CALGARY,
AB, Feb. 20, 2025 /PRNewswire/ - Boardwalk
Real Estate Investment Trust (TSX: BEI.UN)
SUMMARY HIGHLIGHTS FOR THE THREE AND TWELVE-MONTH PERIODS
ENDED DECEMBER 31, 2024
- STRONG FINANCIAL PERFORMANCE
FOR THE 3 MONTH PERIOD ENDED DECEMBER 31, 2024
-
- Funds From Operations ("FFO") of $1.08 per Unit(1)(2); an increase of
12.5% from Q4 2023
- Profit of $65.9 million
- Net Operating Income ("NOI") of $99.0
million; an increase of 12.6% from Q4 2023
- Same Property(3) Net Operating Income ("Same
Property NOI") of $98.0 million; an
increase of 11.0% from Q4 2023
- Operating Margin of 63.7%; 170 basis point ("bps") improvement
from Q4 2023
FOR
THE 12 MONTH PERIOD ENDED DECEMBER 31,
2024
-
- FFO per Unit(1)(2) of $4.18 ; an increase of 16.1% from the same period
a year ago
- Profit of $588.2 million
- NOI of $382.3 million; an
increase of 14.8% from the same period a year ago
- Operating Margin of 63.4%; 240 bps improvement from the same
period a year ago
- Same Property NOI of $380.4
million; an increase of 13.0% from the same period a year
ago
- SAME PROPERTY RENTAL REVENUE GROWTH IN Q4 2024
- Q4 2024 same property sequential quarterly rental revenue
growth of 1.3% from the prior quarter
- Occupied rent of $1,524 in
December of 2024, a $31 improvement
from September 2024 and $136 improvement from December 2023
- Q4 2024 same property rental revenue growth of 8.2% from a year
ago
- Occupancy of 98.0% in Q4 2024; a decrease of 89 basis points
from Q4 2023
- HIGH QUALITY AFFORDABLE HOUSING REMAINS IN DEMAND
- Rents in Alberta remain some
of the most affordable amongst major cities in Canada
- The Trust has cumulatively re-invested in common area
improvements representing 70% of its portfolio since 2017,
improving portfolio quality and resilience across market
conditions
- February 2025 preliminary
occupancy of 97.8%
- CAPITAL ALLOCATION
- Subsequent to year end, completed the sale of the previously
announced 390-unit disposition in Edmonton, Alberta for a total sale price of
$80 million (approximately
$58.3 million after repayment of
existing mortgages)
- Tactically re-deployed $39.1
million under the Trust's normal course issuer bid at a
volume weighted average price of $64.11 in December
2024 and subsequent to year end
- STRONG AND FLEXIBLE BALANCE SHEET
- Approximately $368.2 million of
total available liquidity at the end of the quarter
- 96% of Boardwalk's mortgages carry CMHC-insurance
- Unitholders' Equity of $4.8
billion
- Fair value capitalization rate of 5.12%, an increase of 7 bps
from Q4 2023
- Net Asset Value increase to $93.68 per Unit(1)(2), primarily a
result of higher market rental rates in the Trust's non-price
controlled markets as compared to same period in the prior
year
- Debt to EBITDA of 10.1x compared to 11.0x for the year ended
December 31, 2023
- Debt to Total Assets of 40.6% compared to 43.2% for the year
ended December 31, 2023
- INTRODUCTION OF 2025 FINANCIAL GUIDANCE
- FFO range of $4.25 to
$4.55 per Unit(1)(2)
- Same Property NOI growth range of +4.0% to +8.0%
- 12.5% INCREASE TO REGULAR MONTHLY DISTRIBUTION TO
$1.62 PER TRUST UNIT ON AN ANNUALIZED
BASIS CONFIRMED FOR THE MONTHS OF MARCH, APRIL, AND MAY
2025
(1) Please refer to the section
titled "Presentation of Non-GAAP Measures" in this news release for
more information.
|
(2)
Boardwalk REIT's units (the "Trust Units") trade on the Toronto
Stock Exchange ("TSX") under the trading symbol 'BEI.UN'.
Additionally, the Trust has 4,415,000 special voting units issued
to holders of "Class B Units" of Boardwalk REIT Limited Partnership
("LP Class B Units" and, together with the Trust Units, the
"Units"), each of which also has a special voting unit in the
REIT.
|
(3) Same
property figures exclude un-stabilized properties (properties which
have been owned for less than 24 months) and sold
assets.
|
Boardwalk Real Estate Investment Trust ("Boardwalk", the "REIT"
or the "Trust") today announced its financial results for the
fourth quarter of 2024.
Sam Kolias; Chairman and Chief
Executive Officer of Boardwalk REIT commented:
"We are pleased to report on another very strong quarter and
year with significant growth in Net Operating Income and Funds from
Operations per Unit. Our FFO per Unit of $4.18 adds to our track record of performing with
purpose for our Resident Members and Unitholders. We took
significant strides in 2024 in improving the strength of our
balance sheet. During the year, the Trust reduced its Debt to Total
Assets to 40.6% from 43.2% in the prior year, while Debt to EBITDA
improved to 10.1x from 11.0x on a trailing 12-month basis.
The foundation for resilient and strong performance remains in
place for 2025. Demand for affordable housing is omnipresent across
our markets and our growing cash flow provides a means to further
compound growth through re-investment in our communities. We are
pairing this additional cash flow with our capital recycling
initiatives, through the disposition of select non-core
communities, to expand the reach of our love always into new
communities that will further enhance value for Resident Members
and Unitholders. As of the beginning of February, same property
portfolio occupancy has reached 97.8%, a reflection of our team's
resident-focused approach and the strength of our operating
platform. As affordability remains paramount for Canadians, our
average occupied rent of $1,524
offers an exceptional value proposition for Resident Members.
