Choice Properties Real Estate Investment Trust Reports Continued Growth for the Fourth Quarter of 2017

Choice Properties Real Estate Investment Trust Reports Continued Growth for the Fourth Quarter of 2017

Canada NewsWire

TORONTO, Feb. 14, 2018 /CNW/ - Choice Properties Real Estate Investment Trust ("Choice Properties" or the "Trust") (TSX: CHP.UN) today announced its consolidated financial results for the fourth quarter ended December 31, 2017.  The Trust's Annual Report to Unitholders will be available in the Investor Relations section of the Trust's website at www.choicereit.ca, filed with SEDAR and available at www.sedar.com.

Quarter Highlights:

  • Reported rental revenue of $211.0 million, an increase of $13.3 million or 6.7% compared with $197.7 million in the fourth quarter of 2016;
  • Reported net income of $36.5 million, a decrease of $219.1 million compared with net income of $255.6 million in the fourth quarter of 2016. The fourth quarter of 2017 included a net fair value adjustment loss of $21.1 million (2016 - net gain of $209.5 million);
  • Reported Funds from Operations ("FFO")(1) per unit diluted of $0.282, an increase of $0.031, or 12.4%, compared with $0.251 in the fourth quarter of 2016;
  • Acquired a portfolio of five investment properties (retail and land), from Loblaw for an aggregate purchase price of $61.7 million. The retail properties added approximately 244,000 square feet of gross leasable area ("GLA"), at a weighted average capitalization rate of approximately 6.4%;
  • Constructed 63,000 square feet of GLA for projects expected to be completed in 2018, delivering 19 new ancillary retail units; and
  • Maintained ancillary occupancy and increased organic Net Operating Income ("NOI")(1) for the quarter by 3.4% to $140.1 million from $135.4 million in 2016.

Annual Highlights:

  • Reported annual rental revenue of $829.8 million, an increase of $46.2 million or 5.9% compared with $783.6 million in 2016;
  • Reported net income of $405.3 million, an increase of $628.4 million compared with a net loss of $223.1 million in 2016. The year ended 2017 included a net fair value adjustment gain of $197.7 million (2016 - net loss of $406.9 million);
  • Reported Funds from Operations ("FFO")(1) per unit diluted of $1.072, an increase of $0.072, or 7.2%, compared with $1.000 in 2016;
  • Acquired 12 properties including three parcels of land with future development potential. The retail properties added approximately 517,000 square feet of GLA, at a weighted average capitalization rate of approximately 6.2%;
  • Constructed 267,000 square feet of new GLA, that included 66,000 square feet for projects targeted for completion in 2018 and contributed to the completion of all 2017 projects, which totaled 347,000 square feet and yielded approximately 8%;
  • Maintained ancillary occupancy and increased organic Net Operating Income ("NOI")(1) for the year by 3.2% to $545.2 million from $528.3 million in 2016; and
  • Increased annual distributions from $0.71 per unit to $0.74 per unit or 4.2% as of May 31, 2017. Distributions per unit in the year ended December 31, 2017 totaled $0.73, a $0.04 or 5.8% increase over the year ended December 31, 2016.

"Choice Properties had another solid quarter and delivered positive operational and financial results in the fourth quarter of 2017," said John Morrison, President and Chief Executive Officer.  "Our unmatched pipeline of retail and redevelopment opportunities, combined with our ability to execute and the stability of long term leases with Loblaw, provide us the flexibility and capability to invest in the right projects at the right time. With these key competitive advantages, we continue to deliver consistent and predictable value creation for our Unitholders and we are pleased to report another year of strong performance for 2017."

See "Non-GAAP Financial Measures" beginning on page 5.

