TORONTO, ONTARIO -- (Marketwired) -- 11/07/16 -- Canadian Apartment Properties Real Estate Investment Trust ("CAPREIT") (TSX: CAR.UN) announced today solid portfolio growth and strong operating and financial results for the three and nine months ended September 30, 2016.
Three Months Ended Nine Months Ended
September 30 September 30
2016 2015 2016 2015
----------------------------------------------------------------------------
Operating
Revenues (000s) $ 151,812 $ 131,812 $ 444,106 $ 391,022
Net Rental
Income ("NOI")
(000s) (1) $ 96,274 $ 82,087 $ 271,737 $ 238,187
NOI Margin (1) 63.4 % 62.3 % 61.2 % 60.9 %
Normalized Funds
From Operations
("NFFO") (000s)
(1) $ 62,201 $ 51,830 $ 172,948 $ 147,214
NFFO Per Unit -
Basic (1) $ 0.470 $ 0.440 $ 1.335 $ 1.275
Weighted Average
Number of Units
- Basic (000s) 132,246 117,912 129,520 115,425
NFFO Payout
Ratio (1) 67.5 % 70.7 % 70.4 % 72.5 %
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) NOI, NFFO and NFFO per Unit are measures used by Management in
evaluating operating performance. Please refer to the cautionary
statements under the heading "Non-IFRS Financial Measures" and the
reconciliations provided in this press release.
-- Accretive acquisitions of 1,981 suites and sites further strengthens and
diversifies property portfolio
-- Stabilized portfolio occupancy strengthens to 98.8% with solid 2.7%
increase in average monthly rents
-- Portfolio growth and strong operating performance generates 15.2% and
13.6% increase in revenues for three and nine months ended September 30,
2016, respectively
-- NOI up 17.3% and 14.1% in third quarter and first nine months of 2016
-- Continuing strong organic growth as same property NOI up 3.6% and 2.5%
for the three and nine months ended September 30, 2016, respectively
-- NFFO up 20.0% in third quarter, 17.5% for nine months ended September
30, 2016
-- NFFO payout ratio strengthens to 70.4% for nine months ended September
30, 2016
-- Continued accretive growth as NFFO per Unit up 6.8% and 4.7% for the
three and nine months ended September 30, 2016 despite 12% increase in
the weighted average number of Units outstanding
-- Asset and property management fees for IRES rise to $3.8 million for
first nine months of 2016
-- Financial position continues to strengthen with reduced leverage, lower
interest costs, increased growth capacity, and $278.5 million in
unencumbered assets
"Our proven value-enhancing strategies continue to deliver significant benefits to our Unitholders," commented Thomas Schwartz, President and CEO. "Our track record of accretive portfolio growth over the last few years is generating impressive increases in revenues, while our focus on operating performance and tenant satisfaction continues to drive our strong organic growth. Combined with strong demand for quality rental residential properties in the majority of our markets across Canada, we look for another record year in 2016 and going forward."
Three Months Ended Nine Months Ended
September 30 September 30
2016 2015 2016 2015
----------------------------------------------------------------------------
Overall Portfolio
Occupancy (1) 98.7% 98.0%
Overall Portfolio
Average Monthly
Rents (1),(2) $ 999 $ 964
Operating
Revenues (000s) $ 151,812 $ 131,812 $ 444,106 $ 391,022
Annualized Net
Rental Revenue
Run-Rate (000s)
(1),(3),(4) $ 581,575 $ 542,723
Operating
Expenses (000s) $ 55,538 $ 49,725 $ 172,369 $ 152,835
NOI (000s) (4) $ 96,274 $ 82,087 $ 271,737 $ 238,187
NOI Margin (4) 63.4% 62.3% 61.2% 60.9%
Number of Suites
and Sites
Acquired 158 4,638 1,981 5,459
Number of Suites
Disposed 579 - 579 530
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) As at September 30.
(2) Average monthly rents are defined as actual rents, net of vacancies,
divided by the total number of suites and sites in the portfolio and do
not include revenues from parking, laundry or other sources.
(3) For a description of net rental revenue run-rate, see the Results of
Operations section in the MD&A for the three and nine months ended
September 30, 2016.
(4) Net rental revenue run-rate and NOI are measures used by Management in
evaluating operating performance. Please refer to the cautionary
statements under the heading "Non-IFRS Financial Measures" and the
reconciliations provided in this press release.
