REPORTS DEBT TO GBV OF 39.8% AND AFFO
PAYOUT RATIO OF 71.4%
WINNIPEG, MB, Nov. 7, 2024
Artis Real Estate Investment Trust ("Artis" or the "REIT") (TSX:
AX.UN) (TSX: AX.PR.E) (TSX: AX.PR.I) announced today its
financial results for the three and nine months ended September 30, 2024. The third quarter
results in this press release should be read in conjunction with
the REIT's consolidated financial statements and Management's
Discussion and Analysis ("MD&A") for the period ended
September 30, 2024. All amounts
are in thousands of Canadian dollars, except per unit amounts or
otherwise noted.
"During the third quarter we made significant progress towards
our key objective of reducing overall leverage and strengthening
the balance sheet," said Samir
Manji, President and Chief Executive Officer of Artis.
"We completed $616.0 million of asset
sales during the quarter and used the proceeds primarily to reduce
debt. As a result, our total debt to gross book value
decreased to 39.8% at September 30,
2024, compared to 49.8% at June 30,
2024 and 50.9% at December 31,
2023. Including the impact of realized gain (loss) on
equity securities, FFO and AFFO per unit increased to $0.31 and $0.21,
respectively, for the third quarter of 2024, compared to
$0.25 and $0.13, respectively, for the third quarter of
2023, and we are very pleased to have our payout ratio at 71.4% of
AFFO this quarter. As we have conveyed throughout the
implementation of our strategy, we expect our income, and
correspondingly our FFO and AFFO metrics, to be lumpy from one
quarter to the next and we anticipate that this will continue to be
the case going forward. Further, our belief that holding a
percentage of variable rate debt is prudent in managing risk has
positioned Artis well to benefit in a decreasing interest rate
environment. With improved leverage, our near-term debt
maturities dealt with and the benefit of lower interest rates, we
are now in a position to explore growth opportunities that we
believe will increase our net asset value per unit and narrow the
gap between the intrinsic value and market price of our units."
THIRD QUARTER HIGHLIGHTS
Portfolio Activity
- Disposed of two office properties and a parking lot located in
Canada, and 14 industrial
properties and one office property located in the U.S., for an
aggregate sale price of $616.0
million.
Balance Sheet and Liquidity
- Utilized the NCIB to purchase 1,630,500 common units at a
weighted-average price of $7.30 and
149,868 preferred units at a weighted-average price of $19.81.
- Reported NAV per Unit (1) of $13.77 at September 30,
2024, compared to $13.96 at
December 31, 2023.
- Improved Total Debt to GBV (1) to 39.8% at
September 30, 2024, compared to 50.9%
at December 31, 2023.
- Improved Total Debt to Adjusted EBITDA (1) to 5.4 at
September 30, 2024, compared to 7.7
at December 31, 2023.
Financial and Operational
- Adjusted for the impact of realized gain (loss) on equity
securities, increased FFO per unit (1) to $0.31 for the third quarter of 2024, compared to
$0.25 for the third quarter of 2023,
and increased AFFO per unit (1) to $0.21 for the third quarter of 2024, compared to
$0.13 for the third quarter of
2023.
- Adjusted for the impact of realized gain (loss) on equity
securities, reported a conservative AFFO payout ratio
(1) of 71.4% for the third quarter of 2024, compared to
115.4% for the third quarter of 2023.
- Reported portfolio occupancy of 87.3% (89.2% including
commitments) at September 30, 2024,
compared to 89.5% at June 30,
2024.
- Renewals totalling 146,979 square feet and new leases totalling
161,804 square feet commenced during the third quarter of
2024.
- Weighted-average rental rate on renewals that commenced during
the third quarter of 2024 increased 2.5%.
(1) Represents a non-GAAP measure, ratio or other
supplementary financial measure. Refer to the Notice with
Respect to Non-GAAP & Supplementary Financial Measures
Disclosure.
STRATEGIC REVIEW
On August 2, 2023, Artis's Board
of Trustees (the "Board") established a Special Committee to
initiate a strategic review process to consider and evaluate
alternatives that may be available to the REIT to unlock and
maximize value for unitholders.
On September 11, 2023, the Board
announced that the Special Committee retained BMO Nesbitt Burns
Inc. to provide financial advisory services to the REIT and Special
Committee in connection with the strategic review process.
