TORONTO, Nov. 12,
2024 /CNW/ - H&R Real Estate Investment Trust
("H&R" or "the REIT") (TSX: HR.UN) is pleased to announce its
financial results for the three and nine months ended September 30, 2024.
H&R continues to successfully execute on its strategic
repositioning plan with real estate assets sold or under contract
to be sold totalling approximately $438.4
million, as at September 30,
2024. During the nine months ended September 30, 2024, H&R sold ownership
interests in 12 real estate assets for gross proceeds of
$368.3 million. Subsequent to
September 30, 2024, H&R sold a
372,207 square foot industrial property in Brampton, ON for approximately $60.7 million, at H&R's 50% ownership
interest.
(1)
|
At the REIT's
proportionate share, including assets classified as held for sale.
Refer to the "Non-GAAP Measures" section of this news
release.
|
(2)
|
Q2 2021 has been used
as a benchmark since H&R's Strategic Repositioning Plan was
announced prior to the release of Q3 2021 results.
|
(3)
|
Excludes the Bow and
100 Wynford, which were legally sold in October 2021 and August
2022, respectively.
|
(4)
|
Includes four office
properties advancing through the process of rezoning into
residential properties.
|
Tom Hofstedter, Executive Chair and Chief Executive Officer
said "We are pleased with our progress in executing our strategic
plan over the past three years, repositioning H&R to be a more
simplified growth and income-oriented REIT focused on residential
and industrial properties. Since the announcement of this
plan, H&R completed the spin-off of the REIT's 27 enclosed
shopping centres and sold ownership interests in 57 properties
totaling approximately $5.2 billion.
As a result of these sales, H&R's residential and industrial
segments combined have grown from 35% of the total portfolio to 66%
and geographically, our real estate assets in the United States have grown from 44% of the
total portfolio to 68%. The value and timing of these sales have
exceeded our expectations given the challenging economic
environment and volatility in the capital and real estate
markets."
FINANCIAL HIGHLIGHTS
|
September
30
|
December 31
|
|
2024
|
2023
|
Total assets (in
thousands)
|
$10,216,943
|
$10,777,643
|
Debt to total assets
per the REIT's Financial Statements(1)
|
34.6 %
|
34.2 %
|
Debt to total assets at
the REIT's proportionate share(1)(2)
|
44.9 %
|
44.0 %
|
Debt to Adjusted EBITDA
at the REIT's proportionate share(1)(2)(3)
|
9.1x
|
8.5x
|
Unitholders' equity (in
thousands)
|
$4,925,303
|
$5,192,375
|
Units outstanding (in
thousands)
|
262,016
|
261,868
|
Exchangeable units
outstanding (in thousands)
|
17,974
|
17,974
|
Unitholders' equity per
Unit
|
$18.80
|
$19.83
|
NAV per
Unit(2)
|
$19.64
|
$20.75
|
|
3 months ended
September 30
|
9 months ended
September 30
|
|
2024
|
2023
|
2024
|
2023
|
Rentals from investment
properties (in millions)
|
$200.3
|
$210.4
|
$614.6
|
$641.2
|
Net operating income
(in millions)
|
$140.1
|
$149.4
|
$378.8
|
$399.2
|
Same-Property net
operating income (cash basis) (in
millions)(4)
|
$121.8
|
$123.6
|
$368.8
|
$366.3
|
Net income (loss) (in
millions)
|
($9.7)
|
$37.6
|
($250.6)
|
$73.0
|
Funds from operations
("FFO") (in millions)(4)
|
$82.3
|
$117.7
|
$251.0
|
$289.7
|
Adjusted funds from
operations ("AFFO") (in millions)(4)
|
$67.8
|
$101.2
|
$205.4
|
$244.5
|
Weighted average number
of Units and exchangeable units for FFO (in 000's)
|
279,990
|
280,205
|
279,914
|
282,480
|
FFO per basic and
diluted Unit(2)
|
$0.294
|
$0.420
|
$0.897
|
$1.026
|
AFFO per basic and
diluted Unit(2)
|
$0.242
|
$0.361
|
$0.734
|
$0.866
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
$0.450
|
$0.450
|
Payout ratio as a % of
FFO(2)
|
51.0 %
|
35.7 %
|
50.2 %
|
43.9 %
|
Payout ratio as a % of
AFFO(2)
|
62.0 %
|
41.6 %
|
61.3 %
|
52.0 %
|
(1)
|
Debt includes mortgages
payable, debentures payable, unsecured term loans and lines of
credit.
|
(2)
|
These are non-GAAP
ratios. Refer to the "Non-GAAP Measures" section of this news
release.
|
(3)
|
Adjusted earnings
before interest, taxes, depreciation and amortization ("Adjusted
EBITDA") is calculated by taking the sum of net operating income
(excluding straight-lining of contractual rent, IFRIC 21, as well
as the Bow and 100 Wynford non-cash rental adjustments) and finance
income and subtracting trust expenses (excluding the fair value
adjustment to unit-based compensation) for the trailing 12 months.