Our outlook remains positive for the year ahead. As the market
adjusts to immigration levels that are more balanced from a
historical perspective, our significant presence in some of the
most affordable self-regulated markets in Canada, quality of our communities and unique
value proposition positions the Trust for resilient performance
throughout 2025."
FOURTH QUARTER FINANCIAL HIGHLIGHTS
$ millions, except
per Unit amounts
|
Highlights of the
Trust's Fourth Quarter 2024 Financial Results
|
|
3 Months Dec. 31,
2024
|
3 Months Dec. 31,
2023
|
%
Change
|
12 Months Dec. 31,
2024
|
12 Months Dec. 31,
2023
|
%
Change
|
Operational
Highlights
|
|
|
|
|
|
|
Rental
Revenue
|
$155.6
|
$141.9
|
9.6 %
|
$603.3
|
$545.7
|
10.6 %
|
Same Property Rental
Revenue
|
$152.1
|
$140.5
|
8.2 %
|
$591.5
|
$541.9
|
9.2 %
|
Net Operating Income
("NOI")
|
$99.0
|
$87.9
|
12.6 %
|
$382.3
|
$333.0
|
14.8 %
|
Same Property
NOI
|
$98.0
|
$88.3
|
11.0 %
|
$380.4
|
$336.8
|
13.0 %
|
Operating Margin
(1)
|
63.7 %
|
62.0 %
|
|
63.4 %
|
61.0 %
|
|
Same Property Operating
Margin
|
64.4 %
|
62.8 %
|
|
64.3 %
|
62.2 %
|
|
|
|
|
|
|
|
|
Financial
Highlights
|
|
|
|
|
|
|
Funds From Operations
("FFO") (2)(3)
|
$58.5
|
$48.9
|
19.7 %
|
$225.8
|
$181.4
|
24.5 %
|
Adjusted Funds From
Operations ("AFFO") (2)(3)
|
$50.8
|
$40.2
|
26.3 %
|
$192.3
|
$149.1
|
29.0 %
|
Profit
|
$65.9
|
$173.1
|
-61.9 %
|
$588.2
|
$666.1
|
-11.7 %
|
FFO per Unit
(3)
|
$1.08
|
$0.96
|
12.5 %
|
$4.18
|
$3.60
|
16.1 %
|
AFFO per Unit
(3)
|
$0.94
|
$0.79
|
19.0 %
|
$3.56
|
$2.96
|
20.3 %
|
|
|
|
|
|
|
|
Regular Distributions
Declared (Trust Units & LP Class B Units)
|
$19.4
|
$15.0
|
28.9 %
|
$75.2
|
$58.3
|
28.8 %
|
Regular Distributions
Declared Per Unit (Trust Units & LP Class B Units)
|
$0.360
|
$0.293
|
22.9 %
|
$1.035
|
$0.863
|
19.9 %
|
FFO Payout Ratio
(3)
|
33.1 %
|
30.8 %
|
|
33.3 %
|
32.2 %
|
|
Same Property Apartment
Suites
|
|
|
|
33,722
|
33,264
|
|
Non-Same Property
Apartment Suites (4)
|
|
|
|
683
|
582
|
|
Total Apartment
Suites
|
|
|
|
34,405
|
33,846
|
|
(1)
Operating margin is calculated by dividing NOI by rental revenue
allowing management to assess the percentage of rental revenue
which generated profit.
|
(2)
This is a non-GAAP financial measure.
|
(3)
Please refer to the section titled "Presentation of Non-GAAP
Measures" in this news release for more information.
|
(4)
Includes 183 suites related to the Trust's joint venture in
Brampton, Ontario which is accounted for as an equity accounted
investment.
|
In Q4 2024, same property operating margin increased compared to
the same period in the prior year, as the Trust's same property
rental revenue growth remained strong. The Trust anticipates
further improvement in its FFO in 2025 due to revenue growth and
execution on its controllable expense initiatives.
Continued Highlights
of the Trust's Fourth Quarter 2024 Financial Results
|
|
|
|
|
|
Dec. 31,
2024
|
Dec. 31,
2023
|
Equity
|
|
|
|
|
|
|
Unitholders'
equity
|
|
|
|
|
$4,836,809
|
$4,320,072
|
Net Asset
Value
|
|
|
|
|
|
|
Net asset value
(1)(2)
|
|
|
|
|
$5,047,029
|
$4,553,515
|
Net asset value ("NAV")
per Unit (2)
|
|
|
|
|
$93.68
|
$84.41
|
Liquidity, Debt and
Distributions
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
|
$122,408
|
|
Unused credit
facilities
|
|
|
|
|
$245,800
|
|
Total Available
Liquidity
|
|
|
|
|
$368,208
|
|
Total mortgage
principal outstanding
|
|
|
|
|
$3,410,173
|
$3,446,801
|
Debt to
EBITDA(1)(2)
|
|
|
|
|
10.08
|
11.02
|
Debt to Total
Assets(1)(2)
|
|
|
|
|
40.6 %
|
43.2 %
|
Interest Coverage Ratio
(Rolling 4 quarters)
|
|
|
|
|
2.95
|
2.83
|
(1)
|
This is a non-GAAP
financial measure.
|
(2)
|
Please refer to the
section titled "Presentation of Non-GAAP Measures" in this news
release for more information.
|
The Trust's fair value of its investment properties as at
December 31, 2024, decreased slightly
from the prior quarter, mainly as a result of the Trust
incorporating some its 2025 budgeted amounts for non-controllable
expense items during the quarter. The Trust also increased the
stabilized vacancy assumption in certain markets to reflect more
balanced conditions from a supply and demand perspective. These
adjustments were partially offset by higher rents. As compared to
the prior year, the Trust's fair value of investment properties
increased mainly as a result of higher market rents and lower
incentives. The Trust's stabilized capitalization rate ("Cap Rate")
increased to 5.12% for Q4 2024 compared to 5.09% in the prior
quarter. The Cap Rate ranges utilized continue to be in-line with
recently published third party quarterly Cap Rate reports.