Financial and Operational Summary

As at or for the three months ended December 31
($ thousands except where otherwise indicated)




(unaudited)


2017

2016

Number of properties


546


535

Gross Leasable Area ("GLA") (in millions of square feet)


44.1


43.6

Occupancy


98.9%


98.9%

Rental revenue(i)

$

211,025

$

197,713

Net Operating Income ("NOI")(1)

$

152,832

$

139,745

Net Income(i)(ii)

$

36,533

$

255,574

Net Income(i)(ii) per unit diluted

$

0.088

$

0.621

Funds from Operations ("FFO")(1) per unit diluted

$

0.282

$

0.251

Adjusted Cash Flow from Operations ("ACFO")(1)

$

102,565

$

92,369

Adjusted Cash Flow from Operations(1) payout ratio


74.4%


78.9%

Distribution declared per unit

$

0.1850

$

0.1775

Total assets (in millions)

$

9,924

$

9,435

Debt to total assets(iii)


44.3 %


44.5 %

Debt service coverage(iii)


3.7x


3.5x



(i) 

GAAP measures of rental revenue and net income, for the three months ended December 31, 2017, include $930 attributable to non-controlling interests (2016 - nil).

(ii) 

Net income, for the three months ended December 31, 2017, included negative fair value adjustments of $19,026 and $2,504 for Exchangeable Units and Investment Properties, respectively.  The quarter also included a positive fair value adjustment of $505 for investment property held in an equity accounted joint venture.  Net income, for the three months ended December 31, 2016, included positive fair value adjustments of $107,800 and $101,661 for Exchangeable Units and investment properties, respectively. Net income before adjustments to fair value(1) was $57,558 and $46,113 for the three months ended December 31, 2017 and December 31, 2016, respectively.

(iii) 

Debt ratios include Class C LP Units but exclude Exchangeable Units. The ratios are non-GAAP financial measures calculated based on the Trust Indentures, as supplemented.

 

Financial Results for the Quarter:

  • Rental Revenue - Fourth quarter rental revenue totaled $211.0 million, an increase of $13.3 million or 6.7% compared with $197.7 million in the fourth quarter of 2016.  Properties owned throughout both comparative periods contributed $7.7 million to the increase. Rental revenue for the fourth quarter of 2017, included $5.6 million of lease surrender revenue, of which $0.9 million was attributable to non-controlling interests.
  • Net Operating Income(1) - NOI(1) for the fourth quarter of 2017 was $152.8 million, an increase of $13.1 million, or 9.4%, compared with the fourth quarter of 2016, including an increase in NOI(1) of $4.3 million from properties acquired subsequent to December 31, 2016 and $1.9 million from new developments and $2.2 million from lease surrender revenue at a property under development. Excluding NOI(1) from acquisitions and developments, NOI(1) was $140.1 million, $4.7 million, or 3.4%, higher than the $135.4 million achieved in the fourth quarter of 2016. This improvement was primarily driven by rent steps in Loblaw leases and higher average rents per square foot on ancillary leases.
  • Net Income - Net income for the fourth quarter of 2017 was $36.5 million compared to a net income of $255.6 million in the fourth quarter of 2016. Adjustments to fair value measures were the primary cause of the variance between these comparative periods.
  • Net Income before Adjustments to Fair Value(1) - Fourth quarter net income before adjustments to fair value(1) of $57.6 million compared with $46.1 million reported in the fourth quarter of 2016.  The increase was driven by an increase of net property income, including lease surrender revenue, and an increase in interest and other revenue, including a transactional fee of $2.0 million, partially offset by an increase to net interest expense and other financing charges, including distributions on Exchangeable Units.
  • Funds from Operations(1) - FFO(1) for the fourth quarter of 2017 was $116.8 million or $0.282 per unit diluted, compared with $103.1 million or $0.251 per unit diluted in the fourth quarter of 2016. The year-over-year improvement in FFO(1) of $0.031 per unit diluted was primarily driven by growth in net property income and an increase in interest and other income, partially offset by higher net interest expense, excluding distributions on Exchangeable Units.
  • Adjusted Cash Flow from Operations(1) - ACFO(1) for the fourth quarter of 2017 was $102.6 million, representing an excess of $26.2 million over distributions paid during the quarter, which is an increase of $6.7 million compared to an excess of $19.5 million in the fourth quarter of 2016. The year-over-year increase in ACFO(1) is driven by growth in net property income, including lease surrender, partially offset by fluctuations in the timing of cash flows from operating working capital.
  • Distributions - Distributions per unit declared during the quarter totaled $0.1850, for an ACFO(1) payout ratio of 74.4% (2016 - $0.1775 and 78.9%, respectively).

