Slate Grocery REIT Reports Second Quarter 2025 Results
7 augusti, 00:07
7 augusti, 00:07
Slate Grocery REIT (TSX: SGR.U) (TSX: SGR.UN) (the "REIT"), an owner and operator of U.S. grocery- anchored real estate, today announced its financial results and highlights for the three and six months ended June 30, 2025.
"The strength of our portfolio is reflected in another quarter of healthy same-property NOI growth, supported by sustained demand for our high-quality spaces and consistent double-digit renewal spreads," said Blair Welch, Chief Executive Officer of Slate Grocery REIT. "At the same time, we remain focused on prudently managing the REIT’s balance sheet and upcoming debt maturities. Against a backdrop of favorable fundamentals and attractive supply-demand dynamics in the grocery-anchored sector, we believe our portfolio – anchored by below-market rents – is well positioned to drive stable growth and long-term value."
For the CEO's letter to unitholders for the quarter, please follow the link here.
Highlights
(1) As of March 31, 2025, the REIT revised its “Deal Types” methodology. Refer to 'Leasing and Property Portfolio' in Part II of Management's Discussion and Analysis for further details. |
(2) CBRE Econometric Advisors, Q2 2025 |
Summary of Q2 2025 Results
Three months ended June 30, | |||||
(thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | Change % | ||
Rental revenue | $ | 52,385 | $ | 51,818 | 1.1% |
NOI 12 | $ | 41,660 | $ | 41,442 | 0.5% |
Net income 2 | $ | 13,081 | $ | 14,003 | (6.6)% |
Same-property NOI (3 month period, 114 properties) 12 | $ | 41,390 | $ | 40,930 | 1.1% |
Same-property NOI (12 month period, 111 properties) 12 | $ | 159,856 | $ | 154,863 | 3.2% |
New leasing (square feet) 2 | 33,516 | 84,679 | (60.4)% | ||
New leasing spread 2 | 28.8% | 28.0% | 2.9% | ||
Total leasing (square feet) 2 | 423,894 | 706,811 | (40.0)% | ||
Total leasing spread 2 | 11.6% | 10.0% | 16.0% | ||
Weighted average number of units outstanding ("WA units") | 60,403 | 60,327 | 0.1% | ||
FFO 12 | $ | 15,883 | $ | 17,472 | (9.1)% |
FFO per WA units 12 | $ | 0.26 | $ | 0.29 | (10.3)% |
FFO payout ratio 12 | 81.6% | 74.2% | 10.0% | ||
AFFO 12 | $ | 12,624 | $ | 14,095 | (10.4)% |
AFFO per WA units 12 | $ | 0.21 | $ | 0.23 | (8.7)% |
AFFO payout ratio 12 | 102.7% | 92.0% | 11.6% | ||
Fixed charge coverage ratio 13 | 1.9x | 2.0x | (5.0)% |
(thousands of U.S. dollars, except per unit amounts) | June 30, 2025 | December 31, 2024 | Change % | ||
Total assets | $ | 2,241,469 | $ | 2,233,699 | 0.3% |
Total assets, proportionate interest 12 | $ | 2,449,571 | $ | 2,444,143 | 0.2% |
Debt | $ | 1,177,515 | $ | 1,166,655 | 0.9% |
Debt, proportionate interest 12 | $ | 1,379,662 | $ | 1,370,530 | 0.7% |
Net asset value per unit | $ | 13.78 | $ | 13.84 | (0.4)% |
Number of properties 2 | 116 | 116 | —% | ||
Portfolio occupancy 2 | 94.0% | 94.8% | (0.8)% | ||
Debt / GBV ratio | 52.5% | 52.2% | 0.6% | ||
(1) Refer to “Non-IFRS Measures” section below. | |||||
(2) Includes the REIT's share of joint venture investments. | |||||
(3) As of March 31, 2025, the REIT transitioned from disclosing interest coverage ratio to fixed charge coverage ratio. Refer to 'Fixed Charge Coverage Ratio' in Part IV of Management's Discussion and Analysis for further details. |
Conference Call and Webcast
Senior management will host a live conference call at 9:00 am ET on August 7, 2025 to discuss the results and ongoing business initiatives of the REIT.
