22.02.2019 08:00:00

Cegereal, the French Core Office REIT, actively pushes ahead with its growth in 2018

Paris, February 22, 2019 – 8:00 am
2018 Annual Results – Regulated Information

CEGEREAL ACTIVELY PUSHES AHEAD WITH ITS GROWTH STRATEGY IN 2018

  • Acquisition of the Passy Kennedy office property
  • Sharp increase in the occupancy rate to 96.1%
  • €35.2 million in recurring cash flow
  • €2.3 per share distribution

Jérôme Anselme, Chief Executive Officer of Cegereal, commented: "The performance of Cegereal’s teams in 2018 enabled us to deliver results in line with the ambitious objectives set in 2017. The acquisition of Passy Kennedy illustrates our selective acquisition strategy focused on Paris – an area with strong potential for rental income growth – and brings our portfolio value to €1,409 million, up 20.5% year on year. Our rental activity remained robust in 2018, as illustrated by the leases signed with the European Banking Authority and KPMG for 10,000 sq.m of space in the Europlaza building. These new leases come less than a year after the units were vacated and help to drive a sharp increase in the occupancy rate to 96.1%. We are confident about the year ahead and intend to continue on our path of controlled growth that creates value for our shareholders, leveraging our strategy of investing in our assets.” 

First acquisition in Central Paris

In 2018, Cegereal continued to expand its portfolio with the acquisition of the Passy Kennedy office property. The 23,800 sq.m iconic Parisian building is set in a highly sought-after location along the banks of the Seine in Paris’ wider central business district, and offers stable cash flow and potential for growth in rental income over the long term.

The transaction was financed through an €80 million capital increase with pre-emptive subscription rights for existing shareholders and a €148.5 million bank loan. Following these operations, the Group’s loan-to-value ratio stood at 54.7% at December 31, 2018, compared with 53.4% one year earlier.

Value-creating investment policy

Cegereal continued to invest significantly in its different properties during the year. Thanks to the gradual repositioning of Europlaza, begun in 2016, and our policy of guiding potential tenants in their choice of property from the start of the process, we leased over 10,000 sq.m in under ten months at a rate of between €480 and €500 per sq.m:

  • In April, the European Banking Authority will take possession of 5,300 sq.m of space for a period of nine years.
  • KPMG extended its existing lease to cover almost 7,400 sq.m of space for a period of nine years with no break option.

These new leases drive a sharp rise in Cegereal’s overall occupancy rate to 96.1% (up from 91.4% at December 31, 2017).

Rental income came in at €53.0 million in 2018 (€52.3 million on a comparable portfolio basis, i.e., excluding the €0.7 million contribution from Passy Kennedy), up 3.4% compared with the prior-year period. The increase was mainly led by our excellent rental activity. The Passy Kennedy acquisition and the recently signed leases will have a significant impact on 2019 rental income.

At December 31, 2018, the estimated value of Cegereal’s real estate portfolio was up 1.5% on a comparable portfolio basis from €1,169 million excluding transfer duties at December 31, 2017. Including Passy Kennedy, the portfolio value stood at €1,409 million excluding transfer duties, up 20.5% year on year.

EPRA earnings stable at €30.7 million

EPRA earnings came in at €30.7 million for 2018, compared with €32.7 million for 2017. After adjusting for the 3% corporate income tax contribution on dividends, which was reimbursed in 2017 in an amount of €1.7 million, EPRA earnings were stable year on year, retreating 0.3% from €30.9 million to €30.7 million. The contribution of Passy Kennedy, acquired at the end of the year, was modest in 2018, but will have a significant impact on 2019 EPRA earnings.

EPRA NNNAV stood at €639.6 million at December 31, 2018, up from €585.4 million one year earlier. The increase was mainly attributable to the capital increase (positive €79.1 million impact) and the contribution of consolidated net income (positive €33.1 million impact).

IFRS net income came in at €33.1 million, compared with €62.4 million in 2017. The year-on-year difference reflects the significant €37.2 million rise in fair value of investment property recorded in 2017, caused by last year’s interest rate squeeze. In contrast, the fair value of investment property increased by €11.7 million in 2018.

