To view the PDF file, sign up for a MySharenet subscription.

ECHO POLSKA PROPERTIES N.V. - Summarised consolidated financial statements for the year ended 31 December 2017

Release Date: 08/03/2018 08:00
Code(s): EPP     PDF:  
Wrap Text
Summarised consolidated financial statements for the year ended 31 December 2017

Echo Polska Properties N.V. 
(Incorporated in the Netherlands)
(Company number 64965945) 
JSE share code: EPP
ISIN: NL0011983374
("EPP" or "the company" or "the group")

SUMMARISED CONSOLIDATED FINANCIAL STATEMENTS
for the year ended 31 December 2017

FINANCIAL HIGHLIGHTS                            
Distributable earnings of EUR76.60 million
Distributable income per share 10.87 EUR cents for full FY
NAV EUR1.32 per share up 16%
NOI up to EUR103 million (2016: EUR67 million)
Successfully executed acquisitions of EUR334 million
Disposed of EUR160 million office assets
LTV improved to 47.4%(2016: 52.7%)
Cost of debt 2.14% - weighted maturity 3.9 years

OPERATIONAL HIGHLIGHTS
Retail
Total retail GLA up to 444 350m2 (2016: 307 840 m2)
Vacancy improved to 1.41% (2016: 1.63%)
Footfall up 4.6% (2016: 3.0%)
Tenants turnover (like-for-like) up 7.0% (2016: 3.0%)
WAULT by GLA increased to 5.3 years (2016: 4.7 years)
Successfully completed extensions at Outlet Park (3 300 m2 GLA) and Galaxy (15 150 m2 GLA) 
in Szczecin

Commentary
"Our strategy is focused on acquiring dominant retail assets in strategic locations, allowing 
us to further leverage our portfolio and platform with retail tenants. In line with our strategy 
to become one of the leading retail landlords in Poland, we will continue to dispose of our 
office assets to fund our retail programme. As the quality of our portfolio grows we will also 
assess our retail portfolio for possible recycling to align with strategy of owning high quality 
assets that can continue to deliver growing income streams," says Hadley Dean, chief executive 
officer.

Introduction
EPP is a Dutch-based real estate company that follows the REIT formula and is one of the leading 
owners of retail space in Poland. Its portfolio is complemented by high quality offices located 
in regional cities across Poland. The company currently operates a portfolio of 14 retail centres, 
six offices and two development sites located across the majority of the regional cities across 
Poland and by the end of 2020 expects to own 27 shopping centres post the conclusion of the M1 
transaction. EPP shopping centres are dominant in their locations and attract both local and 
international brands.

EPP owns and operates 444 000 m2 retail gross lettable area ("GLA") and 137 000 m2 office GLA, 
excluding joint ventures. During 2017, 124 000 m2 retail GLA was added via completed acquisitions. 
The company's team has grown significantly during this period to adequately support the growth of 
its operations, and currently comprises  153 professionals with expertise in accounting, 
architecture, asset management, administration, development, finance, investments, law, leasing, 
marketing, property management and tax.

EPP's shares are listed on the official list and admitted to trading on the Euro MTF market of 
the Luxembourg Stock Exchange ("LuxSE") and on the Main Board of the JSE ("JSE") in the Real 
Estate Holdings and Development Sector. The company has primary listings on both the LuxSE and 
the JSE.

Financial results
Net asset value ("NAV") excluding deferred tax for the period totalled EUR927.6 million with 
NAV per share at EUR1.32.

Property portfolio
The segmental breakdown of the EPP portfolio at 31 December 2017 is set out below:
Portfolio structure by fair value         
Retail                      81.4%                                                
Office                      18.6%     

Portfolio structure by GLA (m2)
Retail                      79.3% 
Office                      20.7%                                                                                                                       
                                                                                                                    
Vacancies
Retail vacancies reduced from 1.6% to 1.4% and office vacancies reduced from 4.2% to 4.0%.