Refer to the "Non-GAAP Measures" section of this news
release.
|
(4)
|
These are non-GAAP
measures. Refer to the "Non-GAAP Measures" section of this news
release.
|
The net loss for the three and nine months ended September 30, 2024 included the following fair
value adjustments of real estate assets:
Fair Value
Adjustment on Real Estate Assets
|
3 months ended
September 30
|
9 months ended
September 30
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Operating
Segment:
|
|
|
|
|
Residential
|
($11,855)
|
($25,976)
|
($95,411)
|
($122,028)
|
Industrial
|
9,690
|
14,354
|
(30,097)
|
8,117
|
Office
|
(28,260)
|
(98,979)
|
(238,863)
|
(210,403)
|
Retail
|
2,789
|
(29,332)
|
(100,299)
|
(42,579)
|
Land and properties
under development
|
4,293
|
—
|
(27,663)
|
38,000
|
Fair value adjustment
on real estate assets per the REIT's proportionate
share(1)
|
(23,343)
|
(139,933)
|
(492,333)
|
(328,893)
|
Less: equity accounted
investments
|
(2,799)
|
27,109
|
119,714
|
40,376
|
Fair value adjustment
on real estate assets per the REIT's Financial
Statements
|
($26,142)
|
($112,824)
|
($372,619)
|
($288,517)
|
(1)
|
The REIT's
proportionate share is a non-GAAP measure defined in the "Non-GAAP
Measures" section of this news release.
|
Net Income (loss) and Funds from Operations
Net income and FFO (a non-GAAP measure, refer to the
"Non-GAAP Measures" section of this news release) for the three and
nine months ended September 30, 2023
included a gain on disposal of a purchase option of $30.6 million. Excluding this gain, net income
for the three and nine months ended September 30, 2023 would have been $7.0
million, and $42.4 million,
respectively. Excluding this gain, FFO and FFO per basic and
diluted Unit (a non-GAAP Ratio, refer to the "Non-GAAP Measures"
section of this news release), for the three and nine months ended
September 30, 2023 would have been
$87.1 million and $259.1 million, respectively, and $0.311 per Unit and $0.917 per Unit, respectively.
Development Update
Canadian Properties under Development
In January 2024, development of
two of the REIT's industrial properties, 1965 and 1925 Meadowvale
Boulevard in Mississauga, ON
reached substantial completion and the properties were transferred
from properties under development to investment properties. The
properties are fully leased with annual contractual rental
escalations; both leases commenced in February 2024 and will expire in May 2036 and March
2037, respectively. The REIT recognized a fair value
increase of $19.3 million on these
properties between the start of construction and substantial
completion.
In Q1 2024, H&R transferred 6900 Maritz Drive in
Mississauga, ON from investment
properties to properties under development. In January 2024, H&R received approval from the
City of Mississauga to replace the
existing 104,689 square foot office building on the property with a
new 122,367 square foot industrial building. Demolition of the
existing office building was completed in April 2024. The
property will include sustainability elements such as EV charging
stations and solar panel readiness and is targeted to achieve LEED
Gold certification. Construction has commenced and substantial
completion is expected in Q1 2025. As at September 30, 2024, the total development budget
for this property was approximately $43.6
million with costs remaining to complete the new building of
approximately $14.7 million.
In Q3 2024, H&R transferred 53 & 55 Yonge Street in
Toronto, ON from investment
properties to properties under development. The buildings are fully
vacant and demolition is expected to commence in Q4 2024. H&R
has elected to demolish both buildings in order to reduce property
operating costs. H&R will continue to advance the rezoning
process for these properties, but does not have any plans to start
re-developing these properties in the near future.
U.S. Properties under Development
In Q3 2024, Lantower West Love, a 413 residential rental unit
property in Dallas, TX reached
substantial completion and was transferred from properties under
development to investment properties. Lantower West Love received
National Green Building Standard Silver certification. The REIT
recognized a fair value increase of $31.3
million (U.S. $23.2 million).
The property is expected to be completed on budget with costs
remaining to complete of $9.4 million
(U.S. $7.0 million), and the
stabilized yield on budgeted cost is expected to be 5.7%. As at
September 30, 2024, there were 164
residential rental units leased of which 148 residential rental
units were occupied. As at November 5,
2024, there were 177 residential rental units leased of
which 166 residential rental units were occupied.