SOLID OPERATIONAL RESULTS
Portfolio Highlights
for the Fourth Quarter of 2024
|
|
|
Dec-24
|
|
Dec-23
|
|
Average Occupancy
(Quarter Average) (1)
|
|
98.02
|
%
|
|
98.91
|
%
|
|
|
|
|
|
Average Monthly Rent
(Period Ended)
|
$
|
1,491
|
|
$
|
1,375
|
|
Average Market Rent
(Period Ended) (2)
|
$
|
1,650
|
|
$
|
1,561
|
|
Average Occupied Rent
(Period Ended) (3)
|
$
|
1,524
|
|
$
|
1,388
|
|
|
|
|
|
|
Mark-to-Market Revenue
Gain (Period Ended) ($ millions)
|
$
|
50.2
|
|
$
|
68.6
|
|
Mark-to-Market Revenue
Gain Per Unit (Period Ended)
|
$
|
0.93
|
|
$
|
1.36
|
|
|
|
|
|
|
(1)Average
occupancy is adjusted to be on a same property basis.
|
(2)Market
rent is a component of rental revenue and is calculated as of the
first day of each month as the average rental revenue amount a
willing landlord might reasonably expect to receive, and a willing
tenant might reasonably expect to pay, for a tenancy, before
adjustments for other rental revenue items such as incentives,
vacancy loss, fees, specific recoveries, and revenue from
commercial tenants.
|
(3)Occupied
rent is a component of rental revenue and is calculated for
occupied suites as of the first day of each month as the average
rental revenue, adjusted for other rental revenue items such as
fees, specific recoveries, and revenue from commercial
tenants.
|
|
Jan-
24
|
Feb-
24
|
Mar-
24
|
Apr-
24
|
May-24
|
Jun-
24
|
Jul-
24
|
Aug-
24
|
Sep-
24
|
Oct-
24
|
Nov-
24
|
Dec-
24
|
Jan-
25
|
Feb-
25
|
Same Property
Portfolio
Occupancy
|
99.0 %
|
98.8 %
|
98.8 %
|
98.8 %
|
98.6 %
|
98.6 %
|
98.6 %
|
98.7 %
|
98.4 %
|
98.1 %
|
98.0 %
|
97.9 %
|
97.6 %
|
97.8 %
|
The Trust retained high occupancy during Q4 2024 by focusing on
retention and by leveraging its vertically-integrated operating
platform to limit time to complete unit turnovers. Average occupied
rent increased sequentially, and when compared to the same period a
year ago, as the Trust focuses on reducing or eliminating
incentives on lease renewals, leasing at market rents for new
leases and adjusting market rents where necessary.
For the fourth quarter of 2024, same property rental revenue
increased 8.2% while same property total rental expense increased
by 3.6%, resulting in same property NOI growth of 11.0% in
comparison to the same quarter prior year. Same property rental
expenses increased primarily due to higher wages and salaries from
inflation, as well as higher building repairs and maintenance,
utilities, and property taxes.
In Edmonton, NOI growth was
12.4% for the fourth quarter of 2024 compared to the same period in
the prior year. The overall growth was driven by lower incentives,
and higher market rents. The overall positive increase was
partially offset by higher wages and salaries due to higher
maintenance, landscaper and cleaner wages.
During the fourth quarter of 2024, lower incentives, along with
positive market rent adjustments supported Boardwalk's Calgary portfolio increase in same property
NOI of 11.2% in comparison to the same quarter prior year. The
positive revenue growth was partially offset by a slight increase
in total rental expenses.
Saskatchewan's market remains
strong with the Trust's portfolio realizing 11.8% same property NOI
growth in the fourth quarter of 2024 versus the same period last
year, as a result of strong same property revenue growth due to
lower incentives as well as market rent increases, partially offset
by higher wages and salaries, building repairs and maintenance,
utilities, and property taxes.
In Ontario, NOI growth was
10.2% in the fourth quarter of 2024 compared to the fourth quarter
of 2023. The mark-to-market opportunity on turnover contributed to
same property rental revenue growth of 5.9% while total rental
expense remained relatively consistent.
In Quebec, increases to
occupied rents resulted in a same property revenue increase of 5.1%
in comparison to the same quarter prior year while total rental
expenses remained relatively consistent, which resulted in same
property NOI growth of 8.0%.
In British Columbia, NOI growth
was 3.4% compared to the same period in prior year. The overall
growth was driven by same property rental revenue increase of 4.8%,
partially offset by increases in utilities and property taxes.
As shown in our guidance further in this release, Boardwalk
remains well positioned to deliver strong NOI growth in 2025.
