Annual Report • Feb 24, 2020
Annual Report
Open in ViewerOpens in native device viewer
FULL YEAR RESULTS 2019
Notes: (1) 12-month like-for-like compares with the same properties included in the portfolio at 31 December 2018; (2) Based on the external independent valuation carried out by CBRE Valuation Advisory (RICS) 31 December 2019; (3) Portfolio acquisition price; (4) In accordance with EPRA Best Practice Recommendations; (5) Lease in office building America terminated ahead of refurbishment works; (6) Post-period, a new bilateral loan agreement signed in Jan'20 for a notional of EUR 9.4m; (7) Weighted average; all-in costs include spread, up-front costs and hedge
| €'000 unless specified | 31/12/2018 | 31/12/2019 |
|---|---|---|
| Gross Asset Value (GAV)1 | 39,976 | 221,650 |
| Gross Debt | – | 72,637 |
| Cash & Equivalents | 57,967 | 153,967 |
| Gross LTV (%) | n.a. | 32.8% |
| EPRA NAV2 | 97,088 | 300,513 |
| EPRA NAV p.s.2 | 9.8 | 10.6 |
| €'000 unless specified | 31/12/2018 | 31/12/2019 |
|---|---|---|
| Gross Rental Income (GRI) | 12 | 4,719 |
| Net Rental Income (NRI) | 12 | 4,337 |
| EBIT | 1,124 | 16,133 |
| Net profit | 1,124 | 15,389 |
| EPS (€ p.s.) | 0.11 | 1.05 |
Note: (1) Based on the external independent valuation carried out by CBRE Valuation Advisory (RICS) at 31 December 2019; (2) In accordance with EPRA Best Practice Recommendations; (3) Weighted average; all-in costs include spread, up-front costs and hedge
ROBUST GROWTH IN UNDERLYING ASSET VALUES MAINLY DRIVEN BY ACCRETIVE ACQUISITIONS AT ATTRACTIVE PRICES…
Ʌ M. Molina refurbishment expected to be completed in Q1 2020
Notes: (1) Based on the external independent valuation carried out by CBRE and Savills at 31 January 2019; (2) Based on the external independent valuation carried out by CBRE Valuation Advisory (RICS) at 31 December 2019; (3) Revaluation on total portfolio acquisition price
NAV BRIDGE
CURRENT PORTFOLIO – GROSS RENTAL INCOME EXPECTED EVOLUTION (AT CURRENT MARKET RENTS)
b Repositioning & Improvement b Re-gearing & Re-leasing b Leasing vacant
Notes: (1) Passing gross yield defined as passing gross rents over total portfolio acquisition price; (2) Yield on cost defined as post-capex GRI divided by total investment (acquisition cost plus expected capex); (3) Annualized gross rents; (4) Lease in office building América terminated ahead of refurbishment works; (5) Includes mark-to-market of existing rents and leasing vacant space; (6) Expected increase in rents from capex investments; (7) Expected gross rental income after realizing reversionary potential and effects from capital expenditures
UNIQUE PROPOSITION WITH CLEAR FOCUS ON MADRID OFFICES BUILT VIA DISCLIPLINED AND ACCRETIVE ACQUISITIONS
| EUR m. unless specified |
Assets (#) |
GLA (sqm) |
Parking (slots)3 |
Acq Price (EURm) |
Acq Cost (EURm) |
Acq Price (€/sqm)4 |
GAV1 (EURm) |
Occupancy rate |
Annualised GRI5 (€'000) |
Annualised NRI (€'000) |
Gross yield6 |
EPRA NIY7 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INVESTMENT PROPERTIES2 | ||||||||||||
| Offices | 4 | 26,043 | 374 | 114 | 117 | 4,052 | 129 | 73% | 3.621 | 3.413 | 3.20% | 2.60% |
| Madrid | 4 | 26,043 | 374 | 114 | 117 | 4,052 | 129 | 73% | 3.62 | 3.413 | 3.20% | 2.60% |
| CBD | 2 | 8,356 | 62 | 42 | 43 | 4,804 | 54 | 58% | 0.65 | 0.612 | 1.50% | 1.10% |
| Inner Madrid (M30) | 1 | 6,759 | 110 | 32 | 33 | 4,315 | 34 | 100% | 1.46 | 1.493 | 4.50% | 4.40% |
| Greater Madrid | 1 | 10,928 | 202 | 39 | 40 | 3,314 | 42 | 67% | 1.52 | 1.308 | 3.90% | 3.10% |
| Logistics | 25,694 | 0 | 16 | 17 | 638 | 23 | 100% | 1.531 | 1.453 | 9.30% | 6.40% | |
| Madrid | 1 | 25,694 | 0 | 16 | 17 | 638 | 23 | 100% | 1.531 | 1.453 | 9.30% | 6.40% |
| Total investment properties | 5 | 51,737 | 374 | 130 | 134 | 2,357 | 152 | 86% | 5.152 | 4.866 | 4.00% | 3.20% |