Operating Revenues
For the three and nine months ended September 30, 2016, total operating revenues increased by 15.2% and 13.6%, respectively, compared to the same periods last year primarily due to the contribution from acquisitions, higher same property average monthly rents, and continuing strong occupancies. For the three and nine months ended September 30, 2016, ancillary revenues, such as parking, laundry and antenna income, increased 10.6% and 10.1% for the three and nine months ended September 30, 2016 respectively compared to the same periods last year.
CAPREIT's annualized net rental revenue run-rate as at September 30, 2016 increased to $581.6 million, up 7.2% from $542.7 million as at September 30, 2015 primarily due to acquisitions completed within the last twelve months and strong increases in average monthly rents on properties owned prior to September 30, 2015. Net rental revenue run-rate net of dispositions for the twelve months ended September 30, 2016 was $551.6 million (2015 - $488.6 million).
Portfolio Average Monthly Rents ("AMR")
Properties Owned Prior to
Total Portfolio September 30, 2015
As at
September
30, 2016 2015 2016 2015
AMR Occ.% AMR Occ.% AMR Occ.% AMR Occ.%
----------------------------------------------------------------------------
Average
Residential
Suites $ 1,097 98.8 $ 1,060 97.9 $ 1,094 98.8 $ 1,065 97.9
----------------------------------------------------------------------------
Average MHC
Land Lease
Sites $ 377 98.2 $ 364 98.6 $ 376 98.2 $ 364 98.6
----------------------------------------------------------------------------
Overall
Portfolio
Average $ 999 98.7 $ 964 98.0 $ 994 98.8 $ 967 98.0
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Overall average monthly rents for the stabilized residential suite portfolio (properties owned prior to September 30, 2015) increased 2.7% to $1,094 at September 30, 2016 from $1,065 at September 30, 2015. The increases were due primarily to a combination of ongoing successful sales and marketing strategies, above guideline rent increases, and continued strength in the residential rental sector in the majority of CAPREIT's regional markets. Occupancy for the stabilized residential suite portfolio increased to 98.8% as at September 30, 2016 compared to 97.9% for the same period last year.
For the stabilized MHC land lease portfolio, average monthly rents increased to $376 as at September 30, 2016, compared to $364 as at September 30, 2015 while occupancy remained strong at 98.2% compared to 98.6% for the same period last year. Management believes MHC land lease sites provide secure and stable cash flows due to long-term tenancies, high occupancies, steady increases in average monthly rents, and significantly lower capital and maintenance costs.
Suite Turnovers and Lease Renewals
For the Three
Months Ended
September 30, 2016 2015
Change in AMR % Turnovers Change in AMR % Turnovers
& Renewals & Renewals
$ % (1) $ % (1)
----------------------------------------------------------------------------
Suite Turnovers 25.8 2.4 9.4 21.4 2.0 8.2
Lease Renewals 20.7 2.0 27.7 20.4 1.9 23.7
----------------------------------------------------------------------------
Weighted Average of
Turnovers and
Renewals 22.0 2.1 20.6 1.9
----------------------------------------------------------------------------
----------------------------------------------------------------------------
For the Nine Months
Ended September
30, 2016 2015
Change in AMR % Turnovers Change in AMR % Turnovers
& Renewals & Renewals
$ % (1) $ % (1)
----------------------------------------------------------------------------
Suite Turnovers 7.0 0.6 21.7 18.6 1.7 19.4
Lease Renewals 21.4 2.0 62.3 21.9 2.0 55.6
----------------------------------------------------------------------------
Weighted Average of
Turnovers and
Renewals 17.7 1.6 21.1 1.9
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Percentage of suites turned over or renewed during the period based on
the total number of residential suites (excluding co-ownerships) held at
the end of the period.
Suite turnovers in the residential suite portfolio (excluding co-ownerships) during the three months ended September 30, 2016 resulted in average monthly rent increasing by approximately $26 or 2.4% per suite compared to an increase of approximately $21 or 2.0% in the same period last year. For the nine months ended September 30, 2016, suite turnovers resulted in average monthly rent increasing by approximately $7 or 0.6% compared to an increase of approximately $19 or 1.7% in the same period last year.