Same Property Dec. 31
2024 - 3 M
|
# of Suites
|
|
% Rental
Revenue Growth
|
|
% Total Rental
Expenses Growth
|
|
% Net Operating
Income Growth
|
|
% of NOI
|
|
Edmonton
|
|
12,882
|
|
|
9.3
|
%
|
|
4.9
|
%
|
|
12.4
|
%
|
|
34.9
|
%
|
Calgary
|
|
6,266
|
|
|
8.3
|
%
|
|
2.0
|
%
|
|
11.2
|
%
|
|
24.5
|
%
|
Other
Alberta
|
|
1,936
|
|
|
9.4
|
%
|
|
8.2
|
%
|
|
10.2
|
%
|
|
4.9
|
%
|
Alberta
|
|
21,084
|
|
|
9.0
|
%
|
|
4.2
|
%
|
|
11.8
|
%
|
|
64.3
|
%
|
Quebec
|
|
6,000
|
|
|
5.1
|
%
|
|
(0.1)
|
%
|
|
8.0
|
%
|
|
16.2
|
%
|
Saskatchewan
|
|
3,505
|
|
|
10.7
|
%
|
|
8.6
|
%
|
|
11.8
|
%
|
|
11.1
|
%
|
Ontario
|
|
3,019
|
|
|
5.9
|
%
|
|
(0.6)
|
%
|
|
10.2
|
%
|
|
7.8
|
%
|
British
Columbia
|
|
114
|
|
|
4.8
|
%
|
|
10.8
|
%
|
|
3.4
|
%
|
|
0.6
|
%
|
|
|
33,722
|
|
|
8.2
|
%
|
|
3.6
|
%
|
|
11.0
|
%
|
|
100.0
|
%
|
Same Property Dec. 31
2024 - 12 M
|
# of Suites
|
|
% Rental
Revenue Growth
|
|
% Total Rental
Expenses Growth
|
|
% Net Operating
Income Growth
|
|
% of NOI
|
|
Edmonton
|
|
12,882
|
|
|
10.3
|
%
|
|
3.7
|
%
|
|
15.2
|
%
|
|
34.7
|
%
|
Calgary
|
|
6,266
|
|
|
10.4
|
%
|
|
2.0
|
%
|
|
14.5
|
%
|
|
24.5
|
%
|
Other
Alberta
|
|
1,936
|
|
|
10.5
|
%
|
|
2.6
|
%
|
|
16.1
|
%
|
|
4.9
|
%
|
Alberta
|
|
21,084
|
|
|
10.4
|
%
|
|
3.1
|
%
|
|
15.0
|
%
|
|
64.1
|
%
|
Quebec
|
|
6,000
|
|
|
5.6
|
%
|
|
1.9
|
%
|
|
7.6
|
%
|
|
16.5
|
%
|
Saskatchewan
|
|
3,505
|
|
|
10.4
|
%
|
|
2.4
|
%
|
|
15.0
|
%
|
|
11.0
|
%
|
Ontario
|
|
3,019
|
|
|
5.7
|
%
|
|
4.1
|
%
|
|
6.8
|
%
|
|
7.8
|
%
|
British
Columbia
|
|
114
|
|
|
4.8
|
%
|
|
(2.5)
|
%
|
|
6.7
|
%
|
|
0.6
|
%
|
|
|
33,722
|
|
|
9.2
|
%
|
|
2.9
|
%
|
|
13.0
|
%
|
|
100.0
|
%
|
STRONG LIQUIDITY POSITION
In the fourth quarter of 2024, Boardwalk renewed $186.4 million of its maturing mortgages at a
weighted average interest rate of 3.92% while extending the term of
these mortgages by an average of 5.5 years.
In 2025, the Trust anticipates $565.5
million of mortgages payable maturing with an average
in-place interest rate of 2.44% and will continue to renew these
mortgages as they mature. Current market 5 and 10-year CMHC
financing rates are estimated to be approximately 3.70% and 4.05%,
respectively. To date, the Trust has renewed or forward-locked
the interest rate on $57.0 million or
10.1% of its maturing mortgages in 2025 at an average interest rate
of 3.78% and an average term of 5.9 years. The Trust remains
well-positioned with a laddered maturity schedule within its
mortgage program, a disciplined capital allocation program and
continued access to CMHC funding, which decreases the renewal risk
on its existing mortgages.
CAPITAL ALLOCATION
The Trust continues to utilize its cheapest source of capital,
internally generated cash flow, to further compound returns for
Unitholders while improving its communities for residents through
re-investment into its value-add capital program. In 2024, the
Trust's FFO of $225.8 million grew
significantly year-over-year and more than covered its investment
in capital assets (value-add and maintenance capital) of
$133.4 million and distributions of
$75.1 million (includes B units),
which is a key differentiator for the Trust within the Canadian
multi-family REIT environment. As re-iterated below with the
introduction of 2025 financial guidance, the Trust is confident
that it will continue to grow its cash flows in 2025.
The Trust remained prudent in its capital deployment initiatives
in 2024. Early in the year, the Trust repaid its portion of the
construction line for 45 Railroad which had an interest rate of
approximately 6.6% at the time. From an external growth
perspective, the Trust continues to capitalize on its relationships
and disciplined approach to source opportunistic acquisitions that
are accretive to FFO per unit and Net Asset Value per unit over the
short to medium term. During 2024, the Trust completed the
acquisition of the newly-built The Circle community in Calgary, Alberta, Dawson Landing in Chestermere, Alberta and also removed
conditions on the acquisition of the Elbow 5 Eight community in
Calgary, Alberta, which is
expected to close in Q1 2025. The acquisitions strategically
increase the scale of the Trust's portfolio in rapidly growing
regions where it has an existing presence, improve the overall
quality of its portfolio while providing accretion to Unitholders.
In 2024, the Trust also re-implemented its capital recycling
program to source additional capital through the disposition of
non-core communities. Subsequent to the end of 2024, the Trust
closed on the disposition of three communities in Edmonton, Alberta totaling 390 units for net
proceeds of approximately $58.3
million.
