NEW GLASGOW, NS, Nov. 8, 2017 /CNW/ - Crombie Real Estate
Investment Trust ("Crombie") (TSX: CRR.UN) is pleased to report its financial results for the three and nine months ended
September 30, 2017.
Third quarter 2017 Highlights (In thousands of CAD dollars, except per unit amounts and as otherwise noted).
- Funds From Operations ("FFO"):
-
- FFO for the three months ended September 30, 2017 increased 1.2% to $46,652; or $0.31 per unit diluted, an increase of 0.1% per unit from the
three months ended September 30, 2016.
- FFO payout ratio of 71.6% for the three months ended September 30, 2017 compared to 71.4%
for the same period in 2016.
- Same-asset property cash NOI for the three months ended September 30, 2017 increased by 1.7%
or $1,010 ($61,259 compared to $60,249 for the three months ended September 30, 2016).
- Completed acquisition of six retail properties totalling 300,000 square feet, one in Toronto,
ON and five in Quebec, for a total purchase price of $100,257 before closing and transaction costs. Completed acquisition from Empire Company Limited of 31,000
square feet of additional development on a pre-existing retail property in Ontario for a total
purchase price of $7,671 before closing and transaction costs.
- Property revenue for the three months ended September 30, 2017 increased by $3,667 or 3.7% to $102,424 over the three months ended September 30, 2016.
- Occupancy, on a committed basis, was 94.7% at September 30, 2017 compared with 94.4% at
December 31, 2016 and 94.2% at September 30, 2016. Committed space
at September 30, 2017 was 46,000 square feet at an average first year rate of $22.83 per square foot.
- Renewals during the quarter on 93,000 square feet of 2017 expiring leases with an increase of 1.9% over the expiring lease
rate. Renewals during the quarter on 207,000 square feet of future years expiring leases with an increase of 3.4% over the
expiring lease rate.
- Debt to gross book value (fair value basis) was 50.2% at September 30, 2017, compared to
50.5% at September 30, 2016.
- Interest service coverage for the nine months ended September 30, 2017 was 2.86 times EBITDA.
Weighted average interest rate on mortgages reduced to 4.33% from 4.54% at September 30,
2016.
"We remain focused on value creation through our existing asset portfolio, and through acquisitions that further enhance
our growing development pipeline," said Donald Clow, President and CEO of Crombie. "We are excited
to have kicked off Davie Street in Vancouver, our first major
mixed use development project during the quarter, and very pleased to have acquired a retail plaza at McCowan and Ellesmere in
Toronto, a significant, transit-oriented, future major development site. As the Canadian retail
landscape continues to evolve, our convenience and everyday needs, grocery anchored portfolio is poised to provide a stable and
resilient base from which to drive unitholder value."
Financial Highlights
|
|
Crombie's key financial metrics for the three and nine months ended
September 30, 2017 are as follows:
|
|
|
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
(In thousands of CAD dollars, except per unit amounts and as otherwise
noted)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Property revenue