During 2016, Management made a strategic decision to reduce rents in Alberta and Saskatchewan in order to increase occupancies and reduce turnovers in these regions. Alberta and Saskatchewan have been facing increased pressure due to falling energy prices resulting in a weaker economy in these regions than in the rest of Canada. Excluding Alberta and Saskatchewan, average monthly rents increased strongly by approximately $43 or 4.0% and $38 or 3.5% on suite turnovers for the three and nine months ended September 30, 2016, respectively, compared to an increase of $29 or 2.7% and $25 or 2.4% on suite turnovers, respectively for the same period last year, primarily due to the strong rental markets of British Columbia and Ontario.
Pursuant to Management's focus on increasing overall portfolio rents for the three months ended September 30, 2016 average monthly rents on lease renewals increased by approximately $21 or 2.0% per suite compared to an increase of approximately $20 or 1.9% for the same period last year. For the nine months ended September 30, 2016, average monthly rents on lease renewals increased by approximately $21 or 2.0%, compared to an increase of approximately $22 or 2.0% for the same period last year. The stable rate of growth in average monthly rents on lease renewals during the period is due primarily to the strategically reduced rents in Alberta to increase occupancy, offset by higher guideline increases for 2016 (Ontario - 2.0%, British Columbia - 2.9%), compared to the permitted guideline increases in 2015 (Ontario - 1.6%, British Columbia - 2.5%), and by increases due to above guideline increases ("AGI") achieved in Ontario. Increased portfolio diversification helped mitigate geographical risk in particular areas of Canada. Management continues to pursue applications in Ontario for AGIs where it believes increases above the annual guideline are supported by market conditions to raise average monthly rents on lease renewals (see discussion in the Future Outlook section). For 2017, the permitted guideline increase in Ontario and British Columbia has been set to 1.5% and 3.7%, respectively.
Operating Expenses
Three Months Ended Nine Months Ended
September 30 September 30
($
Thousands) 2016 %(1) 2015 %(1) 2016 %(1) 2015 %(1)
----------------------------------------------------------------------------
Operating
Expenses
Realty
Taxes $ 16,976 11.2 $ 14,617 11.1 $ 49,165 11.1 $ 43,801 11.2
Utilities 12,361 8.1 10,422 7.9 44,747 10.1 39,426 10.1
Other (2) 26,201 17.3 24,686 18.7 78,457 17.6 69,608 17.8
----------------------------------------------------------------------------
Total
Operating
Expenses $ 55,538 36.6 $ 49,725 37.7 $ 172,369 38.8 $ 152,835 39.1
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) As a percentage of total operating revenues.
(2) Comprises R&M, wages, general and administrative, insurance,
advertising, and legal costs.
Operating Expenses
Overall operating expenses as a percentage of operating revenues decreased to 36.6% and 38.8%, respectively, for the three and nine months ended September 30, 2016 compared to 37.7% and 39.1%, respectively, for the same periods last year, due primarily to reduced R&M expenses in the three months ended September 30, 2016, and lower R&M and advertising expenses for the nine months ended September 30, 2016.
NOI
For the three months ended September 30, 2016, NOI increased by $14.2 million or 17.3%, and the NOI margin strengthened to 63.4% compared to 62.3% for the same period last year. For the nine months ended September 30, 2016, NOI increased by $33.6 million or 14.1%, and the NOI margin improved to 61.2% compared to 60.9% last year.
For the three and nine months ended September 30, 2016, operating revenues for stabilized suites and sites increased 1.8% and 1.8% respectively, while operating expenses increased 1.2% and 0.8%, respectively, compared to the same periods last year. As a result, for the three and nine months ended September 30, 2016, stabilized NOI increased by 3.6% and 2.5%, respectively, compared to the same periods last year, showing the positive effects of CAPREIT's geographic diversification across Canada and its proven property management programs.
NON-IFRS FINANCIAL MEASURES
Three Months Ended Nine Months Ended
September 30, September 30,
2016 2015 2016 2015
----------------------------------------------------------------------------
NFFO (000s) $ 62,201 51,830 $ 172,948 $ 147,214
NFFO Per Unit - Basic $ 0.470 $ 0.440 $ 1.335 $ 1.275
Cash Distributions Per Unit $ 0.313 $ 0.305 $ 0.925 $ 0.902
NFFO Payout Ratio 67.5% 70.7% 70.4% 72.5%
NFFO Effective Payout Ratio 45.1% 48.5% 47.0% 48.7%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
CAPREIT's track record of strong accretive growth continued in 2016 as basic NFFO per Unit increased by 4.7% for the nine months ended September 30, 2016 compared to the same period last year despite the approximate 12% increase in the weighted average number of Units outstanding due to successful equity offerings completed since March 2015. For the three months ended September 30, 2016, basic NFFO per Unit increased by a very strong 6.8% compared to the same period last year despite the approximate 12% increase in the weighted average number of Units outstanding.
