Date post: | 14-Jul-2015 |
Category: |
Documents |
Upload: | shubinaekaterina |
View: | 938 times |
Download: | 2 times |
November 2012
Q3 2012
INVESTOR PRESENTATION
This document does not constitute or form part of and should not be construed as, an offer to sell or issue or the solicitation of an offer to buy or acquire securities of AFI Development Plc (the "Company") or any of its subsidiaries in any jurisdiction or an inducement to enter into investment activity. No part of this document, nor the fact of its distribution, should form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. No representation, warranty or undertaking, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or the opinions contained herein. None of the Company or any of its affiliates, advisors or representatives shall have any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this document or its contents or otherwise arising in connection with the document.
This communication is only being distributed to and is only directed at (1) qualified institutional buyers (within the meaning of Rule 144A of the United States Securities Act of 1933, as amended (the "Securities Act") or (2) accredited investors (as defined in Rule 501(a) of Regulation D adopted pursuant to the Securities Act). Any person who is not a "qualified institutional buyer" or "accredited investor" should not act or rely on this document or any of its contents.
This document contains "forward-looking statements", which include all statements other than statements of historical facts, including, without limitation, 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 the negative 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, including, among others, the achievement of anticipated levels of profitability, growth, cost and synergy of recent acquisitions, the impact of competitive pricing, the ability to obtain necessary regulatory approvals and licenses, the impact of developments in the Russian economic, political and legal environment, volatility in stock markets or in the price of our shares or GDRs, financial risk management and the impact of general business and global economic conditions.
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. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. These forward-looking statements speak only as at the date as of which they are made, and the Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based.
Neither the Company, nor any of its agents, employees or advisors intends or has any duty or obligation to supplement, amend, update or revise any of the forward-looking statements contained in this document.
The information contained in this document is provided as at the date of this document and is subject to change without notice.
2
Disclaimer
Portfolio Value breakdown**
•Full cycle real estate developer
•Focus on unique large scale commercial and residential projects
•Primary market: Moscow, Russia
BUSINESS
•Active on the market for 11years
•Admitted to LSE in 2007 (Tickers: AFID.IL; AFRB.LN). Received premium listing in 2010
•Free float – 35%
HISTORY
•Strong global brand
•Affiliate of Africa Israel Group (65% owner) , a major conglomerate with global focus on real estate, construction and infrastructure
BRAND
•Strong liquidity position with around US$ 71.8 mn in cash as September 30, 2012
•Secured financing for on-going projects
•Low leverage: Debt/Total assets* is 26%
FINANCIAL STABILITY
•16 completed projects with total c. 570K sqm of space
•Impeccable credit history
•Market reputation for high quality and professional property management
TRACK RECORD
•Substantial income generating
portfolio. Major project
AFIMALL (p.10)
•1 project close to completion (p.14), 4 project under development (p.15)
•Pipeline and land bank (p.19)
PORTFOLIO
3
Market Cap, as of
November 19, 2012
US$ 0.54 bn
Price per share, as
of 19 November,
2012
US$ 0.52
NAV(Equity),
September 30, 2012
US$ 1.619bn
NAV per share,
September 30, 2012
US$ 1.55
Portfolio Value** US$ 2.4 bn
* Debt represents long-term and short-term loans
AFI Development at Glance
**Gross Value according to JLL's valuation as of June 30,
2012 and BV of land bank and pipeline projects
AFIMALL
48%
Income
Producing
15%
Projects close
to completion
8%
Projects
under
development
27%
Land Bank
and Pipeline
2%
Current Portfolio
4 Note: the NOI projections are “forward looking statements” based on JLL valuation assumptions and Company estimations and they can be realized or not realized due to factors beyond the Company's control including, among
others, the impact of competitive pricing, the ability to obtain necessary regulatory approvals and licenses, the impact of developments in the Russian economic, political and legal environment, volatility in stock markets or in the price
of our shares or GDRs, financial risk management and the impact of general business and global economic conditions
Key Projects in Moscow
Yielding Assets / Trading Stock
Projects close to completion
Development Projects
Pipeline and Land Bank
Value (JLL): US$ 1.5 bn
GLA: 174.5K sqm (excl. hotels)
NOI stab.: US$ 196.7 mn (AFID share)
GSA: 1.4K sqm Price psqm: 13K – 15K
Number of keys: 568 keys
Value(JLL): US$ 193.7 mn
GLA: 51K sqm
NOI stab.