Lantower Midtown, a 350 residential rental unit property under
development in Dallas, TX is
currently under construction and is expected to reach substantial
completion in Q4 2024. As at September 30,
2024, the total development budget for Lantower Midtown was
approximately $140.6 million (U.S.
$104.1 million) with costs remaining
to complete of approximately $16.5
million (U.S. $12.2 million).
As at September 30, 2024, Lantower
Midtown received certificates of occupancy for 152 of the 350
residential rental units. As of November 5,
2024, there were 86 residential rental units leased of which
52 residential rental units were occupied.
Equity Accounted Investments
H&R has a 50% managing ownership interest in 560 & 600
Slate Drive, a 26.6 acre land site in Mississauga, ON, located next to Toronto
Pearson International Airport and in close proximity to access
points on the 410, 401 and 407 Highways. The partnership through
which H&R owns its interest submitted a Site Plan Approval
application in 2022 to develop two single storey industrial
buildings totalling 309,727 square feet and 160,485 square feet
respectively. Both buildings have been designed with flexibility
such that they can accommodate either single or multiple tenants.
Both will include sustainability elements such as EV charging
stations and solar panel readiness and are targeted to achieve LEED
Gold certification. As at September 30,
2024, the total budget for 560 & 600 Slate Drive was
approximately $66.3 million with
costs remaining to complete of $41.8
million, all at H&R's ownership interest. The yield on
cost for the overall project is expected to be approximately 6.6%
with completion expected in Q3 2025. H&R is the development and
leasing manager for this project and expects to earn approximately
$2.4 million in aggregate for these
services over the development period of the project.
In February 2024, the REIT created
Lantower Residential Real Estate Development Trust (No. 1) (the
"REDT") which completed an initial public offering in April 2024. The REDT raised U.S. $52.0 million of equity capital from investors to
acquire an interest in and fund the development of two development
projects ("the REDT Projects") in Florida totalling 601 residential rental
units. The REIT contributed the land to Lantower Residential REDT
(No 1) JVLP (" REDT JVLP") in exchange for a 29.1% ownership
interest in the REDT JV LP. The REIT is accounting for its
ownership interest in the REDT Projects as an equity accounted
investment. H&R retains an option to acquire the REDT Projects.
H&R is earning a development fee of 4% of the total hard and
soft costs of the REDT Projects (excluding land and financing
costs) and is expecting to earn a 1% asset management fee on gross
proceeds raised by the REDT. H&R will also be entitled to 20%
of the distribution proceeds over and above its pro-rata share of
the equity after investors receive an 8% internal rate of return
and 30% after investors receive a 15% internal rate of return. As
at September 30, 2024, the total
budget for the REDT Projects was approximately $82.3 million (U.S. $61.0
million) with costs remaining to complete of $65.7 million (U.S. $48.7
million), all at H&R's ownership interest. The REDT
Projects are expected to be completed in mid-2026.
Debt & Liquidity Highlights
As at September 30, 2024, debt to
total assets per the REIT's Financial Statements was 34.6% compared
to 34.2% as at December 31, 2023. As
at September 30, 2024, debt to total
assets at the REIT's proportionate share (a non-GAAP ratio, refer
to the "Non-GAAP Measures" section of this news release) was 44.9%
compared to 44.0% as at December 31,
2023.
As at September 30, 2024, H&R
had cash and cash equivalents of $68.4
million, $863.6 million
available under its unused lines of credit and an unencumbered
property pool of approximately $4.1
billion.
Environmental, Social and Governance
The REIT's 2023 Sustainability report highlights how the REIT's
commitment to sustainability is manifesting itself in its portfolio
and resulting in lasting changes for its properties, tenants,
employees, stakeholders and communities at large.
In August 2024, H&R's 6900
Maritz Drive industrial development site in Mississauga, ON was shortlisted for a World
Demolition Award in the Recycling & Environmental category. The
project involved the demolition of a 104,689-square-foot steel
structure office building with a total weight of 8,758 tonnes. The
waste diversion program recycled all of the steel and concrete
equaling 8,113 tonnes (93%) of the total material weight. The
project was completed with zero safety incidents and zero lost-time
injuries. Being recognized in this category underscores H&R's
continued commitment to sustainable practices and environmental
stewardship.
MONTHLY DISTRIBUTIONS DECLARED
H&R today declared a distribution for the month of November
scheduled as follows:
|
Distribution/Unit
|
Annualized
|
Record date
|
Distribution
date
|
November
2024
|
$0.05
|
$0.60
|
November 29,
2024
|
December 16,
2024
|
CONFERENCE CALL AND WEBCAST
Management will host a conference call to discuss the financial
results of the REIT on Wednesday, November
13, 2024 at 9.30 a.m. Eastern
Time. Participants can join the call by dialing
1‐800‐717‐1738 or 1‐289‐514‐5100. For those unable to participate
in the conference call at the scheduled time, a replay will be
available approximately one hour following completion of the call.