Lease expiry profile
Lease expiry profile (Retail) in EUR million and as % of total expiries
                              
                                                                                    
                                                                                            % of      
Rental income (EUR m)                                                             total expiries     
2018                                                                                         7.7            
2019                                                                                         9.1            
2020                                                                                        12.9          
2021                                                                                        17.4         
2022                                                                                        18.3          
2023                                                                                        11.0         
2024                                                                                         7.8           
2025                                                                                         4.3          
2026                                                                                         2.5        
<2026                                                                                        9.0          

Lease expiry profile (Office) in EUR million and as % of total expiries

                                                                                   
                                                                                            % of      
Rental income (EUR m)                                                             total expiries    
2018                                                                                         4.7           
2019                                                                                        10.9           
2020                                                                                        11.3           
2021                                                                                        26.7          
2022                                                                                        10.8         
2023                                                                                        14.8          
2024                                                                                         2.5        
2025                                                                                        16.2          
2026                                                                                                     
<2026                                                                                        2.0         

Valuations

                                                           Retail         Office           Total
Year ended 31 December 2017
Number of projects                                             14              6              20
Value/consideration (EUR million)                           1 347            309           1 656
Vacancy (%)                                                  1.41            4.0
Market value (% split)                                      81.4%          18.6%            100%
GLA (m2)                                                  444 350        137 359         582 709
WAULT (rent)                                            4.8 years      4.2 years
Period ended 31 December 2016
Number of projects                                              9              9              18
Value/consideration (EUR million)                             977            387           1 364
Vacancy (%)                                                   1.6            4.2
Market value (% split)                                        72%            28%            100%
GLA (m2)                                                  322 633        175 941         498 575
WAULT (rent)                                            5.9 years      3.7 years

Acquisitions and disposals
As announced on 14 June 2017, EPP acquired the Blackstone portfolio which comprised Galeria 
Twierdza in Klodzo, Galeria Twierdza in Zamosc and Galeria Wzorcownia in Wloclawek, for an 
aggregate asset value of EUR142 million.

This was followed by acquisitions of the 24 000 m2 Galeria Solna in Inowroclaw as announced on 
13 July 2017 with an asset value of EUR55 million and Zakopianka Shopping Centre with a GLA of 
27 000 m2 situated in Krakow, Poland for EUR53 million. In line with strategy, these shopping 
centres are located in regionally growing Polish cities, with large catchment areas and a proven 
trading history. The acquired assets have performed exceptionally well during the year, reporting 
strong footfall and growth in tenant sales.

In 2017, upon fulfilment of all outstanding conditions, EPP also purchased the A4 Business Park 
Phase III and O3 Business Campus Phase II.

Related to the significant volume of acquisitions during the year, EPP also implemented its 
capital recycling strategy and disposed of certain office assets. As announced on 
22 December 2017 three office properties, namely Tryton Business House in Gdansk, A4 Business 
Park in Katowice and West Gate in Wroclaw, were sold for  EUR160 million. The proceeds were used 
to fund further retail acquisitions including the M1 transaction announced in December 2017.

Developments and extensions
EPP's strategy also entails proactive asset management to enhance and refurbish our existing 
shopping centres.

During the year this included the 15 150 m2 expansion of Galaxy in Szczecin with an NOI uplift 
of EUR3.1 million.

The third phase of Outlet Park Szczecin ("OPS") was completed in September 2017 and now boasts 
120 stores, 1 200 parking lots and 3 000 m2 of additional retail space. The NOI uplift on this 
development was EUR1 million and the extended offering will strengthen OPS' position as a 
leader amongst outlets in Poland.

With the growth within the food and beverage market EPP has been actively redeveloping, 
redesigning and rethinking its food courts. A new food court design was launched in Wroclaw, 
Galeria Echo and Galaxy and these have proven very successful. The current Warsaw development 
Galeria Mlociny will boast a unique food court area featuring a roof garden, street food on 
specially designed gastronomic streets; restaurants in wooden capsules and greenery. The next 
step for EPP will be food halls, an exciting and growing trend.