LIQUIDITY AND LEVERAGE
As at September 30, 2016 2015
----------------------------------------------------------------------------
Total Debt to Gross Book Value 44.31% 49.27%
Total Debt to Gross Historical Cost (1) 54.17% 59.21%
Total Debt to Total Capitalization 45.05% 50.14%
Debt Service Coverage Ratio (times) (2) 1.63 1.61
Interest Coverage Ratio (times) (2) 3.05 2.93
Weighted Average Mortgage Interest Rate (3) 3.25% 3.53%
Weighted Average Mortgage Term to Maturity (years) 6.2 6.2
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) Based on historical cost of investment properties.
(2) Based on the trailing four quarters ended September 30, 2016.
(3) Weighted average mortgage interest rate includes deferred financing
costs and fair value adjustments on an effective interest basis.
Including the amortization of the realized component of the loss on
interest rate hedge settlement of $32.5 million included in Accumulated
Other Comprehensive Loss ("AOCL"), the effective portfolio weighted
average interest rate at September 30, 2016 would be 3.37% (September
30, 2015 - 3.67%).
Financial Strength
Management believes CAPREIT's strong balance sheet and liquidity position will enable it to continue to take advantage of acquisition and property capital investment opportunities over the long term.
CAPREIT is achieving its financing goals as demonstrated by the following key indicators:
-- Total debt to gross book value ratio strengthened to 44.3% as at
September 30, 2016 compared to 49.3% for the same period last year;
-- Debt service and interest coverage ratio as at September 30, 2016
improved to 1.63 times and 3.05 times, respectively, compared to 1.61
times and 2.93 times last year;
-- As at September 30, 2016, 96.5% (September 30, 2015 - 96.0%) of
CAPREIT's mortgage portfolio was insured by the Canada Mortgage and
Housing Corporation ("CMHC"), excluding the mortgages on CAPREIT's MHC
land lease sites and Euro LIBOR borrowings, resulting in improved
spreads on mortgages and lower overall interest costs than conventional
mortgages.
-- The effective portfolio weighted average interest rate on mortgages has
steadily declined to 3.25% as at September 30, 2016 from 3.53% as at
September 30, 2015, resulting in significant potential interest rate
savings in future years;
-- Management expects to raise between $275 million and $325 million in
total mortgage renewals and refinancings in 2016;
-- The weighted average term to maturity of the mortgage portfolio was 6.2
years as at September 30, 2016 compared to 6.2 years at September 30,
2015;
-- As at September 30, 2016, CAPREIT has investment properties with a fair
value of $278.5 million not encumbered by mortgages and securing only
the Acquisition and Operating Facility. CAPREIT intends to maintain
unencumbered investment properties with an aggregate fair value in the
range of $150 and $180 million over the long term.
-- On August 3, 2016 CAPREIT completed the sale of 5,126,000 Units,
including an over-allotment option, for $32.20 per Unit for aggregate
gross proceeds of $165.1 million. The net proceeds of the offering were
used to repay a portion of borrowings under the REIT's Acquisition and
Operating Facility.
Property Capital Investments
During the nine months ended September 30, 2016, CAPREIT made property capital investments (excluding head office assets) of $124.3 million as compared to $106.0 million in the same period last year. For the full 2016 year, CAPREIT expects to complete property capital investments of approximately $175 million to $185 million, including approximately $96 million targeted at acquisitions completed since January 1, 2011, and approximately $25 million in high-efficiency boilers and other energy-saving initiatives.
Property capital investments include suite improvements, common areas and equipment, which generally tend to increase NOI more quickly. CAPREIT also continues to invest in energy-saving initiatives, including boilers, energy-efficient lighting systems, and water-saving programs, which permit CAPREIT to mitigate potentially higher increases in utility and R&M costs and significantly improve overall portfolio NOI.
