TORONTO, May 14, 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 months ended March 31,
2024.
Q1 2024 HIGHLIGHTS:
- Net operating income decreased by 3.2% compared to Q1 2023
primarily due to $460.4 million of
property sales between January 1,
2023 and March 31, 2024.
- Same-Property net operating income (cash basis)(1)
increased by 1.4% compared to Q1 2023 driven by various factors
across H&R's operating segments:
- Residential 3.2 % Strong operating results from
properties in gateway cities
- Industrial 5.1 % Higher rent and occupancy
- Office (3.7 %) Lower occupancy primarily from
properties advancing through rezoning
- Retail 5.7 % Increase in occupancy at River Landing
Miami
- Funds From Operations ("FFO") per Unit(2) was
$0.30 per Unit compared to
$0.31 per Unit in Q1 2023. The REIT's
payout ratio as a % of FFO(2) was 50.5% compared to
48.4% in Q1 2023 .
- Overall portfolio occupancy was 96.4% at March 31, 2024.
- Unitholders' equity per Unit was $20.18 and Net Asset Value ("NAV") per
Unit(2) was $21.05 at
March 31, 2024.
- Liquidity was in excess of $805
million at March 31,
2024.
- Unencumbered assets(3) to unsecured
debt(3) coverage was 2.2x as at March 31, 2024.
- As at March 31, 2024, properties
sold or under contract to be sold in 2024 total $411.7 million.
- H&R's proforma March 31, 2024
real estate assets at the REIT's proportionate
share(1)(4) post closing of the real estate assets held
for sale is as follows:
(1)
|
These are non-GAAP
measures. Refer to the "Non-GAAP Measures" section of this
news release.
|
(2)
|
These are non-GAAP
ratios. Refer to the "Non-GAAP Measures" section of this
news release.
|
(3)
|
Unencumbered assets are
investment properties and properties under development without
encumbrances for mortgages or lines of credit. Unsecured debt
includes debentures payable, unsecured term loans and unsecured
lines of credit.
|
(4)
|
Excludes the Bow and
100 Wynford, which were legally sold in October 2021 and August
2022, respectively.
|
(5)
|
Includes six office
real estate assets advancing through the rezoning and
intensification process to be developed into residential
properties.
|
FINANCIAL HIGHLIGHTS
|
March
31
|
December 31
|
|
2024
|
2023
|
Total assets (in
thousands)
|
$10,874,352
|
$10,777,643
|
Debt to total assets
per the REIT's Financial Statements(1)
|
34.7 %
|
34.2 %
|
Debt to total assets at
the REIT's proportionate share(1)(2)
|
44.5 %
|
44.0 %
|
Debt to Adjusted EBITDA
at the REIT's proportionate share(1)(2)(3)
|
8.8
|
8.5
|
Unitholders' equity (in
thousands)
|
$5,283,580
|
$5,192,375
|
Units outstanding (in
thousands)
|
261,880
|
261,868
|
Exchangeable units
outstanding (in thousands)
|
17,974
|
17,974
|
Unitholders' equity per
Unit
|
$20.18
|
$19.83
|
NAV per
Unit(2)
|
$21.05
|
$20.75
|
|
Three months ended
March 31
|
|
2024
|
2023
|
Rentals from investment
properties (in millions)
|
$209.5
|
$218.3
|
Net operating
income (in millions)
|
$94.2
|
$97.3
|
Same-Property net
operating income (cash basis) (in
millions)(4)
|
$128.3
|
$126.5
|
Net income from equity
accounted investments (in
millions)
|
$12.6
|
$9.9
|
Fair value adjustment
on real estate assets (in millions)
|
($44.2)
|
$85.0
|
Net income
(in millions)
|
$31.8
|
$94.8
|
FFO (in
millions)(4)
|
$83.1
|
$87.9
|
Adjusted funds from
operations ("AFFO") (in millions)(4)
|
$68.8
|
$73.7
|
Weighted average number
of Units and exchangeable units for FFO (in 000's)
|
279,847
|
283,892
|
FFO per basic and
diluted Unit(2)
|
$0.297
|
$0.310
|
AFFO per basic and
diluted Unit(2)
|
$0.246
|
$0.260
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
Payout ratio as a % of
FFO(2)
|
50.5 %
|
48.4 %
|
Payout ratio as a % of
AFFO(2)
|
61.0 %
|
57.7 %
|
(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.