Borrowings
Sources of debt (%)

                                                                     31 December     31 December
                                                                            2017            2016
BZ WBK SA/Erste Bank                                                          32              38
Helaba                                                                        19              23
Helaba/Erste                                                                   8               -
HSBC Bank plc                                                                 26              21
Berlin HYP/ING                                                                 7              15
BGZ BNP Paribas                                                                1               2
PKO BP SA                                                                      1               1
Raiffeisen Bank Polska SA                                                      1               -
Pekao SA                                                                       3               -

As at 31 December 2017, the loan-to-value (net of cash) ratio was 47.4% compared to 52.7% at 
31 December 2016. 

The average maturity of debt is 3.9 years at an average cost of debt of 2.14% and with 83% of 
debt fixed.

Debt maturity profile (EUR m)
                                                                     31 December     31 December
                                                                            2017            2016
2018                                                                         102              11      
2019                                                                         151             159
2020                                                                          11               -
2021                                                                          81             132
2022                                                                         434             313
>2022                                                                        179             162

Regulatory tax
On 27 November 2017, further amendments to Poland's corporate income tax law were introduced, 
effective from 1 January 2018. One of the changes refers to the implementation of a so-called 
"minimum levy" on the owners of shopping malls, large shops, office buildings (worth more than 
PLN 10 million), at the level of 0.035% per month (ca. 0.42% per year) of the excess of the 
initial tax value of the building over PLN 10 million. The abovementioned change is new and has 
no precedence in the Polish taxation regime.

Subsequent events
On 4 December 2017, the group announced the acquisition of 12 major shopping centres and retail 
parks (M1 portfolio) from Chariot Top Group B.V., a consortium in which Redefine Properties 
Limited owns 25%. The assets' aggregated value is EUR692 million and has been divided into 
three tranches. The first tranche was successfully concluded in January 2018.

Proposed dividend payment
EPP's dividend policy states that the company intends to  declare 100% of its distributable 
income to shareholders. The company intends declaring half-yearly dividends, for the periods 
ended 30  June and 31 December of the relevant year. No assurance can be made that dividends 
will be proposed or declared in any given year.

The board intends declaring a dividend of EUR5.678 cents per share for the six months to 
31 December 2017. A further announcement advising shareholders of the actual declaration of a 
dividend for the six months to 31 December 2017 will be released on SENS and the LuxSE website 
on or about 12 March 2018, after the extraordinary general meeting of EPP shareholders scheduled 
for 9 March 2018 has been held.

Prospects
EPP's dividend for the 12-month period to 31 December 2018 is forecast to be between 11.6 and 
11.8 euro cents per share. This dividend growth is based on the following assumptions: that a 
stable global and Polish macro-economic environment will prevail; no major tenant failures 
will occur; and that no new acquisitions or disposals (beyond those already publicly announced) 
are implemented during the reporting period.

This prospect has not been reviewed or reported on by the company's auditors.

Basis of preparation
The summarised condensed consolidated financial statements for the year from 1 January 2017 to 
31 December 2017 have been prepared by the management of the company on 7 March 2018 in 
accordance with the measurement and recognition requirements of International Financial 
Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB"), 
the requirements of IAS 34: Interim Financial Reporting, the JSE Listings Requirements and in 
accordance with Dutch law and the LuxSE rules and regulations.

The group's financial statements were prepared on a historical cost basis, except for investment 
properties measured at fair value and bank loans measured at amortised cost. The consolidated 
financial statements are presented in euro (EUR) and all values are rounded to the nearest 
thousand (EUR000), except where otherwise indicated.