Recognition for our financial and environmental performance

Cegereal has been committed to an ambitious CSR policy for a number of years. In 2018, its initiatives were once again recognized with a number of awards:

  • Two Gold Awards at the annual conference of the European Public Real Estate Association (EPRA) for the quality of its financial and non-financial reporting.
  • Second place in the Global Real Estate Sustainability Benchmark’s (GRESB) "listed office property companies in Europe” category, ranking among the top 3 for the fourth consecutive year.
  • Dual BREEAM In-Use International and NF HQETM Exploitation certification for its entire portfolio.

Solid governance

Cegereal’s Board of Directors validates the strategy implemented since Jérôme Anselme was first appointed and has decided to renew its confidence in him by confirming his position as Chief Executive Officer.

2019 distribution: €2.3 per share

Cegereal’s recurring cash flow remained stable at €35.2 million, compared with €35.8 million in 2017.

At the Annual Shareholders’ Meeting to be held in April 2019, Cegereal intends to recommend distributing an amount of €2.3 per share, up 4.5% compared with the prior year (excluding the special distribution).

Cegereal’s Board of Directors met on February 21, 2019 to approve the audited consolidated financial statements for the year ended December 31, 2018.

The annual results presentation can be viewed on the Company’s website:

www.cegereal.com

Investor Calendar

  • April 30, 2019       Annual Shareholders’ Meeting
  • April 30, 2019       First-quarter 2019 revenue
  • May 7, 2018         Payment of the 2018 dividend
  • July 25, 2019        First-half 2019 results

For more information, contact:

Media Relations
Aliénor Miens/Alexandre Dechaux
+33 7 62 72 71 15
cegereal@citigatedewerogerson.com  
Investor Relations
Charlotte de Laroche
+33 1 42 25 76 38
info@cegereal.com

About Cegereal

Created in 2006, Cegereal is a commercial property company that invests in prime office properties in Greater Paris. The total value of the portfolio is estimated at €1,409 million at December 31, 2018 (excluding transfer duties).

From an environmental point of view, Cegereal’s portfolio is fully certified with NF HQETM Exploitation and BREEAM In-Use International certification, and benefits from the "Green Star” rating in the international GRESB benchmark.

Cegereal is a REIT listed on Euronext Paris since 2006, in compartment B (ISIN: FR0010309096). The Company had a market capitalization of €555 million at February 19, 2019.

www.cegereal.com


 

APPENDICES

IFRS Income Statement (consolidated)

In thousands of euros, except per share data   
 20182017
 12 months12 months
   
 Rental income 53 02651 259
 Income from other services 15 01016 166
 Building-related costs (31 002)(29 416)
 Net rental income 37 03438 008
   
 Sale of building 00
 Administrative costs (4 039)(4 765)
 Other operating expenses (89)(10)
 Other operating income 0175
 Increase in fair value of investment property 12 50141 978
 Decrease in fair value of investment property (800)(4 800)
 Total change in fair value of investment property 11 70137 178
   
Net operating income44 60770 587
   
Financial income6597
Financial expenses(11 508)(10 542)
Net ?nancial expense(11 502)(9 945)
   
 Corporate income tax 01 765
   
CONSOLIDATED NET INCOME33 10662 408
of which attributable to owners of the Company33 10662 408
of which attributable to non-controlling interests00
   
 Other comprehensive income   
   
TOTAL COMPREHENSIVE INCOME33 10662 408
of which attributable to owners of the Company33 10662 408
of which attributable to non-controlling interests00
   
Basic earnings per share (in euros)2,404,67
Diluted earnings per share (in euros)2,274,37


IFRS Balance Sheet (consolidated)

In thousands of euros   
 Dec. 31, 2018Dec. 31, 2017
   
Non-current assets  
   
Property, plant and equipment47  56 
Investment property1 408 520  1 169 400 
Non-current loans and receivables20 230  21 591 
Financial instruments597  31 
Total non-current assets1 429 393  1 191 078 
   
Current assets  
   
Trade accounts receivable7 747  18 481 
Prepaid expenses116  347 
Total receivables22 589  29 029 
   
Cash and cash equivalents53 367  61 718 
Total cash and cash equivalents53 367  61 718 
   
Total current assets75 957  90 747 
TOTAL ASSETS1 505 3501 281 825
   
Shareholders' equity  
   
Share capital78 006  66 863 
Legal reserve and additional paid-in capital93 277  77 600 
Consolidated reserves and retained earnings470 500  410 662 
Total shareholders’ equity674 889  617 532 
   