(AFID share): US$ 21 mn
Value(JLL): US$ 668.6 mn
GLA: 227 K sqm
NOI stab. US$ 145 mn
(AFID share):
GSA: 501.2K sqm
CF from sale: US$ 1.9bn
Value(JLL): US$ 211 mn
BV:
(as of 30.06.12): US$ US$ 37 mn
Ownership:50%
AFIMALL City Berezkovskaya Aquamarine II
H2O Four Winds
Aquamarine
Hotel Paveletskaya, 1
Aquamarine III
Kosinskaya
Otradnoe Pochtovaya
Plaza SPA*
Other
projects
Plaza Spa*
*Outside of
Moscow
Other
Tverskaya
Plazas
Tverskaya
Plazas Ib&II
Others
Portfolio Overview
Track record* (sqm)
*total gross area of projects shown inclusive of shares owned by partners and projects sold,
exclusive of pipeline and land bank projects
Company track record – more than 570K sqm of commercial
and residential space
Current portfolio – c. 2 mn sqm
Active projects under development – c. 1.2 mn sqm
AFIMALL is the flagship yielding asset with 338,9K sqm GBA
Aquamarine III delivery will add 78K sqm of high quality
office stock to the Company yielding portfolio
Current portfolio value – US$ 2.4 bn**
Current MV of yielding properties – US$ 1.5 bn***
Selection of attractive pipeline projects provides with wide
opportunities for future development
5
Delivered
Under construction
RETAIL
346,648
OFFICE
99,617
RESIDENTIAL
78,419
HOTEL
48,795
OFFICE
78,206
**Gross Value according to JLL's valuation as of June 30, 2012 and BV of land bank and pipeline
projects
*** Based on JLL valuation as for June 30, 2012
SECTION 1
Company Update
Projects Update in Q2 2012
7
OP
ER
AT
ION
AL
UP
DA
TE
:
The success of marketing campaign was reflected in the increasing footfall to the current monthly average c. 38 K visitors
per day on average base
Second stage of parking construction (additional 600 parking lots) has been delivered and put into operations. Total 1279
parking lots are now available for visitors. Construction of the remaining parking units is progressing as planned and the full
parking is expected to become operational in phases during the remainder of the year
The Company finalized the agreement with VTB bank on the disposal of parking space in the underground parking. The
parties estimate the eventual number of parking spaces transacted at 643. The consideration for the deal is expected to result
with net CF of US$ 54,5 mn
The Company is completed preliminary tender with general contractors and negotiations with major banks regarding debt
financing have been started
The Company has finalized a project documentation on foundation reinforcement and obtained all technical conditions (water,
electricity)
AFIMALL:
DE
VE
LO
PM
EN
T U
PD
AT
E:
TVERSKAYA PLAZAS:
The Company has received a Land Lease Certificate for the Plaza IC (2-ya Brestskaya street), which is a final milestone in
securing rights. The next step is to proceed with documentation in order to start a construction
The company has repaid the Tverskaya loan facility with Sberbank in the amount of US$ 70 mn in August 2012
ODINTSOVO (OTRADNOE):
KOSINSKAYA:
Company Update in Q3 2012
Revaluation effect in 3Q 12
US$ mn BS value BS value BS value BS value Valuation gain
(loss)
31/12/11 31.03.2012 30.06.2012 30.09.2012 3Q12
Investment Property under Development 984 1,042 769 769 (13)
TVZ Plaza IV 165 183 165 165 (0)
TVZ Plaza IIa 35 37 32 32 (3)
TVZ Plaza IB 24 24
TVZ Plaza IC 116 123 119 119 (2)
TVZ Plaza II 77 87
OZE Phase III 178 191 194 194 (6)
Kosinskaya 146 153 102 102 (1)
Tverskaya Zastava Mall - - - - -
Pochtovaya 213 214 141 141 (1)
Other 30 30 17 17 (0)
Investment property 1,404 1,453 1,443 1,443 (60)
AFIMALL 1,160 1,205 1,160 1,160 (45)
W4W office 138 142 138 138 (7)
Other 106 106 146 145 (8)
Trading property and Trading property under
development207 217 139 142
Other 141 145 139 142
Botanic Garden 66 72 - - -
Hotels 90 102 91 100
