TORONTO, Aug. 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 and six months ended
June 30, 2024.
Q2 2024 HIGHLIGHTS:
- Overall portfolio occupancy was 96.9% at June 30, 2024.
- Net operating income decreased by 5.3% compared to Q2 2023
primarily due to $776.4 million of
property sales between January 1,
2023 and June 30, 2024.
- Same-Property net operating income (cash basis)(1)
increased by 1.7% compared to Q2 2023 driven by various factors
across H&R's operating segments:
|
•
Residential
|
0.3 %
|
Strengthening of the
U.S. dollar
|
|
•
Industrial
|
4.7 %
|
Higher rent and
occupancy
|
|
• Office
|
(1.8 %)
|
Lower occupancy
primarily from properties advancing through rezoning
|
|
• Retail
|
7.9 %
|
Increase in occupancy
at River Landing Commercial, Miami, FL
|
- Funds From Operations ("FFO") per Unit(2) was
$0.31 per Unit compared to
$0.30 per Unit in Q2 2023. The REIT's
payout ratio as a % of FFO(2) was 49.0%
- compared to 50.5% in Q2 2023.
- Unitholders' equity per Unit was $19.23 and Net Asset Value ("NAV") per
Unit(2) was $19.94 at
June 30, 2024.
- The REIT had $943 million in
liquidity at June 30, 2024.
- Unencumbered assets to unsecured debt coverage(3)
was 2.2x at June 30, 2024.
- At June 30, 2024, properties sold
or under contract to be sold in 2024 totaled $429.0 million.
- H&R's real estate assets at the REIT's proportionate
share(1)(4) at June 30,
2024 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
properties advancing through the rezoning and intensification
process to be developed into residential properties.
|
Tom Hofstedter, Executive Chair
and Chief Executive Officer said "We are pleased with our
progress in executing our strategic plan over the past three years,
repositioning H&R to be a more simplified growth and
income-oriented REIT focused on residential and industrial
properties. Since the announcement of this plan, H&R
completed the spin-off of the REIT's 27 enclosed shopping centres
and sold ownership interests in 56 properties totaling
approximately $5.2 Billion. The value
and timing of these sales have exceeded our expectations given the
challenging economic environment and volatility in the capital and
real estate markets."
FINANCIAL HIGHLIGHTS
|
June
30
|
December 31
|
|
2024
|
2023
|
Total assets (in
thousands)
|
$10,321,597
|
$10,777,643
|
Debt to total assets
per the REIT's Financial Statements(1)
|
34.4 %
|
34.2 %
|
Debt to total assets at
the REIT's proportionate share(1)(2)
|
44.8 %
|
44.0 %
|
Debt to Adjusted EBITDA
at the REIT's proportionate share(1)(2)(3)
|
8.5x
|
8.5x
|
Unitholders' equity (in
thousands)
|
$5,037,363
|
$5,192,375
|
Units outstanding (in
thousands)
|
262,016
|
261,868
|
Exchangeable units
outstanding (in thousands)
|
17,974
|
17,974
|
Unitholders' equity per
Unit
|
$19.23
|
$19.83
|
NAV per
Unit(2)
|
$19.94
|
$20.75
|
|
Three months ended June
30
|
6 months ended June
30
|
|
2024
|
2023
|
2024
|
2023
|
Rentals from investment
properties (in millions)
|
$204.8
|
$212.5
|
$414.3
|
$430.8
|
Net operating income
(in millions)
|
$144.5
|
$152.5
|
$238.7
|
$249.8
|
Same-Property net
operating income (cash basis) (in
millions)(4)
|
$124.4
|
$122.4
|
$248.2
|
$243.9
|
Net income (loss) (in
millions)
|
($272.7)
|
($59.4)
|
($240.9)
|
$35.4
|
FFO (in
millions)(4)
|
$85.6
|
$84.1
|
$168.7
|
$172.0
|
Adjusted funds from
operations ("AFFO") (in millions)(4)
|
$68.8
|
$69.6
|
$137.6
|
$143.3
|
Weighted average number
of Units and exchangeable units for FFO (in 000's)
|
279,905
|
283,384
|
279,876
|
283,637
|
FFO per basic and
diluted Unit(2)
|
$0.306
|
$0.297
|
$0.603
|
$0.606
|
AFFO per basic and
diluted Unit(2)
|
$0.246
|
$0.246
|
$0.492
|
$0.505
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
$0.300
|
$0.300
|
Payout ratio as a % of
FFO(2)
|
49.0 %
|
50.5 %
|
49.8 %
|
49.5 %
|
Payout ratio as a % of
AFFO(2)
|
61.0 %
|
61.0 %
|
61.0 %
|
59.4 %
|
(1)
|
Debt includes mortgages
payable, debentures payable, unsecured term loans and lines of
credit.
|
(2)
|
These are non-GAAP
ratios. Refer to the "Non-GAAP Measures" section of this
news release.
|
(3)
|
Adjusted earnings
before interest, taxes, depreciation and amortization ("Adjusted
EBITDA") is calculated by taking the sum of net operating income
(excluding straight-lining of contractual rent, IFRIC 21, as well
as the Bow and 100 Wynford non-cash rental adjustments) and finance
income and subtracting trust expenses (excluding the fair value
adjustment to unit-based compensation) for the trailing 12 months.