Since the announcement of the strategic review, Artis has
completed or entered into unconditional sale agreements for
approximately $1.1 billion of assets
(in line with the REIT's IFRS values) on terms that were acceptable
to the REIT. This includes $192.2
million of office assets, $247.1
million of retail assets and $648.6
million of industrial assets.
As described above, the Board remains committed to pursuing
strategic alternatives that may be available to the REIT to unlock
and maximize value for unitholders, including pursuing near-term
opportunities available to Artis to enhance and grow NAV per
unit.
There can be no assurance that the strategic review process will
result in the REIT pursuing any further transactions. The REIT has
not set a timetable for completion of this process and will
disclose further developments as it determines appropriate or
necessary.
BALANCE SHEET AND LIQUIDITY
The REIT's balance sheet metrics are as follows:
|
September
30,
|
|
December
31,
|
|
2024
|
|
2023
|
|
|
|
|
|
|
Total investment
properties
|
$
2,301,280
|
|
$
3,066,841
|
Unencumbered
assets
|
1,205,751
|
|
1,567,001
|
NAV per unit
(1)
|
13.77
|
|
13.96
|
Total Debt to GBV
(1)
|
39.8 %
|
|
50.9 %
|
Total Debt to Adjusted
EBITDA (1)
|
5.4
|
|
7.7
|
Adjusted EBITDA
interest coverage ratio (1)
|
2.37
|
|
1.93
|
Unencumbered assets to
unsecured debt (1)
|
2.79
|
|
1.62
|
|
|
|
|
|
|
(1) Represents a
non-GAAP measure, ratio or other supplementary financial
measure. Refer to the Notice with Respect to Non-GAAP &
Supplementary Financial Measures Disclosure.
|
At September 30, 2024, Artis had
$46.3 million of cash on hand and
$680.0 million available on its
revolving credit facilities. Under the terms of the revolving
credit facilities, the REIT must maintain certain financial
covenants which limit the total borrowing capacity of the revolving
credit facilities to $445.5
million.
Liquidity and capital resources may be impacted by financing
activities, portfolio acquisition, disposition and development
activities or debt repayments occurring subsequent to September 30, 2024.
FINANCIAL AND OPERATIONAL RESULTS
|
Three months
ended
September 30,
|
|
|
Nine months
ended
September 30,
|
|
$000's, except per
unit amounts
|
2024
|
|
2023
|
%
Change
|
|
2024
|
|
2023
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
66,369
|
|
$
80,412
|
(17.5) %
|
|
$ 231,518
|
|
$ 254,945
|
(9.2) %
|
Net operating
income
|
34,091
|
|
43,737
|
(22.1) %
|
|
125,536
|
|
138,665
|
(9.5) %
|
Net loss
|
(11,635)
|
|
(137,516)
|
(91.5) %
|
|
(17,991)
|
|
(245,231)
|
(92.7) %
|
Total comprehensive
(loss) income
|
(27,794)
|
|
(109,017)
|
(74.5) %
|
|
6,446
|
|
(248,129)
|
(102.6) %
|
Distributions per
common unit
|
0.15
|
|
0.15
|
— %
|
|
0.45
|
|
0.45
|
— %
|
|
|
|
|
|
|
|
|
|
|
FFO (1)
(2)
|
$
27,262
|
|
$
29,501
|
(7.6) %
|
|
$
82,193
|
|
$
93,264
|
(11.9) %
|
FFO per unit - diluted
(1) (2)
|
0.26
|
|
0.27
|
(3.7) %
|
|
0.77
|
|
0.82
|
(6.1) %
|
FFO payout ratio
(1) (2)
|
57.7 %
|
|
55.6 %
|
2.1 %
|
|
58.4 %
|
|
54.9 %
|
3.5 %
|
|
|
|
|
|
|
|
|
|
|
AFFO (1)
(2)
|
$
16,659
|
|
$
16,640
|
0.1 %
|
|
$
48,066
|
|
$
54,580
|
(11.9) %
|
AFFO per unit - diluted
(1) (2)
|
0.16
|
|
0.15
|
6.7 %
|
|
0.45
|
|
0.48
|
(6.2) %
|
AFFO payout ratio
(1) (2)
|
93.8 %
|
|
100.0 %
|
(6.2) %
|
|
100.0 %
|
|
93.8 %
|
6.2 %
|
(1) Represents a
non-GAAP measure, ratio or other supplementary financial
measure. Refer to the Notice with Respect to Non-GAAP &
Supplementary Financial Measures Disclosure.
