(MENAFN- EQS Group)
DGAP-News: CPI PROPERTY GROUP / Key word(s): Annual Report
31.03.2022 / 23:37
The issuer is solely responsible for the content of this announcement.
CPI Property Group
(société anonyme)
40, rue de la Vallée
L-2661 Luxembourg
R.C.S. Luxembourg: B 102 254
Press Release - Corporate News
Luxembourg, 31 March 2022
CPI PROPERTY GROUP publishes financial results for 2021
CPI PROPERTY GROUP (hereinafter ' CPIPG ', the ' Company ' or together with its subsidiaries the ' Group '), a leading owner of income-generating European real estate, hereby publishes audited financial results for the financial year ended 31 December 2021.
'2021 was a year of successful performance and growth for CPIPG,' said Martin Němeček, CEO. 'Throughout the year, we made smart acquisitions, strengthened our capital structure and expanded our equity investor base.'
Highlights of the 2021 financial year include:
- CPIPG's property portfolio increased to €13.1 billion (up 27% versus 2020) as the Group completed €1.5 billion of acquisitions and benefited from a €1.4 billion increase in the fair value of residential, landbank and office assets across the Group. Total assets reached €14.4 billion (up 22%).
- Net rental income increased to €363 million (up 7% versus 2020) and consolidated adjusted EBITDA rose to €368 million (up 9%) due to the contribution from recent acquisitions and developments, slightly higher occupancy at 93.8% and 3.3% like-for-like growth in gross rental income.
- The hotel segment reported net income of €14 million (versus a loss of €3 million in 2020) reflecting the gradual recovery of the hotel sector, especially in the second half of 2021, and effective cost management.
- Net business income of €385 million and FFO of €254 million (both up 12% versus 2020) show the benefits of CPIPG's stable business performance, diversified sources of income, and contribution from recent acquisitions.
- The Group collected 97% of contracted rent in 2021 before the impact of one-time COVID-19 discounts, which amounted to less than 3% of gross rental income. Office and residential collections were close to 100% .
- EPRA NRV (NAV) grew by 38% to €7.0 billion .
- Net Loan-to-Value (LTV) dropped to a record low of 35.7% at year-end 2021, following fresh equity raised, disposals and positive revaluations in the second half of 2021.
- Unencumbered assets remain high at 70% (stable versus 2020) and net ICR stood at 4.6x, well above financial policy guidelines.
- CPIPG's total available liquidity was at €1.2 billion (cash and undrawn €700 million revolving credit facility) at the end of 2021.
- During 2021, CPIPG issued €1.4 billion of senior unsecured and hybrid bonds . Proceeds were partially used to repay more than €750 million of senior unsecured bonds, Schuldschein and hybrid bonds callable or maturing in 2022, 2023 and 2024 . As a result of these steps, weighted average debt maturity increased from 4.8 years in 2020 to 5.2 years at the end of 2021.
'CPIPG is proud of our performance during 2021, with positive developments across our key business measures,' said David Greenbaum, CFO . 'We remain committed to our financial policy, credit ratings and ESG journey.'
Notable events occurring after the end of 2021 include:
IMMOFINANZ and S IMMO acquisitions
During 2021, CPIPG acquired shares of IMMOFINANZ and S IMMO in the public market and through block purchases. As of 31 December 2021, CPIPG owned 21.6% of IMMOFINANZ and 12.4% of S IMMO.
On 3 December 2021, CPIPG announced the intention to launch a mandatory takeover offer for IMMOFINANZ. Upon the conclusion of the offer's initial acceptance period on 23 February 2022, CPIPG owned 54.9% of IMMOFINANZ shares . An additional acceptance period remains open until 28 May 2022. CPIPG expects to fully consolidate IMMOFINANZ in our financial statements as of Q1 2022.
On 31 March 2022, an extraordinary general meeting of IMMOFINANZ was held. The general meeting appointed Martin Němeček and Miroslava Greštiaková to the Supervisory Board of IMMOFINANZ. Four members of the Supervisory Board also resigned. Accordingly, the Supervisory Board of IMMOFINANZ now comprises Miroslava Greštiaková (Chairwoman), Martin Němeček (Vice-Chairman), Gayatri Narayan, Stefan Guetter, and two representatives of the IMMOFINANZ workers council.
