Great Portland Estates plans to return £110m to shareholders after selling Rathbone Square W1 for £435m.
GPE has sold the freehold of Rathbone Square, 35/50 Rathbone Place, W1 to Rathbone Place Jersey, an entity owned by WestInvest Gesellschaft Fur Investmentfonds mbH and Deka Immobilien Investment GmbH, for a headline price of £435.0m, reflecting a net initial yield to the buyer of 4.25%.
The sale is expected to crystallise a whole-life capital return for GPE from the entire development project of approximately £110.0m which is proposed to be returned to shareholders by way of a special dividend.
The sale of this mature property and the proposed special dividend reflect GPE's ongoing commitment to both capital allocation and balance sheet discipline, while also ensuring that GPE retains the significant financial flexibility created over recent years as it looks ahead to a continued period of market uncertainty.
The 419,700 sq. ft. mixed used development is currently under construction with phased practical completion expected from late March.
The 242,800 sq. ft. of office space is pre-let to Facebook on 15 year leases (no breaks) at an initial annual rent of £17.8m.
13,900 sq. ft. of the 25,200 sq. ft. of retail space is under offer and 139 of the 142 private residential units have already been exchanged for sale (on 999 year leases).
The estimated rental value of the entire scheme (including residential ground rents) was £19.7m at 30 September 2016.
Following this transaction and the sale of the remaining residential units, total receipts from Rathbone Square are expected to be more than £655.0m.
The headline price of £435.0m is before deductions for Facebook tenant incentives (including a 30 month rent free period and a capital contribution of £12.3m which will be paid by Deka) and maximum retail unit rent guarantees of £3.2m, totalling £60.2m, resulting in a net purchase price payable by Deka to GPE of £374.8m (subject to final area measurement and settlement of the retail rental guarantees).
The consideration comprises £368.3m in respect of the freehold sale and £6.5m for reimbursement of the development costs, under a development agreement, to complete the scheme.
Deka has already paid £113.5m with the balance of the purchase price payable in three instalments.
Based on the current cost and programme, GPE will receive £211.9m on completion of the Facebook leases in early April 2017; £30.8m will be paid on PC of the retail units in late April 2017; and £16.6m will be paid on PC of the residential units and central garden in the summer of 2017 with a further payment of £2.0 million twelve months thereafter.
In the very unlikely event that the Facebook leases do not complete due to a limited set of circumstances, Deka has the option to sell its purchasing entity back to GPE to restore the parties to their pre-sale positions.
Separately, GPE retains the residual risk for completion of the sales of the private residential units, including the three currently available units.
Following receipt of the majority of the sales proceeds, the whole life surplus of approximately £110.0m is proposed to be returned to shareholders.
It is anticipated that this will be effected by way of a special dividend, which would be accompanied by a share consolidation (subject to shareholder approval, which is expected to be sought in April 2017).
The balance of the proceeds will be retained to maintain GPE's significant financial flexibility, which GPE expects to enhance further by extending its debt maturity profile through a proposed refinancing of existing private placement notes.
The sales price represents a discount of approximately 4% to the September 2016 valuation adjusted for subsequent capex (reducing NAV per share by c.5 pence) and the sale is expected to be broadly neutral to EPRA earnings for the current financial year.
On receipt of all the sales proceeds from Deka, pro forma LTV will fall from 16.9%2 to 7.3% before rising to 10.7% on payment of the proposed capital return to shareholders.
Based on the closing share price of 659 pence on 9 February 2017, the capital return (post the share consolidation) would increase EPRA NAV per share by c.8 pence.
Further details on the impact of the sale and proposed return of capital are shown in the appendix.
GPE chief executive Toby Courtauld said, "Rathbone Square is our largest ever development scheme and this sale continues our successful strategy of recycling capital out of assets where we have created significant value.
"Having purchased the site in late 2011, obtained an attractive planning permission and commenced construction in early 2014, we pre-sold the vast majority of the residential units in summer 2014 and secured one of the largest ever lettings in the West End a year later.
"This sale is expected to crystallise a whole life capital return of 19.9% and an annualised unlevered IRR of 12.1%."