Total Assets 2,684 2,814 2,442 2,454 (73)
8
Gross Asset Value
8
Gross Asset Value
The Gross Value of the portfolio of properties did not change during Q3 2012. However, the 5.8% rouble appreciation
versus the U.S. dollar in Q3 2012 resulted in an accounting loss (valuation loss of investment property) of US$73.2 million
for this quarter
* Plaza 1b & II were reclassified from investment property under development to investment property during Q2 2012
Projects Update
SECTION 2
AFIMALL City Project Highlights
* Additional 643 parking lots are classified as trading property under development
KEY ADVANTAGES
The largest mall in the city center
Best quality construction and fit-out
Attractive consumer target group, employed by worldwide institutional
companies in the surrounding offices
Good transport accessibility – metro station underneath, 100 m distance
to the Third Transport Ring
10
PROJECT HIGHLIGHTS (as of September 2012)
Ownership 100%
Land area 4.4 ha in the unique business district
GBA, sqm 338,925
GLA, sqm 107,142
Parking units, # 2,035*
Forecast NOI*(stab.) US$ 132.7 mn
Average rent per sqm pa US$ 1,254 per sqm pa
Market Value (JLL as of 30.06.2012) US$ 1,160 mn
Space leased 77%
Moscow City existing office space is almost 500K sq
m with 170K of residential
Around 1m sqm of office space and 320K of
residential expected to be constructed by 2015
as for now it’s only 34% of total Moscow city
construction has been put into operation
(JLL report, June 2012)
AFIMALL City Operational Summary
NEXT STEPS ON TRACK TO PROJECT PROMOTION
Improve operations at AFIMALL
get permission documents for the whole underground parking by the end of 2012
Increase occupancy level and number of visitors
Stabilize tenant mix through reduction of tenants rotation
11
OPERATION:
The footfall has increased in Q3 compare to Q2 and reached c. 38 K visitors per day on average
Average base rental rate - US$ 1,254* psm pa
The Company is testing various tariff schemes in order to increase the amount of visitors that use AFIMALL’s parking. One of the schemes is free parking in the evening during the working days
Availability of the parking is actively promoted through various media channels
The marketing campaign is in progress
AFIMALL PARKING:
Second stage of parking construction (additional 600 parking lots) has been delivered and put into operation. Total 1279 parking lots are now available for visitors
The Company finalized the agreement with VTB bank on the disposal of parking space in the underground parking. The parties estimate the eventual number of parking spaces transacted at 643. The consideration for the deal is expected to result with net CF of US$ 54,5 mn
Daily average footfall in AFIMALL (‘000 visitors)
2012
38К
0
5
10
15
20
25
30
35
40
45
*(after indexation and before discounts provided)
Building Kalinina TOTAL
Ownership 100% 50% 74% 99.1% 100% 50% 100% 100% 100% 50% 100%
Moscow Moscow Moscow Moscow Moscow Moscow Moscow Moscow Moscow Kavkaz Kavkaz
GBA, sqm 338,925 31,000 11,612 16,512 10,698 4,925 5,700 2,095 11,130 25,000 9,526 462K
GLA, sqm 21,950 10,250 14,085 8,996 4,726 5,510 1,913 159 keys 274 keys 134 keys 174K
Parking lots (total), # 2,035 142 300 126 72 78 - - 15 - 15
Ocupancy rate, % 99% 98% 72%
Average rent, $/sq m 1,245 1,428 549 251 254 540 1,403 1,036 ADR 192 ADR 105 -
Market rent, US$, (JLL) 1,152 1,279 550 286 320 540 2,000 2,500 ADR 244 ADR 120 ADR 121
Class Retail Office B Office B Office B Street retail Street Hotel Hotel Hotel
12 months Forward E,
US$ mn**72.5 30.7 3.3 3.6 2.5 1.5 2.8 0.9 3.0 4.3 2.1 127
MV(AFID share),US$
mn**1,160 138 29.4 28.9 19 18 32 9 45 23 1,531
CAP Rate 30.6.12 - JLL 10% 10% 12% 13% 13.75% 9% 9%,13% 9%, 12.5% 9.5% 13% 13%
AFIMALL Four Winds BerezkovskayaPaveletskaya, bld.