During the first quarter of 2022, the Group also continued to acquire shares in S IMMO, resulting in a current shareholding of 16.1% (or 42.6% including IMMOFINANZ's stake of 26.5% in S IMMO).
Capital markets activity
In January 2022, the Group issued €700 million of 8-year sustainability-linked senior unsecured bonds . Proceeds were used primarily to fund the full repayment of two bonds: US$376.9 million (approximately €333 million) of unsecured bonds due March 2023 and €239.4 million of unsecured bonds due October 2024. Following these transactions, pro forma weighted average debt maturity at the end of 2021 increased by another 8 months to 6.0 years.
Also in January 2022, CPIPG issued an additional £50 million of 2.75% senior unsecured green bonds due January 2028.
Disposal pipeline
In August 2021, CPIPG's Board of Directors approved a plan to complete up to €1 billion of disposals, with proceeds intended to reduce leverage and recharge CPIPG's financial profile for future growth.
By the end of 2021, the Group had signed disposals that would raise gross proceeds of approximately €700 million and has since completed most of these transactions. Since the beginning of 2022, CPIPG has signed nearly €200 million of additional disposals relating to our logistics assets and landbank in the Czech Republic.
The Group is confident to close pending transactions in the coming weeks and is on track to meet our disposal plan.
War in Ukraine
The impact on the Group from the Russian invasion of Ukraine has been limited. CPIPG owns one hotel property in Moscow, valued at €17 million as of the end of 2021, which represents only 0.1% of our portfolio. There is no other direct impact on any of the Group's business operations or assets.
CPIPG has acted promptly and provided various forms of aid to support refugees from Ukraine, including providing hotel beds in the Czech Republic, use of our warehouse space in Berlin, and food, supplies, and monetary donations to charities and authorities coordinating the humanitarian aid response.
Annual results webcast
CPIPG will host a webcast in relation to its financial results for 2021. The webcast will be held on Wednesday 6 April 2022 at 10:00am CET / 9:00am UK .
Please register for the webcast in advance via the link below:
FINANCIAL HIGHLIGHTS
Performance | | 2021 | 2020 | Change |
| | | | |
Gross rental income | € million | 402 | 356 | 12.7% |
Net rental income | € million | 363 | 338 | 7.4% |
Net hotel income | € million | 14 | (3) | 545% |
Total revenues | € million | 664 | 623 | 6.6% |
Net business income | € million | 385 | 344 | 11.9% |
| | | | |
Consolidated adjusted EBITDA | € million | 368 | 338 | 8.8% |
Funds from operations (FFO) | € million | 254 | 227 | 11.8% |
| | | | |
Net profit for the period | € million | 1,292 | 244 | 430% |
| | | | |
| |
| | | | | |
Assets | | 31-Dec-2021 | 31-Dec-2020 | Change |
| | | | |
Total assets | € million | 14,369 | 11,801 | 21.8% |
Property portfolio | € million | 13,119 | 10,316 | 27.2% |
Gross leasable area | sqm | 3,667,000 | 3,636,000 | 0.9% |
Occupancy | % | 93.8 | 93.7 | 0.1 p.p. |
Like-for-like gross rental growth* | % | 3.3 | 0.8 | 2.5 p.p. |
| | | | |
Total number of properties** | No. | 367 | 343 | 7.0% |
Total number of residential units | No. | 11,755 | 11,929 | (1.5%) |
Total number of hotel rooms*** | No. | 7,025 | 6,753 | 4.0% |
| | | | |