These summarised consolidated financial statements are extracted from the audited consolidated 
financial statements, but are not themselves audited. The directors take full 
responsibility for the preparation of the summarised consolidated financial statements and for 
ensuring that the financial information has been correctly extracted from the underlying audited 
consolidated financial statements. The auditors, Ernst & Young have issued their unmodified 
opinion on the audited consolidated financial statements for the year from 1 January 2017 to 
31 December 2017 and a copy of the audit opinion, together with the underlying audited
consolidated financial statements are available for inspection at the company's registered 
office.

Restatement
EPP was incorporated with Echo Investment S.A. ("Echo") as its sole shareholder. Effective 
1 June 2016, Echo sold 75% of EPP shares to Redefine Properties Limited. At the time two of the 
assets (out of 16 assets owned by Echo which were transferred) were undergoing an 
extension - these were Galaxy and Outlet Park shopping malls.

A term of the sale was that EPP contracted Echo to render development services in respect of 
extensions to the Galaxy Shopping Centre, Outlet Park Phase III and Outlet Park Phase IV. Echo's 
appointment commenced on 1 June 2016. In addition, Echo was issued a preference share which 
entitled Echo to receive a distribution with priority over any other distributions to be made 
by EPP ("preferred distribution").

The preferred distribution was payable to Echo, if:
1. an occupancy permit in relation to a given extension was granted by the relevant 
   authority irrespective of whether such permit contains any conditions or post-issuance 
   obligations;
2. at least sixty percent (60%) of the extended space of a given extension was leased or 
   pre-leased to third parties on arm's length terms pursuant to the applicable development 
   agreement; and
3. Echo had executed the master lease for a period of three (3) years in relation to the space 
   which had not been leased or pre-leased (at a rate per square meter no less than the average 
   rate concluded with third parties in (2) above).
   
All conditions for the payment of the preferred distribution to Echo in relation to each 
extension were met during 2017. In 2017, EPP paid out the Preferred Distribution to Echo of 
EUR1 527 000 in relation to the completion of Outlet IV extension and EUR3 424 000 and 
EUR11 897 000 were paid in relation to Outlet III and Galaxy extensions accordingly.
The total preferred distribution paid during 2017 was EUR16 848 000. There is no further 
preference share dividend due under these extensions as at 31 December 2017 and hence no 
financial liability as at 31 December 2017.

The group accounted for the transaction in its 31 December 2016 consolidated financial 
statements as an equity instrument and did not record a liability of EUR11 920 000 at the 
moment when the preference share had been issued to Echo to reflect Echo's right to 
distribution with priority over any other distributions. The group has also not recognised 
share in investment properties revaluation accreting to Echo in the amount of EUR4 436 000 
in 2016. Accordingly no liability was recognised in the 2016 consolidated financial statements.

As a result of the matter the following have been restated in the 31 December 2016 consolidated
financial statements:

Impact on consolidated statement of financial position
                                                     
                                                                             As at    
                                                            As at      31 December    
                                                      31 December             2016    
                                                             2016         Restated        Change
                                                          EUR'000          EUR'000       EUR'000
ASSETS                                                                                
Total assets                                            1 509 398        1 509 398             -
EQUITY AND LIABILITIES                                                                
Equity                                                    623 794          607 438       (16 356)
Share capital                                             474 702          474 702             -
Share premium                                              95 095           95 095             -
Accumulated profit                                         54 431           38 075       (16 356)
Foreign currency translation reserve                         (434)            (434)            -
Non-current liabilities                                   818 458          818 458             -
Current liabilities                                        67 146           83 502        16 356
Bank borrowings                                            52 845           52 845             -
Related-party financial liabilities                           221           16 577        16 356
Tax payables                                                  175              175             -
Trade payables                                             13 819           13 819             -
Provisions                                                     86               86             -
Total equity and liabilities                            1 509 398        1 509 398             -