See "Non-GAAP Financial Measures".

 

Operational Results for the Quarter:

  • Acquisitions - In the fourth quarter of 2017, Choice Properties completed seven acquisitions, for a combined purchase price of $80.0 million. Two retail properties located in Mont-Saint Hilaire, and Marieville, Quebec, acquired from third-party vendors, added approximately 77,000 square feet of GLA, including one Loblaw lease of approximately 20,000 square feet, at an accretive weighted average capitalization rate of 6.2%. The remaining five properties were acquired from Loblaw, including three stand-alone retail properties which added approximately 244,000 square feet and two parcels of land acquired for development. The acquisition was immediately accretive with a weighted average capitalization rate of approximately 6.4% for the retail sites.
  • Development Progress - In the fourth quarter of 2017, Choice Properties constructed 63,000 square feet for projects expected to be completed in 2018, delivering 19 new retail spaces for third-party tenants.
  • Leasing Activity - In the fourth quarter of 2017, Choice Properties entered into leases for approximately 140,000 square feet of GLA with an average lease term of 8.8 years. This total included approximately 42,000 square feet of lease renewals, with an average increase over expiring base rent rates of 12.7%, and approximately 56,000 square feet for new developments at an average base rent per square foot of $27.96.
  • Occupancy - At December 31, 2017, the Trust's portfolio occupancy rate was 98.9%, the same rate as at December 31, 2016.

Capital Structure:

  • Capacity to Invest for Further Growth - As at December 31, 2017, the Trust's debt service coverage ratio(2) was 3.7 times. With stable cash flows from operations and access to several funding sources, including from our senior unsecured committed revolving credit facilities, the Trust believes it has the financial capacity to meet ongoing obligations and invest for further growth.
  • As previously announced and subsequent to the fourth quarter, on January 12, 2018, Choice Properties issued $300 million and $350 million aggregate principal amount of Series I and J senior unsecured debentures due March 21, 2022 and January 10, 2025, respectively. The Series I unsecured debentures bear interest at a rate of 3.010% per annum and the Series J unsecured debentures bear interest at a rate of 3.546% per annum.
  • On February 12, 2018, Choice Properties completed the early retirement of Series A senior unsecured debentures at a redemption price equal to $1,007.200 per $1,000 principal amount of Series A debentures, together with accrued and unpaid interest.

Outlook

Choice Properties continues to drive value creation through accretive acquisitions, strategic development and active management of its portfolio of properties.  This strategy supports the Trust's goal to expand its asset base and increase monthly distributions to unitholders.

Choice Properties is well positioned to meet its current obligations and to invest for future growth.  The Trust's competitive advantages include: a sizable asset base that is geographically diverse across Canada; long-term leases and a strategic alliance with Loblaw; and an existing development pipeline, supported by sound financial management focused on maintaining a solid balance sheet and its investment grade credit ratings. With these key differentiators, Choice Properties believes that it is well positioned to achieve its strategic goals within a potentially rising interest rate environment and despite an increasingly competitive landscape, underscored by ever changing square footage requirements in the retail industry.

For 2018, Choice Properties expects to:

  • Acquire additional properties from Loblaw and third-party vendors on an accretive basis when opportunities arise; 
  • Invest approximately $198 million to complete developments coming online in 2018 and toward development projects, including mixed-use projects, targeted for completion in future years;
  • Maintain a total occupancy rate of approximately 98%, with the occupancy rate for ancillary GLA in the 90% range; and
  • Continue to align growth in distributions with stable, growing cash flows.

(1)

See "Non-GAAP Financial Measures".

(2)

Debt ratios include Class C LP Units but exclude Exchangeable Units. The ratios are non-GAAP financial measures calculated based on the Trust Indentures, as supplemented.

 

Forward-Looking Statements

This press release contains forward-looking statements about Choice Properties' objectives, outlook, plans, goals, aspirations, strategies, financial condition, results of operations, cash flows, performance, prospects, opportunities, and legal and regulatory matters. Specific statements with respect to anticipated future results can be found in various sections of this press release and in the MD&A of Choice Properties' 2017 Annual Report to Unitholders. Forward-looking statements are typically identified by words such as "expect", "anticipate", "believe", "foresee", "could", "estimate", "goal", "intend", "plan", "seek", "strive", "will", "may", "should" and similar expressions, as they relate to Choice Properties and its management.