|
$
|
102,424
|
|
$
|
98,757
|
|
$
|
306,146
|
|
$
|
294,732
|
|
Operating income attributable to Unitholders
|
$
|
21,321
|
|
$
|
23,126
|
|
$
|
136,648
|
|
$
|
93,652
|
|
Operating income attributable to Unitholders per unit - basic
|
$
|
0.14
|
|
$
|
0.16
|
|
$
|
0.92
|
|
$
|
0.68
|
|
Operating income attributable to Unitholders per unit - diluted
|
$
|
0.14
|
|
$
|
0.16
|
|
$
|
0.91
|
|
$
|
0.68
|
|
FFO (1) (3)
|
|
|
|
|
|
Basic
|
$
|
46,652
|
|
$
|
46,079
|
|
$
|
133,915
|
|
$
|
122,319
|
|
|
Diluted
|
$
|
47,664
|
|
$
|
47,811
|
|
$
|
138,361
|
|
$
|
127,485
|
|
|
Per unit – basic
|
$
|
0.31
|
|
$
|
0.31
|
|
$
|
0.90
|
|
$
|
0.89
|
|
|
Per unit – diluted
|
$
|
0.31
|
|
$
|
0.31
|
|
$
|
0.89
|
|
$
|
0.88
|
|
|
Payout ratio (%)
|
71.6
|
%
|
71.4
|
%
|
74.5
|
%
|
75.8
|
%
|
AFFO (2) (3)
|
|
|
|
|
|
Basic
|
$
|
38,713
|
|
$
|
38,131
|
|
$
|
110,377
|
|
$
|
100,397
|
|
|
Diluted
|
$
|
39,725
|
|
$
|
39,863
|
|
$
|
113,298
|
|
$
|
103,319
|
|
|
Per unit – basic
|
$
|
0.26
|
|
$
|
0.26
|
|
$
|
0.74
|
|
$
|
0.73
|
|
|
Per unit – diluted
|
$
|
0.26
|
|
$
|
0.26
|
|
$
|
0.74
|
|
$
|
0.73
|
|
|
Payout ratio (%)
|
86.2
|
%
|
86.3
|
%
|
90.4
|
%
|
92.4
|
%
|
ACFO (3)
|
$
|
36,661
|
|
$
|
38,284
|
|
$
|
111,075
|
|
$
|
102,194
|
|
ACFO payout ratio (%)
|
91.1
|
%
|
85.9
|
%
|
89.8
|
%
|
90.8
|
%
|
Distributions per unit
|
$
|
0.22
|
|
$
|
0.22
|
|
$
|
0.67
|
|
$
|
0.67
|
|
|
|
(1)
|
FFO for 2016 has been restated to include add back of incremental internal
leasing costs.
|
(2)
|
AFFO for 2016 is now calculated based on REALPAC's February 2017 white
paper.
|
(3)
|
FFO, AFFO and ACFO for 2016 have been adjusted for lease termination income
from Target Canada and subscription receipt payments.
|
The table below presents a summary of financial performance for the three and nine months ended September 30, 2017 compared to the same periods in fiscal 2016.
(In thousands of CAD dollars, except per unit amounts and as otherwise
noted)
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Property revenue
|
$
|
102,424
|
|
$
|
98,757
|
|
$
|
306,146
|
|
$
|
294,732
|
|
Property operating expenses
|
28,259
|
|
27,732
|
|
89,447
|
|
85,911
|
|
Property NOI
|
74,165
|
|
71,025
|
|
216,699
|
|
208,821
|
|
NOI margin percentage
|
72.4
|
%
|
71.9
|
%
|
70.8
|
%
|
70.9
|
%
|
Other items:
|
|
|
|
|
|
Gain on disposal of investment properties
|
—
|
|
1,225
|
|
—
|
|
27,729
|
|
|
Depreciation and amortization
|
(21,966)
|
|
(19,933)
|
|
(61,588)
|
|
(53,897)
|
|
|
General and administrative expenses
|
(4,675)
|
|
(3,546)
|
|
(14,831)
|
|
(12,075)
|
|
|
Finance costs – operations
|
(26,244)
|
|
(25,342)
|
|
(79,096)
|
|
(74,500)
|
|
|
Income from equity accounted investments
|
41
|
|
—
|
|
68
|
|
—
|
|
Operating income before taxes
|
21,321
|
|
23,429
|
|
61,252
|
|
96,078
|
|
Taxes – current
|
—
|
|
(3)
|
|
(4)
|
|
(26)
|
|
Taxes – deferred
|
—
|
|
(300)
|
|
75,400
|
|
(2,400)
|
|
Operating income attributable to Unitholders
|
21,321
|
|
23,126
|
|
136,648
|
|
93,652
|
|
Finance costs – distributions to Unitholders
|
(33,385)
|
|
(32,890)
|
|
(99,748)
|
|
(92,750)
|
|
Finance income (costs) – change in fair value of financial
instruments
|
25
|
|
789
|
|
127
|
|
358
|
|
Increase (decrease) in net assets attributable to Unitholders