In November 2024,
the Trust renewed its Normal Course Issuer Bid ("NCIB") to enable
it to tactically capitalize on significant disconnects between its
unit price and the value of its own high-quality portfolio. In
December 2024 and subsequent to year
end, the Trust re-deployed $39.1
million into its NCIB at an average weighted price of
$64.11. Management viewed this as an
attractive entry point, repurchasing units at an implied going-in
cap rate in excess of 6.0% for its own high-quality portfolio,
which compares very favorably to opportunities available in the
private market. In allocating capital to unit repurchases,
management takes into account a number of considerations including
implied returns of repurchasing its own units, long-term strategic
vision, its current cash position, impact on leverage, opportunity
set available for external re-deployment, and overall trading
liquidity implications.
As part of its long-term growth strategy, the Trust maintains a
selective development pipeline in order to incrementally improve
the quality and breadth of its product offering over time and scale
up in supply-constrained markets that are difficult to access.
During 2024, the Trust progressed on the construction of its Aspire
development in View Royal, British
Columbia which is anticipated to deliver in 2025. The Trust
also made progress in re-plenishing its future development pipeline
in irreplaceable locations through the acquisitions of its
Marda Loop site, The Brenda and two
additional properties in Calgary,
Alberta for a total consideration of approximately
$17.0 million.
2025 FINANCIAL GUIDANCE
As is customary with its fourth quarter disclosure, The Trust is
introducing its 2025 outlook and financial guidance.
The Trust's current outlook is for affordable housing to remain
in high demand across the Canadian multi-family landscape. While
the Trust anticipates more balanced conditions in 2025 from a
supply and demand perspective, the value proposition for resident
members from a quality, affordability and operating platform
perspective positions the Trust well for strong and resilient
performance.
Overall, the Trust is providing its 2025 financial guidance as
follows:
|
2025
Guidance
|
2024
Actual
|
Same Property NOI
Growth
|
+4.0% to
8.0%
|
13.0 %
|
FFO Per Unit
(2)
|
$4.25 to
$4.55
|
$4.18
|
AFFO Per Unit
(2)(3)
|
$3.62 to
$3.92
|
$3.56
|
(1)
|
This is a Non-GAAP
financial measure.
|
(2)
|
Please refer to the
section titled "Presentation of Non-GAAP Measures" in this news
release for more information.
|
(3)
|
Utilizing a Maintenance
CAPEX expenditure of $998/suite/year in 2025 and $977/suite/year in
2024.
|
The reader is cautioned that this information is forward-looking
and actual results may vary from those forecasted. The Trust
reviews the assumptions used to derive its forecast quarterly, and
based on this review, may adjust its outlook accordingly.
FOURTH QUARTER REGULAR MONTHLY DISTRIBUTION
ANNOUNCEMENT
Consistent with our FFO growth in 2024 and, as forecasted in
2025, The Trust has confirmed an increase to its monthly cash
distribution for the months of March, April, and May 2025 to $0.1350 monthly ($1.62 on an annualized basis), an increase of
12.5%:
Month
|
Per
Unit
|
|
Annualized
|
|
Record
Date
|
Distribution
Date
|
March 2025
|
$
|
0.1350
|
|
$
|
1.62
|
|
31-Mar-25
|
15-Apr-25
|
April 2025
|
$
|
0.1350
|
|
$
|
1.62
|
|
30-Apr-25
|
15-May-25
|
May 2025
|
$
|
0.1350
|
|
$
|
1.62
|
|
30-May-25
|
16-Jun-25
|
In line with Boardwalk's distribution policy of maximum
re-investment, the Trust's payout ratio remains conservative at
33.1% of Q4 2024 FFO; and 33.3% of the last 12 months
FFO.
Boardwalk's regular monthly distribution provides a stable and
attractive yield for the Trust's Unitholders.
ESG REPORT
The Trust is committed to environmental, social and governance
("ESG") objectives and initiatives, including working towards
reducing greenhouse gas emissions and electricity and natural gas
consumption, water conservation, waste minimization, and a
continued focus on governance and oversight. The Trust looks
forward to publishing its sixth annual ESG report in May. The
Trust's latest ESG report, along with the Annual report, is
available digitally on Boardwalk's website.
FINANCIAL INFORMATION
Boardwalk produces quarterly financial statements and
management's discussion and analysis that provides detailed
information regarding the Trust's activities during the quarter.
Financial information is available on Boardwalk's investor website
at www.bwalk.com/investors.
TELECONFERENCE ON FOURTH QUARTER 2024 FINANCIAL
RESULTS
Boardwalk invites you to participate in the teleconference that
will be held to discuss these results tomorrow (February 21, 2025) at 1:00
pm Eastern Time (11:00 am Mountain
Time). Senior management will speak to the period's results
and provide an update. Presentation materials will be made
available on Boardwalk's investor website at
www.bwalk.com/investors prior to the call.
Teleconference: To join the conference call without
operator assistance, you may register and enter your phone number
at https://emportal.ink/403w1ey to receive an instant automated
call back.
Alternatively, you can also dial direct to be entered into the
call by an operator using the traditional conference call
instructions below.
The telephone numbers for the conference are 437-900-0527
(local/international callers) or toll-free 1-888-510-2154 (within
North America).
Note: Please provide the operator with the below Conference Call
ID or Topic when dialing in to the call. Conference ID:
32369
Topic: Boardwalk Real Estate Investment Trust, 2024 Fourth
Quarter Results
Webcast: Investors will be able to listen to the
call and view Boardwalk's slide presentation by visiting
www.bwalk.com/investors prior to the start of the call.
An information page will be provided for any software needed and
system requirements. The webcast and slide presentation will
also be available at:
Boardwalk REIT Fourth Quarter Results Webcast Link
Replay: An audio recording of the teleconference will be
available on the Trust's website: www.bwalk.com/investors.
