/NOT FOR DISTRIBUTION TO U.S. NEWSWIRE
SERVICES OR FOR DISSEMINATION IN THE
UNITED STATES./
TORONTO, Aug. 13, 2019 /CNW/ - Starlight U.S. Multi-Family
(No.1) Value-Add Fund (TSXV: SUVA.A) (TSXV: SUVA.U) (the "Fund")
announced today its results of operations and financial condition
for the three months ended June 30,
2019 (the "Second Quarter") and six months ended
June 30, 2019.
All amounts in this press release are in thousands of
United States ("U.S.") dollars
except for average monthly rent ("AMR") or unless otherwise
stated. All references to "C$" are to Canadian
dollars.
Value-Add Program Highlights
- The Fund continued to implement its value-add capital
improvement program during the Second Quarter. Rental premiums
continued to increase during the Second Quarter as the Fund
upgraded and re-leased 65 suites achieving average rent increases
of $206 per month per suite
representing an estimated average return on investment of 28.4%.
Since inception of the Fund, 296 suites have been upgraded and
re-leased achieving average rent increases of $180 per month per suite and an estimated average
return on investment of 26.8%. The Fund's value-add initiatives
have resulted in significant improvements to common areas,
amenities and building exteriors.
Second Quarter Highlights
- On April 12, 2019, the Fund
acquired the remaining 8.50705% interest in The Veranda (formerly
known as Landmark at Coventry Pointe) for $1,310. Upon closing of the acquisition, the Fund
owned 100% of The Veranda.
- During the Second Quarter, the Fund refinanced the mortgage at
The Veranda for net proceeds of $2,694. After completion of the refinancing, the
mortgage secured on the property amounted to $28,554 with an additional $3,800 capital advance line available to fund
future value-add initiatives at The Veranda. The mortgage bears
interest at U.S. 30-day London Interbank Offering Rate ("LIBOR") +
2.00% and requires interest only payments until maturity in
January 2021.
- Total portfolio revenue from property operations for the Second
Quarter was $4,680, an 18.7% increase
over the same period in the prior year primarily due to the
acquisition of additional ownership interests in The Veranda during
and since the three months ended June 30,
2018, as well as same property revenue growth of 8.8%. Same
property revenue growth was driven by a 350 basis point increase in
same property occupancy to 93.2%, strong ancillary income growth
and AMR growth of 4.4%, reflecting the impact of the Fund's
value-add capital improvements program.
- Total portfolio net operating income ("NOI") for the Second
Quarter was $2,687, representing a
25.6% increase over the same period in the prior year, relating to
the acquisition of additional ownership interests in The Veranda
and same property NOI growth of 16.1%, driven by strong same
property revenue growth and a reduction in same property operating
costs attributable to efficient cost management at the properties
being partially offset by increases in same property taxes.
- The Fund recognized a fair value gain on investment properties
during the Second Quarter of $1,068
which was primarily as a result of capitalization rate
compression.
- Adjusted Funds from Operations ("AFFO") for the Second Quarter
was $761 (three months ended June, 30
2018 - $620) resulting in an AFFO
payout ratio of 126.9% (three months ended June 30, 2018 – 164.7%).
- The Fund utilizes a variable rate collar contract to
provide protection from the impact of any potential weakening of
the U.S. dollar on the Fund's Canadian dollar distributions. The
contract expires on December 10, 2019
and allows the Fund to exchange U.S. funds each month within a
range of C$1.3125 to C$1.3725.
- Portfolio AMR as at June 30, 2019
was $1,258, an increase of 4.3% from
$1,206 as at June 30, 2018. The strong rental growth continues
to reflect increasing average rents from suites which were upgraded
and re-leased as part of the value-add capital improvement program
(see "Second Quarter Value-Add Initiatives").