The conference call can be accessed by dialing (289) 514-5100 or 1 (800) 717-1738. Additionally, the conference call will be available via simultaneous audio found at https://onlinexperiences.com/scripts/Server.nxp?LASCmd=AI:4;F:QS!10100&ShowUUID=FFF8E68E-BEA4-45E5-BFEE-1A5FCF4310EE&LangLocaleID=1033. A replay will be accessible until August 21, 2025 via the REIT’s website or by dialing (289) 819-1325 or 1 (888) 660-6264 (access code 47849#) approximately two hours after the live event.
About Slate Grocery REIT (TSX: SGR.U / SGR.UN)
Slate Grocery REIT is an owner and operator of U.S. grocery-anchored real estate. The REIT owns and operates approximately $2.4 billion of critical real estate infrastructure across major U.S. metro markets that communities rely upon for their everyday needs. The REIT’s resilient grocery-anchored portfolio and strong credit tenants are expected to provide unitholders with durable cash flows and the potential for capital appreciation over the longer term. Visit slategroceryreit.com to learn more about the REIT.
About Slate Asset Management
Slate Asset Management is a global investor and manager focused on essential real estate and infrastructure assets. We focus on fundamentals with the objective of creating long-term value for our investors and partners across the real assets space. We are supported by exceptional people and flexible capital, which enable us to originate and execute on a wide range of compelling investment opportunities. Visit slateam.com to learn more, and follow Slate Asset Management on LinkedIn, X (Twitter), and Instagram.
Supplemental Information
All interested parties can access Slate Grocery’s Supplemental Information online at slategroceryreit.com in the Investors section. These materials are also available on SEDAR+ or upon request to the REIT at info@slateam.com or (416) 644-4264.
Forward Looking Statements
Certain information herein constitutes “forward-looking information” as defined under Canadian securities laws which reflect management’s expectations regarding objectives, plans, goals, strategies, future growth, results of operations, performance, business prospects and opportunities of the REIT. The words “plans”, “expects”, “does not expect”, "forecasts", “scheduled”, “estimates”, “intends”, “anticipates”, “does not anticipate”, “projects”, “believes”, or variations of such words and phrases or statements to the effect that certain actions, events or results “may”, “will”, “could”, “would”, “might”, “occur”, “be achieved”, or “continue” and similar expressions identify forward-looking statements. Management believes that the expectations reflected in its forward-looking statements are based upon reasonable assumptions, however, management can give no assurance that actual results, performance or achievements will be consistent with these forward-looking statements. Such forward-looking statements are qualified in their entirety by the inherent risks and uncertainties surrounding future expectations.
Forward-looking statements are necessarily based on a number of estimates and assumptions that, while considered reasonable by management as of the date hereof, are inherently subject to significant business, economic and competitive uncertainties and contingencies. When relying on forward-looking statements to make decisions, the REIT cautions readers not to place undue reliance on these statements, as forward-looking statements involve significant risks and uncertainties, and should not be read as guarantees of future performance or results, and will not necessarily be accurate indications of whether or not the times at or by which such performance or results will be achieved. A number of factors could cause actual results to differ, possibly materially, from the results discussed in the forward- looking statements. Additional information about risks and uncertainties is contained in the filings of the REIT with securities regulators.
Non-IFRS Measures
This news release and accompanying financial statements are based on IFRS® Accounting Standards (“IFRS Accounting Standards”), as issued by the International Accounting Standards Board (“IASB”).
We disclose a number of financial measures in this news release that are not measures used under IFRS Accounting Standards, including NOI, same-property NOI, FFO, FFO payout ratio, AFFO, AFFO payout ratio, adjusted EBITDA, fixed charges and the fixed charge 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. We believe that providing these performance measures on a supplemental basis to our IFRS Accounting Standards 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 Accounting Standards. 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.
SGR-FR
Calculation and Reconciliation of Non-IFRS Measures
The table below summarizes a calculation of non-IFRS measures based on financial information in accordance with IFRS Accounting Standards.
