Completes First Investments Post-IPO and Announces Commitments to
Complete Six Further Investments
TORONTO, Feb. 11, 2014 /CNW/ - CT Real Estate Investment Trust (CT
REIT), (TSX: CRT.UN) today reported its audited consolidated financial
results for the period from July 15, 2013 to December 31, 2013. CT REIT
did not carry on operations prior to October 23, 2013, which was the
date that it completed its initial public offering (the IPO).
"The market has responded well to our structure and our plans for
growth," said Ken Silver, Chief Executive Officer, CT REIT. "We are
continuing to build on a strong foundation with a great growth
strategy. Our alignment with Canadian Tire Corporation is a tremendous
asset, providing important insight and resources that position CT REIT
for solid growth and long-term success."
CT REIT has begun to execute on its strong growth opportunities with
eight investments, including six that are expected to be completed at
various times in 2014. The over-allotment option exercised by the
underwriters in connection with the IPO resulted in the issuance of
3,952,500 additional Trust Units and approximately $37.5 million in net
proceeds which will form part of CT REIT's investable cash.
Financial and Operational Summary
(in thousands of Canadian dollars, except per unit amounts)
|
|
For the period from July
15, 2013 to December
31, 20135
|
Property revenue
|
$
|
63,026
|
Net income and comprehensive income
|
$
|
30,996
|
Net income and comprehensive income/Unit (basic)1
|
$
|
0.173
|
Funds from operations2
|
$
|
31,464
|
Funds from operations/Unit (diluted) 2,3
|
$
|
0.176
|
Adjusted funds from operations2
|
$
|
23,466
|
Adjusted funds from operations/Unit (diluted)2,3
|
$
|
0.131
|
AFFO payout ratio
|
|
95%
|
Cash distributions/Unit2
|
$
|
0.125
|
|
|
|
Weighted average number of units outstanding
|
|
|
|
Basic1
|
|
178,898,906
|
|
Diluted (non-GAAP)3
|
|
178,924,054
|
Interest coverage (times)
|
|
3.01
|
Indebtedness ratio2
|
|
49.8%
|
Debt / Enterprise value ratio
|
|
47.9%
|
Gross leasable area4
|
|
18,887,158
|
Occupancy rate
|
|
99.9%
|
1 Total Units consists of both REIT Units (90,026,773) and Class B LP
Units outstanding (89,599,871).
|
2 Non-GAAP measure. Refer to non-GAAP information at the end of this
release.
|
3 For the purposes of calculating diluted FFO and AFFO, diluted Units
includes restricted and deferred Units issued under various plans and
excludes the effects of settling the Class C LP Units with Class B LP
Units.
|
4 Includes retail properties and distribution centre and excludes
development lands.
|
5 CT REIT commenced operations on October 23, 2013 which was the date of
its initial public offering.
|
Financial Results
Total revenue for CT REIT was $63.0 million for the period from July 15,
2013 to December 31, 2013, which includes straight-line rent of $5.2
million and expense recoveries of $12.8 million.
Financial Highlights
-
Adjusted Funds From Operations - AFFO for the period amounted to $23.5 million or $0.131 per unit.
Normalized for the impact of one-time CT REIT start-up costs of $0.8
million, AFFO was $24.3 million or $0.136 per unit.
-
Funds from Operations - FFO for the period was $31.5 million or $0.176 per unit. Normalized for
the impact of one-time CT REIT start-up costs of $0.8 million, FFO
amounted to $32.3 million or $0.180 per unit.
-
Net Income - Net income was $31.0 million, impacted by a $0.5 million loss attributed
to fair market value adjustments on investment properties and one-time
CT REIT start-up costs of $0.8 million.
-
Net Operating Income - For the period July 15, 2013 to December 31, 2013, NOI adjusted for the
impact of straight line rent and land lease expenses amounted to $44.1
million.
-
Distributions - Distributions declared during the period from July 15, 2013 to December 31, 2013
totaled $0.12436 per unit for an AFFO payout ratio of 95% which is
above CT REIT's forecast of delivering an AFFO payout ratio of
approximately 90%. See 'Distributions' below.
AFFO, FFO and NOI are non-GAAP measures. Refer to Non-GAAP section on
page 5 of this document.