|
(2) The REIT also
calculates FFO and AFFO, adjusted for the impact of the realized
gain (loss) on equity securities. Refer to FFO and AFFO section of
Artis's Q3-24 MD&A.
|
Adjusted for the impact of realized gain (loss) on equity
securities, FFO per unit (1) and AFFO per unit
(1) were $0.31 and
$0.21, respectively, for the third
quarter of 2024, compared to $0.25
and $0.13, respectively, for the
third quarter of 2023. Adjusted for the impact of realized gain
(loss) on equity securities, Artis reported a conservative AFFO
payout ratio (1) of 71.4% for the third quarter of 2024,
compared to 115.4% for the third quarter of 2023.
Artis reported portfolio occupancy of 87.3% (89.2% including
commitments) at September 30, 2024,
compared to 89.5% at June 30,
2024. Weighted-average rental rate on renewals that commenced
during the third quarter of 2024 increased 2.5%.
Artis's portfolio has a stable lease expiry profile with 50.4%
of gross leasable area expiring in 2028 or later. Information
about Artis's lease expiry profile is as follows:
|
Current
vacancy
|
|
Monthly
tenants
|
|
2024
|
|
2025
|
|
2026
|
|
2027
|
|
2028
&
later
|
|
Total
portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiring square
footage
|
12.7 %
|
|
0.6 %
|
|
3.8 %
|
|
10.0 %
|
|
13.5 %
|
|
9.0 %
|
|
50.4 %
|
|
100.0 %
|
In-place
rents
|
N/A
|
|
N/A
|
|
$ 19.54
|
|
$ 17.55
|
|
$ 16.62
|
|
$ 16.63
|
|
$ 16.37
|
|
$
16.71
|
Market rents
|
N/A
|
|
N/A
|
|
$ 17.36
|
|
$ 16.80
|
|
$ 16.13
|
|
$ 16.09
|
|
$ 15.74
|
|
$
16.03
|
UPCOMING WEBCAST AND CONFERENCE CALL
A conference call with management will be held on Friday, November 8, 2024, at 12:00 p.m. CT (1:00 p.m.
ET). In order to parrticipate, please dial 1-437-900-0527 or
1-888-510-2154. You will be required to identify yourself and the
organization on whose behalf you are participating.
Alternatively, you may access the simultaneous webcast by
following the link from our website at
https://www.artisreit.com/investor-link/conference-calls/. Prior
to the webcast, you may follow the link to confirm you have the
right software and system requirements.
If you cannot participate on Friday,
November 8, 2024, a replay of the conference call will be
available by dialing 1-289-819-1450 or 1-888-660-6345 and entering
passcode 77094#. The replay will be available until Sunday, December 8, 2024. The webcast will be
archived 24 hours after the end of the conference call and will be
accessible for 90 days.
CAUTIONARY STATEMENTS
This press release contains forward-looking statements within
the meaning of applicable Canadian securities laws. For this
purpose, any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements.
These forward-looking statements include, among others, statements
with respect to potential sales of retail, office and industrial
assets, the REIT's NCIB and its objective to pursue various
opportunities available to the REIT to grow NAV per unit and the
strategies to pursue such objective. Without limiting the
foregoing, the words "outlook", "objective", "expects",
"anticipates", "intends", "estimates", "projects", "believes",
"plans", "seeks", and similar expressions or variations of such
words and phrases suggesting future outcomes or events, or which
state that certain actions, events or results ''may'', ''would'',
"should" or ''will'' occur or be achieved are intended to identify
forward-looking statements. Such forward-looking information
reflects management's current beliefs and is based on information
currently available to management.
Forward-looking statements are based on a number of factors and
assumptions which are subject to numerous risks and uncertainties,
which have been used to develop such statements, but which may
prove to be incorrect. Although Artis believes that the
expectations reflected in the forward-looking statements are
reasonable, it cannot guarantee future results, levels of activity,
performance or achievement since such expectations are inherently
subject to significant business, economic, competitive, political
and social uncertainties and contingencies. Assumptions have been
made regarding, among other things: the general stability of the
economic and political environment in which Artis operates,
treatment under governmental regulatory regimes, securities laws
and tax laws, the ability of Artis and its service providers to
obtain and retain qualified staff, equipment and services in a
timely and cost efficient manner, currency, exchange and interest
rates, global economics and financial markets.
