TORONTO, Nov. 28,
2023 /CNW/ - Mitchell
Cohen, Chief Executive Officer and President of Urbanfund
Corp. (TSXV: UFC) ("Urbanfund" or the "Company"), confirmed today
that the Company has filed its financial statements for the three
and nine months ended September 30,
2023 (the "Consolidated Financial Statements") and
corresponding Management's Discussion and Analysis
("MD&A").
BUSINESS OVERVIEW AND STRATEGY
Business Overview
Urbanfund Corp. is an incorporated entity listed on the TSX
Venture Exchange ("TSX-V") under the symbol UFC. The Company is a
reporting issuer in Alberta,
British Columbia and Ontario. Urbanfund's focus is to invest in
Canadian real estate and real estate related projects with a focus
on a mix of both residential and commercial properties. The
Company's assets are located in Toronto, Brampton, Belleville, Kitchener and London, Ontario, Quebec City and Montreal, Quebec and Dartmouth, Nova Scotia.
Operational Highlights
Part of Urbanfund's strength is its ability to attract partners
with proven track records with both residential and commercial
development expertise. Urbanfund continues to build alliances with
its strategic partners:
- 270-330 Esna Park Drive, Markham – In June
2023, Urbanfund invested $1,660,000 into TREI (270-330 Esna Park) LP which
holds a 20% interest in 270-330 Esna Park LP ("Esna Park LP") that
owns an industrial complex located on 270-330 Esna Park Drive,
Markham, Ontario. Urbanfund owns
76.9% of TREI (270-330 Esna Park) LP, effecting an indirect 15.4%
ownership in Esna Park LP. The complex is approximately 101,105 sq
ft with 37 industrial units. The purpose of Esna Park LP is to
convert property to condominium and sell individual units into
market.
- Weber Investments LP ("Weber LP") – In May 2023, the general partners of Weber LP, which
holds Urbanfund's investment of 63 Scott Street, issued a return of
capital to the Company in the amount of $1,343,333, as a result of excess cashflow
generated from the operations of the Scott.
- 1040 Martin Grove Road, Toronto – In April
2023, Urbanfund invested $1,870,000 into TREI (1040) LP which holds a 50%
interest in 1040 Martin Grove LP ("1040 LP") that owns an
industrial complex located on 1040 Martin Grove Road, Toronto, Ontario. Urbanfund owns 56.7% of TREI
(1040) LP, effecting an indirect 28.4% ownership in 1040 LP. The
complex is approximately 76,205 sq ft with 25 industrial units. The
purpose of 1040 LP is to convert property to condominium and sell
individual units into market.
- One Bloor Project – During the nine months ended
September 30 2023, Urbanfund received
distributions relating to profit on sales of One Bloor Street
totaling $188,000. Total profits
received as of the date of this press release were $4,804,667.
- 2074-84 Steeles Avenue East – In December 2022, Urbanfund, along with its joint
venture partners, completed the sale of 36 units within the
industrial complex. Total profits received as of the date of this
press release were $5,125,000.
- 67-69 Westmore - In January
2022, Urbanfund formed a joint venture Takol 67-69 Westmore
Inc., which acquired an industrial complex located at 67-69
Westmore Drive, Etobicoke,
Ontario. The joint venture intends to renovate, change to
condominium title and sell units in the complex. Urbanfund holds a
40% interest and its joint venture partner, KOLT Investment Inc.
(formerly Takol Real Estate Inc.), and two private investors hold
the remainder. The purchase price was $23,425,000 plus customary closing costs, funded
by a $17,568,750 mortgage and
$5,856,250 in equity
contributions.
PRESENTATION OF FINANCIAL INFORMATION AND NON-IFRS
MEASURES
Presentation of Financial Information
Unless otherwise specified herein, financial results, including
historical comparatives, contained in this press release are based
on Urbanfund's 2022 Annual Consolidated Financial Statements, which
have been prepared in accordance with International Financial
Reporting Standards ("IFRS") as issued by the International
Accounting Standards Board ("IASB") and interpretations of the IFRS
Interpretations Committee ("IFRIC"). Unless otherwise
specified, amounts are in Canadian dollars and percentage changes
are calculated using whole numbers.
RESULTS FROM OPERATIONS
In addition to reported IFRS measures, industry practice is to
evaluate real estate entities giving consideration to certain
non-IFRS performance measures such as funds from operations,
adjusted cash flows from operations and net operating income, as
reported below. For further details, please refer to
Non-IFRS Measures.