Impact on consolidated statement of profit or loss

                                                      Period from      Period from     
                                                        4 January        4 January     
                                                       2016 until       2016 until     
                                                      31 December      31 December     
                                                             2016    2016 Restated        Change
                                                          EUR'000          EUR'000       EUR'000
Net operating profit                                       54 269           54 269             -
Profit from investment properties                          44 325           39 889        (4 436)
Profit from operations                                     98 594           94 158        (4 436)
Finance income                                              7 339            7 339             -
Finance costs                                             (18 582)         (18 582)            -
Cost of refinancing                                        (5 881)          (5 881)            -
Foreign exchange gains/(losses)                             2 192            2 192             -
Participation in profits of joint ventures                 12 526           12 526             -
Profit before taxation                                     96 188           91 752        (4 436)
Taxation                                                                               
Current income tax                                           (878)            (878)            -
Deferred tax                                              (18 546)         (18 546)            -
Profit for the period                                      76 764           72 328        (4 436)
Attributable to EPP shareholders                           76 764           72 328        (4 436)

Impact on basic and diluted earnings per share ("EPS")
                                                                       
                                                                                     Period from
                                                                       Period from     4 January
                                                                         4 January    2016 until
                                                                        2016 until   31 December
                                                                       31 December          2016
                                                                              2016      Restated
Earnings per share
Basic and diluted earnings, on profit for the period (EUR cents)              20.9          19.7

The change did not have an impact on other comprehensive income for the period or on the 
consolidated statement of cash flow.

On behalf of the board

Hadley Dean                       Jacek Baginski
Chief executive officer           Chief financial officer

8 March 2018

Consolidated statement of profit or loss

                                                                                     Period from
                                                                         Year from     4 January
                                                                         1 January    2016 until
                                                                        2017 until   31 December
                                                                       31 December          2016
                                                                              2017      Restated
                                                                           EUR'000       EUR'000
Rental income and recoveries                                               151 706        95 278
Straight-line rental income                                                    504         1 233
Property operating expenses                                                (48 955)      (29 209)
Net property income                                                        103 255        67 302
Other income                                                                   713         2 109
Other expenses                                                              (1 348)       (2 610)
Administrative expenses                                                    (15 586)      (12 532)
Net operating profit                                                        87 034        54 269
Profit from investment properties                                           75 305        39 889
Profit from operations                                                     162 339        94 158
Finance income                                                               7 419         7 339
Finance costs                                                              (23 085)      (18 582)
Cost of refinancing                                                              -        (5 881)
Foreign exchange gains/(losses)                                             (1 827)        2 192
Participation in profits of joint ventures                                  16 059        12 526
Profit before taxation                                                     160 905        91 752
Taxation                                                             
Current income tax                                                          (4 873)         (878)
Deferred tax                                                               (27 684)      (18 546)
Profit for the period                                                      128 348        72 328
Attributable to EPP shareholders                                           128 348        72 328
Earnings per share:
Basic and diluted earnings, on profit for the period (EUR cents)              19.1          19.7

Consolidated statement of other comprehensive income

                                                                                     Period from
                                                                         Year from     4 January
                                                                         1 January    2016 until
                                                                        2017 until   31 December
                                                                       31 December          2016
                                                                              2017      Restated
                                                                           EUR'000       EUR'000
Profit for the period                                                      128 348        72 328
Foreign currency translation reserve joint ventures                          3 553             -
Foreign currency translation reserve                                        (3 403)         (434)
Other comprehensive income, net of tax, to be
reclassified to profit or loss in subsequent periods                           150          (434)
Other comprehensive income, net of tax, not to be reclassified
to profit or loss in subsequent periods                                          -             -
Total comprehensive income for the period, net of tax                      128 498        71 894
Total comprehensive income attributable to the parent
for the period, net of tax                                                 128 498        71 894