Additional Information
More detailed information and analysis is included in CAPREIT's unaudited condensed consolidated interim financial statements and MD&A for the three and nine months ended September 30, 2016, which have been filed on SEDAR and can be viewed at www.sedar.com under CAPREIT's profile or on CAPREIT's website on the investor relations page at www.caprent.com or www.capreit.net.
Conference Call
A conference call hosted by Thomas Schwartz, President and CEO and the CAPREIT Management Team, will be held Tuesday, November 8, 2016 at 10:00 am EST. The telephone numbers for the conference call are: Local/International: (416) 340-2216, North American Toll Free: (866) 225-0198.
A slide presentation to accompany Management's comments during the conference call will be available one hour and a half prior to the conference call. To view the slides, access the CAPREIT website at www.caprent.com or www.capreit.net, click on "Investor Relations" and follow the link at the top of the page. Please log on at least 15 minutes before the call commences.
The telephone numbers to listen to the call after it is completed (Instant Replay) are local/international (905) 694-9451 or North American toll free (800) 408-3053. The Passcode for the Instant Replay is 7385210#. The Instant Replay will be available until midnight, November 15, 2016. The call and accompanying slides will also be archived on the CAPREIT website at www.caprent.com or www.capreit.net. For more information about CAPREIT, its business and its investment highlights, please refer to our website at www.caprent.com or www.capreit.net.
About CAPREIT
CAPREIT owns interests in multi-unit residential rental properties, including apartments, townhomes and manufactured home communities primarily located in and near major urban centres across Canada. As at September 30, 2016, CAPREIT had owning interests in 48,190 residential units, comprised of 41,747 residential suites and 31 manufactured home communities ("MHC") comprising 6,443 land lease sites. For more information about CAPREIT, its business and its investment highlights, please refer to our website at www.caprent.com or www.capreit.net and our public disclosure which can be found under our profile at www.sedar.com.
Non-IFRS Financial Measures
CAPREIT prepares and releases unaudited quarterly and audited consolidated annual financial statements prepared in accordance with IFRS. In this and other earnings releases and investor conference calls, as a complement to results provided in accordance with IFRS, CAPREIT also discloses and discusses certain non-IFRS financial measures. These include Net Rental Revenue Run-Rate, stabilized NOI, FFO, NFFO, Adjusted Cash Flow from Operating Activities, and applicable per Unit amounts and payout ratios (collectively, the "Non-IFRS Measures"). These Non-IFRS Measures are further defined and discussed in the MD&A released on November 7, 2016, which should be read in conjunction with this press release. Since Net Rental Revenue Run-Rate, stabilized NOI, FFO, NFFO, and Adjusted Cash Flow from Operating Activities are not recognized under IFRS, they may not be comparable to similar measures reported by other issuers. CAPREIT has presented the Non-IFRS Measures because Management believes the Non-IFRS Measures are relevant measures of the ability of CAPREIT to earn and to evaluate CAPREIT's performance. A reconciliation of Net Income and the Non-IFRS Measures including Adjusted Funds From Operations ("AFFO") is included in this press release. The Non-IFRS Measures should not be construed as alternatives to net income (loss) or cash flow from operating activities determined in accordance with IFRS as an indicator of CAPREIT's performance.
Cautionary Statements Regarding Forward-Looking Statements
Certain statements contained, or contained in documents incorporated by reference, in this press release constitute forward-looking information within the meaning of securities laws. Forward-looking information may relate to CAPREIT's future outlook and anticipated events or results and may include statements regarding the future financial position, business strategy, budgets, litigation, projected costs, capital investments, financial results, taxes, plans and objectives of or involving CAPREIT. Particularly, statements regarding CAPREIT's future results, performance, achievements, prospects, costs, opportunities and financial outlook, including those relating to acquisition and capital investment strategy and the real estate industry generally, are forward-looking statements. In some cases, forward-looking information can be identified by terms such as "may", "will", "should", "expect", "plan", "anticipate", "believe", "intend", "estimate", "predict", "potential", "continue" or the negative thereof, or other similar expressions concerning matters that are not historical facts.