Selected Quarterly Information
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
|
|
2023
|
2022
|
2023
|
2022
|
Operating
results
|
|
|
|
|
|
Rental
Revenue
|
|
$
2,162,878
|
$
2,179,616
|
$
6,439,747
|
$
6,317,149
|
Income before
taxes
|
|
1,177,349
|
987,961
|
4,080,794
|
2,972,118
|
Net income and
comprehensive income
|
|
936,268
|
824,961
|
3,292,236
|
2,371,118
|
|
|
|
|
|
|
|
Per share basis,
attributable to shareholders
|
|
|
|
|
|
Basic income per
share
|
|
$
0.017
|
$
0.014
|
$
0.061
|
$
0.044
|
Diluted income per
share
|
|
$
0.015
|
$
0.012
|
$
0.053
|
$
0.038
|
|
|
|
|
|
|
|
Non-IFRS measures
(i)
|
|
|
|
|
|
FFO
|
|
$
1,065,878
|
$
891,202
|
$
2,969,424
|
$
2,383,151
|
ACFO
|
|
292,467
|
59,729
|
131,713
|
(2,083,974)
|
|
|
|
|
|
|
|
As at,
|
|
|
September 30,
2023
|
December 31,
2022
|
September 30,
2022
|
Financial
position
|
|
|
|
|
|
Total assets
|
|
|
$
152,052,890
|
$
150,775,195
|
$
151,999,364
|
Total investment
properties
|
|
|
105,120,000
|
104,437,000
|
102,655,000
|
Total mortgages
payable
|
|
|
65,381,442
|
65,073,329
|
72,467,162
|
|
|
|
|
|
|
|
Non-IFRS measures
(i)
|
|
|
|
|
|
Debt to total
assets
|
|
|
43 %
|
43 %
|
48 %
|
Debt to Adjusted EBITDA
(ii)
|
|
|
5.05
|
4.98
|
12.75
|
Interest coverage ratio
(ii)
|
|
|
4.58
|
4.30
|
2.28
|
Debt service ratio
(ii)
|
|
|
2.79
|
2.59
|
1.35
|
(i)
Represents non-IFRS measures. For definitions and basis of
presentation for non-IFRS measures, refer to Non-IFRS
Measures section below.
|
(ii) Calculated
on a trailing 12-month basis
|
Summary of Quarterly Results
For the three months
ended,
|
|
Revenue
|
Net income
attributable to
shareholders
|
Basic income
per share
|
Diluted
income
per share
|
September 30,
2023
|
|
$
2,162,878
|
$
904,469
|
$
0.017
|
$
0.015
|
June 30,
2023
|
|
2,206,479
|
1,056,505
|
0.020
|
0.018
|
March 31,
2023
|
|
2,070,390
|
1,219,047
|
0.023
|
0.021
|
December 31,
2022
|
|
2,167,779
|
5,097,851
|
0.098
|
0.086
|
September 30,
2022
|
|
2,179,616
|
735,796
|
0.014
|
0.012
|
June 30,
2022
|
|
2,157,990
|
662,847
|
0.013
|
0.011
|
March 31,
2022
|
|
1,979,543
|
846,801
|
0.017
|
0.014
|
December 31,
2021
|
|
1,842,914
|
5,263,413
|
0.103
|
0.090
|
Funds from Operations ("FFO")
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
|
2023
|
2022
|
2023
|
2022
|
Net income
attributable to shareholders
|
|
$
904,469
|
$
735,796
|
$
3,180,021
|
$
2,245,445
|
Add back /
(deduct):
|
|
|
|
|
|
Deferred income tax
expense
|
|
196,000
|
181,000
|
638,000
|
651,000
|
Fair value adjustment
on equity accounted investments
|
(10,000)
|
(112,000)
|
(646,400)
|
(424,200)
|
Fair value adjustment
on investment properties
|
(26,101)
|
24,348
|
(216,762)
|
(137,818)
|
Fair value adjustment
on non-controlling interest
|
510
|
63,058
|
21,065
|
56,224
|
Straight-line of rental
revenue
|
|
1,000
|
(1,000)
|
(6,500)
|
(7,500)
|
FFO
|
|
$
1,065,878
|
$
891,202
|
$
2,969,424
|
$
2,383,151
|
Weighted average
number of shares - basic
|
52,529,574
|
51,548,762
|
52,289,955
|
51,333,505
|
Weighted average
number of shares - diluted
|
59,954,574
|
58,973,762
|
59,714,955
|
58,758,505
|
FFO per share -
basic
|
|
$
0.020
|
$
0.017
|
$
0.057
|
$
0.046
|
FFO per share -
diluted
|
|
$
0.018
|
$
0.015
|
$
0.050
|
$
0.041
|
Adjusted Cash Flows from Operations ("ACFO")
|
|
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|
|
|
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
|
|
$
796,469
|
$
492,490
|
$
1,688,590
|
$
(848,146)
|
Adjustments to working
capital changes for ACFO (i)
|
|
(104,002)
|
(32,761)
|
(356,877)
|
(35,828)
|
Normalized capital
expenditures (ii)
|
|
|
(400,000)
|
(400,000)
|
(1,200,000)
|
(1,200,000)
|
ACFO
|
|
|
$
292,467
|
$
59,729
|
$
131,713
|
$
(2,083,974)
|
(i)
|
Includes working
capital changes that based on REALpac February 2019 whitepaper, are
not indicative of sustainable cash flow for distribution.