Artis is subject to significant risks and uncertainties which
may cause the actual results, performance or achievements of the
REIT to be materially different from any future results,
performance or achievements expressed or implied in these
forward-looking statements. Such risk factors include, but are not
limited to, tax matters, credit, market, currency, operational,
liquidity and funding risks, real property ownership, geographic
concentration, current economic conditions, strategic initiatives,
pandemics and other public health events, debt financing, interest
rate fluctuations, foreign currency, tenants, SIFT rules, other
tax-related factors, illiquidity, competition, reliance on key
personnel, future property transactions, general uninsured losses,
dependence on information technology systems, cyber security,
environmental matters and climate change, land and air rights
leases, public markets, market price of common units, changes in
legislation and investment eligibility, availability of cash flow,
fluctuations in cash distributions, nature of units and legal
rights attaching to units, preferred units, debentures, dilution,
unitholder liability, failure to obtain additional financing,
potential conflicts of interest, developments, trustees and risks
and uncertainties regarding strategic alternatives including the
terms of their availability, whether they will be available at all
and the effects of their implementation.
For more information on the risks, uncertainties and assumptions
that could cause Artis's actual results to materially differ from
current expectations, refer to the section entitled "Risk Factors"
of Artis's 2023 Annual Information Form for the year ended
December 31, 2023, the section
entitled "Risk and Uncertainties" of Artis's Q3-24 MD&A, as
well as Artis's other public filings, available on SEDAR+ at
www.sedarplus.ca.
Artis cannot assure investors that actual results will be
consistent with any forward-looking statements and Artis assumes no
obligation to update or revise such forward-looking statements to
reflect actual events or new circumstances other than as required
by applicable securities laws. All forward-looking statements
contained in this press release are qualified by this
cautionary statement.
NOTICE WITH RESPECT TO NON-GAAP & SUPPLEMENTARY FINANCIAL
MEASURES DISCLOSURE
In addition to reported IFRS measures, certain non-GAAP and
supplementary financial measures are commonly used by Canadian real
estate investment trusts as an indicator of financial performance.
"GAAP" means the generally accepted accounting principles described
by the CPA Canada Handbook - Accounting, which are applicable as at
the date on which any calculation using GAAP is to be made. Artis
applies IFRS, which is the section of GAAP applicable to publicly
accountable enterprises.
Non-GAAP measures and ratios include Funds From Operations
("FFO"), Adjusted Funds from Operations ("AFFO"), FFO per Unit,
AFFO per Unit, FFO Payout Ratio, AFFO Payout Ratio, FFO Adjusted
for Impact of Realized Gain (Loss) on Equity Securities, AFFO
Adjusted for Impact of Realized Gain (Loss) on Equity Securities,
FFO Adjusted for Impact of Realized Gain (Loss) on Equity
Securities per Unit, AFFO Adjusted for Impact of Realized Gain
(Loss) on Equity Securities per Unit, FFO Payout Ratio Adjusted for
Impact of Realized Gain (Loss) on Equity Securities, AFFO Payout
Ratio Adjusted for Impact of Realized Gain (Loss) on Equity
Securities, NAV per Unit, Total Debt to GBV, Adjusted EBITDA
Interest Coverage Ratio and Total Debt to Adjusted EBITDA.
Supplementary financial measures includes unencumbered assets to
unsecured debt.
Management believes that these measures are helpful to investors
because they are widely recognized measures of Artis's performance
and provide a relevant basis for comparison among real estate
entities.
These non-GAAP and supplementary financial measures are not
defined under IFRS and are not intended to represent financial
performance, financial position or cash flows for the period, nor
should any of these measures be viewed as an alternative to net
income, cash flow from operations or other measures of financial
performance calculated in accordance with IFRS.
The above measures are not standardized financial measures under
the financial reporting framework used to prepare the financial
statements of Artis. Readers should be further cautioned that
the above measures as calculated by Artis may not be comparable to
similar measures presented by other issuers. Refer to the Notice
With Respect to Non-GAAP & Supplementary Financial Measures
Disclosure of Artis's Q3-24 MD&A, which is incorporated by
reference herein, for further information (available on SEDAR+ at
www.sedarplus.ca or Artis's website at www.artisreit.com).
The reconciliation for each non-GAAP measure or ratio and other
supplementary financial measures included in this Press Release is
outlined below.