Refer to the "Non-GAAP Measures" section of this news
release.
|
(4)
|
These are non-GAAP
measures. Refer to the "Non-GAAP Measures" section of this
news release.
|
The net loss for the three and six months ended
June 30, 2024 was due to the
fair value adjustment of real estate assets:
Fair Value
Adjustment on Real Estate Assets
|
Three months ended June
30
|
Six months ended June
30
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Operating
Segment:
|
|
|
|
|
Residential
|
($75,363)
|
($113,309)
|
($83,556)
|
($96,052)
|
Industrial
|
(21,268)
|
(3,222)
|
(39,787)
|
(6,237)
|
Office
|
(204,563)
|
(147,432)
|
(210,603)
|
(111,424)
|
Retail
|
(95,494)
|
(10,001)
|
(103,088)
|
(13,247)
|
Land and properties
under development
|
(30,475)
|
—
|
(31,956)
|
38,000
|
Fair value adjustment
on real estate assets per the REIT's proportionate
share(1)
|
(427,163)
|
(273,964)
|
(468,990)
|
(188,960)
|
Less: equity accounted
investments
|
124,853
|
13,280
|
122,513
|
13,267
|
Fair value adjustment
on real estate assets per the REIT's Financial
Statements
|
($302,310)
|
($260,684)
|
($346,477)
|
($175,693)
|
(1)
|
The REIT's
proportionate share is a non-GAAP measure defined in the
"Non-GAAP Measures" section of this news release.
|
Q2 2024 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. H&R will continue to manage the
property and earn third-party property management fees from the
purchaser.
In May 2024, H&R sold 20.3
acres of vacant land held for future residential use in
Prosper, TX for approximately
$16.0 million (U.S. $11.7 million).
In May 2024, H&R sold a
123,090 square foot single tenanted industrial property in
Morton, IL for approximately
$8.5 million (U.S. $6.3 million). H&R owns one remaining
industrial property in the U.S. in which it holds a 50.5% ownership
interest.
In June 2024, H&R sold its 50%
ownership interest in 3777/3791 Kingsway, Burnaby, BC (the "Kingsway Property") for
$82.5 million. The Kingsway Property
comprises 335,778 of office space and approximately 0.6 acres of
adjacent vacant land, at H&R's ownership interest. 3777
Kingsway was encumbered with a $24.8
million mortgage at H&R's 50% ownership interest bearing
interest at 5.8%, which was assumed by the purchaser on closing.
H&R provided two vendor take-back mortgages to the purchaser
totaling approximately $34.7 million.
H&R used the remaining proceeds to repay its lines of
credit.
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 continues to successfully execute on its strategic
repositioning plan with properties and land parcels sold or under
contract to be sold in 2024 totaling approximately $429.0 million.
Creation of Lantower Real Estate Development Trust (No. 1)
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 from investors to
acquire an interest in and fund the development of two residential
development projects ("the REDT Projects") in Florida that had been wholly-owned by a
subsidiary of the REIT. The REDT Projects are expected to contain
an aggregate of 601 residential rental units. The REIT contributed
the REDT Projects at a cost of $28.8
million (U.S $21.3 million) to
Lantower Residential REDT (No.1) JV LP ("REDT JV LP"), a joint
venture with the REDT, in exchange for a 29.1% ownership interest
in the REDT JV LP. The REIT is accounting for its ownership
interest in the REDT Projects as an equity accounted investment.
The REDT is using the proceeds of the initial public offering,
together with debt financing to develop the assets, commence
lease-up and operate the REDT Projects, and subsequently achieve a
liquidity event. H&R retains an option to acquire the REDT
Projects. H&R is earning a development fee of 4% of the total
hard and soft costs of the REDT Projects (excluding land and
financing costs) and is expecting to earn a 1% asset management fee
on gross proceeds raised by the REDT. H&R will also be entitled
to 20% of the distribution proceeds over and above its pro-rata
share of the equity after investors receive an 8% internal rate of
return and 30% after investors receive a 15% internal rate of
return.