Second Quarter Value-Add Initiatives
The Fund continued a second generation upgrade program at
Spectra South which added quartz countertops and tile backsplashes
to the kitchens of previously renovated suites. The second
generation program is expected to provide additional rental
premiums to the first generation upgrades and reposition the suites
at the top of the market. The new upgrade program targets
unrenovated suites, with a scope that combines the first generation
and second generation upgrade programs. In addition to suite
upgrades, package lockers were installed in the clubhouse and
landscaping enhancements were completed at Spectra South.
The Fund continued with its suite upgrade program at The Landing
which includes plank flooring, stainless steel appliances, upgraded
lighting, refinished kitchen cabinets, upgraded kitchen sinks and
faucets, and the addition of quartz countertops in kitchens and
bathrooms. The program continues to achieve substantial rental
premiums on upgraded suites. In 2018, the Fund completed upgrades
to the main clubhouse (including the relocation of the leasing
office, adding a Wi-Fi café and package locker system and
repurposing the movie theatre and games room into a larger,
open-concept media room) as well as adding an exterior barbeque
grilling centre, painting the exterior of Phase II of The Landing,
and the installation of new pool furniture and an outdoor putting
green. The Fund has now completed all immediately planned major
common area upgrades at The Landing and will continue to focus on
the suite upgrade program.
The Fund completed the rebranding of the property from Landmark
at Coventry Pointe to The Veranda. The rebranding included
installation of new monument signs, updated collateral materials,
revised search engine optimization, and conversion to the new
website "LiveattheVeranda.com". In addition, new furniture and
fixtures were installed in the model suite and the controlled
access gate system was replaced at The Veranda's entrance. Previous
improvements include the clubhouse and leasing office renovation;
conversion of the common area laundry room to a package locker
room; upgrades to the fitness centre; enhancements to the pool area
including new pool furniture and the addition of a grilling
station; and the painting of the building exterior trim and bay
window repairs. The Fund plans to complete the following in the
remainder of 2019: (i) landscaping enhancements; (ii) parking lot
repairs and sealcoating; and (iii) the ongoing suite upgrade
program, which includes new plank flooring, stainless steel
appliances, refinished kitchen cabinets, quartz countertops,
backsplashes and upgraded lighting, sinks, faucets and hardware in
the kitchens and bathrooms.
The planned suite upgrades at all three properties are expected
to continue to generate significant increases in rental rates and
attractive returns on the capital invested.
Financial Condition and Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IFRS - As at
June 30, 2019
|
Adjusted - As
at June 30,
2019
|
IFRS - As at
December
31, 2018
|
Adjusted - As
at December
31, 2018 (1)
|
|
|
|
|
|
|
|
|
|
Operational
Information
|
|
|
|
|
|
|
|
|
Number of
properties
|
|
|
|
|
3
|
3
|
3
|
3
|
Total
suites
|
|
|
|
|
1,193
|
1,193
|
1,193
|
1,172
|
Economic occupancy
(2)
|
|
|
|
|
93.2%
|
93.2%
|
92.9%
|
92.9%
|
Same property AMR (in
actual dollars)
|
|
|
|
|
$
|
1,289
|
$
|
1,289
|
$
|
1,255
|
$
|
1,255
|
Same property AMR per
square foot (in actual dollars)
|
|
|
|
|
$
|
1.11
|
$
|
1.11
|
$
|
1.08
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
Summary of
Financial Information
|
|
|
|
|
|
|
|
|
Gross Book
Value
|
|
|
|
|
$232,920