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
Rental revenue | $ | 52,385 | $ | 51,818 |
Straight-line rent revenue | (111) | (30) | ||
Property operating expenses | (9,071) | (9,134) | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
Contribution from joint venture investments | 5,440 | 5,484 | ||
NOI 12 | $ | 41,660 | $ | 41,442 |
Cash flow from operations | $ | 21,187 | $ | 19,582 |
Changes in non-cash working capital items | (3,761) | (1,224) | ||
Disposition costs | — | 290 | ||
Finance charge and mark-to-market adjustments | (1,120) | (436) | ||
Interest, net and TIF note adjustments | 141 | 22 | ||
Adjustments for joint venture investments | 2,748 | 2,665 | ||
Non-controlling interest | (3,276) | (3,678) | ||
Taxes on dispositions | — | 297 | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
Net income 2 | $ | 13,081 | $ | 14,003 |
Change in fair value of financial instruments | 608 | (272) | ||
Disposition costs | — | 290 | ||
Change in fair value of properties | 8,454 | 11,706 | ||
Deferred income tax expense | 2,174 | 1,570 | ||
Unit expense (income) | 1,122 | (325) | ||
Adjustments for joint venture investments | 1,432 | 1,348 | ||
Non-controlling interest | (4,005) | (4,449) | ||
Taxes on dispositions | — | 297 | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
FFO 12 | $ | 15,883 | $ | 17,472 |
Straight-line rental revenue | (111) | (30) | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
Adjustments for joint venture investments | (582) | (695) | ||
Non-controlling interest | 729 | 771 | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
(1) Refer to “Non-IFRS Measures” section above. | ||||
(2) Includes the REIT's share of joint venture investments. |
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
NOI 12 | $ | 41,660 | $ | 41,442 |
General and administrative expenses | (3,996) | (3,949) | ||
Cash interest, net | (14,419) | (13,560) | ||
Finance charge and mark-to-market adjustments | (1,120) | (436) | ||
Current income tax (expense) recovery | (238) | 518 | ||
Adjustments for joint venture investments | (2,692) | (2,819) | ||
Non-controlling interest | (3,276) | (3,678) | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
(1) Refer to “Non-IFRS Measures” section above. | ||||
(2) Includes the REIT's share of joint venture investments. |
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
Net income 1 | $ | 13,081 | $ | 14,003 |
Interest and finance costs | 15,539 | 13,996 | ||
Change in fair value of financial instruments | 608 | (272) | ||
Disposition costs | — | 290 | ||
Change in fair value of properties | 8,454 | 11,706 | ||
Deferred income tax expense | 2,174 | 1,570 | ||
Current income tax expense (recovery) | 238 | (221) | ||
Unit expense (income) | 1,122 | (325) | ||
Adjustments for joint venture investments | 3,331 | 3,261 | ||
Straight-line rent revenue | (111) | (30) | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
Adjusted EBITDA 12 | $ | 37,453 | $ | 37,282 |
Adjusted EBITDA 12 | $ | 37,453 | $ | 37,282 |
Cash interest paid | (16,656) | (15,814) | ||
Principal payments | (2,913) | (2,997) | ||
Total fixed charges 1 | $ | (19,569) | $ | (18,811) |
Fixed charge coverage ratio 123 | 1.9x | 2.0x | ||
(1) Includes the REIT's share of joint venture investments. | ||||
(2) Refer to “Non-IFRS Measures” section above. | ||||