Consolidated statement of financial position

                                                                                           As at
                                                                             As at   31 December
                                                                       31 December          2016
                                                                              2017      Restated
                                                                           EUR'000       EUR'000
ASSETS                                                                
Non-current assets                                                       1 797 545     1 423 834
Investment in joint ventures                                               116 009        54 285
Tangible assets                                                                 47            85
Investment property                                                      1 655 572     1 359 432
Financial assets                                                            25 917        10 032
Current assets                                                             154 569        85 564
Inventory                                                                      525            74
Tax receivable                                                                 209             9
Trade and other receivables                                                 26 723        32 658
Financial assets                                                             3 955         9 057
Restricted cash                                                             23 613        21 845
Cash and cash equivalents                                                   99 544        21 921
Total assets                                                             1 952 114     1 509 398
EQUITY AND LIABILITIES                                                
Equity                                                                     833 821       607 438
Share capital                                                              571 026       474 702
Share premium                                                              147 534        95 095
Treasury shares                                                               (783)            -
Accumulated profit                                                         111 419        38 075
Share-based payment reserve                                                  4 909             -
Foreign currency translation reserve                                          (284)         (434)
Non-current liabilities                                                    941 710       818 458
Bank borrowings                                                            831 183       741 776
Related-party financial liabilities                                          1 741         5 885
Other liabilities                                                           15 033        11 881
Deferred tax liability                                                      93 753        58 916
Current liabilities                                                        176 583        83 502
Bank borrowings                                                            117 155        52 845
Related-party financial liabilities                                         18 019        16 577
Tax payables                                                                   879           175
Trade payables                                                              40 353        13 819
Provisions                                                                     177            86
Total equity and liabilities                                             1 952 114     1 509 398

Consolidated statement of changes in equity

                                                                 Share                   Accumu-        
                                                              premium/                     lated     
                                                     Share     capital    Treasury       profit/   
                                                   capital    reserves      shares         (loss)     
                                                   EUR'000     EUR'000     EUR'000       EUR'000    
Balance as at 4 January 2016                            20           -           -             -        
Profit for the period                                    -           -           -        72 328        
Other comprehensive income                               -           -           -             -               
Total comprehensive income                               -           -           -        72 328          
Issue of ordinary shares                           474 682     110 157           -             -          
Acquisition of subsidiaryand transaction costs           -     (15 062)          -             -           
Accrual for preference dividend on date                                                
of issuance                                              -           -           -       (11 920)          
Dividend paid                                            -           -           -       (22 333)            
Balance as at 31 December 2016 after restatement   474 702      95 095           -        38 075        
Profit for the year                                      -           -           -       128 348          
Other comprehensive income                               -           -           -             -        
Other comprehensive income from joint ventures           -           -           -             -         
Total comprehensive income                               -           -           -       128 348          
Issue of ordinary shares                            96 324      56 650           -             -            
Transaction cost related to issuance of shares           -      (4 211)          -             -            
Acquisition of own shares                                -           -      (1 810)            -            
Recognition of share-based payments                      -           -           -             -           
Transfer of shares                                                           1 027                           
Dividend paid                                            -           -           -       (55 004)           
Balance as at 31 December 2017                     571 026     147 534        (783)      111 419          


                                                               Foreign      Share-     
                                                              currency       based     
                                                           translation     payment         Total
                                                               reserve     reserve        equity
                                                               EUR'000     EUR'000       EUR'000
Balance as at 4 January 2016                                         -           -            20
Profit for the period                                                -           -        72 328
Other comprehensive income                                        (434)          -          (434)
Total comprehensive income                                        (434)          -        71 894
Issue of ordinary shares                                             -           -       584 839
Acquisition of subsidiary and transaction costs                      -           -       (15 062)
Accrual for preference dividend on date of issuance                  -           -       (11 920)
Dividend paid                                                        -           -       (22 333)
Balance as at 31 December 2016 after restatement                  (434)          -       607 438
Profit for the year                                                  -           -       128 348
Other comprehensive income                                      (3 403)          -        (3 403)
Other comprehensive income from joint ventures                   3 553           -         3 553
Total comprehensive income                                         150           -       128 498
Issue of ordinary shares                                             -           -       152 974
Transaction cost related to issuance of shares                       -           -        (4 211)
Acquisition of own shares                                            -           -        (1 810)
Recognition of share-based payments                                  -       5 936         5 936
Transfer of shares                                                          (1 027)            -
Dividend paid                                                        -           -       (55 004)
Balance as at 31 December 2017                                    (284)      4 909       833 821