To access the archived conference call by telephone, dial
1‐289‐819‐1325 or 1‐888‐660‐6264 and enter the passcode 97269
followed by the "#" key. The telephone replay will be available
until Wednesday, November 20, 2024 at
midnight.
A live audio webcast will be available through
www.hr-reit.com/investor-relations/#investor-events. Please
connect at least 15 minutes prior to the conference call to ensure
adequate time for any software download that may be required to
join the webcast. The webcast will be archived on H&R's website
following the call date.
The investor presentation is available on H&R's website at
www.hr-reit.com/investor-relations/#investor-presentation.
About H&R REIT
H&R REIT is one of Canada's
largest real estate investment trusts with total assets of
approximately $10.2 billion as at
September 30, 2024. H&R REIT has
ownership interests in a North American portfolio comprised of
high-quality residential, industrial, office and retail properties
comprising over 26.1 million square feet. H&R's strategy is to
create a simplified, growth-oriented business focused on
residential and industrial properties in order to create
sustainable long-term value for unitholders. H&R plans to sell
its office and retail properties as market conditions permit.
H&R's target is to be a leading owner, operator and developer
of residential and industrial properties, creating value through
redevelopment and greenfield development in prime locations within
Toronto, Montreal, and high
growth U.S. sunbelt and gateway cities.
Forward-Looking Disclaimer
Certain information in this news release contains
forward‐looking information within the meaning of applicable
securities laws (also known as forward‐looking statements)
including, among others, statements relating to H&R's
objectives, beliefs, plans, estimates, targets, projections and
intentions and similar statements concerning anticipated future
events, results, circumstances, performance or expectations that
are not historical facts, including with respect to H&R's
future plans and targets, the REIT's strategic repositioning plan
to create sustainable long-term value for unitholders, H&R's
strategy to grow its exposure to residential assets in U.S. sunbelt
and gateway cities, the sale of assets held for sale, H&R's
expectations with respect to the activities of its development
properties, including the building of new properties and the
redevelopment of existing properties, the use of such properties,
the timing of construction and completion, expected construction
plans and costs, yield on cost, anticipated square footage, future
intensification opportunities, expectations with respect to the
REDT and the REDT Projects, management's expectations regarding
future distributions by the REIT, and management's expectation to
be able to meet all of the REIT's ongoing obligations.
Forward‐looking statements generally can be identified by words
such as "outlook", "objective", "may", "will", "expect", "intend",
"estimate", "anticipate", "believe", "should", "plans", "project",
"budget" or "continue" or similar expressions suggesting future
outcomes or events. Such forward‐looking statements reflect
H&R's current beliefs and are based on information currently
available to management.
Forward‐looking statements are provided for the purpose of
presenting information about management's current expectations and
plans relating to the future and readers are cautioned that such
statements may not be appropriate for other purposes. These
statements are not guarantees of future performance and are based
on H&R's estimates and assumptions that are subject to risks,
uncertainties and other factors including those risks and
uncertainties discussed in H&R's materials filed with the
Canadian securities regulatory authorities from time to time, which
could cause the actual results, performance or achievements of
H&R to differ materially from the forward‐looking statements
contained in this news release. Material factors or assumptions
that were applied in drawing a conclusion or making an estimate set
out in the forward‐looking statements include assumptions relating
to the general economy, including the continuing effects of
inflation; debt markets continue to provide access to capital at a
reasonable cost; and assumptions concerning currency exchange and
interest rates. Additional risks and uncertainties include, among
other things, risks related to: real property ownership; the
current economic environment; credit risk and tenant concentration;
lease rollover risk; interest rate and other debt‐related risk;
development risks; residential rental risk; capital expenditures
risk; currency risk; liquidity risk; risks associated with disease
outbreaks; cyber security risk; financing credit risk; ESG and
climate change risk; co‐ownership interest in properties; general
uninsured losses; joint arrangement and investment risks;
dependence on key personnel and succession planning; potential
acquisition, investment and disposition opportunities and joint
venture arrangements; potential undisclosed liabilities associated
with acquisitions; competition for real property investments; Unit
price risk; potential conflicts of interest; availability of cash
for distributions; credit ratings; ability to access capital
markets; dilution; unitholder liability; redemption right risk;
risks relating to debentures; tax risk; additional tax risks
applicable to unitholders; investment eligibility; and statutory
remedies. H&R cautions that these lists of factors, risks and
uncertainties are not exhaustive. Although the forward‐looking
statements contained in this news release are based upon what
H&R believes are reasonable assumptions, there can be no
assurance that actual results will be consistent with these
forward‐looking statements.