NAV per Unit
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Unitholders'
equity
|
$
1,614,126
|
|
$ 1,716,332
|
Less face value of
preferred equity
|
(182,062)
|
|
(197,951)
|
|
|
|
|
NAV attributable to
common unitholders
|
1,432,064
|
|
1,518,381
|
|
|
|
|
Total number of diluted
units outstanding:
|
|
|
|
Common
units
|
102,984,651
|
|
107,950,866
|
Restricted
units
|
602,960
|
|
477,077
|
Deferred
units
|
439,635
|
|
323,224
|
|
|
|
|
|
104,027,246
|
|
108,751,167
|
|
|
|
|
NAV per unit
|
$
13.77
|
|
$
13.96
|
Total Debt to GBV
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Total assets
|
$
2,843,897
|
|
$
3,735,030
|
Add: accumulated
depreciation
|
12,681
|
|
11,786
|
|
|
|
|
Gross book
value
|
2,856,578
|
|
3,746,816
|
|
|
|
|
Secured mortgages and
loans
|
685,349
|
|
911,748
|
Preferred shares
liability
|
946
|
|
928
|
Carrying value of
debentures
|
199,835
|
|
199,630
|
Credit
facilities
|
249,779
|
|
794,164
|
|
|
|
|
Total debt
|
$
1,135,909
|
|
$
1,906,470
|
|
|
|
|
Total debt to
GBV
|
39.8 %
|
|
50.9 %
|
Unencumbered Assets to Unsecured Debt
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Unencumbered
assets
|
$
1,205,751
|
|
$ 1,567,001
|
Unencumbered assets in
properties held under joint venture arrangements
|
48,938
|
|
47,243
|
|
|
|
|
Total unencumbered
assets
|
1,254,689
|
|
1,614,244
|
|
|
|
|
Senior unsecured
debentures
|
199,835
|
|
199,630
|
Unsecured credit
facilities
|
249,779
|
|
794,164
|
|
|
|
|
Total unsecured
debt
|
$
449,614
|
|
$
993,794
|
|
|
|
|
Unencumbered assets to
unsecured debt
|
2.79
|
|
1.62
|
Adjusted EBITDA Interest Coverage Ratio
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss
|
$ (11,635)
|
|
$
(137,516)
|
|
$ (17,991)
|
|
$
(245,231)
|
Add
(deduct):
|
|
|
|
|
|
|
|
Tenant
inducements amortized to revenue
|
6,192
|
|
6,026
|
|
19,201
|
|
18,418
|
Straight-line rent
adjustments
|
125
|
|
(714)
|
|
(670)
|
|
(2,045)
|
Depreciation of
property and equipment
|
283
|
|
314
|
|
875
|
|
915
|
Net loss from equity
accounted investments
|
16,566
|
|
49,728
|
|
70,505
|
|
55,581
|
Distributions from
equity accounted investments
|
1,070
|
|
1,017
|
|
2,715
|
|
2,973
|
Interest
expense
|
23,030
|
|
29,095
|
|
86,295
|
|
89,060
|
Strategic review
expenses
|
363
|
|
179
|
|
1,258
|
|
179
|
Fair value loss on
investment properties
|
43,326
|
|
87,675
|
|
30,889
|
|
224,483
|
Fair value (gain) loss
on financial instruments
|
(24,563)
|
|
22,727
|
|
(19,869)
|
|
53,931
|
Foreign currency
translation (gain) loss
|
(2,035)
|
|
2,485
|
|
4,390
|
|
(3,052)
|
Income tax expense
(recovery)
|
92
|
|
(1,228)
|
|
(2,585)
|
|
(8,672)
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
52,814
|
|
59,788
|
|
175,013
|
|
186,540
|
|
|
|
|
|
|
|
|
Interest
expense
|
23,030
|
|
29,095
|
|
86,295
|
|
89,060
|
Add
(deduct):
|
|
|
|
|
|
|
|
Amortization of
financing costs
|
(720)
|
|
(865)
|
|
(2,358)
|
|
(2,604)
|
Amortization of above-
and below-market mortgages, net
|
—
|
|
230
|
|
—
|
|
694
|
|
|
|
|
|
|
|