|
SUMMARY OF SIGNIFICANT Q1
2024 ACTIVITY
2024 Net Operating Income Highlights:
|
Three months ended
March 31
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
% Change
|
Operating
Segment:
|
|
|
|
Same-Property net
operating income (cash basis) - Residential(1)
|
$42,340
|
$41,026
|
3.2 %
|
Same-Property net
operating income (cash basis) - Industrial(1)
|
17,386
|
16,535
|
5.1 %
|
Same-Property net
operating income (cash basis) - Office(1)
|
43,884
|
45,560
|
(3.7) %
|
Same-Property net
operating income (cash basis) - Retail(1)
|
24,691
|
23,367
|
5.7 %
|
Same-Property net
operating income (cash basis)(1)
|
128,301
|
126,488
|
1.4 %
|
Net operating income
(cash basis) from Transactions at the REIT's proportionate
share(1)(2)
|
29,527
|
36,791
|
(19.7) %
|
Realty taxes in
accordance with IFRIC 21 at the REIT's proportionate
share(1)(3)
|
(43,821)
|
(45,798)
|
4.3 %
|
Straight-lining of
contractual rent at the REIT's proportionate
share(1)
|
4,976
|
3,758
|
32.4 %
|
Net operating income
from equity accounted investments(1)
|
(24,796)
|
(23,939)
|
(3.6) %
|
Net operating
income per the REIT's Financial
Statements
|
$94,187
|
$97,300
|
(3.2) %
|
(1)
|
These are non-GAAP
measures. Refer to the "Non-GAAP Measures" section of this
news release.
|
(2)
|
Transactions includes
acquisitions, dispositions, and transfers of investment properties
to or from properties under development during the 15-month period
ended March 31, 2024.
|
(3)
|
Realty taxes in
accordance with IFRS Interpretations Committee Interpretation 21,
Levies ("IFRIC 21") relates to the timing of the liability
recognition for U.S. realty taxes. By excluding the impact of IFRIC
21, U.S. realty tax expenses are evenly matched with realty tax
recoveries received from tenants throughout the period.
|
Q1 2024 and Subsequent Transaction
Highlights
Property Dispositions
In December 2023, H&R
announced it had entered into an agreement to sell 25 Dockside
Drive for $232.5 million. The
property is an office property located directly on the waterfront
in downtown Toronto, comprising
479,437 square feet and is substantially leased to Corus
Entertainment. The sale closed in April
2024. The property was encumbered with a $60.0 million mortgage bearing interest at 4.9%,
which was repaid on closing. H&R used the remaining proceeds to
repay its lines of credit.
In March 2024, H&R sold two
automotive-tenanted retail properties in Georgia totalling 23,830 square feet for
approximately $10.3 million (U.S.
$7.7 million).
In March 2024, H&R sold two
vacant industrial properties and one single tenanted industrial
property which was occupied by a tenant on a month-to-month lease
in British Columbia, totalling
60,797 square feet for approximately $8.7
million, all at H&R's 50% ownership interest.
In March 2024, H&R sold a
155,552 square foot single tenanted industrial property in
Varennes, QC for approximately
$8.5 million, all at H&R's 50%
ownership interest. The property was sold to the tenant who
exercised its option to purchase.
In March 2024, H&R entered
into an agreement to sell its 50% ownership interest in 3777/3791
Kingsway, Burnaby, BC (the
"Kingsway Property") for $82.5
million. The Kingsway Property comprises 671,555 of office
space. The sale is expected to close in May
2024 and is subject to customary closing conditions.
In addition, a tenant exercised their option to purchase one
Canadian industrial property. Gross proceeds at H&R's 50%
ownership interest are expected to be $60.7
million and closing is expected to occur in Q4 2024. H&R
also entered into an agreement to sell its 100% ownership interest
in one U.S. industrial property for approximately U.S. $6.3 million and closing is expected to occur in
Q2 2024.
H&R continues to successfully execute on its strategic
repositioning plan with properties sold or under contract to be
sold in 2024 totalling approximately $411.7
million.
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 were
substantially complete and transferred from properties under
development to investment properties. The properties are fully
leased with annual contractual rental escalations, with both leases
commencing in February 2024 and
expiring in May 2036 and January 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 2023, H&R entered into a lease amendment with its
tenant at 6900 Maritz Drive in Mississauga, ON to terminate their lease in
December 2023. 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 122,413 square foot industrial building. The property was
transferred from investment properties to properties under
development during Q1 2024. Demolition of the existing office
building was completed in April 2024.