1H2O
Location
77% 100% 94% 100%
107,142
31
Plaza Spa
92%
Aquamarine
Hotel
Four Winds
Fitness and RetailTvesrkaya Plaza II
Tverskaya Plaza
Ib
Street retail Office A
Yielding Properties
12
12
* Including parking area
** Based on JLL valuation as of 30.06.2012
*** Additional 643 parking lots are classified as trading property under development
*
***
Property under Construction
Ozerkovskaya III
14
KEY ADVANTAGES
Located in Zamoskvorechye, Moscow’s prestigious business
area within the Garden Ring
3-rd phase of Ozerkovskaya Embankment development site
4 Class A office buildings comprising one complex
ACTUAL PLAN:
The Company has delivered the project in Q2 2012; received
commissioning certificate in August 2012
The company works on refinancing construction loan facility
with lower interest rate payments and more favorable terms
TARGETS:
To get a ownership certificate in Q4 2012
To reduce current interest rate for the loan facility
Proceed with lease up/sale
PROJECT HIGHLIGHT 100 % of share
Year of construction 2012
Ownership 50%
Location Moscow
GBA 78.6K
GLA 51.1K
Parking units 557
MV (JLL valuation, as for 30.06.2012)
UD$ 387.3 mn
MV, AFID share only (JLL valuation, as for 30.06.2012)
US$ 193.7 mn
Loan Balance (30.06.2012)
US$ 24.2 mn
Projects under Development
Projects under Development
16
PARAMETERS DATA
Type Residential
Land plot, Ha 31.8
GBA, sqm 703.3K
GSA/GLA, sqm 436K/37K
Phase I:
GSA/GLA, sqm 142K/7,5K
Parking units, # 2,053
Outstanding investment
(Based on JLL, 30.06.12)
US$ 871 mn
Expected CF from Sales
(Based on JLL, 30.06.12)
US$ 1.3 bn
MV(JLL as f 30.06.2012) US$ 108.5 mn
PARAMETERS DATA
Type Retail
Land plot, Ha 8ha
GBA, sqm 111.7K
GLA, sqm 89.7K
Outstanding investment costs US$ 56mn
Stab. NOI (JLL est.) US$ 22.7K
MV(JLL as f 30.06.2012) US$ 102.3 mn
DESCRIPTION:
• Convenient access to the main motorways, close
proximity to nearest metro station
• Unique concept for accommodation of small
shops, offices, warehouses and retails
CURRENT PLAN:
• Project documentation on foundation
reinforcement issued
• The company obtained all technical conditions
(water, radio, electricity)
• Negotiations with potential anchor tenants are in
process
TARGETS:
• Finalize negotiation regarding bank financing
• Finalize construction
DESCRIPTION:
• Located on 32 ha site in the town of Odintsovo, one
of the newest and most environmentally clean areas
bordering Moscow
• Project includes multifunctional infrastructure with
schools, kindergardens and sports facilities for
children
• Construction permit received; tender for main
constructor has been issued
CURRENT PLAN:
• Construction site is fully mobilized. Renovation can be
start shortly in Q1 2013
• The Company is providing tender with general
contractors
• Negotiations with major banks concerning debt
financing have been started
TARGETS:
• Start renovation in Q1 2013
Projects under Development (1/2) K
OS
INS
KA
YA
O
TR
AD
NO
E
Projects next for Development
17
DESCRIPTION:
The project is located in the Moscow Central District
on the Yauza river bank; total site area is 5.65 ha
Attractive neighborhood which benefits from the
developed social infrastructure; transport, shops and
cultural amenities
CURRENT PLAN:
Based on the best-use concept the Company plans to
develop the project as a residential complex with
total GBA of 170K sqm. GZK is on place
TARGETS:
Finish design in 2013
PARAMETERS DATA
Type Residential
Land plot, Ha 5.65ha
GBA, sqm 170.3K
GSA/GLA, sqm 57.6K/37.2K