Readers are also urged to examine H&R's materials filed with
the Canadian securities regulatory authorities from time to time as
they may contain discussions on risks and uncertainties which could
cause the actual results and performance of H&R to differ
materially from the forward‐looking statements contained in this
news release. All forward‐looking statements contained in this news
release are qualified by these cautionary statements. These
forward‐looking statements are made as of November 12, 2024
and the REIT, except as required by applicable Canadian law,
assumes no obligation to update or revise them to reflect new
information or the occurrence of future events or
circumstances.
Non‐GAAP Measures
The unaudited condensed consolidated financial statements of the
REIT and related notes for the three and nine months ended
September 30, 2024 (the "REIT's
Financial Statements") were prepared in accordance with
International Financial Reporting Standards ("IFRS"). However,
H&R's management uses a number of measures, including NAV per
Unit, FFO, AFFO, FFO per Unit, AFFO per Unit, payout ratio as a %
of FFO, payout ratio as a % of AFFO, debt to total assets at the
REIT's proportionate share, debt to Adjusted EBITDA at the REIT's
proportionate share, Same‐Property net operating income (cash
basis) and the REIT's proportionate share, which do not have
meanings recognized or standardized under IFRS or GAAP. These
non‐GAAP measures and non‐GAAP ratios should not be construed as
alternatives to financial measures calculated in accordance with
GAAP. Further, H&R's method of calculating these supplemental
non‐GAAP measures and ratios may differ from the methods of other
real estate investment trusts or other issuers, and accordingly may
not be comparable. H&R uses these measures to better assess
H&R's underlying performance and provides these additional
measures so that investors may do the same.
For information on the most directly comparable GAAP measures,
composition of the measures, a description of how the REIT uses
these measures and an explanation of how these measures provide
useful information to investors, refer to the "Non‐GAAP Measures"
section of the REIT's management's discussion and analysis as at
and for the three and nine months ended September 30, 2024 available at
www.hr‐reit.com and on the REIT's profile on SEDAR at
www.sedarplus.com, which is incorporated by reference into this
news release.
Financial Position
The following table reconciles the REIT's Statement of Financial
Position from the REIT's Financial Statements to the REIT's
proportionate share (a non-GAAP Measure):
|
September 30,
2024
|
December 31,
2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Assets
|
|
|
|
|
|
|
Real estate
assets
|
|
|
|
|
|
|
Investment
properties
|
$7,663,475
|
$2,076,336
|
$9,739,811
|
$7,811,543
|
$2,148,012
|
$9,959,555
|
Properties under
development
|
1,080,449
|
178,431
|
1,258,880
|
1,074,819
|
135,635
|
1,210,454
|
|
8,743,924
|
2,254,767
|
10,998,691
|
8,886,362
|
2,283,647
|
11,170,009
|
Equity accounted
investments
|
1,127,556
|
(1,127,556)
|
—
|
1,165,012
|
(1,165,012)
|
—
|
Assets classified as
held for sale
|
70,100
|
—
|
70,100
|
293,150
|
—
|
293,150
|
Other assets
|
206,934
|
30,105
|
237,039
|
369,008
|
21,866
|
390,874
|
Cash and cash
equivalents
|
68,429
|
50,151
|
118,580
|
64,111
|
36,933
|
101,044
|
|
$10,216,943
|
$1,207,467
|
$11,424,410
|
$10,777,643
|
$1,177,434
|
$11,955,077
|
Liabilities and
Unitholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Debt
|
$3,533,927
|
$1,121,593
|
$4,655,520
|
$3,686,833
|
$1,097,839
|
$4,784,672
|
Exchangeable
units
|
205,625
|
—
|
205,625
|
177,944
|
—
|
177,944
|
Deferred
Revenue
|
916,943
|
—
|
916,943
|
947,671
|
—
|
947,671
|
Deferred tax
liability
|
367,312
|
—
|
367,312
|
437,214
|
—
|
437,214
|