Forward-looking statements reflect Choice Properties' current estimates, beliefs and assumptions, which are based on management's perception of historic trends, current conditions, outlook and expected future developments, as well as other factors it believes are appropriate in the circumstances. Choice Properties' expectation of operating and financial performance is based on certain assumptions, including assumptions about future growth potential, prospects and opportunities, industry trends, future levels of indebtedness, tax laws, economic conditions and competition. Management's estimates, beliefs and assumptions are inherently subject to significant business, economic, competitive and other uncertainties and contingencies regarding future events and as such, are subject to change. Choice Properties can give no assurance that such estimates, beliefs and assumptions will prove to be correct.

Numerous risks and uncertainties could cause Choice Properties' actual results to differ materially from those expressed, implied or projected in the forward-looking statements, including, those described in Section 12, "Enterprise Risks and Risk Management", in the MD&A of Choice Properties' 2017 Annual Report. Such risks and uncertainties include:

  • changes in timing to obtain municipal approvals, development costs, and tenant leasing and occupancy of properties under development, redevelopment, or intensification;
  • failure to manage its growth effectively in accordance with its growth strategy or acquire assets on an accretive basis;
  • changes in economic conditions, including changes in interest rates, and the rate of inflation;
  • shifting consumer preferences toward electronic commerce may result in a decrease in demand for physical space by retail tenants;
  • failure to realize benefits from investments in Choice Properties' new Information Technology ("IT") systems, the inability of Choice Properties' IT infrastructure to support the requirements of Choice Properties' business;
  • changes in Choice Properties' competitiveness in the real estate market or the unavailability of desirable commercial real estate assets;
  • failure of third-party vendors, developers, co-owners or strategic partners to provide adequate services at optimal rates, complete projects or fulfill contractual obligations;
  • the inability of Choice Properties Limited Partnership to make distributions or other payments or advances;
  • the inability of Choice Properties to obtain financing;
  • the inability of Choice Properties to maintain and leverage its relationship with Loblaw Companies Limited ("Loblaw"), including in respect of: (i) Loblaw's retained interest in Choice Properties; (ii) the services to be provided to Choice Properties (whether directly or indirectly) by Loblaw; (iii) expected transactions to be entered into between Loblaw and Choice Properties (including Choice Properties' acquisition of certain properties held by Loblaw); and (iv) the Strategic Alliance Agreement between Choice Properties and Loblaw;
  • changes in Loblaw's business, activities or circumstances which may impact Choice Properties, including Loblaw's inability to make rent payments or perform its obligations under its leases;
  • changes in laws or regulatory regimes, which may affect Choice Properties, including changes in the tax treatment of the Trust and its distributions to Unitholders or the inability of the Trust to continue to qualify as a "mutual fund trust" and as a "real estate investment trust", as such terms are defined in the Income Tax Act (Canada);
  • changes in Choice Properties' capital expenditure and fixed cost requirements; and
  • changes in Choice Properties' degree of financial leverage.

This is not an exhaustive list of the factors that may affect Choice Properties' forward-looking statements. Other risks and uncertainties not presently known to Choice Properties could also cause actual results or events to differ materially from those expressed in its forward-looking statements. Additional risks and uncertainties are discussed in Choice Properties' materials filed with the Canadian securities regulatory authorities from time to time, including the Trust's 2017 Annual Information Form. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect Choice Properties' expectations only as of the date of this press release. Except as required by applicable law, Choice Properties does not undertake to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

Choice Properties reports non-GAAP financial measures, including, but not limited to, Net Operating Income ("NOI"), Net Income before Adjustments to Fair Value, Funds from Operations ("FFO"), and Adjusted Cash Flow from Operations ("ACFO"). The Trust believes these non-GAAP financial measures provide useful information to both management and investors in measuring the financial performance and financial condition of the Trust for the reasons outlined below.

Management uses these and other non-GAAP financial measures to exclude the impact of certain expenses and income that must be recognized under IFRS when analyzing operating performance, as the excluded items are not necessarily reflective of Choice Properties' underlying operating performance or impact the comparability of financial performance between periods.