Operating Results
-
Leasing - The future financial performance of investment properties will be
affected by occupancy rates, trends in rental rates achieved on leasing
or renewing space currently leased, and contractual increases in rent.
There was no new leasing activity to tenants not related to CTC during
the fourth quarter of 2013.
CTC is CT REIT's largest tenant. At December 31, 2013, CTC represented
97.7% of total GLA and 97.4% of annual base minimum rent.
-
Occupancy - At December 31, 2013, CT REIT's portfolio occupancy rate was 99.9%,
essentially unchanged from the close of the IPO.
Acquisition Update
On December 23, 2013, CT REIT completed two separate acquisitions of
development lands. Both were purchased from third-party vendors for
approximately $4.0 million and $5.0 million, respectively, including
acquisition costs, and were funded with cash. CT REIT intends to spend
a further $20.0 million during 2014 to complete the construction of two
new Canadian Tire banner retail stores on these sites. CT REIT and CTC
have entered into lease arrangements for both stores at market rents.
Subsequent to quarter-end, CTC assigned a lease, which included the
benefit of an exercised option to purchase the underlying property, to
CT REIT. CT REIT and CTC have entered into a lease arrangement for
this store.
Also subsequent to quarter-end, CT REIT committed to a further five
investments, expected to be completed at various times during 2014.
These investments include the purchase of one existing Canadian Tire
store from CTC, which will be subject to a new long-term lease with CTC
as tenant, the expansion of two Canadian Tire stores currently owned by
CT REIT, and the acquisition from CTC of two former Canadian Tire
stores that have recently been redeveloped by CTC. These redeveloped
buildings have lease commitments in place with CTC banners and
third-party tenants for 100% of the rentable area.
In summary, since October 23, 2013, CT REIT has completed or committed
to eight investments. Construction of the two new stores and the two
store expansions is expected to be completed in the fourth quarter of
2014, and all acquisitions are expected to be completed by that time.
The total investment in these eight properties, when development is
completed, is estimated to be approximately $89.0 million and the
estimated weighted average going-in capitalization rate is expected to
be approximately 6.75%. The development costs and acquisitions will be
funded by a combination of cash, Class C LP units issued to CTC as
vendor, and by draws on CT REIT's credit facility.
Distributions
CT REIT declared distributions of $0.12436 per unit during the period
ended December 31, 2013. This represents an annualized rate of
distributions of $0.65 per unit.
Non-GAAP Financial Key Performance Indicators
CT REIT uses non-GAAP key performance indicators including: NOI, FFO,
FFO per Unit AFFO and AFFO per Unit. Management believes these
non-GAAP measures provide useful supplemental information to both
Management and investors in measuring the financial performance and
financial condition of CT REIT for the reasons outlined below. When
calculating diluted FFO and AFFO per Unit, Management excludes the
effect of settling the Class C LP Units with Class B LP Units, which is
required when calculating diluted Units in accordance with IFRS.
These measures and ratios do not have a standardized meaning prescribed
by GAAP and therefore they may not be comparable to similarly titled
measures and ratios presented by other publicly traded REITs, and
should not be construed as an alternative to other financial measures
determined in accordance with GAAP.
Net Operating Income
CT REIT defines NOI as property revenue less property expense, adjusted
further for straight-line rent and land lease adjustments. Management
believes that calculating the NOI measure on a cash basis provides a
more useful presentation of performance over which Management has
control.
(in thousands of Canadian dollars)
|
|
For the period from
July 15, 2013 to
December 31, 2013
|
Property revenue
|
$
|
63,026
|
Less:
|
|
|
|
Property expense
|
|
13,773
|
|
Straight-line rent adjustment
|
|
5,185
|
|
Straight-line land lease expense adjustment
|
|
(30)
|
Net operating income
|
$
|
44,098
|
Funds From Operations
FFO is not a term defined under IFRS and may not be comparable to
similar measures used by other real estate entities. CT REIT calculates
its FFO in accordance with the Real Property Association of Canada
White Paper on FFO for IFRS issued in November 2012. The purpose of the
White Paper was to provide reporting issuers and investors with greater
guidance on the definition of FFO and to help promote more consistent
disclosure amongst reporting issuers.
Management believes that FFO provides an operating performance measure
that, when compared period-over-period, reflects the impact on
operations of trends in occupancy levels, rental rates, operating costs
and realty taxes, acquisition activities and interest costs, and
provides a perspective of the financial performance that is not
immediately apparent from net income determined in accordance with
IFRS. FFO adds back to net income items that do not arise from
operating activities, such as fair value adjustments.