Accounts payable and
accrued liabilities
|
267,833
|
66,609
|
334,442
|
335,606
|
60,176
|
395,782
|
Non-controlling
interest
|
—
|
19,265
|
19,265
|
—
|
19,419
|
19,419
|
|
5,291,640
|
1,207,467
|
6,499,107
|
5,585,268
|
1,177,434
|
6,762,702
|
Unitholders'
equity
|
4,925,303
|
—
|
4,925,303
|
5,192,375
|
—
|
5,192,375
|
|
$10,216,943
|
$1,207,467
|
$11,424,410
|
$10,777,643
|
$1,177,434
|
$11,955,077
|
Debt to Adjusted EBITDA at the REIT's Proportionate
Share
The following table provides a reconciliation of Debt to
Adjusted EBITDA at the REIT's proportionate share (a non-GAAP
ratio):
|
September
30
|
December 31
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
Debt per the REIT's
Financial Statements
|
$3,533,927
|
$3,686,833
|
Debt - REIT's
proportionate share of equity accounted investments
|
1,121,593
|
1,097,839
|
Debt at the REIT's
proportionate share
|
4,655,520
|
4,784,672
|
|
|
|
(Figures below are
for the trailing 12 months)
|
|
|
Net income (loss)
per the REIT's Financial Statements
|
(261,909)
|
61,690
|
Net income from equity
accounted investments (within equity accounted
investments)
|
(319)
|
(426)
|
Finance costs -
operations
|
290,951
|
266,795
|
Fair value adjustments
on financial instruments and real estate assets
|
650,180
|
363,547
|
Loss on sale of real
estate assets, net of related costs
|
13,667
|
9,420
|
Loss on foreign
exchange (within equity accounted investments)
|
79
|
—
|
Income tax
recovery
|
(75,203)
|
(30,484)
|
Non-controlling
interest
|
1,709
|
1,254
|
Adjustments:
|
|
|
The Bow and 100 Wynford
non-cash rental income adjustments
|
(93,533)
|
(92,920)
|
Straight-lining of
contractual rent
|
(17,352)
|
(12,100)
|
IFRIC 21 - realty tax
adjustment
|
(260)
|
—
|
Fair value adjustment
to unit-based compensation
|
2,205
|
(5,134)
|
Adjusted EBITDA at
the REIT's proportionate share
|
$510,215
|
$561,642
|
Debt to Adjusted EBITDA
at the REIT's proportionate share
|
9.1x
|
8.5x
|
RESULTS OF OPERATIONS
The following table reconciles the REIT's Results of Operations
from the REIT's Financial Statements to the REIT's proportionate
share (a non-GAAP Measure):
|
Three months ended
September 30, 2024
|
Three months ended
September 30, 2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Rentals from investment
properties
|
$200,344
|
$39,013
|
$239,357
|
$210,446
|
$37,923
|
$248,369
|
Property operating
costs
|
(60,232)
|
(9,751)
|
(69,983)
|
(61,030)
|
(8,383)
|
(69,413)
|
Net operating
income
|
140,112
|
29,262
|
169,374
|
149,416
|
29,540
|
178,956
|
Net income (loss) from
equity accounted investments
|
16,478
|
(16,385)
|
93
|
(11,017)
|
11,051
|
34
|
Finance costs -
operations
|
(82,981)
|
(12,403)
|
(95,384)
|
(54,107)
|
(12,338)
|
(66,445)
|
Finance
income
|
3,425
|
306
|
3,731
|
4,068
|
78
|
4,146
|
Gain on disposal of
purchase option
|
—
|
—
|
—
|
30,568
|
—
|
30,568
|
Trust
expenses
|
(7,829)
|
(1,163)
|
(8,992)
|
(2,872)
|
(1,290)
|
(4,162)
|
Fair value adjustment
on financial instruments
|
(66,453)
|
(1,189)
|
(67,642)
|
28,126
|
408
|
28,534
|
Fair value adjustment
on real estate assets
|
(26,142)
|
2,799
|
(23,343)
|
(112,824)
|
(27,109)
|
(139,933)
|
Gain (loss) on sale of
real estate assets, net of related costs
|
1,383
|
(638)
|
745
|
(3,479)
|
(141)
|
(3,620)
|
Loss on foreign
exchange
|
—
|
(217)
|
(217)
|
—
|
—
|
—
|
Net income (loss)
before income taxes and non-controlling interest
|
(22,007)
|
372
|
(21,635)
|
27,879
|
199
|
28,078
|
Income tax (expense)
recovery
|
12,285
|
(53)
|
12,232
|
9,717
|
(6)
|
9,711
|
Net income (loss)
before non-controlling interest
|
(9,722)
|
319
|
(9,403)
|
37,596
|
193
|
37,789
|
Non-controlling
interest
|
—
|
(319)
|
(319)
|
—
|
(193)
|
(193)
|
Net income
(loss)
|
(9,722)
|
—
|
(9,722)
|
37,596
|
—
|
37,596
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to net income (loss)
|
(63,036)
|
—
|