(3) As of March 31, 2025, the REIT transitioned from disclosing interest coverage ratio to fixed charge coverage ratio. Refer to 'Fixed Charge Coverage Ratio' in Part IV of Management's Discussion and Analysis for further details. |
June 30, 2025 | December 31, 2024 | |||||||||||
(in thousands of U.S. dollars, except per unit amounts) | Statement of Financial Position | Joint Venture Investments | Proportionate Share (Non-IFRS) | Statement of Financial Position | Joint Venture Investments | Proportionate Share (Non-IFRS) | ||||||
ASSETS | ||||||||||||
Non-current assets | ||||||||||||
Properties | $ | 2,065,464 | $ | 312,300 | $ | 2,377,764 | $ | 2,054,511 | $ | 310,400 | $ | 2,364,911 |
Joint venture investments | 118,961 | (118,961) | — | 112,429 | (112,429) | — | ||||||
Interest rate swaps | — | — | — | 4,690 | — | 4,690 | ||||||
Other assets | 3,558 | — | 3,558 | 3,624 | — | 3,624 | ||||||
$ | 2,187,983 | $ | 193,339 | $ | 2,381,322 | $ | 2,175,254 | $ | 197,971 | $ | 2,373,225 | |
Current assets | ||||||||||||
Cash | 25,603 | 7,305 | 32,908 | 22,668 | 4,851 | 27,519 | ||||||
Accounts receivable | 20,502 | 1,014 | 21,516 | 23,417 | 1,723 | 25,140 | ||||||
Other assets | 4,572 | 5,657 | 10,229 | 4,327 | 4,629 | 8,956 | ||||||
Prepaids | 2,146 | 701 | 2,847 | 5,050 | 1,025 | 6,075 | ||||||
Interest rate swaps | 663 | 86 | 749 | 2,983 | 245 | 3,228 | ||||||
$ | 53,486 | $ | 14,763 | $ | 68,249 | $ | 58,445 | $ | 12,473 | $ | 70,918 | |
Total assets | $ | 2,241,469 | $ | 208,102 | $ | 2,449,571 | $ | 2,233,699 | $ | 210,444 | $ | 2,444,143 |
LIABILITIES | ||||||||||||
Non-current liabilities | ||||||||||||
Debt | $ | 1,162,289 | $ | 59,371 | $ | 1,221,660 | $ | 1,120,616 | $ | 59,914 | $ | 1,180,530 |
Interest rate swaps | 1,545 | — | 1,545 | — | — | — | ||||||
Deferred income taxes | 156,968 | — | 156,968 | 153,580 | 2 | 153,582 | ||||||
Other liabilities | 4,256 | 876 | 5,132 | 4,378 | 837 | 5,215 | ||||||
$ | 1,325,058 | $ | 60,247 | $ | 1,385,305 | $ | 1,278,574 | $ | 60,753 | $ | 1,339,327 | |
Current liabilities | ||||||||||||
Debt | 15,226 | 142,776 | 158,002 | 46,039 | 143,961 | 190,000 | ||||||
Accounts payable and accrued liabilities | 42,449 | 5,079 | 47,528 | 42,071 | 5,730 | 47,801 | ||||||
Exchangeable units of subsidiaries | 9,583 | — | 9,583 | 8,733 | — | 8,733 | ||||||
Distributions payable | 4,323 | — | 4,323 | 4,323 | — | 4,323 | ||||||
$ | 71,581 | $ | 147,855 | $ | 219,436 | $ | 101,166 | $ | 149,691 | $ | 250,857 | |
Total liabilities | $ | 1,396,639 | $ | 208,102 | $ | 1,604,741 | $ | 1,379,740 | $ | 210,444 | $ | 1,590,184 |
EQUITY | ||||||||||||
Unitholders' equity | $ | 666,007 | $ | — | $ | 666,007 | $ | 673,474 | $ | — | $ | 673,474 |
Non-controlling interest | 178,823 | — | 178,823 | 180,485 | — | 180,485 | ||||||
Total equity | $ | 844,830 | $ | — | $ | 844,830 | $ | 853,959 | $ | — | $ | 853,959 |
Total liabilities and equity | $ | 2,241,469 | $ | 208,102 | $ | 2,449,571 | $ | 2,233,699 | $ | 210,444 | $ | 2,444,143 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806090396/en/
7 augusti, 00:07
Slate Grocery REIT (TSX: SGR.U) (TSX: SGR.UN) (the "REIT"), an owner and operator of U.S. grocery- anchored real estate, today announced its financial results and highlights for the three and six months ended June 30, 2025.