Consolidated statement of cash flow

                                                                         Year from   Period from
                                                                         1 January     4 January
                                                                        2017 until    2016 until
                                                                       31 December   31 December
                                                                              2017          2016
                                                                           EUR'000       EUR'000
Operating activities                                                   
Cash generated from operations                                             118 649        26 363
Tax paid                                                                    (4 167)         (707)
Net cash generated from operating activities                               114 482        25 656
Investing activities                                                      
Acquisition of business net of cash acquired                                     -      (164 154)
Investments in joint ventures                                              (19 317)      (41 609)
Disposition of investment property                                         155 551             -
Purchase of investment property                                           (321 849)     (118 747)
Capital expenditure on completed investment property                       (44 724)      (14 768)
Loans granted                                                              (46 174)      (23 412)
Loans repaid                                                                 7 596             -
Interest received                                                              188          (131)
Purchase of fixed and intangible assets                                          -           (85)
Profit share                                                                 5 795             -
Net cash utilised in investing activities                                 (262 934)     (362 906)
Financing activities                                                      
Proceeds from borrowings                                                   311 562       832 687
Repayment of borrowings                                                   (144 778)     (791 284)
Proceeds from issue of share capital                                       152 975       372 888
Transaction costs on issue of shares                                        (4 211)      (14 967)
Treasury shares                                                               (783)            -
Dividends paid                                                             (66 923)      (22 333)
Interest paid                                                              (18 571)      (17 386)
Interest received                                                              198             -
Net cash generated from financing activities                               229 469       359 605
Net increase in cash and cash equivalents                                   81 017        22 355
Cash and cash equivalents at the beginning of the period                    21 921             -
Effect of foreign exchange fluctuations                                     (3 394)         (434)
Cash and cash equivalents at end of period                                  99 544        21 921

Headline earnings and distributable income reconciliation

                                                                                     Period from
                                                                         Year from     4 January
                                                                         1 January    2016 until
                                                                        2017 until   31 December
                                                                       31 December          2016
                                                                              2017      Restated
                                                                           EUR'000       EUR'000
Profit for the period attributable to EPP shareholders                     128 348        72 328
Change in fair value of investment properties including
joint ventures (net of tax)                                                (82 295)      (40 283)
Headline and diluted earnings attributable to EPP shareholders              46 053        32 045
Amortised cost valuation of long-term financial liabilities                  2 621        (1 502)
Straight-line rental income accrual                                           (504)       (1 233)
Share-based payments                                                         4 127             -
Deferred tax charge                                                         14 057         7 937
Cost of refinancing                                                              -         5 881
Foreign exchange gains                                                       1 827        (2 192)
(Profits)/losses from joint ventures                                         5 380        (1 917)
Non-distributable capital gains                                             (3 971)       (5 255)
Other non-distributable items                                                3 328           243
Antecedent dividend                                                          3 678             -
Distributable income                                                        76 596        34 007
Actual number of shares in issue                                       704 970 211   586 051 293
Shares issued on 4 January 2018                                         88 582 677             -
Shares for which dividend right has been waived*                       (88 582 677)            -
Shares in issue for distributable earnings                             704 970 211             -
Weighted number of shares in issue                                     671 412 270   366 544 911
Basic and diluted earnings per share (EUR cents)**                            19.1          19.7
Headline earnings and diluted headline earnings per share
(EUR cents)***                                                                 6.9           8.7
Distributable income per share (EUR cents)****                               10.87           5.8

*     Shareholders that acquired newly issued shares in January 2018 waived the right to dividend 
      for 2017.
**    There are no dilutionary instruments in issue and therefore basic and diluted earnings are 
      the same.
***   There are no dilutionary instruments in issue and therefore headline earnings and diluted 
      headline earnings are the same.
****  Calculated based on actual number of shares in issue as at 31 December 2017 and 
      31 December 2016, respectively.