These measures do not have a standardized meaning prescribed by IFRS and therefore they may not be comparable to similarly titled measures presented by other publicly traded REITs, and should not be construed as an alternative to other financial measures determined in accordance with IFRS.

A comprehensive list of non-GAAP measures are defined and discussed in the Trust's 2017 Annual Report.

Same Properties  Investment properties owned by the Trust during both the current and comparative periods.

Same Properties with the Same GLA  Investment properties owned by the Trust during both the current and comparative periods excluding any development activities at the properties which increased GLA.

Net Operating Income  NOI is defined as rental revenue, excluding straight-line rent, from investment properties less property operating costs and amounts attributable to non-controlling interests. NOI is a key performance indicator as it evaluates the operating performance of the portfolio and represents a measure over which management has control. It is also a key input in determining the fair value of the portfolio. The Trust's method of calculating NOI may differ from other issuers' methods and, accordingly, may not be comparable to NOI reported by other issuers.

Net Income before Adjustments to Fair Value  Net Income (or net loss) as calculated under IFRS excluding adjustments to fair value of Exchangeable Units, investment properties and investment property held in equity-accounted joint venture.

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. Except as otherwise noted, Choice Properties calculates its FFO in accordance with the Real Property Association of Canada's White Paper on Funds from Operations & Adjusted Funds from Operations for IFRS issued in February 2017. 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 from reporting issuers.

Choice Properties calculates FFO by adjusting net income (or net loss) for items that do not arise from operating activities, such as adjustments to fair value.

Funds from Operations Payout Ratio  FFO Payout ratio is calculated as the distributions declared per unit, divided by the FFO per unit diluted.

Adjusted Cash Flow from Operations  ACFO is not a term defined under IFRS and may not be comparable to similar measures used by other real estate entities. Except as otherwise noted, Choice Properties calculates its ACFO in accordance with the Real Property Association of Canada's White Paper on Adjusted Cashflow from Operations (ACFO) for IFRS issued in February 2017. The purpose of the White Paper was to provide reporting issuers and investors with greater guidance on the definitions of ACFO and to help promote more consistent disclosure from reporting issuers.

Choice Properties considers ACFO an input to determining the appropriate level of distributions to Unitholders as it adjusts cash flows from operations for other sustainable economic cash flows.

Adjusted Cash Flow from Operations Payout Ratio  ACFO Payout ratio is calculated as the total distributions declared, divided by the ACFO.

Choice Properties Real Estate Investment Trust

Calculation of Non-GAAP Financial Measures


Three Months

Year End

For the periods ended December 31  
(in thousands of Canadian dollars, except per unit amounts)

(unaudited)

 

2017

 

2016

2017

2016

Rental Revenue

$

211,025

$

197,713

$

829,834

$

783,574

Reverse - Straight-line rental revenue


(8,092)


(9,159)

(34,740)


(36,582)

Revenue attributable to non-controlling interests


(930)


(930)


Property operating costs


(49,171)


(48,809)

(209,474)


(200,240)

Net Operating Income(1)


152,832


139,745

584,690


546,752

NOI(1) from property acquisition and disposition transactions


(4,779)


(430)

(17,112)


(11,308)

NOI(1) Same Properties


148,053


139,315

567,578


535,444

NOI(1) from developed GLA


(5,780)


(3,870)

(20,218)


(7,124)

NOI(1) from lease surrender on property under development


(2,170)


(2,170)


NOI(1) for Same Properties, with the same GLA

$

140,103

$

135,445

$

545,190

$

528,320

Net Income (Loss)

$

36,533

$

255,574

$

405,345

$

(223,072)

Adjustment to fair value of Exchangeable Units


19,026


(107,800)

(38,212)


529,591

Adjustment to fair value of investment properties


2,504


(101,661)

(160,254)


(109,045)

Adjustment to fair value of investment property held in equity

accounted joint venture


(505)


745


(13,640)

Net Income before Adjustments to Fair Value(1)


57,558


46,113

207,624


183,834

Net income attributable to non-controlling interests


(930)


(930)


Adjustment to fair value of unit-based compensation


267


(225)