FFO, however, still includes non-cash revenues related to accounting for
straight-line rent and makes no deduction for the recurring capital
expenditures necessary to sustain the existing earnings stream.
Adjusted Funds From Operations
AFFO is a supplemental measure of operating performance widely used in
the real estate industry. Management believes that AFFO is an
effective measure of the cash generated from operations, after
providing for operating capital requirements which are referred to as
'productive capacity maintenance expenditures.'
CT REIT calculates AFFO by adjusting FFO for non-cash income and expense
items such as amortization of straight-line rents and finance charges.
FFO is also adjusted for a reserve for maintaining productive capacity
required for sustaining property infrastructure and revenue from real
estate properties and direct leasing costs. Property capital
expenditures do not occur evenly during the fiscal year or from year to
year. The property capital reserve in the AFFO calculation is intended
to reflect an average annual spending level. The reserve is based on a
15-year average expenditure as determined by building condition reports
prepared during 2013 by an independent expert. The amount is also
consistent with actual average amounts spent by CTC prior to 2013.
There is currently no standard industry-defined measure of AFFO. As
such, CT REIT's method of calculating AFFO may differ from that of
other real estate entities and, accordingly, may not be comparable to
such amounts reported by other issuers.
The following table reconciles FFO and AFFO to GAAP net income and
comprehensive income:
(in thousands of Canadian dollars, except per unit amounts)
|
|
For the period from
July 15, 2013 to
December 31, 2013
|
Property revenue
|
$
|
63,026
|
Property expense
|
|
13,773
|
General and administrative expense
|
|
(2,223)
|
Interest income
|
|
83
|
Interest and other financing charges
|
|
(15,649)
|
Fair value adjustment on investment properties
|
|
(468)
|
Net Income and comprehensive income
|
$
|
30,996
|
|
Fair value adjustment of investment property
|
|
468
|
Funds from operations
|
$
|
31,464
|
|
Properties straight-line rent adjustment
|
|
(5,185)
|
|
Land lease straight-line expense adjustment
|
|
30
|
|
Capital expenditure reserve1
|
|
(2,843)
|
Adjusted funds from operations
|
$
|
23,466
|
|
FFO per Unit - basic
|
$
|
0.176
|
|
FFO per Unit - diluted 2
|
$
|
0.176
|
|
AFFO per Unit - basic
|
$
|
0.131
|
|
AFFO per Unit - diluted 2
|
$
|
0.131
|
|
AFFO payout ratio
|
|
95%
|
|
YTD distribution per Unit
|
$
|
0.125
|
1 Anticipated Q1 2014 maintenance capital expenditure is approximately of
$3,656 prorated for 70 days CT REIT was in operation in 2013. However,
no sustaining capital expenditures were incurred in Q4 2013.
|
2 For the purposes of calculating diluted FFO and AFFO per Unit, diluted
Units includes restricted and deferred Units issued under various plans
and excludes the effects of settling the Class C LP Units with Class B
LP Units.
|
FFO for the period from July 15, 2013 to December 31, 2013 amounted to
$31.5 million or $0.176 per unit. FFO for the period July 15, 2013 to
December 31, 2013, excluding the impact of one-time CT REIT start-up
costs of $0.8 million, amounted to $32.3 million or $0.180 per unit.
AFFO for the period from July 15, 2013 to December 31, 2013 amounted to
$23.5 million or $0.131 per unit. AFFO for the period from July 15,
2013 to December 31, 2013, excluding the impact of one-time CT REIT
start-up costs of $0.8 million, amounted to $24.3 million or $0.136 per
unit.
The AFFO payout ratio for the period ended December 31, 2013 was 95.0%
which is above CT REIT's stated intention of delivering an AFFO payout
ratio of approximately 90%. This is different from the forecasted
payout ratio of 90% because of the one-time CT REIT start-up costs and
because the exercise of the over-allotment option which resulted in a
higher number of Units outstanding than forecasted.