"The strength of our portfolio is reflected in another quarter of healthy same-property NOI growth, supported by sustained demand for our high-quality spaces and consistent double-digit renewal spreads," said Blair Welch, Chief Executive Officer of Slate Grocery REIT. "At the same time, we remain focused on prudently managing the REIT’s balance sheet and upcoming debt maturities. Against a backdrop of favorable fundamentals and attractive supply-demand dynamics in the grocery-anchored sector, we believe our portfolio – anchored by below-market rents – is well positioned to drive stable growth and long-term value."
For the CEO's letter to unitholders for the quarter, please follow the link here.
Highlights
(1) As of March 31, 2025, the REIT revised its “Deal Types” methodology. Refer to 'Leasing and Property Portfolio' in Part II of Management's Discussion and Analysis for further details. |
(2) CBRE Econometric Advisors, Q2 2025 |
Summary of Q2 2025 Results
Three months ended June 30, | |||||
(thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | Change % | ||
Rental revenue | $ | 52,385 | $ | 51,818 | 1.1% |
NOI 12 | $ | 41,660 | $ | 41,442 | 0.5% |
Net income 2 | $ | 13,081 | $ | 14,003 | (6.6)% |
Same-property NOI (3 month period, 114 properties) 12 | $ | 41,390 | $ | 40,930 | 1.1% |
Same-property NOI (12 month period, 111 properties) 12 | $ | 159,856 | $ | 154,863 | 3.2% |
New leasing (square feet) 2 | 33,516 | 84,679 | (60.4)% | ||
New leasing spread 2 | 28.8% | 28.0% | 2.9% | ||
Total leasing (square feet) 2 | 423,894 | 706,811 | (40.0)% | ||
Total leasing spread 2 | 11.6% | 10.0% | 16.0% | ||
Weighted average number of units outstanding ("WA units") | 60,403 | 60,327 | 0.1% | ||
FFO 12 | $ | 15,883 | $ | 17,472 | (9.1)% |
FFO per WA units 12 | $ | 0.26 | $ | 0.29 | (10.3)% |
FFO payout ratio 12 | 81.6% | 74.2% | 10.0% | ||
AFFO 12 | $ | 12,624 | $ | 14,095 | (10.4)% |
AFFO per WA units 12 | $ | 0.21 | $ | 0.23 | (8.7)% |
AFFO payout ratio 12 | 102.7% | 92.0% | 11.6% | ||
Fixed charge coverage ratio 13 | 1.9x | 2.0x | (5.0)% |
(thousands of U.S. dollars, except per unit amounts) | June 30, 2025 | December 31, 2024 | Change % | ||
Total assets | $ | 2,241,469 | $ | 2,233,699 | 0.3% |
Total assets, proportionate interest 12 | $ | 2,449,571 | $ | 2,444,143 | 0.2% |
Debt | $ | 1,177,515 | $ | 1,166,655 | 0.9% |
Debt, proportionate interest 12 | $ | 1,379,662 | $ | 1,370,530 | 0.7% |
Net asset value per unit | $ | 13.78 | $ | 13.84 | (0.4)% |
Number of properties 2 | 116 | 116 | —% | ||
Portfolio occupancy 2 | 94.0% | 94.8% | (0.8)% | ||
Debt / GBV ratio | 52.5% | 52.2% | 0.6% | ||
(1) Refer to “Non-IFRS Measures” section below. | |||||
(2) Includes the REIT's share of joint venture investments. | |||||
(3) As of March 31, 2025, the REIT transitioned from disclosing interest coverage ratio to fixed charge coverage ratio. Refer to 'Fixed Charge Coverage Ratio' in Part IV of Management's Discussion and Analysis for further details. |
Conference Call and Webcast
Senior management will host a live conference call at 9:00 am ET on August 7, 2025 to discuss the results and ongoing business initiatives of the REIT.
The conference call can be accessed by dialing (289) 514-5100 or 1 (800) 717-1738. Additionally, the conference call will be available via simultaneous audio found at https://onlinexperiences.com/scripts/Server.nxp?LASCmd=AI:4;F:QS!10100&ShowUUID=FFF8E68E-BEA4-45E5-BFEE-1A5FCF4310EE&LangLocaleID=1033. A replay will be accessible until August 21, 2025 via the REIT’s website or by dialing (289) 819-1325 or 1 (888) 660-6264 (access code 47849#) approximately two hours after the live event.
