Slate Office REIT Reports First Quarter 2018 Results

TORONTO, May 08, 2018 (GLOBE NEWSWIRE) -- Slate Office REIT (TSX:SOT.UN) (the "REIT") announced today its financial results for the three months ended March 31, 2018. Senior management is hosting a conference call at 9:00 a.m. ET on Wednesday, May 9, 2018 to discuss the results and ongoing business initiatives of the REIT. The dial-in details can be found below.

“Our strategy remains simple and is transferable across markets,” said Scott Antoniak, the REIT’s Chief Executive Officer. “We acquire well located office assets at a discount to replacement cost, lever the Slate Asset Management L.P. platform to provide best-in-class, hands-on strategic management and create value through increased occupancy, higher rents, extended lease term and reduced risk.”

For the CEO's letter to unitholders for the quarter, please follow the link here.

First Quarter 2018 Highlights

Summary of Q1 2018 Results

Three months ended March 31, 
(thousands of dollars, except per unit amounts)2018
 2017 Change % 
Rental revenue$44,289 $32,318 37.0 %
Net operating income ("NOI")20,112 14,175 41.9 %
Net income7,904 8,442 (6.4)%
         
Same-property NOI14,961 14,218 5.2 %
         
Weighted average diluted number of trust units (000s)62,874 46,101 36.4 %
Funds from operations ("FFO")11,292 9,495 18.9 %
FFO per unit0.18 0.21 (14.3)%
FFO payout ratio110.4%91.0%19.4 %
Core FFO11,862 10,030 18.3 %
Core FFO per unit0.19 0.22 (13.6)%
Core FFO payout ratio105.1%86.1%19.0 %
AFFO10,108 8,842 14.3 %
AFFO per unit0.16 0.19 (15.8)%
AFFO payout ratio123.4%97.7%25.7 %
         
       December 31, 
 2018
 2017 Change % 
Total assets$1,660,947 $1,164,104 42.7 %
Total debt1,003,951 621,896 61.4 %
Portfolio occupancy (1)85.9%84.0%1.9 %
Loan to value ratio60.5%58.3%2.2 %
Net debt to adjusted EBITDA leverage12.4
x10.4x2.0x
Interest coverage ratio2.5
x3.0x(0.5x)
(1)  Including redevelopment properties.

Conference Call and Webcast

Senior management will host a live conference call at 9:00 a.m. ET on Wednesday, May 9, 2018 to discuss the results and ongoing business initiatives of the REIT.

The conference call can be accessed by dialing (647) 427-2311 or 1 (866) 521-4909. Additionally, the conference call will be available via simultaneous audio found at http://www.snwebcastcenter.com/webcast/slate/2018/0509. A replay will be accessible until May 23, 2018 via the REIT's website or by dialing (416) 621-4642 or 1 (800) 585-8367 (access code 1728818) approximately two hours after the live event.

About Slate Office REIT (TSX:SOT.UN)

Slate Office REIT is an open-ended real estate investment trust. The REIT's portfolio currently comprises 45 strategic and well-located real estate assets located primarily across Canada's major population centres including one downtown asset in Chicago, Illinois. The REIT is focused on maximizing value through internal organic rental and occupancy growth and strategic acquisitions. Visit slateofficereit.com to learn more.

About Slate Asset Management L.P.

Slate Asset Management L.P. is a leading real estate investment platform with over $5.5 billion in assets under management. Slate is a value-oriented manager and a significant sponsor of all of its private and publicly-traded investment vehicles, which are tailored to the unique goals and objectives of its investors. The firm's careful and selective investment approach creates long-term value with an emphasis on capital preservation and outsized returns. Slate is supported by exceptional people, flexible capital and a proven ability to originate and execute on a wide range of compelling investment opportunities. Visit slateam.com to learn more.

Supplemental Information

All interested parties can access Slate Office REIT's Supplemental Information online at slateofficereit.com in the Investors section. These materials are also available on Sedar or upon request at ir@slateam.com or (416) 644-4264.

Forward Looking Statements

Certain statements herein may be forward-looking statements within the meaning of applicable securities laws. These statements reflect management’s expectations regarding objectives, plans, goals, strategies, future growth, results of operations, performance and business prospects and opportunities of the REIT including expectations for the current financial year, and include, but are not limited to, statements with respect to management’s beliefs, plans, estimates and intentions, and similar statements concerning anticipated future events, results, circumstances, performance or expectations that are not historical facts. Statements that contain words such as “could”, “should”, “would”, “anticipate”, “expect”, “believe”, “plan”, “intend”, “will”, “may”, “might” and similar expressions or statements relating to matters that are not historical facts constitute forward-looking statements.

These forward-looking statements are not guarantees of future events or performance and, by their nature, are based on the REIT’s current estimates and assumptions, which are subject to significant risks and uncertainties. Forward-looking statements contained herein are made as the date hereof and accordingly are subject to change after such date. The REIT does not undertake to update any forward-looking statements that are contained herein except as expressly required by applicable securities laws.

Non-IFRS Measures

We disclose a number of financial measures in this news release that are not measures used under IFRS, including NOI, same-property NOI, FFO, FFO payout ratio, Core-FFO, Core-FFO payout ratio, AFFO, AFFO payout ratio, adjusted EBITDA, net debt to adjusted EBITDA and the interest coverage ratio, in addition to certain measures on a per unit basis.