|
Adjusted interest
expense
|
$
22,310
|
|
$
28,460
|
|
$
83,937
|
|
$
87,150
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
interest coverage ratio
|
2.37
|
|
2.10
|
|
2.09
|
|
2.14
|
Total Debt to Adjusted EBITDA
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Secured mortgages and
loans
|
$
685,349
|
|
$
911,748
|
Preferred shares
liability
|
946
|
|
928
|
Carrying value of
debentures
|
199,835
|
|
199,630
|
Credit
facilities
|
249,779
|
|
794,164
|
|
|
|
|
Total debt
|
1,135,909
|
|
1,906,470
|
|
|
|
|
Quarterly Adjusted
EBITDA
|
52,814
|
|
61,952
|
Annualized Adjusted
EBITDA
|
211,256
|
|
247,808
|
|
|
|
|
Total Debt to Adjusted
EBITDA
|
5.4
|
|
7.7
|
FFO and AFFO
FFO and AFFO
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss
|
$ (11,635)
|
|
$
(137,516)
|
|
$ (17,991)
|
|
$
(245,231)
|
Add
(deduct):
|
|
|
|
|
|
|
|
Tenant inducements
amortized to revenue
|
6,192
|
|
6,026
|
|
19,201
|
|
18,418
|
Incremental leasing
costs
|
560
|
|
524
|
|
1,604
|
|
1,818
|
Distributions on
preferred shares treated as interest expense
|
63
|
|
62
|
|
188
|
|
186
|
Remeasurement component
of unit-based compensation
|
1,166
|
|
(461)
|
|
755
|
|
(1,399)
|
Strategic review
expenses
|
363
|
|
179
|
|
1,258
|
|
179
|
Adjustments for equity
accounted investments
|
17,146
|
|
52,257
|
|
74,588
|
|
62,481
|
Fair value loss on
investment properties
|
43,326
|
|
87,675
|
|
30,889
|
|
224,483
|
Fair value (gain) loss
on financial instruments
|
(24,563)
|
|
22,727
|
|
(19,869)
|
|
53,931
|
Foreign currency
translation (gain) loss
|
(2,035)
|
|
2,485
|
|
4,390
|
|
(3,052)
|
Deferred income tax
recovery
|
(86)
|
|
(1,295)
|
|
(3,041)
|
|
(9,196)
|
Preferred unit
distributions
|
(3,235)
|
|
(3,162)
|
|
(9,779)
|
|
(9,354)
|
|
|
|
|
|
|
|
|
FFO
|
$
27,262
|
|
$
29,501
|
|
$
82,193
|
|
$
93,264
|
|
|
|
|
|
|
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
Amortization of
recoverable capital expenditures
|
$
(1,703)
|
|
$
(1,790)
|
|
$
(5,109)
|
|
$
(5,418)
|
Straight-line rent
adjustments
|
125
|
|
(714)
|
|
(670)
|
|
(2,045)
|
Non-recoverable
property maintenance reserve
|
(360)
|
|
(550)
|
|
(1,160)
|
|
(1,800)
|
Leasing costs
reserve
|
(7,200)
|
|
(7,500)
|
|
(22,200)
|
|
(22,900)
|
Adjustments for equity
accounted investments
|
(1,465)
|
|
(2,307)
|
|
(4,988)
|
|
(6,521)
|
|
|
|
|
|
|
|
|
AFFO
|
$
16,659
|
|
$
16,640
|
|
$
48,066
|
|
$
54,580
|
FFO and AFFO, Adjusted for Impact of Realized Gain (Loss) on
Equity Securities
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
FFO
|
$
27,262
|
|
$
29,501
|
|
$
82,193
|
|
$
93,264
|
Add
(deduct):
|
|
|
|
|
|
|
|
Realized gain (loss) on
equity securities
|
5,181
|
|
(1,922)
|
|
5,415
|
|
(20,683)
|
|
|
|
|
|
|
|
|
FFO, adjusted for
impact of realized gain (loss) on equity securities
|
$
32,443
|
|
$
27,579
|
|
$
87,608
|
|
$
72,581
|
|
|
|
|
|
|
|
|
AFFO
|
$
16,659
|
|
$
16,640
|
|
$
48,066
|
|
$
54,580
|
Add
(deduct):
|
|
|
|
|
|
|
|
Realized gain (loss) on
equity securities
|
5,181
|
|
(1,922)
|
|