CORPORATE PROFILE
Boardwalk REIT strives to be Canada's friendliest community provider and
the first choice in multi-family communities to work, invest, and
call home with our Boardwalk Family Forever. Providing homes in
more than 200 communities, with approximately 34,000 residential
suites totaling over 29 million net rentable square feet, Boardwalk
has a proven long-term track record of building better communities,
where love always livestm. Our three-tiered and
distinct brands: Boardwalk Living, Boardwalk Communities, and
Boardwalk Lifestyle, cater to a large diverse demographic and has
evolved to capture the life cycle of all Resident Members.
Boardwalk's disciplined approach to capital allocation,
acquisition, development, purposeful re-positioning, and management
of apartment communities allows the Trust to provide its brand of
community across Canada creating
exceptional Resident Member experiences. Differentiated by its peak
performance culture, Boardwalk is committed to delivering
exceptional service, product quality and experience to our Resident
Members who reward us with high retention and market leading
operating results, which in turn, lead to higher free cash flow and
investment returns, stable monthly distributions, and value
creation for all our stakeholders.
Boardwalk REIT's Trust Units are listed on the Toronto Stock
Exchange, trading under the symbol BEI.UN. Additional
information about Boardwalk REIT can be found on the Trust's
website at www.bwalk.com/investors.
PRESENTATION OF NON-GAAP MEASURES
Non-GAAP Financial Measures
Boardwalk believes non-GAAP financial measures
are meaningful and useful measures of real estate organizations
operating performance, however, are not measures defined by
IFRS® Accounting Standards, as issued by the
International Accounting Standards Board ("IFRS Accounting
Standards"). As they do not have standardized meanings prescribed
by IFRS Accounting Standards, they therefore may not be comparable
to similar measurements presented by other entities and should not
be construed as an alternative to IFRS Accounting Standards defined
measures. Below are the non-GAAP financial measures referred
to in this news release.
Funds From Operations
The IFRS Accounting Standards measurement most
comparable to FFO is profit. Boardwalk REIT considers FFO to
be an appropriate measurement of the performance of a publicly
listed multi-family residential entity as it is the most widely
used and reported measure of real estate investment trust
performance. Profit includes items such as fair value changes
of investment property that are subject to market conditions and
capitalization rate fluctuations which are not representative of
recurring operating performance. Consistent with REALPAC, we
define FFO as adjustments to profit for fair value gains or losses,
distributions on the LP Class B Units, gains or losses on the sale
of the Trust's investment properties, depreciation, deferred income
tax, and certain other non-cash adjustments, if any, but after
deducting the principal repayment on lease liabilities and adding
the principal repayment on lease receivable. The
reconciliation from profit under IFRS Accounting Standards to FFO
can be found below. The Trust uses FFO to assess operating
performance and its distribution paying capacity, determine the
level of Associate incentive-based compensation, and decisions
related to investment in capital assets. To facilitate a
clear understanding of the combined historical operating results of
Boardwalk REIT, management of the Trust believes FFO should be
considered in conjunction with profit as presented in the condensed
consolidated interim financial statements for the three and twelve
months ended December 31, 2024 and 2023.
FFO
Reconciliation
|
3 Months
|
|
3 Months
|
|
% Change
|
|
12 Months
|
|
12 Months
|
|
% Change
|
|
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
|
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
|
|
(In $000's, except per
Unit amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
|
$
|
65,924
|
|
$
|
173,130
|
|
|
|
$
|
588,218
|
|
$
|
666,099
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(1)
|
|
-
|
|
|
(68)
|
|
|
|
|
-
|
|
|
(886)
|
|
|
|
Loss on sale of
asset
|
|
-
|
|
|
928
|
|
|
|
|
-
|
|
|
928
|
|
|
|
Fair value losses
(gains), net
|
|
3,357
|
|
|
(127,849)
|
|
|
|
|
(359,888)
|
|
|
(494,877)
|
|
|
|
Fair value gain from
equity accounted investment
|
|
(13,830)
|
|
|
-
|
|
|
|
|
(13,830)
|
|
|
-
|
|
|
|
LP Class B Unit
distributions
|
|
1,603
|
|
|
1,309
|
|
|
|
|
6,235
|
|
|
5,169
|
|
|
|
Deferred tax (recovery)
expense
|
|
(12)
|
|
|
6
|
|
|
|
|
70
|
|
|
75
|
|
|
|
Depreciation
|
|
2,327
|
|
|
2,244
|
|
|
|
|
8,318
|
|
|
7,921
|
|
|
|
Principal repayments on
lease liabilities
|
|
(826)
|
|
|
(803)
|
|
|
|
|
(3,275)
|
|
|
(3,397)
|
|
|
|
Principal repayments on
lease receivable
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
321
|
|
|
|
FFO
|
$
|
58,543
|
|
$
|
48,897
|
|
|
19.7
|
%
|
$
|
225,848
|
|
$
|
181,353
|
|
|
24.5
|
%
|
FFO per Unit
|
$
|
1.08
|
|
$
|
0.96
|
|
|
12.5
|
%
|
$
|
4.18
|
|
$
|
3.60
|
|
|
16.1
|
%
|
(1)
Other income is comprised of capital gains from investment
income.
|
Adjusted Funds From Operations
Similar to FFO, the IFRS Accounting Standards
measurement most comparable to AFFO is profit. Boardwalk REIT
considers AFFO to be an appropriate measurement of a publicly
listed multi-family residential entity as it measures the economic
performance after deducting for maintenance capital expenditures to
the existing portfolio of investment properties. AFFO is
determined by taking the amounts reported as FFO and deducting what
is commonly referred to as "Maintenance Capital Expenditures".