# of parking spaces 1,8K
Outstanding investment costs US$ 288 mn
Average price US$ 6K
MV (JLL as f 30.06.2012) US$ 140.0 mn
PARAMETERS DATA
Type Office
Land plot(total), Ha 1.95
GBA, sqm 169.7K
GLA, sqm 107.2K
Plaza Ic: 24.2K/7.0K
Plaza IIa 7.6K
Plaza IV: 68.4K
Parking Units, # 1.8K
Outstanding investment costs US$ 357 mn
MV(JLL as f 30.06.2012) US$ 315.5 mn
DESCRIPTION:
• Located in one of Moscow’s most central
neighborhoods near Belorussky rail terminal, on the
intersection with Tverskaya Street
• Excellent access both by public and private transport
CURRENT STATUS:
• Design stage
• The Company has received the land Lease
Certificates for the Plaza IC (2-ya Brestskaya)
• The negotiations with City on developments rights
for other two Plazas (IV and IIa) are in process
Projects under Development (2/2) T
VE
RS
KA
YA
P
LA
ZA
S
PO
CH
TO
VA
YA
Extensive land bank Land bank – projects currently put on hold
Land bank strategy
Activate projects upon securing required financing and evaluation of demand level from prospective tenants/buyer
Full flexibility regarding future development in various cycles of the economy – the major competitive advantage for the
Company
Pipeline and Land Bank
Project Type Land (ha) GBA upon completion
(sqm) BV(as of 30.09.2012)
Park Plaza Kislovodsk Hotel resort 5.3 40,000 10,000
Versailles, Kislovodsk Hotel resort 0.6 11,762 9,000
Ruza Mixed use 387 n/a 4,000
St. Petersburg Mixed use 3.7 n/a 2,000
Paveletskaya, II Mixed use 4.0 106,250 11,500
TOTAL 158,012 37,000
18
Note: MV upon completion and GBA upon completion are “forward looking statements” based on JLL valuation assumptions and they can be realized or not realized due to factors beyond the Company's control including, among
others, the impact of competitive pricing, the ability to obtain necessary regulatory approvals and licenses, the impact of developments in the Russian economic, political and legal environment, volatility in stock markets or in the
price of our shares or GDRs, financial risk management and the impact of general business and global economic conditions
Q3 2012 Financial Results
SECTION 3
Balance Sheet & Income Statement
20
20
• Revenues for the three months to 30 September 2012, including net proceeds from the sale
of trading properties, increased by 3,6% quarter-on-quarter to US$42,6 million, driven by
higher rental income. The contribution from AFIMALL City was US$20.1 million.
• Gross profit for the three months to 30 September 2012 was US$17,0 million compared to
gross profit of US$11,2 million for the Q2 2012, driven by stronger revenues.
• The Gross Value of the portfolio of properties did not change during Q3 2012. However,
rouble appreciation versus the dollar in Q3 2012 by 5.8% resulted in accounting loss
(valuation loss of investment property) of US$73.2 million in this quarter
30.09.2012 30.06.2012 31.03.2012
US$ mn US$ mn US$ mn US$ mn %
(1) Investment property 1443.1 1443.1 1452.9 0.0 0%
(2) Investment property under development 769.0 769.0 1042.0 0.0 0%
(3) Property, plant and equipment 101.4 95.0 104.3 6.4 7%
(4) Long-term loans receivable 0.0 0.0 0.0 0.0 13%
(5) VAT recoverable 0.9 1.1 6.2 (0.2) (16%)
(6) Goodwill 0.2 0.2 0.2 0.0 0%
(8) Inventory of real estate 0.0 0.0 72.0
(9) Non-current assets 2314.7 2308.4 2677.6 6.3 0%
(11) Trading properties 2.8 6.0 10.4 (3.2) (53%)
(12) Trading properties under construction 139.5 132.7 134.1 6.8 5%
(13) Inventory 1.6 1.2 1.3 0.4 30%
(14) Short-term loans receivable 0.8 0.8 0.9 0.0 1%