5,415
|
|
(20,683)
|
|
|
|
|
|
|
|
|
AFFO, adjusted for
impact of realized gain (loss) on equity securities
|
$
21,840
|
|
$
14,718
|
|
$
53,481
|
|
$
33,897
|
FFO and AFFO Per Unit
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Basic units
|
104,302,734
|
|
109,216,628
|
|
106,078,360
|
|
112,422,202
|
Add:
|
|
|
|
|
|
|
|
Restricted
units
|
602,960
|
|
484,368
|
|
542,824
|
|
437,958
|
Deferred
units
|
438,669
|
|
283,317
|
|
408,870
|
|
260,554
|
|
|
|
|
|
|
|
|
Diluted
units
|
105,344,363
|
|
109,984,313
|
|
107,030,054
|
|
113,120,714
|
FFO and AFFO per Unit
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
FFO per
unit:
|
|
|
|
|
|
|
|
Basic
|
$
0.26
|
|
$
0.27
|
|
$
0.77
|
|
$
0.83
|
Diluted
|
0.26
|
|
0.27
|
|
0.77
|
|
0.82
|
|
|
|
|
|
|
|
|
AFFO per
unit:
|
|
|
|
|
|
|
|
Basic
|
$
0.16
|
|
$
0.15
|
|
$
0.45
|
|
$
0.49
|
Diluted
|
0.16
|
|
0.15
|
|
0.45
|
|
0.48
|
FFO and AFFO Per Unit, Adjusted for Impact of Realized Gain
(Loss) on Equity Securities
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
FFO, adjusted for
impact of realized gain (loss) on equity securities per
unit:
|
|
|
|
|
|
|
|
Basic
|
$
0.31
|
|
$
0.25
|
|
$
0.83
|
|
$
0.65
|
Diluted
|
0.31
|
|
0.25
|
|
0.82
|
|
0.64
|
|
|
|
|
|
|
|
|
AFFO, adjusted for
impact of realized gain (loss) on equity securities per
unit:
|
|
|
|
|
|
|
|
Basic
|
$
0.21
|
|
$
0.13
|
|
$
0.50
|
|
$
0.30
|
Diluted
|
0.21
|
|
0.13
|
|
0.50
|
|
0.30
|
FFO and AFFO Payout Ratios
FFO and AFFO Payout Ratios
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Distributions per
common unit
|
$
0.15
|
|
$
0.15
|
|
$
0.45
|
|
$
0.45
|
FFO per unit -
diluted
|
0.26
|
|
0.27
|
|
0.77
|
|
0.82
|
|
|
|
|
|
|
|
|
FFO payout
ratio
|
57.7 %
|
|
55.6 %
|
|
58.4 %
|
|
54.9 %
|
|
|
|
|
|
|
|
|
Distributions per
common unit
|
$
0.15
|
|
$
0.15
|
|
$
0.45
|
|
$
0.45
|
AFFO per unit -
diluted
|
0.16
|
|
0.15
|
|
0.45
|
|
0.48
|
|
|
|
|
|
|
|
|
AFFO payout
ratio
|
93.8 %
|
|
100.0 %
|
|
100.0 %
|
|
93.8 %
|
FFO and AFFO Payout Ratios, Adjusted for Impact of Realized
Gain (Loss) on Equity Securities
|
Three months
ended
|
Nine months
ended
|
|
September
30,
|
September
30,
|
|
2024
|
|
2023
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Distributions per
common unit
|
$
0.15
|
|
$
0.15
|
$
0.45
|
|
$
0.45
|
FFO per unit -
diluted
|
0.31
|
|
0.25
|
0.82
|
|
0.64
|
|
|
|
|
|
|
|
FFO payout
ratio
|
48.4 %
|
|
60.0 %
|
54.9 %
|
|
70.3 %
|
|
|
|
|
|
|
|
Distributions per
common unit
|
$
0.15
|
|
$
0.15
|
$
0.45
|
|
$
0.45
|
AFFO per unit -
diluted
|
0.21
|
|
0.13
|
0.50
|
|
0.30
|
|
|
|
|
|
|
|
AFFO payout
ratio
|
71.4 %
|
|
115.4 %
|
90.0 %
|
|
150.0 %
|
ABOUT ARTIS REAL ESTATE INVESTMENT TRUST
Artis is a diversified Canadian real estate investment trust
with a portfolio of industrial, office and retail properties in
Canada and the United
States. Artis's vision is to become a best-in-class real
estate asset management and investment platform focused on value
investing.
SOURCE Artis Real Estate Investment Trust