About Slate Grocery REIT (TSX: SGR.U / SGR.UN)
Slate Grocery REIT is an owner and operator of U.S. grocery-anchored real estate. The REIT owns and operates approximately $2.4 billion of critical real estate infrastructure across major U.S. metro markets that communities rely upon for their everyday needs. The REIT’s resilient grocery-anchored portfolio and strong credit tenants are expected to provide unitholders with durable cash flows and the potential for capital appreciation over the longer term. Visit slategroceryreit.com to learn more about the REIT.
About Slate Asset Management
Slate Asset Management is a global investor and manager focused on essential real estate and infrastructure assets. We focus on fundamentals with the objective of creating long-term value for our investors and partners across the real assets space. We are supported by exceptional people and flexible capital, which enable us to originate and execute on a wide range of compelling investment opportunities. Visit slateam.com to learn more, and follow Slate Asset Management on LinkedIn, X (Twitter), and Instagram.
Supplemental Information
All interested parties can access Slate Grocery’s Supplemental Information online at slategroceryreit.com in the Investors section. These materials are also available on SEDAR+ or upon request to the REIT at info@slateam.com or (416) 644-4264.
Forward Looking Statements
Certain information herein constitutes “forward-looking information” as defined under Canadian securities laws which reflect management’s expectations regarding objectives, plans, goals, strategies, future growth, results of operations, performance, business prospects and opportunities of the REIT. The words “plans”, “expects”, “does not expect”, "forecasts", “scheduled”, “estimates”, “intends”, “anticipates”, “does not anticipate”, “projects”, “believes”, or variations of such words and phrases or statements to the effect that certain actions, events or results “may”, “will”, “could”, “would”, “might”, “occur”, “be achieved”, or “continue” and similar expressions identify forward-looking statements. Management believes that the expectations reflected in its forward-looking statements are based upon reasonable assumptions, however, management can give no assurance that actual results, performance or achievements will be consistent with these forward-looking statements. Such forward-looking statements are qualified in their entirety by the inherent risks and uncertainties surrounding future expectations.
Forward-looking statements are necessarily based on a number of estimates and assumptions that, while considered reasonable by management as of the date hereof, are inherently subject to significant business, economic and competitive uncertainties and contingencies. When relying on forward-looking statements to make decisions, the REIT cautions readers not to place undue reliance on these statements, as forward-looking statements involve significant risks and uncertainties, and should not be read as guarantees of future performance or results, and will not necessarily be accurate indications of whether or not the times at or by which such performance or results will be achieved. A number of factors could cause actual results to differ, possibly materially, from the results discussed in the forward- looking statements. Additional information about risks and uncertainties is contained in the filings of the REIT with securities regulators.
Non-IFRS Measures
This news release and accompanying financial statements are based on IFRS® Accounting Standards (“IFRS Accounting Standards”), as issued by the International Accounting Standards Board (“IASB”).
We disclose a number of financial measures in this news release that are not measures used under IFRS Accounting Standards, including NOI, same-property NOI, FFO, FFO payout ratio, AFFO, AFFO payout ratio, adjusted EBITDA, fixed charges and the fixed charge 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. We believe that providing these performance measures on a supplemental basis to our IFRS Accounting Standards 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 Accounting Standards. 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.
SGR-FR
Calculation and Reconciliation of Non-IFRS Measures
The table below summarizes a calculation of non-IFRS measures based on financial information in accordance with IFRS Accounting Standards.