468


4,309

Interest otherwise capitalized for development in equity

accounted joint venture


138


84

442


324

Distributions on Exchangeable Units


58,895


56,444

232,199


218,961

Amortization of tenant improvement allowances


206


207

796


572

Internal expenses for leasing


709


518

2,336


2,135

Funds from Operations(1)

$

116,843

$

103,141

$

442,935

$

410,135

FFO(1) per unit - diluted

$

0.282

$

0.251

$

1.072

$

1.000

FFO(1) payout ratio - diluted


65.6%


70.8%

68.1%


69.0%

Distribution declared per unit

$

0.1850

$

0.1775

$

0.7300

$

0.6900

Weighted average Units outstanding - diluted


414,285,762


411,272,728

413,208,961


410,034,555


(1) See "Non-GAAP Financial Measures".

 

For the periods ended December 31 
($ thousands)
(unaudited)

Three Months

Year End





2017

2016

2017

2016

Cash flows from operating activities

$

194,777

$

233,767

$

504,314

$

530,622


Interest paid


(12,737)


(13,893)


(163,237)


(156,297)

Cash flows from operating activities less interest paid


182,040


219,874


341,077


374,325

Add (deduct) impact of the following:










Net income attributable to non-controlling interests


(930)



(930)



Net interest expense and other financing charges in
excess of interest paid(1)


(87,660)


(83,135)


(231,589)


(216,545)


Distributions on Exchangeable Units included in net

interest expense and other financing charges(2)


58,895


56,444


232,199


218,961


Gain on settlement of bond forward contracts





(2,682)


Interest and other income in excess of interest

received(1)


64


573


398


2,207


Interest otherwise capitalized for development in equity

accounted joint venture


138


84


442


324


Share of income from joint venture


69


80


254


80


Portion of internal expenses for leasing relating to

development activity


354


259


1,168


1,068


Property capital expenditures - incurred


(20,661)


(16,343)


(44,962)


(42,192)


Property capital expenditures - normalized(3)


9,449


4,151




Leasing capital expenditures - incurred


(973)


(1,354)


(4,416)


(5,384)

Adjustment for changes in non-cash working capital

items which are not indicative of sustainable

operating cash flows(4)


(38,220)


(88,264)


69,478


8,990

Adjusted Cash Flow from Operations(5)

$

102,565

$

92,369

$

363,119

$

339,152

Total distributions declared

$

76,312

$

72,848

$

300,452

$

282,320

ACFO(5) payout ratio


74.4%


78.9%


82.7%


83.2%



(1)

The timing of the recognition of interest expense and income differs from the payment and collection. The ACFO calculations for the periods ended December 31, 2017 and December 31, 2016 were adjusted for this factor to make the quarters more comparable.



(2)

Although the add-back of distributions on Exchangeable Units is not specifically detailed in the Real Property Association of Canada's White Paper on Adjusted Cashflow from Operations (ACFO) for IFRS issued in February 2017, management includes the add-back because the distributions on the Exchangeable Units are included in the total distributions declared, which is consistent with the intent of the White Paper. Management considers the distributions on Exchangeable Units to be a financing activity, not an operating activity.



(3)

Seasonality impacts the timing of capital expenditures.  The ACFO calculations for the three months ended December 31, 2017 and December 31, 2016 were adjusted for this factor to make the quarters more comparable based on the annual anticipated spend of approximately $1.00 per square foot.



(4)

ACFO is adjusted each quarter for fluctuations in non-cash working capital due to the timing of transactions for realty taxes prepaid or payable, and prepaid insurance. The payments for these operating expenses tend to have quarterly, seasonal fluctuations that even out on an annual basis. Also, variability in non-cash working capital was created, in the first quarter of 2017, when rental payments for January 2017, of $57,135, plus the related sales taxes payable, of $6,334, were received in advance from Loblaw.  ACFO is also adjusted each quarter to remove fluctuations in non-cash working capital due to capital expenditure accruals, which are not related to sustainable operating activities.



(5)

See "Non-GAAP Financial Measures".