Also includes income taxes not relating to operating activities,
tenant deposits, and deferred financing charges.
|
(ii)
|
Normalized capital
expenditures are management's estimate of ongoing capital
investment required to maintain the condition of the property and
current rental revenues. Refer to Non-IFRS Measures section
below.
|
LIQUIDITY AND CAPITAL RESOURCES
Urbanfund expects to meet all of its obligations, including
dividends to shareholders, property maintenance, capital
expenditures and other commitments as they become due. The
Company has various financing sources to fund future acquisitions
and continues to fund working capital needs from cash flows
generated from operating activities. Cash flows from
operating activities are dependent on the occupancy levels of our
income properties.
The following table presents liquidity as a percentage of
debt:
As at
|
|
|
|
|
|
September 30,
2023
|
December 31,
2022
|
Cash
|
|
|
|
|
|
$
8,718,771
|
$
12,992,706
|
Accounts receivable
(i)
|
|
|
|
|
226,505
|
460,784
|
Liquidity
|
|
|
|
|
|
$
8,945,276
|
$
13,453,490
|
Mortgages
payable
|
|
|
|
|
65,485,680
|
65,181,642
|
Debt
|
|
|
|
|
|
$
65,485,680
|
$
65,181,642
|
|
|
|
|
|
|
|
|
|
Liquidity expressed as
a percentage of debt
|
|
|
|
13.7 %
|
20.6 %
|
(i) As of
the date of this press release, Urbanfund has collected its
outstanding amounts due as at September 30, 2023 and therefore
accounts receivable has been factored in Liquidity.
|
The Company's liquidity will be impacted by contractual
commitments as outlined in Urbanfund's MD&A. Urbanfund's debt
obligations can be funded by the Company's cash and cash
equivalents, marketable securities, rental revenue from property
operations.
DIVIDEND REINVESTMENT PLAN ("DRIP")
On June 17, 2015, the Company
adopted a dividend policy (the "Dividend Policy") and implemented
dividend reinvestment plans for the Company's common and preferred
shareholders (collectively, the "DRIP"). The DRIP is a voluntary
program permitting holders of our common and preferred shares to
automatically, and without charge, reinvest quarterly dividends to
acquire additional common shares at a discount to the
volume-weighted average market price as of the date of payment.
On June 22, 2021, Urbanfund
amended its Dividend Policy to increase the annual dividend rate to
$0.05 per common share and
$0.05 per Series A preferred share,
or 67% increase from the previous year, payable quarterly in the
amount of $0.0125 per common share
and Series A preferred share.
For the nine months ended September 30,
2023, Urbanfund issued 754,820 common shares valued at
$626,189 to participants enrolled in
the DRIP (September 30, 2022 –
596,449 and $592,639). The average
participant rate of the DRIP was 32.20% (September 30, 2022 –31.32%).