|
$
|
(12,039)
|
|
$
|
(8,975)
|
|
$
|
37,027
|
|
$
|
1,260
|
|
Operating income attributable to Unitholders per Unit, Basic
|
$
|
0.14
|
|
$
|
0.16
|
|
$
|
0.92
|
|
$
|
0.68
|
|
Operating income attributable to Unitholders per Unit, Diluted
|
$
|
0.14
|
|
$
|
0.16
|
|
$
|
0.91
|
|
$
|
0.68
|
|
Basic weighted average Units outstanding (in 000's)
|
149,810
|
|
147,613
|
|
149,206
|
|
137,194
|
|
Diluted weighted average Units outstanding (in 000's)
|
149,810
|
|
147,754
|
|
155,702
|
|
141,676
|
|
Distributions per Unit to Unitholders
|
$
|
0.22
|
|
$
|
0.22
|
|
$
|
0.67
|
|
$
|
0.67
|
|
Growth Highlights
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands of CAD dollars)
|
|
GLA
|
|
Initial Purchase
Price
|
Occupancy
|
Key Tenants
|
Acquisitions of income properties in Q1
|
|
|
|
|
|
|
|
5309 Ellerslie Road
|
Edmonton
|
AB
|
50,000
|
$
|
8,320
|
100%
|
Sobeys
|
Acquisitions of income properties in Q3
|
|
|
|
|
|
|
|
525-569 Rue Principale
|
St-Amable
|
QC
|
64,000
|
|
14,100
|
100%
|
IGA, Familiprix
|
1225-1255 McCowan Road
|
Scarborough
|
ON
|
61,000
|
|
42,000
|
100%
|
FreshCo, Shoppers Drug Mart
|
79-81 Chemin de Lavaltrie
|
Lavaltrie
|
QC
|
52,000
|
|
13,207
|
100%
|
IGA
|
89 A-H Chemin de Lavaltrie
|
Lavaltrie
|
QC
|
44,000
|
|
14,950
|
100%
|
Jean Coutu, Dollarama
|
10505 boulevard Sainte-Anne
|
Sainte-Anne-de-Beaupré
|
QC
|
38,000
|
|
6,900
|
100%
|
IGA
|
375 boulevard Jessop
|
Rimouski
|
QC
|
41,000
|
|
9,100
|
100%
|
IGA
|
1122 Carp Road
|
Stittsville
|
ON
|
31,000
|
|
7,671
|
100%
|
Goodlife Fitness
|
|
|
|
381,000
|
$
|
116,248
|
|
|
Operating Highlights
|
|
|
|
|
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
(In thousands of CAD dollars)
|
2017
|
2016
|
2017
|
2016
|
Property NOI
|
$
|
74,165
|
$
|
71,025
|
$
|
216,699
|
$
|
208,821
|
Non-cash straight-line rent
|
(3,479)
|
(3,592)
|
(10,262)
|
(9,036)
|
Non-cash tenant incentive amortization
|
2,759
|
3,433
|
9,261
|
8,294
|
Property cash NOI
|
73,445
|
70,866
|
215,698
|
208,079
|
Acquisitions, dispositions and development property cash NOI
|
12,186
|
10,617
|
33,357
|
30,100
|
Same-asset property cash NOI
|
$
|
61,259
|
$
|
60,249
|
$
|
182,341
|
$
|
177,979
|
Same-asset property cash NOI is as follows:
|
Three months ended September 30,
|
Nine months ended September 30,
|
(In thousands of CAD dollars)
|
2017
|
2016
|
2017
|
2016
|
Retail and Mixed Use
|
$
|
58,587
|
$
|
57,481
|
$
|
174,291
|
$
|
169,623
|
Office
|
2,672
|
2,768
|
8,050
|
8,356
|
Same-asset property cash NOI
|
$
|
61,259
|
$
|
60,249
|
$
|
182,341
|
$
|
177,979
|
Property NOI, on a cash basis, excludes non-cash straight-line rent recognition and amortization of tenant incentive amounts.
The $1,010 or 1.7% increase and $4,362 or 2.5% increase in same-asset
cash NOI for the three and nine months ended September 30, 2017 over the same periods in 2016 is
primarily the result of: improved occupancy rates; increased average rent per square foot from leasing activity; rental rate
increases in existing leases; improved recovery rates; and, revenues from land use intensifications at certain properties.
Crombie emphasizes property NOI on a cash basis as it reflects the cash generated by the properties period-over-period.