(63,036)
|
129,027
|
—
|
129,027
|
Total comprehensive
income (loss) attributable to unitholders
|
($72,758)
|
$—
|
($72,758)
|
$166,623
|
$—
|
$166,623
|
The following table reconciles the REIT's Results of Operations
from the REIT's Financial Statements to the REIT's proportionate
share (a non-GAAP Measure):
|
Nine months ended
September 30, 2024
|
Nine months ended
September 30, 2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Rentals from investment
properties
|
$614,640
|
$115,846
|
$730,486
|
$641,242
|
$112,265
|
$753,507
|
Property operating
costs
|
(235,871)
|
(31,997)
|
(267,868)
|
(241,998)
|
(30,576)
|
(272,574)
|
Net operating
income
|
378,769
|
83,849
|
462,618
|
399,244
|
81,689
|
480,933
|
Net income (loss) from
equity accounted investments
|
(79,831)
|
80,122
|
291
|
139
|
259
|
398
|
Finance costs -
operations
|
(187,250)
|
(37,261)
|
(224,511)
|
(164,022)
|
(36,333)
|
(200,355)
|
Finance
income
|
8,618
|
654
|
9,272
|
10,524
|
238
|
10,762
|
Gain on disposal of
purchase option
|
—
|
—
|
—
|
30,568
|
—
|
30,568
|
Trust
expenses
|
(18,665)
|
(4,475)
|
(23,140)
|
(17,331)
|
(3,541)
|
(20,872)
|
Fair value adjustment
on financial instruments
|
(47,469)
|
(1,234)
|
(48,703)
|
74,161
|
329
|
74,490
|
Fair value adjustment
on real estate assets
|
(372,619)
|
(119,714)
|
(492,333)
|
(288,517)
|
(40,376)
|
(328,893)
|
Loss on sale of real
estate assets, net of related costs
|
(11,422)
|
(625)
|
(12,047)
|
(6,128)
|
(1,672)
|
(7,800)
|
Loss on foreign
exchange
|
—
|
(79)
|
(79)
|
—
|
—
|
—
|
Net income (loss)
before income taxes and non-controlling interest
|
(329,869)
|
1,237
|
(328,632)
|
38,638
|
593
|
39,231
|
Income tax (expense)
recovery
|
79,273
|
(234)
|
79,039
|
34,365
|
(45)
|
34,320
|
Net income (loss)
before non-controlling interest
|
(250,596)
|
1,003
|
(249,593)
|
73,003
|
548
|
73,551
|
Non-controlling
interest
|
—
|
(1,003)
|
(1,003)
|
—
|
(548)
|
(548)
|
Net income
(loss)
|
(250,596)
|
—
|
(250,596)
|
73,003
|
—
|
73,003
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to net income (loss)
|
99,990
|
—
|
99,990
|
(212)
|
—
|
(212)
|
Total comprehensive
income (loss) attributable to unitholders
|
($150,606)
|
$—
|
($150,606)
|
$72,791
|
$—
|
$72,791
|
Same-Property net operating income (cash basis)
The following table reconciles net operating income per the
REIT's Financial Statements to Same-Property net operating income
(cash basis) (a non-GAAP measure):
|
Three months ended
September 30
|
Nine months ended
September 30
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
Rentals from investment
properties
|
$200,344
|
$210,446
|
($10,102)
|
$614,640
|
$641,242
|
($26,602)
|
Property operating
costs
|
(60,232)
|
(61,030)
|
798
|
(235,871)
|
(241,998)
|
6,127
|
Net operating income
per the REIT's Financial Statements
|
140,112
|
149,416
|
(9,304)
|
378,769
|
399,244
|
(20,475)
|
Adjusted
for:
|
|
|
|
|
|
|
Net operating income
from equity accounted investments
|
29,262
|
29,540
|
(278)
|
83,849
|
81,689
|
2,160
|
Straight-lining of
contractual rent at the REIT's proportionate share
|
(4,305)
|
(1,406)
|
(2,899)
|
(14,729)
|
(9,477)
|
(5,252)
|
Realty taxes in
accordance with IFRIC 21 at the REIT's proportionate
share(1)
|
(14,757)
|
(15,324)
|
567
|
14,686
|
14,946
|
(260)
|
Net operating income
(cash basis) from Transactions at the REIT's proportionate
share
|
(28,539)
|
(38,636)
|
10,097
|
(93,797)
|
(120,122)
|
26,325
|
Same-Property net
operating income (cash basis)
|
$121,773
|
$123,590
|
($1,817)
|
$368,778
|
$366,280
|
$2,498
|
(1)
|
The allocation of
realty taxes in accordance with IFRIC 21 (in thousands of Canadian
dollars) at the REIT's proportionate share by operating segment for
the nine months ended September 30, 2024 is as follows: (i)
Residential: $9,033; (ii) Industrial: nil; (iii) Office: $3,484;
and (iv) Retail: $2,169.