(15) Trade and other receivables 76.0 75.5 91.8 0.5 1%
(16) Cash and cash equivalents 71.8 128.1 104.1 (56.3) (44%)
(16) Current assets 292.5 344.3 342.7 (51.8) -15%
(17) TOTAL ASSETS 2607.2 2652.7 3020.2 (45.5) -2%
(18) Equity
(19) Share capital 1.0 1.0 1.0 0.0 0%
(20) Share premium 1763.4 1763.4 1763.4 0.0 -
(21) Translation reserve (153.7) (192.2) (112.5) 0.0 (20%)
(22) Retained earnings 8.2 43.6 285.4 0.0 (81%)
(25) TOTAL EQUITY 1619.0 1615.9 1937.3 3.1 0%
(26) Minority interest (3.1) (2.9) 3.8
(26) Liabilities
(27) Trade and other payables 36.5 35.1 38.4 0.0 4%
(28) Long-term loans and borrowings 648.5 570.5 620.4 0.0 14%
(29) Deferred tax liabilities 126.4 141.9 150.9 0.0 (11%)
(30) Advances from investors 0.0 0.0 0.0 0.0
Deferred income 23.0 21.8 24.2 0.0
(31) Non-current liabilities 834.4 769.3 834.0 0.0 8%
(32) Short-term loans and borrowings 20.0 130.7 102.0 0.0 (85%)
(33) Trade and other payables 137.6 140.9 143.8 0.0 (2%)
(34) Income tax payable (0.7) (1.1) (0.7) 0.0 n/a
(35) Current liabilities 156.9 270.4 245.1 0.0 (42%)
(36) TOTAL LIABILITIES 988.2 1036.8 1082.9 0.0 (5%)
(37) TOTAL EQUITY AND LIABILITIES 2607.2 2652.7 3020.2 (45.5) (2%)
NARRATIVE # Changing
Actual Actual Actual Actual
(1) Construction consulting/management services 1.5 0.3 0.4 2.2 0.8
(2) Rental income 35.3 36.8 37.4 109.5 83.2
(3) Sale of residential 3.5 4.1 4.8 12.3 14.8
(4) TOTAL REVENUE 40.3 41.1 42.6 124.1 98.7
(5) Other income 2.5 2.2 0.5 5.2 0.5
(6) Operating expenses (16.3) (19.0) (18.3) (53.5) (48.6)
(7) Administrative expenses (3.4) (9.9) (3.0) (16.3) (13.3)
(8) Cost of sales of residential (1.9) (3.2) (3.7) (8.8) (9.4)
(9) Other expenses (0.2) (0.1) (1.2) (1.6) (2.6)
(10) TOTAL EXPENSES (19.3) (30.0) (25.6) (74.9) (73.4)
(11) GROSS PROFIT 21.0 11.2 17.0 49.2 25.4
(12) Impairement of prepayment for investments - - - - -
(13) Valuation gains on investment property 1.1 (173.5) (73.2) (245.7) 198.5
(14) Negative goodwill - - - - -
(15) Impairement loss for trading property and hotels - (65.4) - (65.4) (2.7)
(16) - - - - -
(17) RESULTS FROM OPERATING ACTIVITIES 22.1 (227.7) (56.2) (261.9) 221.2
(18) Finance income 2.1 1.9 2.1 6.2 5.4
(19) Finance expense (15.9) (17.7) (13.4) (47.1) (28.5)
(20) FX Gain/( Loss) 7.8 (11.1) 17.1 13.8 (2.4)
(21) Impairement of financial asset - - - - -
(22) Net finance income/(costs) (6.1) (26.8) 5.7 (27.1) (25.5)
(23) PROFIT BEFORE INCOME TAX 16.0 (254.6) (50.5) (289.1) 195.7
(24) Current income tax (0.3) (1.2) (1.5) (3.0) (12.1)
Deffered income tax (7.8) 7.2 16.1 15.5 (35.4)
(25) PROFIT (LOSS) 7.9 (248.5) (35.9) (276.6) 148.2
# ITEM ('000)Q1 2012 9M 2012Q2 2012 Q3 2012
9M 2011
Loans and Cash Position as of Sep 30, 2012
21
Balance as of Sep-
30, 2012
(US$ mn)
RCB $309 - 3-month LIBOR +
6,7%- USD
RCB $222 $128 9.5% - RUB
Total AFIMALL $532
Ozerkovskaya III (50%) Sberbank $21 - 13.0% $4,4 RUB
Kalinina Hotel Sberbank $20 - 6.75% $0,03 RUB
Four Winds (50%) Nordea Bank $81 -3-month LIBOR +
4,5%$1 USD
Total/Blind interest rate 653 7.8%
Currency
AFIMALL (Refinance)
Project Lending bankAvailable
(US$ mn)Nominal Interest rate
Principal
amortization until
31/12/12 (US$ mn)
Contact Information
Registered office AFI DEVELOPMENT PLC 25 Olympion St., Omiros & Araouzos Tower, 3035 , Limassol, Cyprus. Tel: +357 25 340 058 Principal office of operating subsidiary AFI RUS 16 A Berezhkovskaya Embankment, building 5, Moscow, 121059, Russian Federation. Tel: +7 495 796 99 88 http://investors.afi-development.ru
22