The record date for dividends is typically the last business day
of each quarter and payment is approximately two weeks from the
record date. The following table summarizes our quarterly
distributions as at September 30,
2023:
|
|
|
|
|
|
|
Payment date
|
Shareholders of
record
|
2022, quarter 3
distribution
|
|
|
|
|
Oct. 17,
2022
|
Sep. 30,
2022
|
2022, quarter 4
distribution
|
|
|
|
|
Jan. 16,
2023
|
Dec. 31,
2022
|
2023, quarter 1
distribution
|
|
|
|
|
Apr. 17,
2023
|
Mar. 31,
2023
|
2023, quarter 2
distribution
|
|
|
|
|
Jul. 17,
2023
|
Jun. 30,
2023
|
NON-IFRS MEASURES
In addition to reported IFRS measures, industry practice is to
evaluate real estate entities giving consideration to certain
non-IFRS performance measures such as funds from operations,
adjusted cash flows from operations and net operating income.
Management believes that these measures are helpful to investors
because they are widely recognized measures of Urbanfund's
performance and provide a relevant basis of comparison to other
real estate entities. In addition to IFRS results, these measures
are also used internally to measure the operating performance of
our property portfolio. These measures are not in accordance with
IFRS and have no standardized definitions, as such, our
computations of these non-IFRS measures may not be comparable to
measures by other reporting issuers. In addition, Urbanfund's
method of calculating non-IFRS results may differ from other
reporting issuers, and, accordingly, may not be comparable.
The Real Property Association of Canada ("REALpac") issued a white paper in
February 2019 prescribing revised
definitions for certain non-IFRS financial measures of cash flow
and operating performance commonly used by the Canadian real estate
industry. Urbanfund has reviewed these guidelines and adopted
certain measures, where appropriate, commencing with our fourth
quarter 2017 reporting.
Funds From Operations ("FFO")
Funds from Operations ("FFO") is a non-IFRS financial measure of
operating performance widely used by the Canadian real estate
industry based on a white paper published in April 2014 and subsequently revised in
February 2019. In the view of
management, FFO better presents operating performance over IFRS net
income and comprehensive income, which does not necessarily provide
a complete view on performance. IFRS's net income and comprehensive
income includes items such as fair value adjustments on investment
properties which are subject to market fluctuations, which is not
representative of the Company's year-over-year operating
performance.
FFO is computed as IFRS consolidated net income and
comprehensive income attributable to Urbanfund's shareholders
adjusted for items such as, but not limited to, fair value
adjustments on investment properties, transaction gains and losses
and fair market value adjustments on marketable securities.
FFO should not be construed as an alternative to net income or cash
flows provided by or used in operating activities as determined in
accordance with IFRS. A reconciliation of FFO to IFRS net income is
presented under the Results from Operations section
above.
Adjusted Cash Flows from Operations ("ACFO")
In February 2019, REALpac
introduced a new non-IFRS measure called Adjusted Cash Flow from
Operations ("ACFO"), which is intended to measure sustainable
economic cash flow available for distributions. ACFO is used by
management as an input, together with FFO to assess Urbanfund's
distribution payout ratios.
ACFO is computed as cash provided by or used in operating
activities per IFRS plus, but not limited to adjustments for
working capital items not considered to be indicative of
sustainable economic cash flows for distributions, such as changes
to other assets, indirect taxes payable and income taxes payable,
cash distributions from investments, realized gains or losses from
available-for-sale marketable securities and deducts capital
expenditures. ACFO should not be construed as an alternative
to cash flows provided by or used in operating activities as
determined in accordance with IFRS. A reconciliation of ACFO to
IFRS cash flow from or used in operating activities is presented
under the Results from Operations section above.
Normalized Capital Expenditures
Normalized capital expenditures are an estimate made by
management of the amount of ongoing capital investment required to
maintain the condition of the physical property and the current
rental revenues. Management will consider a number of items in
estimating normalized capital expenditures given the age and size
of the property portfolio, such as a review of historical capital
expenditures and comparison of budgeted to actual on a quarterly
basis.
Urbanfund does not obtain support from independent sources for
normalized capital expenditures but relies on management's
expertise in arriving at this estimate. Both the Chief Financial
Officer and the Chief Executive Officer of the Company have
extensive experience in residential and commercial real estate and
in-depth knowledge of the property portfolio.
Actual capital expenditures can vary widely from quarter to
quarter depending on a number of factors, management believes that
normalized capital expenditures are a more relevant input than
actual capital expenditures in assessing the Company's ACFO and for
determining appropriate levels of dividends over time. A number of
factors affect variations in capital expenditures, including, lease
expiries, tenant vacancies, age and location of the properties, and
market conditions.