Management Discussion and Analysis (MD&A) and Audited Consolidated
Financial Statements and Notes
Information in this press release is a select summary of results. This
press release should be read in conjunction with CT REIT's MD&A for the
period ended December 31, 2013 and Audited Consolidated Financial
Statements and Notes for the period ended December 31, 2013, which are
available on CT REIT's website at: www.ctreit.com and on SEDAR at www.sedar.com.
To view a PDF version of CT REIT's 2013 period-end results please see: http://files.newswire.ca/1307/CT_REIT_2013_MDA_FS.pdf
Forward-Looking Statements
This document contains forward-looking information that reflects
management's current expectations related to matters such as future
financial performance and operating results of CT REIT. Forward-looking
statements are provided for the purposes of providing information about
CT REIT's future outlook and anticipated events or results and may
include statements regarding known and unknown risks and uncertainties
and other factors that may cause the actual results to differ
materially from those indicated. Such factors include, but are not
limited to, general economic conditions, financial position, business
strategy, budgets, capital expenditures, financial results, taxes,
plans and objectives of or involving CT REIT. Particularly, statements
regarding future results, performance, achievements, prospects or
opportunities for CT REIT or the real estate industry are
forward-looking statements. In some cases, forward-looking information
can be identified by such terms such as "may", "might", "will",
"could", "should", "would", "occur", "expect", "plan", "anticipate",
"believe", "intend", "estimate", "predict", "potential", "continue",
"likely", "schedule", or the negative thereof or other similar
expressions concerning matters that are not historical facts.
Forward-looking information is based on the reasonable assumptions,
estimates, analysis and opinions of management made in light of its
experience and perception of trends, current conditions and expected
developments, as well as other factors that management believes to be
relevant and reasonable at the date that such statements are made.
CT REIT has based these forward-looking statements on factors and
assumptions about future events and financial trends that it believes
may affect its financial condition, results of operations, business
strategy and financial needs, including that the Canadian economy will
remain stable over the next 12 months, that inflation will remain
relatively low, that tax laws remain unchanged, that conditions within
the real estate market, including competition for acquisitions, will be
consistent with the current climate, that the Canadian capital markets
will provide CT REIT with access to equity and/or debt at reasonable
rates when required and that CTC will continue its involvement with CT
REIT on the basis described in its 2013 Annual Information Form
("AIF").
Although the forward-looking statements contained in this press release
are based upon assumptions that management believes are reasonable
based on information currently available to management, there can be no
assurance that actual results will be consistent with these
forward-looking statements. Forward-looking statements necessarily
involve known and unknown risks and uncertainties, many of which are
beyond CT REIT's control, that may cause CT REIT's or the industry's
actual results, performance, achievements, prospects and opportunities
in future periods to differ materially from those expressed or implied
by such forward-looking statements. These risks and uncertainties
include, among other things, the factors discussed under "Risk Factors"
section of the 2013 AIF and also in the MD&A.
For more information on the risks, uncertainties and assumptions that
could cause CT REIT's actual results to differ from current
expectations, please also refer to CT REIT's public filings available
on SEDAR at www.sedar.com and at www.ctreit.com.
CT REIT cautions that the foregoing list of important factors and
assumptions is not exhaustive and other factors could also adversely
affect its results. Investors and other readers are urged to consider
the foregoing risks, uncertainties, factors and assumptions carefully
in evaluating the forward-looking information and are cautioned not to
place undue reliance on such forward-looking information. Statements
that include forward-looking information do not take into account the
effect that transactions or non-recurring or other special items
announced or occurring after the statements are made have on CT REIT's
business. For example, they do not include the effect of any
dispositions, acquisitions, asset write-downs or other charges
announced or occurring after such statements are made. The
forward-looking information contained herein is based on certain
factors and assumptions made as of the date hereof. CT REIT does not
undertake to update the forward-looking information, whether written or
oral, that may be made from time to time by it or on its behalf, to
reflect new information, future events or otherwise, except as required
by applicable securities laws.
Information contained in or otherwise accessible through the websites
referenced in this press release (other than CT REIT's profile on SEDAR
at www.sedar.com) does not form part of this press release and is not incorporated by
reference into this press release. All references to such websites are
inactive textual references and are for information only.
Additional information about the Company has been filed electronically
with various securities regulators in Canada through SEDAR and is
available online at www.sedar.com.