Segment information
The group is considered to have two reportable segments, as follows:
- Retail: Acquires, develops and leases shopping malls; and
- Office: Acquires, develops and leases offices.

The group's administrative costs, finance revenue, finance costs and income taxes are not reported 
to the members of the executive management team on a segmental basis. The operations between 
segments are eliminated for consolidation purposes.

Segment assets represent investment property and the investment in the joint ventures.
Segment liabilities represent loans and borrowing, as these are the only liabilities reported to 
the board on a segmental basis.

                                                 Retail      Office    Unallocated         Total
                                                EUR'000     EUR'000        EUR'000       EUR'000
Year ended 31 December 2017                                                            
Segment profit                                                                         
Rent and recoveries income                      105 733      44 278          1 695       151 706
Straight-line rental income                         180         324              -           504
Property operating expenses                      34 116      14 287            552        48 955
31 December 2017                                                                       
Segment assets                                                                         
Investment in joint ventures                    116 009           -              -       116 009
Investment property                           1 347 072     308 500              -     1 655 572
Total segment assets                          1 463 081     308 500              -     1 771 581
Bank borrowings                                 686 982     161 699         99 657       948 338
Total segment liabilities                       686 982     161 699         99 657       948 338

                                                             Retail         Office         Total
                                                            EUR'000        EUR'000       EUR'000
Period ended 31 December 2016                                                          
Segment profit                                                                         
Rent and recoveries income                                   71 638         23 640        95 278
Straight-line rental income                                     196          1 037         1 233
Property operating expenses                                 (22 643)        (6 566)      (29 209)
Year ended 31 December 2016                                                            
Segment assets                                                                         
Investment in joint ventures                                 54 285              -        54 285
Investment property                                         972 392        387 040     1 359 432
Total segment assets                                      1 026 677        387 040     1 413 717
Bank borrowings                                             564 241        230 380       794 621
Total segment liabilities                                   564 241        230 380       794 621

All revenues were generated from external customers based in Poland.

All investment properties are located in Poland.


Company information
Directors                                  
Hadley Dean (Chief executive officer)      
Jacek Baginski (Chief financial officer)   
Robert Weisz* (Chairman)                   
Marek Belka*                               
Peter Driessen*                            
Maciej Dyjas**
Dionne Ellerine*
Andrew Konig**
Nebil Senman**
Andrea Steer*
Marc Wainer**

*  Independent non-executive
** Non-executive

Maciej Drozd retired from the board on 19 May 2017.
Przemyslaw Krych resigned from the board on 20 December 2017.

Registered office
Gustav Mahlerplein, 28
1082 Amsterdam
The Netherlands
                                                                                                 
Company secretary                                                                                                 
Rafal Kwiatkowski (Master of Laws)                                           
al. Solidarnosci 36                                                                                                 
25-323 Kielce                                           
Poland

Transfer secretaries                                                                                                 
Computershare Investor Services (Pty) Ltd
Rosebank Towers                                                                                                 
15 Biermann Avenue
Rosebank                                                                                                 
2195

(PO Box 61051 Marshalltown 2107)

LuxSE listing agent
M Partners                                                                                                 
56, rue Charles Martel, L-2134 Luxembourg                                                                                                 

JSE sponsor                                                                                                 
Java Capital Trustees and Sponsors Pty Ltd
6A Sandown Valley Crescent                                                                                                 
Sandton                                           
2196                                                                                                 

Investor relations                                                                                                 
Curwin Rittles
curwin.rittles@echo-pp.com                                                                                                 

Singular Systems IR
Michele Mackey
michele@singular.co.za
Jacques de Bie
jdbie@singular.co.za

Website
www.echo-pp.com
Date: 08/03/2018 08:00:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.

Share This Story