Construction has commenced and substantial completion is expected
in December 2024. As at March 31, 2024, the total development budget for
this property is approximately $43.6
million with costs remaining to complete the new building of
approximately $22.5 million.
U.S. Properties under Development
The REIT commenced construction on two U.S. residential
development properties in 2022. As at March
31, 2024, the total development budget for these two
properties is approximately $283.2
million (U.S. $209.8 million)
with costs remaining to complete of approximately $88.6 million (U.S. $65.6
million). Both properties are expected to be completed on
budget in the latter half of 2024.
Creation of Lantower Real Estate Development Trust
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 and raised U.S. $52.0 million of equity capital to acquire an
interest in and fund the development of two residential development
projects ("the Projects") in Florida that had been wholly-owned by a
subsidiary of the REIT. The Projects are expected to contain an
aggregate of 601 residential rental units. The REIT contributed the
Projects to a joint venture with the REDT in exchange for a 29.1%
ownership interest in the joint venture. The REIT will account for
its ownership interest in the Projects as an equity accounted
investment. The REDT will use the proceeds of the initial public
offering, together with debt financing to develop the assets,
commence lease-up and operate the Projects, and subsequently
achieve a liquidity event. H&R retains an option to acquire the
Projects. H&R will earn a development fee of 4% of the total
hard and soft costs of the Projects (excluding land and financing
costs) and 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.
Debt & Liquidity Highlights
In January 2024, H&R redeemed
all of its $350.0 million Series N
Senior Debentures, which bore interest at 3.369% per annum.
In February 2024, H&R
completed a private placement of $250.0
million Series T Senior Debentures, bearing interest at
5.457% and maturing February 28,
2029.
As at March 31, 2024, H&R had
cash and cash equivalents of $74.6
million, $730.7 million
available under its unused lines of credit and an unencumbered
property pool of approximately $4.3
billion.
MONTHLY DISTRIBUTIONS DECLARED
H&R today declared distributions for the months of May and
June scheduled as follows:
|
Distribution/Unit
|
Annualized
|
Record date
|
Distribution
date
|
May 2024
|
$0.05
|
$0.60
|
May 31, 2024
|
June 14,
2024
|
June 2024
|
$0.05
|
$0.60
|
June 28,
2024
|
July 15,
2024
|
CONFERENCE CALL AND WEBCAST
Management will host a conference call to discuss the financial
results of the REIT on Wednesday, May 15,
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 71315
followed by the "#" key. The telephone replay will be available
until Wednesday, May 22, 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 $10.9 billion as at
March 31, 2024. H&R REIT has
ownership interests in a North American portfolio comprised of
high-quality residential, industrial, office and retail properties
comprising over 26.9 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, Vancouver, 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 made or implied under the
heading "Summary of Significant Q1 2024 Activity" 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 ability to take
advantage of value-creating opportunities, the REIT's strategic
repositioning plan to surface significant value for unitholders,
H&R's strategy to grow its exposure to residential assets in
U.S. sunbelt and gateway cities, the sale of the Kingsway Property
and other 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, anticipated
square footage, future intensification opportunities, 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 effects of increased
inflation; debt markets continue to provide access to capital at a
reasonable cost, notwithstanding rising interest rates; 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 May 14, 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 months ended March 31, 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 months ended March