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
Rental revenue | $ | 52,385 | $ | 51,818 |
Straight-line rent revenue | (111) | (30) | ||
Property operating expenses | (9,071) | (9,134) | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
Contribution from joint venture investments | 5,440 | 5,484 | ||
NOI 12 | $ | 41,660 | $ | 41,442 |
Cash flow from operations | $ | 21,187 | $ | 19,582 |
Changes in non-cash working capital items | (3,761) | (1,224) | ||
Disposition costs | — | 290 | ||
Finance charge and mark-to-market adjustments | (1,120) | (436) | ||
Interest, net and TIF note adjustments | 141 | 22 | ||
Adjustments for joint venture investments | 2,748 | 2,665 | ||
Non-controlling interest | (3,276) | (3,678) | ||
Taxes on dispositions | — | 297 | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
Net income 2 | $ | 13,081 | $ | 14,003 |
Change in fair value of financial instruments | 608 | (272) | ||
Disposition costs | — | 290 | ||
Change in fair value of properties | 8,454 | 11,706 | ||
Deferred income tax expense | 2,174 | 1,570 | ||
Unit expense (income) | 1,122 | (325) | ||
Adjustments for joint venture investments | 1,432 | 1,348 | ||
Non-controlling interest | (4,005) | (4,449) | ||
Taxes on dispositions | — | 297 | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
FFO 12 | $ | 15,883 | $ | 17,472 |
Straight-line rental revenue | (111) | (30) | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
Adjustments for joint venture investments | (582) | (695) | ||
Non-controlling interest | 729 | 771 | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
(1) Refer to “Non-IFRS Measures” section above. | ||||
(2) Includes the REIT's share of joint venture investments. |
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
NOI 12 | $ | 41,660 | $ | 41,442 |
General and administrative expenses | (3,996) | (3,949) | ||
Cash interest, net | (14,419) | (13,560) | ||
Finance charge and mark-to-market adjustments | (1,120) | (436) | ||
Current income tax (expense) recovery | (238) | 518 | ||
Adjustments for joint venture investments | (2,692) | (2,819) | ||
Non-controlling interest | (3,276) | (3,678) | ||
Capital expenditures | (1,798) | (1,407) | ||
Leasing costs | (803) | (611) | ||
Tenant improvements | (694) | (1,405) | ||
AFFO 12 | $ | 12,624 | $ | 14,095 |
(1) Refer to “Non-IFRS Measures” section above. | ||||
(2) Includes the REIT's share of joint venture investments. |
Three months ended June 30, | ||||
(in thousands of U.S. dollars, except per unit amounts) | 2025 | 2024 | ||
Net income 1 | $ | 13,081 | $ | 14,003 |
Interest and finance costs | 15,539 | 13,996 | ||
Change in fair value of financial instruments | 608 | (272) | ||
Disposition costs | — | 290 | ||
Change in fair value of properties | 8,454 | 11,706 | ||
Deferred income tax expense | 2,174 | 1,570 | ||
Current income tax expense (recovery) | 238 | (221) | ||
Unit expense (income) | 1,122 | (325) | ||
Adjustments for joint venture investments | 3,331 | 3,261 | ||
Straight-line rent revenue | (111) | (30) | ||
IFRIC 21 property tax adjustment | (6,983) | (6,696) | ||
Adjusted EBITDA 12 | $ | 37,453 | $ | 37,282 |
Adjusted EBITDA 12 | $ | 37,453 | $ | 37,282 |
Cash interest paid | (16,656) | (15,814) | ||
Principal payments | (2,913) | (2,997) | ||
Total fixed charges 1 | $ | (19,569) | $ | (18,811) |
Fixed charge coverage ratio 123 | 1.9x | 2.0x | ||