Forward-looking statements are based on certain factors and assumptions regarding expected growth, results of operations, performance and business prospects and opportunities. In addition, certain specific assumptions were made in preparing forward-looking information, including: that the Canadian and Irish economies will generally experience growth, however, may be adversely impacted by the global economy; that inflation will remain low; that interest rates will remain low in the medium term; that Canada Mortgage and Housing Corporation ("CMHC") mortgage insurance will continue to be available and that a sufficient number of lenders will participate in the CMHC-insured mortgage program to ensure competitive rates; that the Canadian capital markets will continue to provide CAPREIT with access to equity and/or debt at reasonable rates; that vacancy rates for CAPREIT properties will be consistent with historical norms; that rental rates will grow at levels similar to the rate of inflation on renewal; that rental rates on turnovers will remain stable; that CAPREIT will effectively manage price pressures relating to its energy usage; and, with respect to CAPREIT's financial outlook regarding capital investments, assumptions respecting projected costs of construction and materials, availability of trades, the cost and availability of financing, CAPREIT's investment priorities, the properties in which investments will be made, the composition of the property portfolio and the projected return on investment in respect of specific capital investments. Although the forward-looking statements contained in this press release are based on assumptions, Management believes they are reasonable as of the date hereof; however there can be no assurance actual results will be consistent with these forward-looking statements, and they may prove to be incorrect.
Forward-looking statements necessarily involve known and unknown risks and uncertainties, many of which are beyond CAPREIT's control, that may cause CAPREIT 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, risks related to: reporting investment properties at fair value, real property ownership, leasehold interests, co-ownerships, investment restrictions, operating risk, energy costs and hedging, environmental matters, insurance, capital investments, indebtedness, interest rate hedging, foreign operation and currency risks, taxation, harmonization of federal goods and services tax and provincial sales tax, land transfer tax, government regulations, controls over financial accounting, legal and regulatory concerns, the nature of units of CAPREIT ("Trust Units"), Preferred Units, and units of CAPREIT's subsidiary, CAPREIT Limited Partnership ("Exchangeable Units") (collectively, the "Units"), unitholder liability, liquidity and price fluctuation of Units, dilution, distributions, participation in CAPREIT's distribution reinvestment plan, potential conflicts of interest, dependence on key personnel, general economic conditions, competition for residents, competition for real property investments, continued growth and risks related to acquisitions. There can be no assurance the expectations of CAPREIT's Management will prove to be correct. These risks and uncertainties are more fully described in regulatory filings, including CAPREIT's Annual Information Form, which can be obtained on SEDAR at www.sedar.com, under CAPREIT's profile, as well as under Risks and Uncertainties section of the MD&A released on November 7, 2016. The information in this press release is based on information available to Management as of November 7, 2016. Subject to applicable law, CAPREIT does not undertake any obligation to publicly update or revise any forward-looking information.
SELECTED FINANCIAL INFORMATION
Condensed Balance Sheets
As at September 30, 2016 December 31, 2015
($ Thousands)
----------------------------------------------------------------------------
Investment Properties $ 7,409,460 $ 6,863,140
Total Assets 7,663,792 7,102,828
Mortgages Payable 3,355,066 3,097,773
Bank Indebtedness 61,595 168,211
Total Liabilities 3,599,825 3,442,875
Unitholders' Equity 4,063,967 3,659,953
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Condensed Income Statements
Three Months Ended Nine Months Ended
September 30, September 30,
($ Thousands) 2016 2015 2016 2015
----------------------------------------------------------------------------
NOI 96,274 82,087 271,737 238,187
Trust Expenses (6,301) (5,537) (23,246) (17,338)