Maintenance Capital Expenditures are referred to as expenditures
that, by standard accounting definition, are accounted for as
capital in that the expenditure itself has a useful life in excess
of the current financial year and maintains the value of the
related assets. The reconciliation of AFFO can be found
below. The Trust uses AFFO to assess operating performance
and its distribution paying capacity, and decisions related to
investment in capital assets.
(000's)
|
3 Months
|
|
3 Months
|
|
12 Months
|
|
12 Months
|
|
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
FFO
|
$
|
58,543
|
|
$
|
48,897
|
|
$
|
225,848
|
|
$
|
181,353
|
|
Maintenance Capital
Expenditures
|
|
7,732
|
|
|
8,651
|
|
|
33,575
|
|
|
32,255
|
|
AFFO
|
$
|
50,811
|
|
$
|
40,246
|
|
$
|
192,273
|
|
$
|
149,098
|
|
Adjusted Real Estate Assets
The IFRS Accounting Standards measurement most
comparable to Adjusted Real Estate Assets is investment
properties. Adjusted Real Estate Assets is comprised of
investment properties, equity accounted investments, investment
properties related to assets held for sale, loan receivable, and
cash and cash equivalents. Adjusted Real Estate Assets is
useful in summarizing the real estate assets owned by the Trust and
it is used in the calculation of NAV, which management of the Trust
believes is a useful measure in estimating the entity's
value. The reconciliation from Investment Properties under
IFRS Accounting Standards to Adjusted Real Estate Assets can be
found on the following page, under NAV.
Adjusted Real Estate Debt
The IFRS Accounting Standards measurement most
comparable to Adjusted Real Estate Debt is total mortgage principal
outstanding. Adjusted Real Estate Debt is comprised of total
mortgage principal outstanding, mortgages payable to related to
assets held for sale, total lease liabilities attributable to land
leases, and construction loan payable. It is useful in
summarizing the Trust's debt which is attributable to its real
estate assets and is used in the calculation of NAV, which
management of the Trust believes is a useful measure in estimating
the entity's value. The reconciliation from total mortgage
principal outstanding under IFRS Accounting Standards to Adjusted
Real Estate Debt can be found below under NAV.
Net Asset Value
The IFRS Accounting Standards measurement most
comparable to NAV is Unitholders' Equity. With real estate
entities, NAV is the total value of the entity's investment
properties, equity accounted investment, investment properties
related to assets held for sale, loan receivable, and cash and cash
equivalents, minus the total value of the entity's debt. The
Trust determines NAV by taking Adjusted Real Estate Assets and
subtracting Adjusted Real Estate Debt, which management of the
Trust believes is a useful measure in estimating the entity's
value. The reconciliation from Unitholders' Equity under IFRS
Accounting Standards to Net Asset Value is below.
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
Investment
properties
|
$
|
8,238,024
|
|
$
|
7,702,214
|
|
Equity accounted
investment
|
|
52,984
|
|
|
39,758
|
|
Investment properties
related to assets held for sale
|
|
79,920
|
|
|
-
|
|
Loan
receivable
|
|
58,170
|
|
|
-
|
|
Cash and cash
equivalents
|
|
122,408
|
|
|
331,204
|
|
Adjusted Real Estate
Assets
|
$
|
8,551,506
|
|
$
|
8,073,176
|
|
|
|
|
|
|
Total mortgage
principal outstanding
|
$
|
(3,410,173)
|
|
$
|
(3,446,801)
|
|
Mortgages payable
related to assets held for sale
|
|
(21,645)
|
|
|
-
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(71,181)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
-
|
|
Adjusted Real Estate
Debt
|
$
|
(3,504,477)
|
|
$
|
(3,519,661)
|
|
|
|
|
|
|
Net Asset
Value
|
$
|
5,047,029
|
|
$
|
4,553,515
|
|
Net Asset Value per
Unit
|
$
|
93.68
|
|
$
|
84.41
|
|
Reconciliation of
Unitholders' Equity to Net Asset Value
|
Dec. 31,
2024
|
|
Dec. 31,
2023
|
|
Unitholders'
equity
|
$
|
4,836,809
|
|
$
|
4,320,072
|
|
Total Assets
|
|
(8,626,490)
|
|
|
(8,141,876)
|
|
Investment
properties
|
|
8,238,024
|
|
|
7,702,214
|
|
Equity accounted
investment
|
|
52,984
|
|
|
39,758
|
|
Investment properties
related to assets held for sale
|
|
79,920
|
|
|
-
|
|
Loan
receivable
|
|
58,170
|
|
|
-
|
|
Cash and cash
equivalents
|
|
122,408
|
|
|
331,204
|
|
Total
Liabilities
|
|
3,789,681
|
|
|
3,821,804
|
|
Total mortgage
principal outstanding
|
|
(3,410,173)
|
|
|
(3,446,801)
|
|
Mortgages payable
related to assets held for sale
|
|
(21,645)
|
|
|
-
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(71,181)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
-
|
|
Net Asset Value
(1)
|
$
|
5,047,029
|
|
$
|
4,553,515
|
|
(1)
|
Total lease liability
attributable to land leases is a component of lease liabilities as
calculated in accordance with IFRS Accounting Standards.
|
Non-GAAP Ratios
The discussion below outlines the non-GAAP ratios
used by the Trust. Each non-GAAP ratio has a non-GAAP
financial measure as one or more of its components, and, as a
result, do not have standardized meanings prescribed by IFRS
Accounting Standards and therefore may not be comparable to similar
financial measurements presented by other entities. Non-GAAP
financial measures should not be construed as alternatives to IFRS
Accounting Standards defined measures.
FFO per Unit, AFFO per Unit, and NAV per Unit
FFO per Unit includes the non-GAAP financial measure FFO as a
component in the calculation. The Trust uses FFO per Unit to
assess operating performance on a per Unit basis, as well as
determining the level of Associate incentive-based
compensation.