|
$232,920
|
$226,200
|
$222,575
|
Indebtedness
|
|
|
|
|
$144,579
|
$144,579
|
$140,689
|
$138,506
|
Indebtedness to Gross
Book Value
|
|
|
|
|
62.1%
|
62.1%
|
62.2%
|
62.2%
|
Weighted average
mortgage interest rate
|
|
|
|
|
4.40%
|
4.40%
|
4.52%
|
4.52%
|
Weighted average
mortgage term to maturity
|
|
|
|
|
1.18 years
|
1.18 years
|
1.67 years
|
1.67 years
|
|
IFRS -
Second
Quarter (3)
|
Adjusted -
Second
Quarter (4)
|
IFRS - Three
months
ended June
30, 2018 (3)
|
Adjusted -
Three months
ended June
30, 2018
(4)
|
IFRS - Six
months
ended June
30, 2019
(3)
|
Adjusted -
Six months
ended June
30, 2019 (4)
|
IFRS - Six
months
ended June
30, 2018 (3)
|
Adjusted -
Six months
ended June
30, 2018 (4)
|
|
|
|
|
|
|
|
|
|
Revenue from property
operations
|
$4,690
|
$4,680
|
$3,597
|
$3,942
|
$9,306
|
$9,217
|
$6,932
|
$7,688
|
Property operating
costs
|
($1,216)
|
($1,211)
|
($1,007)
|
($1,123)
|
($2,364)
|
($2,333)
|
($1,840)
|
($2,079)
|
Property taxes
(5)
|
($782)
|
($782)
|
—
|
($679)
|
($1,553)
|
($1,553)
|
($2,645)
|
($1,379)
|
Income from rental
operations / NOI
|
$2,692
|
$2,687
|
$2,590
|
$2,140
|
$5,389
|
$5,331
|
$2,447
|
$4,230
|
Net (loss) income and
comprehensive (loss) income
|
($2,105)
|
($2,105)
|
($1,029)
|
($1,029)
|
($4,693)
|
($4,693)
|
$4,497
|
$4,497
|
FFO
|
|
$474
|
|
$233
|
|
$1,208
|
|
$926
|
FFO per unit - basic
and diluted
|
|
$0.06
|
|
$0.03
|
|
$0.15
|
|
$0.11
|
AFFO
|
|
$761
|
|
$620
|
|
$1,507
|
|
$1,422
|
AFFO per unit - basic
and diluted
|
|
$0.09
|
|
$0.08
|
|
$0.18
|
|
$0.17
|
Interest coverage
ratio
|
|
1.47x
|
|
1.66x
|
|
1.49x
|
|
1.64x
|
Indebtedness coverage
ratio
|
|
1.47x
|
|
1.66x
|
|
1.49x
|
|
1.64x
|
FFO payout
ratio
|
|
203.8%
|
|
438.2%
|
|
160.4%
|
|
218.9%
|
AFFO payout
ratio
|
|
126.9%
|
|
164.7%
|
|
128.6%
|
|
142.5%
|
Weighted average
units Outstanding (000s) - basic and diluted
|
|
8,182
|
|
8,181
|
|
8,182
|
|
8,181
|
(1)
|
Total suites, gross
book value and indebtedness include the proportionate amounts of
the Fund's approximate 91.5% interest in The Veranda as at December
31, 2018.
|
(2)
|
Economic occupancy
for the six months ended June 30, 2019 and year ended December 31,
2018.
|
(3)
|
Revenue from property
operations, property operating costs and property taxes are those
reported in the condensed consolidated interim financial
statements, adjusted to exclude the impact
of International Financial Reporting Interpretations Committee 21
("IFRIC 21"). Net (loss) income and comprehensive (loss) income
excludes any amounts attributable to the non-controlling
interest during each period.
|
(4)
|
Revenue from property
operations, property operating costs, property taxes and NOI
include the proportionate amounts for the Fund's approximate 91.5%
interest in The Veranda for the
period from January 1 - April 11, 2019, 100% interest from April 12
- June 30, 2019 and 50% interest in The Veranda for the period from
January 9 - June 12, 2018 and 91.5% interest from
June 13 - June 30, 2018.
|
(5)
|
Property taxes were
adjusted to exclude the IFRIC 21 adjustment and treat property
taxes as an expense that is amortized during the fiscal year for
the purpose of calculating NOI.
|
Cash Provided by Operating Activities to AFFO
AFFO for the Second Quarter was $761 (three months ended June 30, 2018 - $620). The AFFO payout ratio was 126.9% for the
Second Quarter (three months ended June 30,
2018 – 164.7%). The increase in AFFO and decrease in the
AFFO payout ratio was mainly due to same property NOI growth as
well as the acquisition of additional ownership interests in The
Veranda during 2018 and the remaining approximate 8.5% on
April 12, 2019, being partially
offset by increases in interest costs.