Unrealized Gain on
Remeasurement of
Investment Properties 67,130 (42,143) 161,967 92,212
Realized Loss on
Disposition of
Investment Properties (1,485) - (1,485) (639)
Remeasurement of
Exchangeable Units 409 126 (610) (272)
Unit-based Compensation
(Expenses) Recoveries 5,417 (4,296) (15,073) (15,492)
Interest on Mortgages
Payable and Other
Financing Costs (28,867) (25,857) (83,700) (76,769)
Interest on Bank
Indebtedness (1,074) (668) (3,932) (1,997)
Interest on
Exchangeable Units (52) (49) (150) (145)
Other Income 2,908 2,072 11,873 8,218
Amortization (725) (715) (2,645) (2,036)
Severance and Other
Employee Costs - (2,425) - (4,842)
Unrealized and Realized
(Loss) Gain on
Derivative Financial
Instruments (464) 221 (1,315) 437
Dilution Loss on Equity
Accounted Investments - - - (4,346)
Gain (Loss) on Foreign
Currency Translation (2,507) (6,543) 1,721 (6,920)
----------------------------------------------------------------------------
Net Income 130,663 (3,727) 315,142 208,258
----------------------------------------------------------------------------
Other Comprehensive
Income $ 3,520 $ 6,568 $ 3,782 $ 10,031
----------------------------------------------------------------------------
Comprehensive Income $ 134,183 $ 2,841 $ 318,924 $ 218,289
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Condensed Statements of Cash Flows
Three Months Ended Nine Months Ended
September 30, September 30,
2016 2015 2016 2015
($ Thousands)
----------------------------------------------------------------------------
Cash Provided By Operating
Activities:
Net Income $ 130,663 $ (3,727) $ 315,142 $ 208,258
Items in Net Income Not
Affecting Cash:
Changes in Non-cash
Operating Assets and
Liabilities 10,285 21,954 (5,725) (3,518)
Realized and Unrealized
(Gain) Loss on
Remeasurements (65,590) 41,796 (158,557) (91,738)
Unit-based Compensation
(Recoveries) Expenses (5,417) 4,296 15,073 15,492
Items Related to Financing
and Investing
Activities 27,510 24,344 77,497 71,660
Other 5,276 8,895 6,717 18,153
----------------------------------------------------------------------------
Cash Provided By Operating
Activities 102,727 97,558 250,147 218,307
----------------------------------------------------------------------------
Cash Used In Investing
Activities
Acquisitions (40,987) (689,957) (293,052) (906,944)
Capital Investments (56,044) (53,038) (133,328) (115,375)
Acquisition of investments - - - (32,305)
Dispositions 31,648 - 31,648 24,004
Other 446 287 3,185 1,050
----------------------------------------------------------------------------
Cash Used In Investing
Activities (64,937) (742,708) (391,547) (1,029,570)
----------------------------------------------------------------------------
Cash (Used) Provided By
Financing Activities
Mortgages, Net of Financing
Costs 11,819 32,164 248,921 237,436
Bank Indebtedness (152,067) 657,093 (106,616) 557,255
Interest Paid (27,839) (24,658) (81,689) (74,133)
Proceeds on Issuance of
Units 157,710 4,536 161,541 161,181)
Distributions, Net of DRIP
and Other (27,413) (23,985) (80,757) (70,476)
----------------------------------------------------------------------------
Cash (Used) Provided By
Financing Activities (37,790) 645,150 141,400 811,263
----------------------------------------------------------------------------
Changes in Cash and Cash
Equivalents During the Period - - - -
Cash and Cash Equivalents,
Beginning of Period - - - -
---------------------------------------------------------------------------
Cash and Cash Equivalents, End
of Period $ - $ - $ - $ -
----------------------------------------------------------------------------
----------------------------------------------------------------------------
SELECTED NON-IFRS FINANCIAL MEASURES
Reconciliation of Net Income to FFO and to NFFO
Three Months Ended Nine Months Ended
September 30, September 30,
2016 2015 2016 2015
($ Thousands, except per
Unit amounts)
----------------------------------------------------------------------------
Net Income $ 130,663 $ (3,727) $ 315,142 $ 208,258
Adjustments:
Unrealized (Gain) Loss
on Remeasurement of
Investment Properties (67,130) 42,143 (161,967) (92,212)
Realized Loss on
Disposition of
Investment Properties 1,485 - 1,485 639
Remeasurement of
Exchangeable Units (409) (126) 610 272
Remeasurement of Unit-
based Compensation
Liabilities (6,933) 3,030 11,080 11,820
Interest on
Exchangeable Units 52 49 150 145
Corporate taxes expense - 28 - 28
Loss (Gain) on Foreign
Currency Translation 2,507 6,543 (1,721) 6,920
FFO Adjustment for
Income from Equity