We utilize these measures for a variety of reasons, including measuring performance, managing the business, capital allocation and the assessment of risk. Descriptions of why these non-IFRS measures are useful to investors and how management uses each measure are included in Management’s Discussion and Analysis, which readers should read when evaluating the measures included herein. We believe that providing these performance measures on a supplemental basis to our IFRS results is helpful to investors in assessing the overall performance of our businesses in a manner similar to management. These financial measures should not be considered as a substitute for similar financial measures calculated in accordance with IFRS. We caution readers that these non-IFRS financial measures may differ from the calculations disclosed by other businesses, and as a result, may not be comparable to similar measures presented by others.

For Further Information 
Investor Relations
Tel: +1 416 644 4264
Slate Office REIT
E-mail: ir@slateam.com

 

Calculation and Reconciliation of Non-IFRS Measures
The tables below summarize a calculation of non-IFRS measures based on IFRS financial information.
The calculation of NOI is as follows:

 Three months ended March 31, 
 2018
 2017 
Rental revenue$44,289 $32,318 
Property operating expenses(23,533)(17,693)
IFRIC 21 property tax adjustments(528) 
Straight-line rents and other changes(116)(450)
NOI$20,112 $14,175 
   
The reconciliation of net income to FFO, Core-FFO and AFFO is as follows:
   
 Three months ended December 31, 
(thousands of dollars, except per unit amounts)2018
 2017 
Net income$7,904 $8,442 
Add (deduct):  
Leasing costs amortized to revenue408 222 
Change in fair value of properties9,230 (227)
Change in fair value of financial instruments(5,048)(862)
Disposition costs54  
Depreciation of hotel asset222 189 
Deferred income tax recovery(790) 
IFRIC 21 property tax adjustment(1)(528) 
Change in fair value of Class B LP units(2,748)740 
Distributions to Class B unitholders991 991 
Subscription receipts equivalent amount (1)1,597  
FFO (1)$11,292 $9,495 
Finance income on finance lease receivable(955)(990)
Finance lease payments received1,525 1,525 
Core-FFO (1)$11,862 $10,030 
Amortization of deferred transaction costs795 331 
Amortization of debt mark-to-market adjustments(150)(126)
Amortization of straight-line rent(524)(672)
Interest rate subsidy108 108 
Guaranteed income supplements40 634 
Normalized direct leasing and capital costs(2,023)(1,463)
AFFO (1)$10,108 $8,842 
   
Weighted average number of diluted units outstanding (000s)62,874 46,101 
FFO per unit (1)$0.18 $0.21 
Core-FFO per unit (1)0.19 0.22 
AFFO per unit (1)0.16 0.19 
FFO payout ratio (1)110.4%91.0%
Core-FFO payout ratio (1)105.1%86.1%
AFFO payout ratio (1)123.4%97.7%
(1)  Refer to "Non-IFRS measures" section above.    

The reconciliation of cash flow from operating activities to FFO, Core-FFO and AFFO is as follows:

 Three months ended March 31, 
 2018
 2017 
Cash flow from operating activities$7,497 $7,846 
Add (deduct):  
Leasing costs amortized to revenue408 222 
Disposition costs54  
Subscription receipts equivalent amount (1)1,597  
Working capital items1,274 191 
Straight-line rent and other changes116 450 
Interest and other finance costs(8,728)(5,210)
Interest paid8,083 5,005 
Distributions paid to Class B unitholders991 991 
FFO(1)$11,292 $9,495 
Finance income on finance lease receivable(955)(990)
Finance lease payments received1,525 1,525 
Core-FFO(1)$11,862 $10,030 
Amortization of deferred transaction costs795 331 
Amortization of debt mark-to-market adjustments(150)(126)
Amortization of straight-line rent(524)(672)
Interest rate subsidy108 108 
Guaranteed income supplements40 634 
Normalized direct leasing and capital costs(2,023)(1,463)
AFFO (1)$10,108 $8,842 
(1)  Refer to "Non-IFRS measures" section above.      

The calculation of adjusted EBITDA is as follows:

 Three months ended March 31, 
 2018
 2017 
Net income$7,904 $8,442 
Finance income and finance lease receivable(955)(990)
Net operating income from the Data Centre1,525 1,525 
Interest income(37)(17)
Interest and finance costs10,325 5,210 
Change in fair value of properties9,230 (227)
IFRIC 21 property tax adjustment(528) 
Change in fair value of financial instruments(5,048)(862)
Distributions to Class B shareholders991 991 
Disposition costs54  
Depreciation of hotel asset222 189 
Change in fair value of Class B LP units(2,748)740 
Deferred income tax recovery(790) 
Adjusted EBITDA (1)$20,145 $15,001 
(1)  Refer to "Non-IFRS measures" section above.      

The calculation of net debt is as follows:

 Three months ended March 31, 
 2018
 2017 
Debt, non-current                                           $992,034 $477,098 
Debt, current 11,917 144,798 
Debt$1,003,951 $621,896 
Less: cash on hand3,846 2,504 
Net debt$1,000,105 $619,392 

The calculation of net debt to adjusted EBITDA is as follows:

 Three months ended March 31, 
 2018
 2017 
Net debt$1,000,105 $619,392 
Adjusted EBITDA (2)                                             80,580 60,004 
Net debt to Adjusted EBITDA (1) 12.4x  10.4x 
(1)  Refer to "Non-IFRS measures" section above.
(2)  Adjusted EBITDA for the three months is based on actuals annualized, using the following formula: (Adjusted EBITDA for period / No. quarters in period x 4).
 

The interest coverage ratio is calculated as follows:

 Three months ended March 31, 
  2018  2017 
Adjusted EBITDA$20,145 $15,001 
Cash interest paid8,083 5,005 
Interest coverage ratio (1) 2.5x  3.0x 
(1)  Refer to "Non-IFRS measures" section above.