AFFO per Unit includes the non-GAAP financial measure AFFO as a
component in the calculation. The Trust uses AFFO per Unit to
assess operating performance on a per Unit basis and its
distribution paying capacity.
NAV per Unit includes the non-GAAP financial measure NAV as a
component in the calculation. Management of the Trust
believes it is a useful measure in estimating the entity's value on
a per Unit basis, which an investor can compare to the entity's
Trust Unit price which is publicly traded to help with investment
decisions.
FFO per Unit and AFFO per Unit, are calculated by
taking the non-GAAP ratio's corresponding non-GAAP financial
measure and dividing by the weighted average Trust Units
outstanding for the period on a fully diluted basis, which assumes
conversion of the LP Class B Units and vested deferred units
determined in the calculation of diluted per Trust Unit amounts in
accordance with IFRS Accounting Standards.
NAV per Unit is calculated as NAV divided by the Trust Units
outstanding as at the reporting date on a fully diluted basis which
assumes conversion of the LP Class B Units and vested deferred
units outstanding.
FFO per Unit Future Financial Guidance
FFO per Unit Future Financial Guidance is calculated as FFO
Future Financial Guidance divided by the estimated weighted average
Trust Units and LP Class B Units outstanding throughout the
year. Boardwalk REIT considers FFO per Unit Future
Financial Guidance to be an appropriate measurement of the
estimated future financial performance based on information
currently available to management of the Trust at the date of this
news release.
AFFO per Unit Future Financial Guidance
AFFO per Unit Future Financial Guidance is calculated as AFFO
Future Financial Guidance divided by the estimated weighted average
Trust Units and LP Class B Units outstanding throughout the
year. Boardwalk REIT considers AFFO per Unit Future Financial
Guidance to be an appropriate measurement of the estimated future
profitability based on information currently available to
management of the Trust at the date of this news release.
FFO Payout Ratio
FFO Payout Ratio represents the REIT's ability to pay
distributions. This non-GAAP ratio is computed by dividing
regular distributions paid on the Trust Units and LP Class B Units
by the non-GAAP financial measure of FFO.
CAUTIONARY STATEMENTS REGARDING FORWARD-LOOKING
STATEMENTS
Information in this news release that is not
current or historical factual information may constitute
forward-looking statements and information (collectively,
"forward-looking statements") within the meaning of securities
laws. The use of any of the words "expect", "anticipate",
"may", "will", "should", "believe", "intend" and similar
expressions are intended to identify forward-looking
statements. Forward-looking statements contained in this
press release include Boardwalk's financial guidance for fiscal
2025, Boardwalk's ability to accelerate organic growth in 2025,
expected distributions for March
2025, April 2025, and
May 2025, expectations regarding
mortgages payable maturing and its intention to renew these
mortgages, Boardwalk's commitment to its capital allocation
strategy, accretive capital recycling opportunities, strengthening
its long-term development plan in Victoria, BC, and Boardwalk's commitment to
ESG initiatives. Implicit in these forward-looking statements,
particularly in respect of Boardwalk's objectives for its current
and future periods, Boardwalk's strategies to achieve those
objectives, as well as statements with respect to management's
beliefs, plans, estimates, assumptions, intentions, and similar
statements concerning anticipated future events, results,
circumstances, performance or expectations are estimates and
assumptions subject to risks and uncertainties, including those
described in its Management's Discussion & Analysis of
Boardwalk under the heading "Risks and Risk Management", which
could cause Boardwalk's actual results to differ materially from
the forward-looking statements contained in this news release.
Specifically, Boardwalk has made assumptions surrounding the impact
of economic conditions in Canada
and globally, Boardwalk's future growth potential, prospects and
opportunities, interest costs, access to equity and debt capital
markets to fund (at acceptable costs), the future growth program to
enable the Trust to refinance debts as they mature, the
availability of purchase opportunities for growth in Canada, the impact of accounting principles
under IFRS Accounting Standards, general industry conditions and
trends, changes in laws and regulations including, without
limitation, changes in tax laws, increased competition, the
availability of qualified personnel, fluctuations in foreign
exchange or interest rates, and stock market volatility. These
assumptions, although considered reasonable by the Trust at the
time of preparation, may prove to be incorrect.
This news release also contains future-oriented financial
information and financial outlook information (collectively "FOFI")
about Boardwalk's same property NOI growth, FFO per Unit, and AFFO
per Unit guidance for fiscal 2024. Boardwalk has included the FOFI
for the purpose of providing further information about the Trust's
anticipated future business operation.
For more exhaustive information on the risks and
uncertainties in respect of forward-looking statements and FOFI you
should refer to Boardwalk's Management's Discussion & Analysis
and Annual Information Form for the year ended December 31, 2024 under the headings "Risks and
Risk Management" and "Challenges and Risks", respectively, which
are available at www.sedarplus.ca. Forward-looking statements and
FOFI contained in this news release are made as of the date of this
news release and are based on Boardwalk's current estimates,
expectations and projections, which Boardwalk believes are
reasonable as of the current date. You should not place undue
importance on forward-looking statements or FOFI and should not
rely upon forward-looking statements or FOFI as of any other
date. Except as required by applicable law, Boardwalk
undertakes no obligation to publicly update or revise any
forward-looking statement or FOFI, whether a result of new
information, future events, or otherwise.
View original
content:https://www.prnewswire.com/news-releases/boardwalk-reit-reports-strong-results-for-2024--increases-distribution-by-12-5-and-introduces-guidance-for-2025--302381905.html
SOURCE Boardwalk Real Estate Investment Trust