31, 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):
|
March 31,
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
|
$7,844,939
|
$2,192,927
|
$10,037,866
|
$7,811,543
|
$2,148,012
|
$9,959,555
|
Properties under
development
|
1,145,306
|
144,601
|
1,289,907
|
1,074,819
|
135,635
|
1,210,454
|
|
8,990,245
|
2,337,528
|
11,327,773
|
8,886,362
|
2,283,647
|
11,170,009
|
Equity accounted
investments
|
1,194,266
|
(1,194,266)
|
—
|
1,165,012
|
(1,165,012)
|
—
|
Assets classified as
held for sale
|
383,885
|
—
|
383,885
|
293,150
|
—
|
293,150
|
Other assets
|
231,373
|
21,629
|
253,002
|
369,008
|
21,866
|
390,874
|
Cash and cash
equivalents
|
74,583
|
32,727
|
107,310
|
64,111
|
36,933
|
101,044
|
|
$10,874,352
|
$1,197,618
|
$12,071,970
|
$10,777,643
|
$1,177,434
|
$11,955,077
|
Liabilities and
Unitholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Debt
|
$3,773,411
|
$1,121,215
|
$4,894,626
|
$3,686,833
|
$1,097,839
|
$4,784,672
|
Exchangeable
units
|
166,261
|
—
|
166,261
|
177,944
|
—
|
177,944
|
Deferred
Revenue
|
937,639
|
—
|
937,639
|
947,671
|
—
|
947,671
|
Deferred tax
liability
|
439,764
|
—
|
439,764
|
437,214
|
—
|
437,214
|
Accounts payable and
accrued liabilities
|
273,697
|
56,402
|
330,099
|
335,606
|
60,176
|
395,782
|
Non-controlling
interest
|
—
|
20,001
|
20,001
|
—
|
19,419
|
19,419
|
|
5,590,772
|
1,197,618
|
6,788,390
|
5,585,268
|
1,177,434
|
6,762,702
|
Unitholders'
equity
|
5,283,580
|
—
|
5,283,580
|
5,192,375
|
—
|
5,192,375
|
|
$10,874,352
|
$1,197,618
|
$12,071,970
|
$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):
|
March
31
|
December 31
|
|
2024
|
2023
|
Debt per the REIT's
Financial Statements
|
$3,773,411
|
$3,686,833
|
Debt - REIT's
proportionate share of equity accounted investments
|
1,121,215
|
1,097,839
|
Debt at the REIT's
proportionate share
|
4,894,626
|
4,784,672
|
|
|
|
(Figures below are
for the trailing 12 months)
|
|
|
Net income (loss)
per the REIT's Financial Statements
|
(1,320)
|
61,690
|
Net income from equity
accounted investments (within equity accounted
investments)
|
(310)
|
(426)
|
Finance costs -
operations
|
265,763
|
266,795
|
Fair value adjustments
on financial instruments and real estate assets
|
451,933
|
363,547
|
Loss on sale of real
estate assets, net of related costs
|
6,418
|
9,420
|
Income tax
recovery
|
(53,147)
|
(30,484)
|
Non-controlling
interest
|
1,447
|
1,254
|
Adjustments:
|
|
|
The Bow and 100 Wynford
non-cash rental income adjustments
|
(93,124)
|
(92,920)
|
Straight-lining of
contractual rent
|
(13,318)
|
(12,100)
|
IFRIC 21 - realty tax
adjustment
|
(1,977)
|
—
|
Fair value adjustment
to unit-based compensation
|
(6,952)
|
(5,134)
|
Adjusted EBITDA at
the REIT's proportionate share
|
$555,413
|
$561,642
|
Debt to Adjusted EBITDA
at the REIT's proportionate share
|
8.8
|
8.5
|
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
March 31, 2024
|
Three months ended
March 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
|
Rentals from investment
properties
|
$209,521
|
$37,975
|
$247,496
|
$218,295
|
$37,594
|
$255,889
|
Property operating
costs
|
(115,334)
|
(13,179)
|
(128,513)
|
(120,995)
|
(13,655)
|
(134,650)
|
Net operating
income
|
94,187
|
24,796
|
118,983
|
97,300
|
23,939
|
121,239
|
Net income (loss) from
equity accounted investments
|
12,550
|
(12,621)
|
(71)
|
9,896
|
(9,851)
|
45
|
Finance costs -
operations
|
(53,514)
|
(12,320)
|
(65,834)
|
(54,971)
|
(11,895)
|
(66,866)
|
Finance
income
|
2,346
|
115
|
2,461
|
1,757
|
60
|
1,817
|
Trust
expenses
|
(6,414)
|
(1,831)
|
(8,245)
|
(8,091)
|
(754)
|
(8,845)
|
Fair value adjustment
on financial instruments
|
18,890
|
(22)
|
18,868
|
(19,877)
|
300
|
(19,577)
|
Fair value adjustment
on real estate assets
|
(44,167)
|
2,340
|
(41,827)
|
84,991
|
13
|
85,004
|
Gain (loss) on sale of
real estate assets, net of related costs
|
866
|
10
|
876
|
(497)
|
(1,629)
|
(2,126)
|
Net income before
income taxes and non-controlling interest
|
24,744
|
467
|
25,211
|
110,508
|
183
|
110,691
|
Income tax (expense)
recovery
|