Acquisitions, dispositions and development property cash NOI is as follows:
|
Three months ended September 30,
|
Nine months ended September 30,
|
(In thousands of CAD dollars)
|
2017
|
2016
|
2017
|
2016
|
Acquisitions and dispositions property cash NOI
|
$
|
8,974
|
$
|
8,182
|
$
|
25,502
|
$
|
12,743
|
Development property cash NOI
|
3,212
|
2,435
|
7,855
|
17,357
|
Total acquisitions, dispositions and development property cash
NOI
|
$
|
12,186
|
$
|
10,617
|
$
|
33,357
|
$
|
30,100
|
Growth in acquisitions and dispositions property cash NOI reflects the property acquisition and disposition activity
throughout 2016 and 2017, including the acquisition of 41 properties and disposition of 19 retail properties in 2016.
Capital Highlights
|
|
|
|
|
September 30,
|
|
2017
|
2016
|
Weighted Average Mortgage Term
|
5.7 years
|
6.0 years
|
Weighted Average Mortgage Interest Rate
|
4.33%
|
4.54%
|
Debt to Gross Book Value (Fair Value)
|
50.2%
|
50.5%
|
Interest Coverage
|
2.86x
|
2.92x
|
Debt Service Coverage
|
1.87x
|
1.91x
|
Crombie's objectives when managing its capital structure are to optimize weighted average cost of capital; maintain financial
flexibility through access to long-term debt and equity markets; and maintain ample liquidity. In pursuit of these objectives,
Crombie utilizes staggered debt maturities, optimizes its ongoing exposure to floating rate debt, pursues a range of fixed rate
secured and unsecured debt and maintains sustainable payout ratios. Crombie has an authorized floating rate revolving credit
facility of up to $400,000, subject to available borrowing base, of which $100,491 was drawn as at September 30, 2017, and an additional $8,136
encumbered by outstanding letters of credit, resulting in significant available liquidity and a $100,000 unsecured floating rate bilateral credit facility, of which $100,000 was
drawn at September 30, 2017.
Debt to gross book value on a fair value basis is 50.2% at September 30, 2017, compared to 50.5% at September 30,
2016.
General and Administrative Expenses
For the three months ended September 30, 2017, general and administrative expenses, as a
percentage of property revenue, were 4.6%, an increase of 1.0% from the same period in 2016, with expenses increasing
$1,129 or 31.8% and property revenue increasing 3.7%. For the nine months ended September 30, 2017, general and administrative expenses, as a percentage of property revenue, increased 0.7%
compared to the nine months ended September 30, 2016, with expenses increasing $2,756 or 22.8% and property revenue increasing by 3.9%. Effective June 30, 2017,
Crombie underwent a tax reorganization which resulted in the elimination of the $76,400 deferred
tax liability associated with Crombie's most significant corporate subsidiary. Costs related to the reorganization of
approximately $1,059 are included in professional fees for the nine months ended September 30, 2017. Excluding these costs, general and administrative expenses represent 4.5% of property
revenue for the nine months ended September 30, 2017.
General and administrative expenses also increased due to increases in employee recruitment, transition, hiring and personnel
development costs.
Definition of Non-GAAP Measures
Certain financial measures included in this news release do not have standardized meaning under IFRS and therefore may not be
comparable to similarly titled measures used by other publicly traded entities. Management includes these measures as they
represent key performance indicators to management and it believes certain investors use these measures as a means of assessing
Crombie's financial performance.
- Property NOI is property revenue less property operating expenses.
- Property Cash NOI is Property NOI adjusted to remove non-cash straight-line rent and tenant incentive amortization.
- Debt is defined as bank loans plus investment property debt, senior unsecured notes and convertible debentures.
- Gross book value means, at any time, the book value of the assets of Crombie and its consolidated subsidiaries plus
deferred financing charges, accumulated depreciation and amortization in respect of Crombie's properties and cost of any
below-market component of properties less (i) the amount of any receivable reflecting interest rate subsidies on any debt
assumed by Crombie; (ii) subscription receipts held in trust; and (iii) the amount of deferred income tax liability arising out
of the fair value adjustment in respect of the indirect acquisitions of certain properties. Gross book value (fair value basis)
differs from gross book value as defined above in that it includes Crombie's investment properties at fair value and excludes
the book value of investment properties and related accumulated depreciation and amortization as well as tenant incentives and
accumulated straight-line rent receivable.