|
NAV per Unit (a non-GAAP Ratio)
The following table reconciles Unitholders' equity per Unit to
NAV per Unit:
Unitholders' Equity
per Unit and NAV per Unit
|
September
30
|
December 31
|
(in thousands except
for per Unit amounts)
|
2024
|
2023
|
Unitholders'
equity
|
$4,925,303
|
$5,192,375
|
Exchangeable
units
|
205,625
|
177,944
|
Deferred tax
liability
|
367,312
|
437,214
|
Total
|
$5,498,240
|
$5,807,533
|
|
|
|
Units
outstanding
|
262,016
|
261,868
|
Exchangeable units
outstanding
|
17,974
|
17,974
|
Total
|
279,990
|
279,842
|
Unitholders' equity per
Unit(1)
|
$18.80
|
$19.83
|
NAV per Unit
|
$19.64
|
$20.75
|
(1)
|
Unitholders' equity per
Unit is calculated by dividing unitholders' equity by Units
outstanding.
|
Funds from Operations and Adjusted Funds from
Operations
The following table reconciles net income (loss) per the REIT's
Financial Statements to FFO and AFFO (non-GAAP measures):
FFO AND
AFFO
|
Three Months ended
September 30
|
Nine months ended
September 30
|
(in thousands of
Canadian dollars except per Unit amounts)
|
2024
|
2023
|
2024
|
2023
|
Net income
(loss) per the REIT's Financial
Statements
|
($9,722)
|
$37,596
|
($250,596)
|
$73,003
|
Realty taxes in
accordance with IFRIC 21
|
(13,548)
|
(14,141)
|
13,474
|
13,762
|
FFO adjustments from
equity accounted investments
|
(961)
|
25,659
|
124,321
|
42,903
|
Exchangeable unit
distributions
|
2,696
|
2,696
|
8,088
|
8,088
|
Non-cash loss on
mortgages receivable
|
32,000
|
—
|
32,000
|
—
|
Fair value adjustments
on financial instruments and real estate assets
|
92,595
|
84,698
|
420,088
|
214,356
|
Fair value adjustment
to unit-based compensation
|
3,265
|
(3,026)
|
1,676
|
(5,663)
|
(Gain) loss on sale of
real estate assets, net of related costs
|
(1,383)
|
3,479
|
11,422
|
6,128
|
Deferred income tax
recovery applicable to U.S. Holdco
|
(12,716)
|
(10,075)
|
(80,429)
|
(35,922)
|
Incremental leasing
costs
|
539
|
570
|
1,694
|
1,738
|
The Bow and 100 Wynford
non-cash rental income and accretion adjustments
|
(10,452)
|
(9,761)
|
(30,728)
|
(28,692)
|
FFO
|
$82,313
|
$117,695
|
$251,010
|
$289,701
|
Straight-lining of
contractual rent
|
(4,109)
|
(1,061)
|
(14,308)
|
(8,951)
|
Rent amortization of
tenant inducements
|
1,136
|
1,131
|
3,407
|
3,384
|
Capital
expenditures
|
(9,085)
|
(13,148)
|
(26,481)
|
(30,287)
|
Leasing expenses and
tenant inducements
|
(541)
|
(1,464)
|
(2,697)
|
(3,767)
|
Incremental leasing
costs
|
(539)
|
(570)
|
(1,694)
|
(1,738)
|
AFFO adjustments from
equity accounted investments
|
(1,399)
|
(1,388)
|
(3,869)
|
(3,848)
|
AFFO
|
$67,776
|
$101,195
|
$205,368
|
$244,494
|
Basic and diluted
weighted average number of Units and exchangeable units (in
thousands of Units)(1)
|
279,990
|
280,205
|
279,914
|
282,480
|
FFO per basic and
diluted Unit
|
$0.294
|
$0.420
|
$0.897
|
$1.026
|
AFFO per basic and
diluted Unit
|
$0.242
|
$0.361
|
$0.734
|
$0.866
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
$0.450
|
$0.450
|
Payout ratio as a % of
FFO
|
51.0 %
|
35.7 %
|
50.2 %
|
43.9 %
|
Payout ratio as a % of
AFFO
|
62.0 %
|
41.6 %
|
61.3 %
|
52.0 %
|
(1)
|
For the three and nine
months ended September 30, 2024 and 2023, included in the weighted
average and diluted weighted average number of Units are
exchangeable units of 17,974,186.
|
Additional information regarding H&R is available at
www.hr-reit.com and on www.sedarplus.com
SOURCE H&R Real Estate Investment Trust