7,048
|
(103)
|
6,945
|
(15,706)
|
(12)
|
(15,718)
|
Net income before
non-controlling interest
|
31,792
|
364
|
32,156
|
94,802
|
171
|
94,973
|
Non-controlling
interest
|
—
|
(364)
|
(364)
|
—
|
(171)
|
(171)
|
Net income
|
31,792
|
—
|
31,792
|
94,802
|
—
|
94,802
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to net
income
|
98,578
|
—
|
98,578
|
(32,872)
|
—
|
(32,872)
|
Total comprehensive
income attributable to unitholders
|
$130,370
|
$—
|
$130,370
|
$61,930
|
$—
|
$61,930
|
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
March 31
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
Change
|
Rentals from investment
properties
|
$209,521
|
$218,295
|
($8,774)
|
Property operating
costs
|
(115,334)
|
(120,995)
|
5,661
|
Net operating
income per the REIT's Financial
Statements
|
94,187
|
97,300
|
(3,113)
|
Adjusted
for:
|
|
|
|
Net operating income
from equity accounted investments
|
24,796
|
23,939
|
857
|
Straight-lining of
contractual rent at the REIT's proportionate share
|
(4,976)
|
(3,758)
|
(1,218)
|
Realty taxes in
accordance with IFRIC 21 at the REIT's proportionate
share(1)
|
43,821
|
45,798
|
(1,977)
|
Net operating income
(cash basis) from Transactions at the REIT's proportionate
share
|
(29,527)
|
(36,791)
|
7,264
|
Same-Property net
operating income (cash basis)
|
$128,301
|
$126,488
|
$1,813
|
(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 three months ended March 31, 2024 is as follows: (i)
Residential: $26,916; (ii) Industrial: nil; (iii) Office: $10,324;
and (iv) Retail: $6,581.
|
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
|
March
31
|
December 31
|
(in thousands except
for per Unit amounts)
|
2024
|
2023
|
Unitholders'
equity
|
$5,283,580
|
$5,192,375
|
Exchangeable
units
|
166,261
|
177,944
|
Deferred tax
liability
|
439,764
|
437,214
|
Total
|
$5,889,605
|
$5,807,533
|
|
|
|
Units
outstanding
|
261,880
|
261,868
|
Exchangeable units
outstanding
|
17,974
|
17,974
|
Total
|
279,854
|
279,842
|
Unitholders' equity per
Unit(1)
|
$20.18
|
$19.83
|
NAV per Unit
|
$21.05
|
$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 per the REIT's
Financial Statements to FFO and AFFO (non-GAAP measures):
FFO AND
AFFO
|
Three Months ended
March 31
|
(in thousands of
Canadian dollars except per Unit amounts)
|
2024
|
2023
|
Net
income per the REIT's Financial
Statements
|
$31,792
|
$94,802
|
Realty taxes in
accordance with IFRIC 21
|
40,221
|
42,181
|
FFO adjustments from
equity accounted investments
|
1,272
|
4,933
|
Exchangeable unit
distributions
|
2,696
|
2,696
|
Fair value adjustments
on financial instruments and real estate assets
|
25,277
|
(65,114)
|
Fair value adjustment
to unit-based compensation
|
(522)
|
1,296
|
(Gain) loss on sale of
real estate assets, net of related costs
|
(866)
|
497
|
Deferred income tax
expense (recovery) applicable to U.S. Holdco
|
(7,387)
|
15,378
|
Incremental leasing
costs
|
615
|
587
|
The Bow and 100 Wynford
non-cash rental income and accretion adjustments
|
(10,032)
|
(9,364)
|
FFO
|
$83,066
|
$87,892
|
Straight-lining of
contractual rent
|
(4,829)
|
(3,624)
|
Rent amortization of
tenant inducements
|
1,130
|
1,123
|
Capital
expenditures
|
(8,583)
|
(9,232)
|
Leasing expenses and
tenant inducements
|
(215)
|
(760)
|
Incremental leasing
costs
|
(615)
|
(587)
|
AFFO adjustments from
equity accounted investments
|
(1,167)
|
(1,140)
|
AFFO
|
$68,787
|
$73,672
|
Basic and diluted
weighted average number of Units and exchangeable units (in
thousands of Units)(1)
|
279,847
|
283,892
|
FFO per basic and
diluted Unit
|
$0.297
|
$0.310
|
AFFO per basic and
diluted Unit
|
$0.246
|
$0.260
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
Payout ratio as a % of
FFO
|
50.5 %
|
48.4 %
|
Payout ratio as a % of
AFFO
|
61.0 %
|
57.7 %
|
(1)
|
For the three months
ended March 31, 2024 and 2023, included in the weighted average and
diluted weighted average number of Units are exchangeable units of
17,974,186 and 17,974,186, respectively.
|
Additional information regarding H&R is available at
www.hr-reit.com and on www.sedarplus.com
SOURCE H&R Real Estate Investment Trust