* Based on gross rent, excluding one-time discounts ** Excluding residential properties in the Czech Republic *** Including hotels operated, but not owned by the Group | |
| | | | | |
Financing structure | | 31-Dec-2021 | 31-Dec-2020 | Change |
| | | | |
Total equity | € million | 7,695 | 5,787 | 33.0% |
EPRA NRV (NAV) | € million | 7,039 | 5,118 | 37.6% |
| | | | |
Net debt | € million | 4,682 | 4,194 | 11.6% |
Net Loan-to-value ratio (Net LTV) | % | 35.7 | 40.7 | (5.0 p.p.) |
Net debt/EBITDA | x | 12.7x | 12.4x | 0.3x |
Secured consolidated leverage ratio | % | 9.8 | 12.0 | (2.2 p.p.) |
Secured debt to total debt | % | 27.0 | 29.0 | (2.0 p.p.) |
Unencumbered assets to total assets | % | 70.4 | 70.0 | 0.4 p.p. |
Unencumbered assets to unsecured debt | % | 267% | 241% | 26 p.p. |
Net ICR | x | 4.6x | 5.4x | (0.8x) |
| | | | |
CONSOLIDATED INCOME STATEMENT
| Twelve-month period ended |
(€ million) | 31 December 2021 | 31 December 2020 |
Gross rental income | 401.8 | 356.5 |
Service charge and other income | 139.1 | 139.6 |
Cost of service and other charges | (116.2) | (107.4) |
Property operating expenses | (61.8) | (51.0) |
Net rental income | 362.9 | 337.7 |
Development sales | 12.9 | 34.3 |
Development operating expenses | (9.4) | (29.9) |
Net development income | 3.5 | 4.4 |
Hotel revenue | 66.4 | 43.7 |
Hotel operating expenses | (52.6) | (46.8) |
Net hotel income Revenues from other business operations | 13.8 | (3.1) |
Other business revenue | 43.6 | 48.5 |
Other business operating expenses | (38.4) | (43.1) |
Net other business income | 5.2 | 5.4 |
Total revenues | 663.8 | 622.6 |
Total direct business operating expenses | (278.4) | (278.2) |
Net business income | 385.4 | 344.4 |
Net valuation gain | 1,275.8 | 173.1 |
Net gain on disposal of investment property and subsidiaries | 34.5 | 0.7 |
Amortization, depreciation and impairment | (52.0) | (88.0) |
Administrative expenses | (58.4) | (47.1) |
Other operating income | 6.5 | 23.3 |
Other operating expenses | (5.8) | (2.8) |
Operating result | 1,586.0 | 403.6 |
Interest income | 17.9 | 18.2 |
Interest expense | (97.3) | (80.9) |
Other net financial result | 39.3 | 9.8 |
Net finance costs | (40.1) | (52.9) |
Share of gain (loss) of equity-accounted investees (net of tax) | 15.1 | (10.6) |
Profit before income tax | 1,561.0 | 340.1 |
Income tax expense | (269.4) | (96.5) |
Net profit from continuing operations | 1,291.6 | 243.6 |
Gross rental income
Gross rental income increased by €45.3 million (12.7%) to €401.8 million in 2021 primarily due to the growth of rental income generated by the office portfolios in Berlin (€9.1 million) and Warsaw (€4.7 million) and acquisitions in Italy
(€21.5 million).
Net hotel income
In 2021, net hotel income turned positive to €13.8 million, an increase of €16.9 million (544.5%), amidst a gradual recovery from COVID-19 lockdowns and travel restrictions.
Net valuation gain
In 2021, the valuation gain of €1,275.8 million reflected primarily revaluations of the Czech portfolio (€508.6 million), Berlin offices (€443.5 million) and the portfolio in Italy (€251.1 million).
Amortization, depreciation and impairment
Amortization, depreciation and impairment decreased by €36.0 million to €52.0 million in 2021 due to significant impairment loss of the hotel portfolio recognized in 2020 (€46.7 million).
Interest expense
Interest expense increased by €16.4 million to €97.3 million in 2021 due to the increase in total bonds issued.