| REDEVELOPMENTS2 | ||||||||||||
| Offices | 2 | 23,891 | 389 | 61 | 63 | 2,319 | 70 | |||||
| Madrid | 2 | 23,891 | 389 | 61 | 63 | 2,319 | 70 | |||||
| CBD | 0 | - | - | - | - | - | - | |||||
| Inner Madrid (M30) | 0 | - | - | - | - | - | - | |||||
| Greater Madrid | 2 | 23,891 | 389 | 61 | 63 | 2,319 | 70 | |||||
| Logistics | 0 | 0 | 0 | 0 | 0 | - | 0 | |||||
| Total investment properties | 2 | 23,891 | 389 | 61 | 63 | 2,319 | 70 | |||||
| Total Portfolio | 7 | 75,628 | 763 | 191 | 197 | 2,345 | 222 |
b Madrid
b Offices b Logistics
GAV BY LOCATION
GAV BY SECTOR
€222m GAV DEC'19¹
Notes: (1) Based on the external independent valuation carried out by CBRE Valuation Advisory (RICS) at 31 December 2019; (2) As per EPRA recommendations, investment properties comprise rented or under commercialisation properties, excluding redevelopments. Current undergoing redevelopments include America and LS7. Planned portfolio redevelopments still considered investment properties during the project definition phase; (3) Includes underground parking slots only; other types such as overground slots or motorcycle slots are not included in this figure; (4) Adjusted for parking; (5) Topped-up passing rental income; (6) Topped-up annualized GRI divided by GAV; (7) As per EPRA recommendations, calculated as the annualised rental income based on the cash rents passing at the balance sheet date, less non-recoverable property operating expenses, divided by the gross market value of the property
| LOCATION | ACQ. DATE |
STRATEGY |
|---|---|---|
| Madrid | December | Full |
| CBD | 2018 | refurbishment |
| GLA | PARKING UNITS | TENANTS |
| 4,300 sqm | 65 | Cegos Formación |
| п п ٠ |
|
|---|---|
| $\boldsymbol{\Theta}$ | 曲 |
| ----- | ---- |
Planeta
| LOCATION | ACQ. DATE |
STRATEGY |
|---|---|---|
| Madrid | January | Lease-up and |
| C. Naciones | 2019 | re-leasing |
| GLA | PARKING UNITS | TENANTS |
| 10,928 sqm | 202 | Aegon |
| LOCATION | ACQ. DATE |
STRATEGY |
|---|---|---|
| Madrid | December 2018 | Single ownership |
| CBD | February 2019 | |
| GLA | PARKING UNITS | TENANTS |
| 4,122 sqm | 24 | — |
| LOCATION | ACQ. DATE |
STRATEGY |
|---|---|---|
| Inner Madrid | June | Re-leasing |
| (M30) | 2019 | |
| GLA | PARKING UNITS | TENANTS |
| 6,759 sqm | 110 | Sonae Spain |
| LOCATION | ACQ. DATE |
STRATEGY |
|---|---|---|
| Madrid | April | Re-gearing |
| 2nd ring | 2019 | |
| GLA | LOADING BAYS | TENANTS |
| 25,694 sqm | 29 | Eroski |
VALUE CREATION STRATEGY
€22m ESTIMATED CAPEX 6.7% ESTIMATED YIELD ON TOTAL INVESTMENT High α play > BY GAV b Repositioning & Improvement b Re-gearing & Re-leasing b Leasing vacant ³
Notes: (1) America lease agreement with existing tenant terminated in Dec'19, and Habana's agreed to terminate in Feb'20. Refurbishment works expected to commence for both buildings in Q2 2020; (2) Yield on cost defined as post-capex GRI divided by total investment (acquisition cost plus expected capex)
Name: Habana Acq. Date: Dec'18 Location: Madrid CBD GLA: 4,300 sqm Strategy: Full Refurbishment Target Quality: Class A & LEED Gold (expected H1 2021)
Name: América Acq. Date: Jan'19 Location: Madrid A2/M30 GLA: 9,391 sqm Strategy: Partial Refurbishment Target Quality: Class A & LEED Gold (expected H1 2021)
7.4% ESTIMATED POST-CAPEX YOC¹
Name: M. Molina Acq. Date: Dec'18-Feb'19 Location: Madrid CBD GLA: 4,122 sqm Strategy: Full Refurbishment Target Quality: Class A (expected year-end 2019)
Acq. Date: Dec'19 Location: Madrid A2/M30 GLA: 14,500 sqm Strategy: Full Refurbishment Target Quality: Class A
Notes: (1) Yield on cost defined as post-capex GRI divided by total investment (acquisition cost plus expected capex)
3,636 SQM1
€60k ADDITIONAL GRI
+9.2% LEASING SPREAD1 Ʌ One lease renewed totalling 3,636sqm