Accounted Investments - - (3,595) (2,099)
Unrealized and Realized
Loss (Gain) on
Derivative Financial
Instruments 464 (221) 1,315 (437)
Dilution Loss on Equity
Accounted Investments - - - 4,346
Amortization of
Property, Plant and
Equipment 725 715 2,645 2,036
----------------------------------------------------------------------------
FFO $ 61,424 $ 48,434 $ 165,144 $ 139,716
Adjustments:
Amortization of Loss
from AOCL to Interest
and Other Financing
Costs 777 848 2,330 2,533
Acquisition Research
Costs(4) - - 5,474 -
Net Mortgage Prepayment
Cost - 123 - 123
Severance and Other
Employee Costs - 2,425 - 4,842
----------------------------------------------------------------------------
NFFO $ 62,201 $ 51,830 $ 172,948 $ 147,214
NFFO per Unit - Basic $ 0.470 $ 0.440 $ 1.335 $ 1.275
NFFO per Unit - Diluted $ 0.464 $ 0.433 $ 1.318 $ 1.256
----------------------------------------------------------------------------
Total Distributions
Declared (1) $ 41,987 36,653 $ 121,737 $ 106,729
----------------------------------------------------------------------------
NFFO Payout Ratio (2) 67.5% 70.7% 70.4% 72.5%
----------------------------------------------------------------------------
Net Distributions Paid
(1) $ 28,037 $ 25,129 $ 81,227 $ 71,663
Excess NFFO Over Net
Distributions Paid $ 34,164 $ 26,701 $ 91,721 $ 75,551
----------------------------------------------------------------------------
Effective NFFO Payout
Ratio (3) 45.1% 48.5% 47.0% 48.7%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) For a description of distributions declared and net distributions paid,
see the Non-IFRS Financial Measures section in the MD&A for the three
and nine months ended September 30, 2016.
(2) The payout ratio compares distributions declared to NFFO.
(3) The effective payout ratio compares net distributions paid to NFFO.
(4) Expenses incurred relates to transactions that were not completed
included in trust expenses.
Reconciliation of cash generated from operating activities to Adjusted Cash
Flows from Operating Activities:
Three Months Ended Nine Months Ended
September 30 September 30
($ Thousands, except per
Unit amounts) 2016 2015 2016 2015
----------------------------------------------------------------------------
Cash Generated From
Operating Activities $ 102,727 $ 97,558 $ 250,147 $ 218,307
Adjustments
Interest Paid (27,839) (24,658) (81,689) (74,133)
----------------------------------------------------------------------------
Adjusted Cash Flow from
Operating Activities $ 74,888 $ 72,900 $ 168,458 $ 144,174
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Reconciliation of NFFO to AFFO
Three Months Ended Nine Months Ended
September 30 September 30
2016 2015 2016 2015
($ Thousands, except
per Unit amounts)
NFFO $ 62,201 $ 51,830 $ 172,948 $ 147,214
Adjustments:
Provision for
Maintenance
Property Capital
Investments (1) (4,606) (4,101) (13,667) (11,926)
Amortization of
Fair Value on
Grant Date of
Unit-based
Compensation 1,516 1,266 3,993 3,672
----------------------------------------------------------------------------
AFFO $ 59,111 $ 48,995 $ 163,274 $ 138,960
AFFO per Unit -
Basic $ 0.447 $ 0.416 $ 1.261 $ 1.204
AFFO per Unit -
Diluted $ 0.441 $ 0.410 $ 1.244 $ 1.186
----------------------------------------------------------------------------
Distributions
Declared (2) $ 41,987 $ 36,653 $ 121,737 $ 106,729
----------------------------------------------------------------------------
AFFO Payout Ratio
(3) 71.0% 74.8% 74.6% 76.8%
----------------------------------------------------------------------------
Net Distributions
Paid (2) $ 28,037 $ 25,129 $ 81,227 $ 71,663
Excess AFFO over
Net Distributions
Paid $ 31,074 $ 23,866 $ 82,047 $ 67,297
----------------------------------------------------------------------------
Effective AFFO
Payout Ratio (4) 47.4% 51.3% 49.7% 51.6%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(1) An industry based estimate (see the Non-IFRS Measures section in the
MD&A for the three and nine months ended September 30, 2016).
(2) For a description of distributions declared and net distributions paid,
see the Non-IFRS Financial Measures section in the MD&A for the three
and nine months ended September 30, 2016.
(3) The payout ratio compares distributions declared to AFFO.
(4) The effective payout ratio compares net distributions paid to AFFO.
Contacts:
CAPREIT
Mr. Michael Stein
Chairman
(416) 861-5788
CAPREIT
Mr. Thomas Schwartz
President & CEO
(416) 861-9404
CAPREIT
Mr. Scott Cryer
Chief Financial Officer
(416) 861-5771