Non-current liabilities  
   
Non-current borrowings763 321  616 043 
Other non-current borrowings and debt9 543  5 929 
Non-current corporate income tax liability
Financial instruments791  548 
Total non-current liabilities773 655  622 519 
   
Current liabilities  
   
Current borrowings3 152  2 979 
Trade accounts payable24 996  11 589 
Corporate income tax liability
Other operating liabilities9 698  9 644 
Prepaid revenue18 960  17 561 
Total current liabilities56 806  41 774 
   
Total liabilities 830 461  664 293 
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES1 505 3501 281 825


IFRS Statement of Cash Flows (consolidated)

In thousands of euros   
 20182017
   
 OPERATING ACTIVITIES   
 Consolidated net income 33 10662 408
   
 Elimination of items related to the valuation of buildings:   
 Fair value adjustments to investment property (11 701)(37 178)
 Annulation des dotations aux amortissement   
 Indemnité perçue des locataires pour le remplacement des composants 00
   
 Elimination of other income/expense items with no cash impact:    
 Depreciation of property, plant and equipment (excluding investment property) 119
 Free share grants not vested at the reporting date 00
 Fair value of ?nancial instruments (share subscription warrants, interest rate caps and swaps) 473(219)
 Adjustments for loans at amortized cost 2 2471 752
 Contingency and loss provisions 00
 Corporate income tax  (1 765)
 Penalty interest  (165)
   
  Cash ?ows from operations before tax and changes in working capital requirements  24 13624 841
   
 Other changes in working capital requirements 19 62114 380
 Working capital adjustments to re?ect changes in the scope of consolidation   
   
 Change in working capital requirements 19 62114 380
   
 Net cash ?ows from operating activities 43 75739 221
   
 INVESTING ACTIVITIES   
 Acquisition of ?xed assets (227 422)(8 126)
 Net increase in amounts due to fixed asset suppliers 2 620493
   
 Net cash ?ows used in investing activities (224 802)(7 633)
   
 FINANCING ACTIVITIES   
 Capital increase 79 9010
 Capital increase transaction costs (794) 
 Change in bank debt 147 00037 875
 Issue of ?nancial instruments (share subscription warrants)   
 Re?nancing/financing transaction costs (1 930)(508)
 Net increase in liability in respect of re?nancing 420 
 Purchases of hedging instruments (796) 
 Net increase in current borrowings 134729
 Diminution nette des emprunts (part à moins d'un ans)   
 Net increase in other non-current borrowings and debt 3 6151 323
 Net decrease in other non-current borrowings and debt 00
 Purchases and sales of treasury shares (42)130
 Dividends paid (54 813)(28 053)
   
 Net cash ?ows from ?nancing activities 172 69411 496
   
 Change in cash and cash equivalents (8 351)43 084
   
  Cash and cash equivalents at beginning of period*61 71818 634
   
 CASH AND CASH EQUIVALENTS AT END OF PERIOD 53 36761 718

* There were no cash liabilities for any of the periods presented above. 


French GAAP Income Statement

In euros  
 Dec. 31, 2018Dec. 31, 2017
 12 months12 months
   
  Sales of services249 16085 544
NET REVENUE249 16085 544
   
  Reversal of depreciation and amortization charges, impairment and expense transfers235 61058 434
  Other revenue1 886 
Total operating revenue  486 656143 978
   
  Purchases of raw materials and other supplies049
  Other purchases and external charges 2 564 7731 769 653
  Taxes, duties and other levies80 18141 960
  Wages and salaries 714 151871 904
  Social security charges 300 884367 612
  Fixed assets: depreciation and amortization 1 955189
  Contingency and loss provisions0235 610
  Other expenses191 927175 512
Total operating expenses 3 853 8713 462 489
   
OPERATING LOSS(3 367 215)(3 318 511)
   
  Financial income from controlled entities3 353 4251 332 000
  Other interest income6 347165 006
  Foreign exchange gains0432
Total ?nancial income3 359 7721 497 438
   
  Interest expenses85 39634 619
  Foreign exchange losses0852
Total financial expenses85 39635 471
   
NET FINANCIAL INCOME  3 274 3761 461 967
   
RECURRING LOSS BEFORE TAX (92 839)(1 856 544)
   
  Non-recurring income on capital transactions 68 22219 982
  Reversal of impairment, provisions and non-recurring expense transfers194 056 
Total non-recurring income 262 27819 982
   