Other net financial result
The other net financial result reflects primarily realized foreign exchange gain.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(€ million) | 31 December 2021 | 31 December 2020 |
NON-CURRENT ASSETS | | |
Intangible assets and goodwill | 114.0 | 107.1 |
Investment property | 10,275.8 | 8,792.6 |
Property, plant and equipment | 854.6 | 779.4 |
Deferred tax assets | 164.1 | 155.6 |
Equity accounted investees | 1,216.1 | 658.1 |
Other non-current assets | 338.0 | 330.9 |
Total non-current assets | 12,962.6 | 10,823.7 |
CURRENT ASSETS | | |
Inventories | 11.8 | 38.8 |
Trade receivables | 105.7 | 85.4 |
Cash and cash equivalents | 501.8 | 632.3 |
Assets linked to assets held for sale | 588.5 | 37.7 |
Other current assets | 198.6 | 183.5 |
Total current assets | 1,406.4 | 977.7 |
TOTAL ASSETS | 14,369.0 | 11,801.4 |
EQUITY | | |
Equity attributable to owners of the Company | 5,991.8 | 4,320.8 |
Perpetual notes | 1,611.6 | 1,369.6 |
Non-controlling interests | 91.2 | 96.1 |
Total equity | 7,694.6 | 5,786.5 |
NON-CURRENT LIABILITIES | | |
Bonds issued | 3,693.7 | 3,195.2 |
Financial debts | 1,164.4 | 1,269.6 |
Deferred tax liabilities | 1,082.4 | 842.2 |
Other non-current liabilities | 96.2 | 116.9 |
Total non-current liabilities | 6,036.7 | 5,423.9 |
CURRENT LIABILITIES | | |
Bonds issued | 41.1 | 108.8 |
Financial debts | 233.5 | 253.0 |
Trade payables | 116.2 | 70.6 |
Other current liabilities | 246.9 | 158.6 |
Total current liabilities | 637.7 | 591.0 |
TOTAL EQUITY AND LIABILITIES | 14,369.0 | 11,801.4 |
Total assets
Total assets increased by €2,567.6 million (21.8%) to €14,369.0 million at 31 December 2021 compared to 31 December 2020. The increase was driven primarily by investment property acquisitions, development costs and other additions (€875.0 million) and acquisition of shares in equity accounted investees (€558.0 million).
Total liabilities
Total liabilities increased by €659.5 million (11.0%) to €6,674.4 million at 31 December 2021 compared to 31 December 2020, largely due to incremental debt issuance. The Group issued new bonds of €893.1 million and repaid €463.2 million of bonds and €71.5 million of Schuldshein loans in 2021.
The increase of deferred tax liability was primarily due to the property revaluation gains in 2021.
EQUITY AND EPRA NRV
Total equity increased by €1,908.1 million from €5,786.5 million as at 31 December 2020 to €7,694.6 million as at
31 December 2021. The movements of equity components were as follows:
- Increase due to the profit for the period of €1,291.6 million (profit to the owners of €1,202.7 million);
- Increase due to issuance of new shares €540.9 million;
- Decrease due to share buy-back €239.9 million;
- Decrease in revaluation and hedging reserve in total of €6.9 million;
- Increase in translation reserve of €137.5 million;
- Increase from transactions with NCI in total of €18.0 million
- Increase due to issuance and repayment of perpetual notes net of €166.9 million.
EPRA NRV was €7,039 million as at 31 December 2021, representing increase of 37.6% compared to 31 December 2020. The increase of EPRA NRV was driven by the above changes in the Group's equity attributable to the owners (increase of retained earnings and other reserves).
| 31 December 2021 | 31 December 2020 |
| | |
Equity attributable to the owners (NAV) | 5,992 | 4,321 |
Effect of exercise of options, convertibles and other equity interests | - | - |
Diluted NAV | 5,992 | 4,321 |
Revaluation of trading property and PPE | - | 3 |
Deferred tax on revaluations | 1,090 | 837 |
Goodwill as a result of deferred tax | (43) | (43) |
EPRA NRV (€ million) | 7,039 | 5,118 |
For disclosures regarding Alternative Performance Measures used in this press release please refer to our Annual Management Report 2021, chapters Glossary, Key Ratio Reconciliations and EPRA Performance; accessible at .
Audited documents will be available tonight at the following link:
2021 audited financial report
2021 audited management report
For further information please contact:
Investor Relations
David Greenbaum
Chief Financial Officer
Moritz Mayer
Manager, Capital Markets
For more on CPI Property Group, visit our website:
31.03.2022 Dissemination of a Corporate News, transmitted by DGAP - a service of EQS Group AG.
The issuer is solely responsible for the content of this announcement.
The DGAP Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases.
Archive at
Language: | English |
Company: | CPI PROPERTY GROUP |
| 40, rue de la Vallée |
| L-2661 Luxembourg |
| Luxemburg |
Phone: | +352 264 767 1 |
Fax: | +352 264 767 67 |
E-mail: | |
Internet: | |
ISIN: | LU0251710041 |
WKN: | A0JL4D |
Listed: | Regulated Market in Frankfurt (General Standard); Regulated Unofficial Market in Dusseldorf, Stuttgart |
EQS News ID: | 1317459 |
|
End of News | DGAP News Service |
MENAFN31032022004691010666ID1103947278