of the Company's 2022 Annual Report; and
· during
the financial year ended 31 December 2023 are set out in note 26 on
page 170 of the Company's 2023 Annual Report,
in each case, as incorporated by reference into
this announcement as follows:
Information that is itself incorporated by
reference into the above documents is not incorporated by reference
into this document. It should be noted that, except as set forth
above, no other portion of the above documents is incorporated by
reference into this document and those portions which are not
specifically incorporated by reference into this document are
either not relevant for Shareholders or the relevant information is
included elsewhere in this document.
Any statement contained in a document which is
deemed to be incorporated by reference herein shall be deemed to be
modified or superseded for the purpose of this document to the
extent that a statement contained herein (or in a later document
which is incorporated by reference herein) modifies or supersedes
such earlier statement (whether expressly, by implication or
otherwise). Any statement so modified or superseded shall not
be deemed, except as so modified or superseded, to constitute a
part of this document.
The contents of Hammerson's website or any
hyperlinks accessible from it do not form part of this document and
investors should not rely on them.
There have been no additional related party
transactions by the Company during the period between 31 December
2023, being the date to which the last audited financial results of
the Company were prepared, and the date of this announcement which
are relevant to the Disposal save for cash distributions received
with respect to the Value Retail Group Interests of
£13.6m.