 

Selected Financial Information

The following includes quarterly financial information prepared by management in accordance with IFRS and based on the Trust's 2017 Annual Report to Unitholders. This financial information does not contain all disclosures required by IFRS, and accordingly should be read in conjunction with the Trust's 2017 Annual Report, which is available in the Investor Relations section of the Trust's website at www.choicereit.ca.

Choice Properties Real Estate Investment Trust
Consolidated Balance Sheets

 

(in thousands of Canadian dollars)


As at



As at


December 31, 2017



December 31, 2016

Assets






Non-current Assets







Investment properties

$

9,551,000


$

9,098,000


Equity accounted joint venture


32,339


19,070


Accounts receivable and other assets


5,565


5,888


Notes receivable


2,556


2,360




9,591,460


9,125,318

Current Assets







Accounts receivable and other assets


21,419


14,882


Notes receivable


304,225


290,009


Cash and cash equivalents


6,407


5,113




332,051


310,004

Total Assets

$

9,923,511


$

9,435,322







Liabilities and Unitholders' Equity






Non-current Liabilities







Long term debt and Class C LP Units

$

3,336,942


$

3,726,991


Credit facilities


311,000


172,000


Exchangeable Units


4,259,724


4,283,304


Trade payables and other liabilities


2,713


1,397




7,910,379


8,183,692

Current Liabilities







Long term debt and Class C LP Units


400,088


201,723


Credit facilities


250,000


-


Trade payables and other liabilities


426,063


472,762




1,076,151


674,485

Total Liabilities


8,986,530


8,858,177







Equity







Unitholders' equity


928,280


569,374


Non-controlling interests


8,701


7,771

Total Equity


936,981


577,145

Total Liabilities and Equity

$

9,923,511


$

9,435,322

 

Choice Properties Real Estate Investment Trust
Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)



(unaudited)

(audited)

 

(in thousands of Canadian dollars)

Three months ended

Three months ended

Year ended

Year ended

December 31, 2017

December 31, 2016

December 31, 2017

December 31, 2016

Net Property Income







Rental revenue from investment properties

$

 

211,025

$

 

197,713

$

829,834

$

783,574


Property operating costs


(49,171)


(48,809)


(209,474)


(200,240)



161,854


148,904


620,360


583,334

Other Income and Expenses










General and administrative expenses


(6,744)


(6,387)


(23,329)


(28,857)


Property management and other

administration fees charged to related

party


267


191


1,270


740


Amortization of other assets


(235)


(233)


(934)


(930)


Net interest expense and other financing

charges


(100,397)


(97,028)


(394,826)


(372,842)


Interest and other income


2,744


586


4,829


2,309


Share of income (loss) from joint venture


574


80


(491)


13,720


Adjustment to fair value of Exchangeable

Units(1)


(19,026)


107,800


38,212


(529,591)


Adjustment to fair value of investment properties


(2,504)


101,661


160,254


109,045

Net Income (Loss) and Comprehensive 

Income (Loss)

$

36,533

$

255,574

$

405,345

$

(223,072)







Net Income (Loss) and Comprehensive 

Income (Loss) attributable to:










Choice Properties' Unitholders

$

35,603

$

255,574

$

404,415

$

(223,072)


Non-controlling interests


930



930



$

36,533

$

255,574

$

405,345

$

(223,072)



(1)

The Class B LP Units of the Trust's subsidiary, Choice Properties Limited Partnership, are exchangeable into Trust Units at the option of the holder. Loblaw holds all of the Exchangeable Units. These Exchangeable Units are considered puttable instruments and are required to be classified as financial liabilities at fair value through profit or loss. The distributions paid on the Exchangeable Units are accounted for as interest expense.

 

Choice Properties Real Estate Investment Trust
Consolidated Statements of Cash Flows


(unaudited)


(audited)


Three months ended


Three months ended


Year ended



Year ended

(in thousands of Canadian dollars)

December 31, 2017


December 31, 2016


December 31, 2017



December 31, 2016

Operating Activities












Net income (loss)

$

36,533


$

255,574


$

405,345


$

(223,072)


Straight-line rental revenue


(8,092)



(9,159)



(34,740)



(36,582)


Amortization of tenant improvement allowances


206



207



796



572


Amortization of other assets


235



233



934



930


Net interest expense and other financing charges


100,397



97,028



394,826



372,842


Interest and other income


(2,744)