Net Operating Income ("NOI")
NOI is a non-IFRS measure and is defined by Urbanfund as rental
revenue from income properties less direct property costs such as
utilities, property taxes adjusted to normalize the impact of the
application requirements of IFRIC 21, Levies, repairs and
maintenance, salaries, insurance, bad debt expenses, property
management fees and other property specific costs. Management
believes that NOI is a meaningful supplementary measure of the
income generated from the Company's income properties and is used
in evaluating the portfolio, as well as a key input in determining
the value of the income properties.
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization ("Adjusted EBITDA")
Adjusted EBIDTA is a non-IFRS measure used by management as
input in several of the debt metrics to measure Urbanfund's debt
profile in assessing the ability of the Company to satisfy
obligations, including servicing of our debt. Adjusted EBITDA is
used as an alternative to net income because it excludes major
non-cash items such as fair value adjustments to investment
properties and unrealized gains or losses on available-for-sale
marketable securities, interest costs, current and deferred income
tax expenses and recoveries, equity accounted investments and other
items that management considers to be non-operating in nature. A
reconciliation of Adjusted EBITDA to IFRS net income is presented
under the Debt Profile of the MD&A.
Debt to Adjusted EBITDA
Debt to Adjusted EBITDA is a non-IFRS measure calculated on a
trailing 12-month basis and is defined as quarterly average total
debt (net of cash and cash equivalents) divided by Adjusted EBITDA
as is calculated under the Debt Profile section of the
MD&A.
Debt Service Ratio
Debt service ratio is a non-IFRS measure calculated on a
trailing 12-month basis and is defined as Adjusted EBITDA divided
by the sum of total interest costs (including interest costs
capitalized) and scheduled mortgage principal repayments. It
measures Urbanfund's ability to meet debt obligations. Debt service
ratio is calculated under the Debt Profile section of the
MD&A.
Interest Coverage Ratio
Interest coverage ratio is a non-IFRS measure calculated on a
trailing 12-month basis and is defined as Adjusted EBITDA divided
by the sum of total interest costs (including interest costs
capitalized) It measures Urbanfund's ability to meet interest cost
obligations. Interest coverage ratio is calculated under the
Debt Profile section of the MD&A.
FORWARD-LOOKING INFORMATION
Certain information included in this press release contains
forward-looking information with the meaning of applicable Canadian
securities laws. This information includes, but is not limited to,
statements made in Business Overview and Strategy, Results from
Operations, Liquidity and Capital Resources, and other
statements concerning Urbanfund's objectives, its strategies to
achieve those objectives, as well as 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. Forward-looking information generally can be identified by
the use of forward-looking terminology such as "outlook",
"objective", "may", "will", "would", "expect", "intend",
"estimate", "anticipate", "believe", "should", "plan", "continue",
or similar expressions suggesting future outcomes or events or the
negative thereof. Such forward-looking information reflects
management's beliefs and is based on information currently
available. All forward-looking information in this Press Release is
qualified by the following cautionary statements.
Forward-looking information necessarily involve 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 Urbanfund's control, affect the
operations, performance and results of the Company and its
subsidiaries, and cause actual results to differ materially from
current expectations of estimated or anticipated events or
results.
A more detailed assessment of the risks that could cause actual
results to materially differ than current expectations is contained
in Risks and Uncertainties section of Urbanfund's Management
Discussion and Analysis for the year ended December 31, 2022.
The forward-looking information included in this press release
is made as of the date hereof and should not be relied upon as
representing Urbanfund's views as of any date subsequent to the
date hereof. Management undertakes no obligation, except as
required by applicable law, to publicly update or revise any
forward-looking information, whether as a result of new
information, future events or otherwise.
ADDITIONAL INFORMATION
For comprehensive disclosure of Urbanfund's performance
reference should be made to the Company's Consolidated Financial
Statements and notes thereto and Management's Discussion and
Analysis for the year ended December 31,
2022, which have been filed electronically with the Canadian
securities regulators through the System for Electronic Document
Analysis and Retrieval ("SEDAR") and may be accessed through the
SEDAR website at www.sedar.com.
Neither the TSX Venture Exchange nor its Regulation Service
Provider (as defined in the policies of the TSX Venture Exchange)
accepts responsibility for the adequacy or accuracy of this Press
Release.
SOURCE Urbanfund Corp.