Ʌ Current pipeline mainly comprised of Madrid offices
Note: (1) Information regarding the property received but such information is either incomplete or has not yet been analysed yet in full; (2) Sufficient information has been received, analysed and considered adequate to perform an advanced analysis of the property, or negotiations are already ongoing with the potential seller; (3) Core: stabilized assets; Core+: assets in which minor refurbishments or changes in tenancy are expected; (4) Value Add: assets where ongoing/planned repositioning/full refurbishment programs and/or significant capex investment are expected; (5) Development: potential properties to be built in an urbanized plot of land or properties where more than 50% of the existing building is demolished or removed and must be redeveloped; (6) IRR: "Internal Rate of Return"; (7) YoC: "Yield on Cost".
| Asset | CertificacionType | Status | Expected Certification Date |
|---|---|---|---|
| Cristalia | LEED Core & Shell | LEED GOLD | Certified |
| Ramírez de Arellano | Breeam In-Use | BREEAM Very Good | Certified |
| Habana | LEED Core & Shell | LEED GOLD | H1 2021 |
| América | LEED Core & Shell | LEED GOLD | H1 2021 |
| M. Molina2 | LEED | Under Analysis | Under Analysis |
| Guadalix | LEED/BREEAM | Under Analysis | UnderAnalysis |
| LS7 | LEED Core & Shell | LEED GOLD | H1 2021 |
Notes: (1) Royal Institution of Chartered Surveyors; (2) Final type and status to depend on extent of ownership
| IFRS | ||
|---|---|---|
| € 000 (unless otherwise specified) | 31/12/2018 | 31/12/2019 |
| Gross Rental Income (GRI) | 12 | 4,719 |
| Non-reimbursable property expenses | – | (382) |
| Net Rental Income (NRI) | 12 | 4,337 |
| Overheads | (507) | (4,139) |
| Operating Income (EBITDA) | (495) | 198 |
| Amortization & Provisions | (2) | (11) |
| Recurring EBIT | (497) | 187 |
| Net financial charges | – | (744) |
| Tax | – | – |
| Recurring net profit | (497) | (557) |
| Change in fair value of assets | 1,621 | 21,589 |
| Other income and expenses | – | (5,643) |
| Reported net profit | 1,124 | 15,389 |
| Reported EPS (€ p.s.) | 0.11 | 1.05 |
| Average no. of shares outstanding | 9,965,199 | 14,661,803 |
| Adjusted EPRA EPS (€ p.s.) | (0.05) | (0.04) |
|---|---|---|
| EPRA EPS (€ p.s.) | (0.05) | (0.42) |
| Adjusted EPRA earnings | (497) | (590) |
| EPRA earnings | (497) | (6,200) |
| € 000 (unless otherwise specified) | 31/12/2018 | 31/12/2019 |
| € 000 (unless otherwise specified) | 31/12/2018 | 31/12/2019 |
|---|---|---|
| Non Current Assets | 40,038 | 222,628 |
| Property plant & equipment | 63 | 136 |
| Investment property | 39,975 | 221,650 |
| Long-term financial investments | 0 | 842 |
| Current assets | 58,444 | 155,632 |
| Trade and other receivables | 369 | 1,204 |
| Prepayments and accrued income | 105 | 461 |
| Cash & cash equivalents | 57,970 | 153,967 |
| Equity | 97,088 | 299,778 |
| Share Capital | 100,063 | 284,294 |
| Share Premium | – | 5,769 |
| Reserves | (3,553) | (9,924) |
| Treasury shares | (546) | (625) |
| Retained earnings | 1,124 | 15,389 |
| Other | – | 4,875 |
| Liabilities | 1,394 | 78,482 |
| Non-current liabilities | 0 | 74,118 |
| Financial debt | 0 | 72,427 |
| Financial derivatives | 0 | 735 |
| Other | 0 | 956 |
| Current liabilities | 1,394 | 4,364 |
| Financial debt | 0 | 210 |
| Trade & other payables | 1,394 | 4,154 |
| Number of shares outstanding, end of period | 9,948,170 | 28,373,534 |
This document has been prepared by Árima real estate socimi, S.A. (the "Company'') for information purposes only and it is not a regulated information or information which has been subject to prior registration or control by the Spanish Securities Market Commission. This document is neither a prospectus nor implies a bid or recommendation for investment.