- EBITDA is calculated as property revenue, adjusted to remove the impact of amortization of tenant incentives, less property
operating expenses and general and administrative expenses.
- FFO is calculated as Increase (decrease) in net assets attributable to Unitholders (computed in accordance with IFRS),
excluding gains (or losses) from sales of depreciable real estate and any related income taxes, plus depreciation and
amortization expense, incremental internal leasing expenses, deferred income taxes, finance costs - distributions to
Unitholders, impairment charges and recoveries and change in fair value of financial instruments.
- AFFO is defined as FFO adjusted for non-cash amounts affecting revenue, amortization of effective swap agreements, less
maintenance capital expenditures, maintenance tenant incentives and leasing costs, and the settlement of effective interest
rate swap agreements.
- ACFO is a measure of sustainable, economic cash flow and is calculated as cash flow from operating activities (computed in
accordance with IFRS) adjusted for distributions to unitholders, changes in working capital, maintenance expenditures and
deferred financing charges.
For additional information on these non-GAAP measures see our Management's Discussion and Analysis for the three and nine
months ended September 30, 2017.
Crombie's consolidated financial statements and management's discussion and analysis for the three and nine months ended
September 30, 2017 can be found on Crombie's website at www.crombiereit.com or on the SEDAR website for Canadian regulatory
filings at www.sedar.com .
About Crombie
Crombie is an open-ended real estate investment trust established under, and governed by, the laws of the Province of
Ontario. Crombie currently owns a portfolio of 287 income-producing properties across
Canada, comprising approximately 19.5 million square feet with a strategy to own, operate and
develop a portfolio of high quality grocery and drug store anchored shopping centres, freestanding stores and mixed use
developments primarily in Canada's top urban and suburban markets.
This news release contains forward-looking statements that reflect the current expectations of management of Crombie about
Crombie's future results, performance, achievements, prospects and opportunities. Wherever possible, words such as "may", "will",
"estimate", "anticipate", "believe", "expect", "intend" and similar expressions have been used to identify these forward-looking
statements. These statements reflect current beliefs and are based on information currently available to management of Crombie.
Forward-looking statements necessarily involve known and unknown risks and uncertainties. A number of factors, including those
discussed in the 2016 annual Management Discussion and Analysis under "Risk Management", could cause actual results, performance,
achievements, prospects or opportunities to differ materially from the results discussed or implied in the forward-looking
statements. These factors should be considered carefully and a reader should not place undue reliance on the forward-looking
statements. There can be no assurance that the expectations of management of Crombie will prove to be correct. Readers are
cautioned that such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to
differ materially from these statements. Crombie can give no assurance that actual results will be consistent with these
forward-looking statements.
Specifically, this document includes, but is not limited to, forward-looking statements regarding:
(i) general growth and development opportunities and expansion across Canada, which
could be impacted by real estate market cycles, the availability of labour, financing, capital resource allocation decisions and
general economic conditions, as well as development activities undertaken by related parties not under the direct control of
Crombie; and,
(ii) overall indebtedness levels and terms and expectations relating to refinancing, which could be impacted by the level of
acquisition activity that Crombie is able to achieve, future financing opportunities, future interest rates and market
conditions.
Conference Call Invitation
Crombie will provide additional details concerning its period ended September 30, 2017 results on a conference call to be
held Thursday, November 9, 2017, at 12:00 p.m. Eastern time. To join
this conference call you may dial (647) 427-7450 or (888) 231-8191. You may also listen to a live audio webcast of the conference
call by visiting Crombie's website located at www.crombiereit.com . Replay will be available until midnight November 23,
2017 by dialing (416) 849-0833 or (855) 859-2056 and entering pass code 95677482, or on the Crombie website for 90 days
after the meeting.
SOURCE Crombie REIT
View original content: http://www.newswire.ca/en/releases/archive/November2017/08/c8680.html