The Fund was formed as a closed-end, limited partnership with an
initial term of three years, a target yield of 6.0% and a targeted
minimum 14% pre-tax investor internal rate of return across all
classes of units. Although the payout ratio was in excess of 100%,
distributions have been maintained at 6.0% while interest costs
have increased as a result of increases in LIBOR since the Fund's
inception. The Fund continues to focus on its active management
strategy and value-add capital improvement program which the
manager of the Fund expects will yield improvements in NOI in
future periods. The Fund believes that maintaining the targeted
distributions is in the best interests of investors based on the
Fund's terminal nature as compared to a perpetual real-estate
investment trust and the Fund's investment objectives and
strategy.
A reconciliation of cash provided by operating activities
determined in accordance with International Financial Reporting
Standards ("IFRS") to AFFO for the three and six months ended
June 30, 2019 along with the
comparative 2018 period were as follows:
|
|
|
|
|
|
Second
Quarter
|
Three months
ended June 30,
2018
|
Six months
ended June 30,
2019
|
Six months
ended June 30,
2018
|
Cash provided by
operating activities
|
$
|
2,699
|
$
|
1,716
|
$
|
5,138
|
$
|
4,795
|
Less: interest paid
|
(1,736)
|
(1,118)
|
(3,327)
|
(2,057)
|
Cash provided by
operating activities - including interest paid
|
963
|
598
|
1,811
|
2,738
|
Add /
(Deduct):
|
|
|
|
|
Change in non-cash
operating working capital
|
(883)
|
(306)
|
383
|
(1,453)
|
Change in restricted
cash
|
603
|
737
|
(699)
|
(952)
|
Fair value adjustment
of investment properties relating to IFRIC 21
|
—
|
(489)
|
24
|
803
|
Fair value adjustment
relating to IFRIC 21 on investment in joint ventures
|
—
|
99
|
—
|
255
|
Amortization of
financing costs related to joint venture
|
—
|
8
|
—
|
19
|
Net income
attributable to non-controlling interests
|
4
|
—
|
(32)
|
—
|
Special distribution
relating to non-controlling interest
|
221
|
—
|
221
|
—
|
Gain on acquisition
of non-controlling interest
|
(125)
|
—
|
(125)
|
—
|
Vacancy costs
associated with the suite upgrade program
|
53
|
43
|
74
|
141
|
Sustaining capital
expenditures and suite renovation reserves
|
(75)
|
(70)
|
(150)
|
(129)
|
AFFO
|
$
|
761
|
$
|
620
|
$
|
1,507
|
$
|
1,422
|
About Starlight U.S. Multi-Family (No. 1) Value-Add
Fund
The Fund is a limited partnership formed under the Limited
Partnerships Act (Ontario) for
the primary purpose of indirectly acquiring, owning and operating a
portfolio of value-add, income producing rental properties in
the United States multi-family
real estate market. The Fund currently owns interests in three
properties, consisting of 1,193 suites with an average year of
construction in 2003.
For the Fund's complete consolidated financial statements and
management's discussion and analysis ("MD&A") for the three and
six months ended June 30, 2019 and
any other information relating to the Fund, please visit
www.sedar.com. Further details regarding the Fund's unit
performance and distributions, market conditions where the Fund's
properties are located, performance by the Fund's properties and a
capital investment update are also available in the Fund's
August 2019 Newsletter which is
available on the Fund's profile at www.starlightus.com.
Non-IFRS Financial Measures
The Fund's consolidated financial statements are prepared in
accordance with IFRS. Certain terms that may be used in this press
release including AFFO, AFFO payout ratio, AMR, economic occupancy,
FFO, FFO payout ratio, gross book value, indebtedness, indebtedness
coverage ratio, indebtedness to gross book value, interest coverage
ratio and NOI (collectively, the "Non-IFRS Measures") as well as
other measures discussed elsewhere in this press release, do not
have a standardized definition prescribed by IFRS and are,
therefore, unlikely to be comparable to similar measures presented
by other reporting issuers. The Fund uses these measures to
better assess the Fund's underlying performance and financial
position and provides these additional measures so that investors
may do the same. Details on Non-IFRS Measures are set out in
the Fund's Management Discussion & Analysis for the Second
Quarter are available on the Fund's profile on SEDAR at
www.sedar.com.