  Non-recurring expenses on management transactions 01 680
  Non-recurring expenses on capital transactions 213 8954 178
Total non-recurring expenses213 8955 858
   
NET NON-RECURRING INCOME 48 38314 125
   
  Corporate income tax0(1 765 185)
   
TOTAL INCOME  4 108 7061 661 398
TOTAL EXPENSES  4 153 1621 738 632
   
NET LOSS (44 456)(77 234)


French GAAP Balance Sheet

In euros

ASSETSGross amountDepr., amort. & prov.Dec. 31, 2018Dec. 31, 2017
     
Property, plant and equipment    
  Other property, plant and equipment6 8962 1434 7533 807
     
Financial ?xed assets    
  Receivables from controlled entities242 004 686 242 004 686299 050 733
  Loans0 0 
  Other ?nancial ?xed assets801 745 801 745673 967
     
FIXED ASSETS242 813 3272 143242 811 184299 728 507
     
Receivables    
  Trade accounts receivable241 992 241 992 
  Other receivables73 376 973 73 376 9732 103 079
     
Cash and cash equivalents14 762 019 14 762 019998 862
     
CURRENT ASSETS88 380 984 88 380 9843 101 941
     
Prepaid expenses11 206 11 20652 460
      
 TOTAL ASSETS331 205 5172 143331 203 374302 882 908


In euros   
 EQUITY AND LIABILITIES Dec. 31, 2018Dec. 31, 2017
    
Capital   
  Share capital (including paid-up capital: 66,862,500)78 006 25066 862 500
  Additional paid-in capital 86 278 76470 922 676
  Revaluation reserve 152 341 864152 341 864
    
Reserves   
  Legal reserve 7 800 6256 686 250
  Other reserves 122 8492 711 437
Retained earnings   
  Retained earnings 14 00629 421
  Net loss for the year (44 456)(77 234)
    
SHAREHOLDERS’ EQUITY 324 519 901299 476 914
    
OTHER EQUITY 00
    
Loss provisions 0235 610
    
CONTINGENCY AND LOSS PROVISIONS 0235 610
    
Non-current borrowings and debt   
  Miscellaneous borrowings and debt5 630 7052 112 261
    
Trade accounts payable and other current liabilities   
  Trade accounts payable758 313718 155
  Tax and social liabilities294 455338 969
  Amounts owed to ?xed asset suppliers0999
    
LIABILITIES 6 683 4733 170 384
    
TOTAL EQUITY AND LIABILITIES 331 203 374302 882 908


Reconciliation of Alternative Performance Measures (APM)

Cegereal recurring cash flow APM  
   
In thousands of euros20182017
Net income under IFRS33,10662,408
Restatement of changes in fair value of investment property(11,701)(37,178)
Other restatements of changes in fair value47517
Restatement of other fees8,7947,443
EPRA earnings30,67432,689
Restatement of 3% corporate income tax contribution on dividends0(1,752)
Cegereal recurring income30,67430,937
IFRS adjustments (rent-free periods, etc.)2,2562,946
Restatement of deferred finance costs2,2471,966
Cegereal recurring cash flow35,17735,849
   
EPRA NNNAV APM  
   
In thousands of euros20182017
Shareholders’ equity under IFRS674,889617,532
Portion of rent-free periods(27,315)(26,832)
Market value of loans (772,432)(622,519)
Carrying amount of loans 764,507617,190
NNNAV PER SHARE 639,649585,355
   
LTV ratio APM  
   
In thousands of euros 20182017
Gross amount of balance sheet loans (statutory financial statements)771624
Fair value of investment property1,4091,169
LTV ratio (%)54.7%53.4%

Occupancy rate APM

The occupancy rate is the ratio of space for which the Company receives rent under a lease agreement to the total amount of available space.

Taking into account the upcoming arrival of the European Banking Authority and KPMG, Cegereal’s overall occupancy rate is up sharply at 96.1%.

At December 31, 2018, i.e., before the effective date of these new leases, the occupancy rate stood at 92.3% (91.1% on a comparable portfolio basis), versus 91.4% one year earlier.

Attachment

Nachrichten zu CegerealAct.mehr Nachrichten

Keine Nachrichten verfügbar.

Analysen zu CegerealAct.mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

CegerealAct. 4,60 -4,96% CegerealAct.