(586)



(4,829)



(2,309)


Value of unit-based compensation granted


1,427



634



4,261



7,461


Share of loss (income) from joint venture


(574)



(80)



491



(13,720)


Adjustment to fair value of Exchangeable Units


19,026



(107,800)



(38,212)



529,591


Adjustment to fair value of investment properties


2,504



(101,661)



(160,254)



(109,045)


Interest and other income received


2,680



13



4,431



102


Net change in non-cash working capital


43,179



99,364



(68,735)



3,852

Cash Flows from Operating Activities


194,777



233,767



504,314



530,622

Investing Activities













Acquisitions of investment properties


(59,797)



(43,873)



(107,013)



(183,688)


Additions to investment properties


(67,414)



(62,522)



(166,272)



(193,120)


Additions to fixtures and equipment


(492)



(46)



(638)



(384)


Equity investment distribution (contribution)


(9,800)





(13,760)



4,000


Proceeds of disposition


3,434





38,179



Cash Flows used in Investing Activities


(134,069)



(106,441)



(249,504)



(373,192)

Financing Activities













Long term debt














Issued - Senior unsecured debentures, net of debt placement costs




(140)





347,714



Principal repayments - Senior unsecured
debentures






(200,000)



(300,000)



Principal repayments - Mortgage


(244)



(311)



(1,208)



(1,212)



Gain on settlement of bond forward contracts








2,682


Credit facilities














Net advances


41,000



(31,000)



389,000



172,000



Debt placement costs






(275)



(275)


Change in bank indebtedness


(269)








Notes receivable














Issued to related party


(70,391)



(67,954)



(277,588)



(263,574)



Repaid by related party






263,574



248,463


Trust Unit issuance costs




133






Cash received on exercise of options


210





235



732


Cash paid on vesting of restricted units


(19)





(1,161)



(1,493)


Interest paid


(12,737)



(13,893)



(163,237)



(156,297)


Distributions paid on Exchangeable Units






(217,324)



(202,204)


Distributions paid to Unitholders


(11,851)



(10,847)



(45,532)



(43,222)


Contribution from non-controlling interests




15





15

Cash Flows used in Financing Activities


(54,301)



(123,997)



(253,516)



(196,671)

Change in cash and cash equivalents


6,407



3,329



1,294



(39,241)

Cash and cash equivalents, beginning of year




1,784



5,113



44,354

Cash and Cash Equivalents, end of year

$

6,407


$

5,113


$

6,407


$

5,113

 

Management Discussion and Analysis and Consolidated Financial Statements and Notes

Information appearing in this news release is a consolidated select summary of results. This news release should be read in conjunction with Choice Properties' 2017 Annual Report to Unitholders, which includes the consolidated financial statements and MD&A for the Trust and is available at www.choicereit.ca and on SEDAR at www.sedar.com.

Conference Call and Webcast

Senior management will host a conference call to discuss the results on February 14, 2018 at 10:00AM (ET). To access via teleconference, please dial (647) 427-7450. A playback will be made available two hours after the event at (416) 849-0833, access code: 82552274. To access the conference call via webcast, a link is available at www.choicereit.ca in the "Events and Webcast" section under "News and Events".

About Choice Properties Real Estate Investment Trust

Choice Properties Real Estate Investment Trust is an owner, manager and developer of well-located retail and other commercial real estate across Canada. Choice Properties' portfolio spans approximately 44.1 million square feet of gross leasable area and consists of 546 properties primarily focused on supermarket and drug store anchored shopping centres and stand-alone supermarkets and drug stores. Choice Properties' strategy is to create value by enhancing and optimizing its portfolio through accretive acquisitions, strategic development and active property management. Choice Properties' principal tenant and largest Unitholder is Loblaw Companies Limited, Canada's largest retailer. Choice Properties' strong alliance with Loblaw positions it well for future growth. For more information, visit Choice Properties' website at www.choicereit.ca and Choice Properties' issuer profile at www.sedar.com.

SOURCE Choice Properties Real Estate Investment Trust

View original content: http://www.newswire.ca/en/releases/archive/February2018/14/c2695.html

Copyright CNW Group 2018