Forward-looking Statements
Certain statements contained in this press release constitute
forward-looking information within the meaning of Canadian
securities laws. Forward-looking information is provided for the
purposes of assisting the reader in understanding the Fund's
financial performance, financial position and cash flows as at and
for the periods ended on certain dates and to present information
about management's current expectations and plans relating to the
future and readers are cautioned that such statements may not be
appropriate for other purposes. Forward-looking information may
relate to future results, acquisitions, performance, achievements,
events, prospects or opportunities for the Fund or the real estate
industry and may include statements regarding the financial
position, business strategy, acquisitions, budgets, litigation,
projected costs, capital expenditures, financial results, occupancy
levels, AMR, taxes and plans and objectives of or involving the
Fund. In some cases, forward-looking information can be
identified by terms such as "may", "might", "will", "could",
"should", "would", "occur", "expect", "plan", "anticipate",
"believe", "intend", "seek", "aim", "estimate", "target", "goal",
"project", "predict", "forecast", "potential", "continue",
"likely", "schedule", or the negative thereof or other similar
expressions concerning matters that are not historical facts.
Forward-looking information necessarily involves known and
unknown risks and uncertainties, which may be general or specific
and which give rise to the possibility that expectations,
forecasts, predictions, projections or conclusions will not prove
to be accurate, assumptions may not be correct and objectives,
strategic goals and priorities may not be achieved. A variety of
factors, many of which are beyond the Fund's control, affect the
operations, performance and results of the Fund and its business,
and could cause actual results to differ materially from current
expectations of estimated or anticipated events or
results.
Information contained in forward-looking information is based
upon certain material assumptions that were applied in drawing a
conclusion or making a forecast or projection, including
management's perceptions of historical trends, current conditions
and expected future developments, as well as other considerations
that are believed to be appropriate in the circumstances, including
the following: the inventory of multi-family real estate
properties; the availability of properties for acquisition and the
price at which such properties may be acquired; the availability of
mortgage financing and current interest rates; the ability to
complete value-add initiatives; the extent of competition for
properties; the population of multi-family real estate market
participants; assumptions about the markets in which the Fund
operates; the ability of Starlight Investments US AM Group LP, the
manager of the Fund, to manage and operate the properties; the
global and North American economic environment; foreign currency
exchange rates; and governmental regulations or tax laws.
Although the Fund believes the expectations reflected in such
forward-looking information are reasonable and represent the Fund's
projections, expectations and beliefs at this time, such
information involves known and unknown risks and uncertainties
which may cause the Fund's actual performance and results in future
periods to differ materially from any estimates or projections of
future performance or results expressed or implied by such
forward-looking information.
Important factors that could cause actual results to differ
materially from the Fund's expectations include, among other
things, the availability of suitable properties for purchase by the
Fund, the availability of mortgage financing for such properties,
and general economic and market factors, including interest rates,
business competition and changes in government regulations or in
tax laws. The reader is cautioned to consider these and other
factors, uncertainties and potential events carefully and not to
put undue reliance on forward-looking information as there can be
no assurance that actual results will be consistent with such
forward-looking information.
The forward-looking information included in this press release
relate only to events or information as of the date on which the
statements are made in this press release. Except as specifically
required by applicable Canadian law, the Fund undertakes no
obligation to update or revise publicly any forward-looking
information, whether as a result of new information, future events
or otherwise, after the date on which the statements are made or to
reflect the occurrence of unanticipated events.
Neither the TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in policies of the TSX Venture
Exchange) accepts responsibility for the adequacy or accuracy of
this release.
SOURCE Starlight U.S. Multi-Family (No. 1) Value-Add Fund