Portfolio Transformation Strategy
BALANCE SHEET STRENGTH
Capitalization
Debt Maturity Profile
Unit Price (04/30/2020)
$63.60
Units Outstanding
53.6
$600
500
Market Capitalization
$3,409
$500
400
$400
Credit Facility
$0
Debentures 3.788% due Jul/21
$250
Debentures 3.873% due Nov/23
$400
(C$M)
$300
250
300
262
$200
Term Loan 0.522% due Dec/24
$261
$100
Term Loan 1.355% due Dec/26
Total Unsecured Debt
$300
$1,211
$0
2020
2021
2023
2024
2026
.
Less: Cash and Cash Equivalents
Add: Non-controlling Interests
Enterprise Value
$215
$2
$4,407
Available Liquidity under credit facility which matures in February 2023
$250M Debentures 3.788% due Jul/21 swapped into Euros with effective interest rate of 2.68%
$400M Debentures 3.873% due Nov/23 swapped into Euros with an effective interest rate of 2.43%
⚫ US$185M Term Loan LIBOR+ due Dec/24 swapped into Euros with an effective interest rate of 0.522%
⚫ $300M Term Loan BA+ due Dec/26 swapped into Euros with an effective interest rate of 1.355%
Available Liquidity
Cash and Cash Equivalents
Credit Facility Available
Total Available Liquidity
Available Liquidity
LTM Adj. EBITDA / LTM Interest
Net Debt / LTM Adj. EBITDA
$215
LTM FFO / Net Debt
$499
$714
Net Debt/ Fair Value of Investment Properties
Net Debt/ Enterprise Value
Unencumbered Assets / Unsecured Net Debt
Secured Debt / Fair Value of Investment Properties
Incremental Net Debt Capacity at 35% Net Leverage Ratio
Sector leading balance sheet with significant liquidity and fully unencumbered assets
Market capitalization and enterprise value are as at April 30, 2020.
Total Unsecured Debt excludes swap mark-to-market liabilities and lease obligations.
Where applicable, figures include the acquisition of a property subsequent to March 31, 2020 in Weert, Netherlands.
7.7x
4.9x
18%
23%
25%
4.4x
0%
$922M
May 2020
15View entire presentation