This document includes summarized audited and non-audited information. The financial and operational information, as well as the data on the acquisitions which have been carried out, included in the presentation, corresponds to the internal recordings and accounting of the Company. Such information may have been subject to audit, limited review or any other control by an auditor or an independent third party. Therefore, this information may be modified or amended in the future.
The information contained herein has been obtained from sources that Árima considers reliable, but Árima does not represent or warrant that the information is complete or accurate, in particular with respect to data provided by third parties.
Neither the Company nor its legal advisors and representatives assure the completeness, impartiality or accuracy of the information or opinions included herein. In addition, they do not assume responsibilities of any kind, whether for misconduct or negligence, with regard to damages or loss that may derive from the use of this document or its contents. The internal analysis have not been subject to independent verification. This document may include forward-looking representations or statements on purposes, expectations or forecasts of the Company or its management up to the date of release of this document. Said forward-looking representations and statements or forecasts are mere value judgments of the Company and do not imply undertakings of future performance. Additionally, they are subject to risks, uncertainties and other factors, which were unknown or not taken into account by the time this document was produced and released and which may cause such actual results, performance or achievements, to be materially different from those expressed or implied by these forward-looking statements.
Under no circumstances the Company undertakes to update or release the review of the information included herein or provide additional information. Neither the Company nor any of its legal advisors or representatives assume any kind of responsibility for any possible deviations that may suffer the forwardlooking estimates, forecasts or projections used herein. This document discloses neither all risks nor other material issues regarding the investment on the shares of the Company. The information included in this presentation is subject to, and should be understood together with, all publicly available information. Any person acquiring shares of the Company shall do so on their own risk and judgment over the merits and suitability of the shares of the Company, after having received professional advisory or of any other kind that may be needed or appropriate but not only on the grounds of this presentation. By delivering this presentation, the Company is not providing any advisory, purchase or sale recommendation, or any other instrument of negotiation over the shares or any other securities or financial instrument of the Company. This document does not constitute an offer, bid or invitation to acquire or subscribe shares, in accordance with the provisions of article 30.bis of Law 24/1998, of July 28th, on the Securities Market, and/or the
Royal Decree 1310/2005, of November 4th and their implementing regulations. Furthermore, this document does not imply any purchase or sale bid or offer for the exchange of securities or a request for the vote or authorization in any other jurisdiction The delivery of this document within other jurisdictions may be forbidden. Consequently, recipients of this document or those persons receiving a copy thereof shall become responsible for being aware of, and comply with, such restrictions.
By accepting this document you are accepting the foregoing restrictions and warnings.
All the foregoing shall be taking into account with regard to those persons or entities which have to take decisions or issue opinions relating to the securities issued by the Company. All such persons or entities are invited to consult all public documents and information of the Company registered within the Spanish Securities Market Commission.
Neither the Company nor any of its advisors or representatives assumes any kind of responsibility for any damages or losses derived from any use of this document or its contents.
30 FULL YEAR RESULTS 2019
Árima Real Estate SOCIMI S.A. Edificio Torre Serrano - Serrano, 47 28001 Madrid www.arimainmo.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.