(1) Includes the REIT's share of joint venture investments. | ||||
(2) Refer to “Non-IFRS Measures” section above. | ||||
(3) As of March 31, 2025, the REIT transitioned from disclosing interest coverage ratio to fixed charge coverage ratio. Refer to 'Fixed Charge Coverage Ratio' in Part IV of Management's Discussion and Analysis for further details. |
June 30, 2025 | December 31, 2024 | |||||||||||
(in thousands of U.S. dollars, except per unit amounts) | Statement of Financial Position | Joint Venture Investments | Proportionate Share (Non-IFRS) | Statement of Financial Position | Joint Venture Investments | Proportionate Share (Non-IFRS) | ||||||
ASSETS | ||||||||||||
Non-current assets | ||||||||||||
Properties | $ | 2,065,464 | $ | 312,300 | $ | 2,377,764 | $ | 2,054,511 | $ | 310,400 | $ | 2,364,911 |
Joint venture investments | 118,961 | (118,961) | — | 112,429 | (112,429) | — | ||||||
Interest rate swaps | — | — | — | 4,690 | — | 4,690 | ||||||
Other assets | 3,558 | — | 3,558 | 3,624 | — | 3,624 | ||||||
$ | 2,187,983 | $ | 193,339 | $ | 2,381,322 | $ | 2,175,254 | $ | 197,971 | $ | 2,373,225 | |
Current assets | ||||||||||||
Cash | 25,603 | 7,305 | 32,908 | 22,668 | 4,851 | 27,519 | ||||||
Accounts receivable | 20,502 | 1,014 | 21,516 | 23,417 | 1,723 | 25,140 | ||||||
Other assets | 4,572 | 5,657 | 10,229 | 4,327 | 4,629 | 8,956 | ||||||
Prepaids | 2,146 | 701 | 2,847 | 5,050 | 1,025 | 6,075 | ||||||
Interest rate swaps | 663 | 86 | 749 | 2,983 | 245 | 3,228 | ||||||
$ | 53,486 | $ | 14,763 | $ | 68,249 | $ | 58,445 | $ | 12,473 | $ | 70,918 | |
Total assets | $ | 2,241,469 | $ | 208,102 | $ | 2,449,571 | $ | 2,233,699 | $ | 210,444 | $ | 2,444,143 |
LIABILITIES | ||||||||||||
Non-current liabilities | ||||||||||||
Debt | $ | 1,162,289 | $ | 59,371 | $ | 1,221,660 | $ | 1,120,616 | $ | 59,914 | $ | 1,180,530 |
Interest rate swaps | 1,545 | — | 1,545 | — | — | — | ||||||
Deferred income taxes | 156,968 | — | 156,968 | 153,580 | 2 | 153,582 | ||||||
Other liabilities | 4,256 | 876 | 5,132 | 4,378 | 837 | 5,215 | ||||||
$ | 1,325,058 | $ | 60,247 | $ | 1,385,305 | $ | 1,278,574 | $ | 60,753 | $ | 1,339,327 | |
Current liabilities | ||||||||||||
Debt | 15,226 | 142,776 | 158,002 | 46,039 | 143,961 | 190,000 | ||||||
Accounts payable and accrued liabilities | 42,449 | 5,079 | 47,528 | 42,071 | 5,730 | 47,801 | ||||||
Exchangeable units of subsidiaries | 9,583 | — | 9,583 | 8,733 | — | 8,733 | ||||||
Distributions payable | 4,323 | — | 4,323 | 4,323 | — | 4,323 | ||||||
$ | 71,581 | $ | 147,855 | $ | 219,436 | $ | 101,166 | $ | 149,691 | $ | 250,857 | |
Total liabilities | $ | 1,396,639 | $ | 208,102 | $ | 1,604,741 | $ | 1,379,740 | $ | 210,444 | $ | 1,590,184 |
EQUITY | ||||||||||||
Unitholders' equity | $ | 666,007 | $ | — | $ | 666,007 | $ | 673,474 | $ | — | $ | 673,474 |
Non-controlling interest | 178,823 | — | 178,823 | 180,485 | — | 180,485 | ||||||
Total equity | $ | 844,830 | $ | — | $ | 844,830 | $ | 853,959 | $ | — | $ | 853,959 |
Total liabilities and equity | $ | 2,241,469 | $ | 208,102 | $ | 2,449,571 | $ | 2,233,699 | $ | 210,444 | $ | 2,444,143 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806090396/en/
Analys
Novo Nordisk
Bostadsmarknaden
Trumps handelskrig
Inflationen
Fonder
Aktieråd
Analys
Novo Nordisk
Bostadsmarknaden
Trumps handelskrig
Inflationen
Fonder
Aktieråd
1 DAG %
Senast
Nyfosa
Igår, 16:35
Nyfosas VD köper aktier
OMX Stockholm 30
1 DAG %
Senast
2 602,98