Conference Call
CT REIT will conduct a conference call to discuss information included
in this news release and related matters at 9:00 a.m. ET on February
12, 2014. The conference call will be available simultaneously and in
its entirety to all interested investors and the news media through a
webcast at http://ctreit.com/en/investors/financial-reporting, and will be available through replay at this website for 12 months.
About CT Real Estate Investment Trust
CT Real Estate Investment Trust (TSX:CRT.UN) is an unincorporated,
closed end real estate investment trust formed to own income producing
commercial properties primarily located in Canada. Its portfolio is
comprised of more than 250 properties totaling approximately 19 million
square feet of GLA, consisting of retail properties located across
Canada and one distribution centre. Canadian Tire Corporation, Limited
is CT REIT's most significant tenant.
Selected Financial Information
Consolidated Balance Sheet
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
(C$ in thousands)
|
|
As at December 31, 2013
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
|
Investment properties
|
|
$
|
3,547,864
|
|
Other assets
|
|
|
638
|
|
|
|
3,548,502
|
|
|
|
|
Current assets
|
|
|
|
|
Loans receivable
|
|
|
7,991
|
|
Tenant and other receivables
|
|
|
696
|
|
Deposits and other assets
|
|
|
7,055
|
|
Cash and cash equivalents
|
|
|
46,999
|
|
|
|
62,741
|
Total assets
|
|
$
|
3,611,243
|
|
|
|
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
|
Class C LP Units
|
|
$
|
1,800,000
|
|
Other liabilities
|
|
|
275
|
|
|
|
1,800,275
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and other liabilities
|
|
|
20,855
|
|
Distributions payable
|
|
|
9,727
|
|
|
|
30,582
|
Total liabilities
|
|
|
1,830,857
|
|
|
|
|
Equity
|
|
|
|
|
Unitholders' equity
|
|
|
880,199
|
|
Non-controlling interests
|
|
|
900,187
|
Total equity
|
|
|
1,780,386
|
Total liabilities and equity
|
|
$
|
3,611,243
|
Consolidated Statement of Income and Comprehensive Income
|
(Unaudited)
|
|
|
|
|
|
|
|
(C$ in thousands)
|
|
|
For the period from July 15,
2013 (date of formation) to
December 31, 2013
|
|
|
|
|
Property revenue
|
|
$
|
63,026
|
Property expense
|
|
|
(13,773)
|
General and administrative expense
|
|
|
(2,223)
|
Interest income
|
|
|
83
|
Interest and other financing charges
|
|
|
(15,649)
|
Fair value adjustment on investment properties
|
|
|
(468)
|
Net income and comprehensive income
|
|
$
|
30,996
|
Consolidated Statement of Cash Flows
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
(C$ in thousands)
|
|
|
For the period from July 15,
2013 (date of formation) to
December 31, 2013
|
Cash generated from (used for):
|
|
|
|
Operating activities
|
|
|
|
|
Net income
|
|
$
|
30,996
|
|
Add (deduct):
|
|
|
|
|
|
Fair value adjustment on investment properties
|
|
|
468
|
|
|
Straight-line rental income
|
|
|
(5,185)
|
|
|
Straight-line land lease expense
|
|
|
30
|
|
|
Interest and other financing charges
|
|
|
15,649
|
|
Changes in working capital and other
|
|
|
(10,174)
|
Cash generated from operating activities
|
|
|
31,784
|
|
|
|
|
Investing activities
|
|
|
|
|
Acquisition of investment properties - Initial Properties
|
|
|
(241,426)
|
|
Acquisition of investment properties - Other
|
|
|
(9,011)
|
Cash used for investing activities
|
|
|
(250,437)
|
|
|
|
|
Financing activities
|
|
|
|
|
Proceeds from issuance of Units
|
|
|
303,025
|
|
Unit issue costs
|
|
|
(24,149)
|
|
Unit distributions
|
|
|
(6,182)
|
|
Class B LP Unit distributions
|
|
|
(6,286)
|
|
Class C LP Unit interest paid
|
|
|
(756)
|
Cash generated from financing activities
|
|
|
265,652
|
Cash generated in the period
|
|
|
46,999
|
Cash and cash equivalents, beginning of period
|
|
|
-
|
Cash and cash equivalents, end of period
|
|
$
|
46,999
|
SOURCE CT REIT
PDF available at: http://stream1.newswire.ca/media/2014/02/11/20140211_C9366_DOC_EN_36581.pdf