Leasing Highlights:
In Q2 2024, H&R completed a 10-year lease renewal on a
63,395 square foot industrial property in Mississauga, ON, at H&R's 50% ownership
interest. The original lease was set to expire in August 2024 and annual rent will increase by
$12.50 per square foot commencing in
September 2024 with annual
contractual rent escalations. The tenant has a free rent period
from September 2024 to January 2025.
In Q2 2024, H&R completed a 5-year lease renewal on a 93,397
square foot industrial property in Boucherville, QC at H&R's 50% ownership
interest. The original lease was set to expire in June 2024 and annual rent will increase by
$7.50 per square foot commencing in
July 2024 with annual contractual
rent escalations. The tenant has a free rent period from
July 2024 to September 2024.
In Q2 2024, H&R completed a 5-year lease renewal on a 22,250
square foot industrial property in Brantford, ON, at H&R's 50% ownership
interest. The original lease was set to expire in August 2024 and annual rent will increase by
$9.35 per square foot commencing in
September 2024 with annual
contractual rent escalations.
Development Update
Canadian Properties under Development
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 Q1 2025. As at
June 30, 2024, the total development budget for this
property isapproximately $43.6
millionwith costs remaining to complete the new building of
approximately $20.3 million.
560 & 600 Slate Drive (Equity Accounted Investment)
H&R has a 50% managing ownership interest in 560 & 600
Slate Drive, a 26.6 acre land site in Mississauga, ON, located next to Toronto
Pearson International Airport and in close proximity to access
points on the 410, 401 and 407 Highways. The partnership through
which H&R owns its interest submitted a Site Plan Approval
application in 2022 to develop two single storey industrial
buildings totalling 309,727 square feet and 160,485 square feet
respectively. Both buildings have been designed with flexibility
such that they can accommodate either single or multiple tenants.
As at June 30, 2024, the total budget
for 560 & 600 Slate Drive is approximately $66.3 million with costs remaining to complete of
$45.8 million, all at H&R's
ownership interest. The yield on cost for the overall project is
expected to be approximately 6.6% with completion expected in Q3
2025. H&R is the development and leasing manager for this
project and expects to earn approximately $2.4 million in aggregate for these services over
the development period of the project.
U.S. Properties under Development
In 2022, the REIT commenced construction on two U.S. residential
development properties in Dallas,
TX. As at June 30, 2024, the
total development budget for these two properties is approximately
$287.4 million (U.S. $209.8 million) with costs remaining to complete
of approximately $56.5 million (U.S.
$41.2 million). Both properties are
expected to be completed on budget in the latter half of 2024.
As at June 30, 2024, Lantower West
Love received certificates of occupancy for 216 of the 413
residential rental units. As at August 7,
2024, there were 127 residential rental units leased of
which 91 residential rental units were occupied.
Debt & Liquidity Highlights
As at June 30, 2024, debt to total
assets per the REIT's Financial Statements was 34.4% compared to
34.2% as at December 31, 2023. As at
June 30, 2024, debt to total assets
at the REIT's proportionate share (a non-GAAP ratio, refer to the
"Non-GAAP Measures" section of this news release) was 44.8%
compared to 44.0% as at December 31, 2023.
As at June 30, 2024, H&R had
cash and cash equivalents of $74.5
million, $868.5
millionavailable under its unused lines of credit and an
unencumbered property pool of approximately $4.1 billion
MONTHLY DISTRIBUTIONS DECLARED
H&R today declared distributions for the months of
August and September scheduled as follows:
|
Distribution/Unit
|
Annualized
|
Record date
|
Distribution
date
|
August
2024
|
$0.05
|
$0.60
|
August
30, 2024
|
September 16,
2024
|
September
2024
|
$0.05
|
$0.60
|
September 27,
2024
|
October 15,
2024
|
CONFERENCE CALL AND WEBCAST
Management will host a conference call to discuss the financial
results of the REIT on Thursday, August 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 22332 followed by the "#" key. The telephone replay will
be available until Wednesday, August 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 $10.3 billion as
at June 30, 2024. H&R REIT has
ownership interests in a North American portfolio comprised of
high-quality residential, industrial, office and retail properties
comprising over 25.9 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, and high
growth U.S. sunbelt and gateway cities.
Forward-Looking Disclaimer
Certain information in this news release contains
forward‐looking information within the meaning of applicable
securities laws (also known as forward‐looking statements)
including, among others, statements relating to H&R's
objectives, beliefs, plans, estimates, targets, projections and
intentions and similar statements concerning anticipated future
events, results, circumstances, performance or expectations that
are not historical facts, including with respect to H&R's
future plans and targets, the REIT's strategic repositioning plan
to create sustainable long-term value for unitholders, H&R's
strategy to grow its exposure to residential assets in U.S. sunbelt
and gateway cities, the sale of assets held for sale, H&R's
expectations with respect to the activities of its development
properties, including the building of new properties and the
redevelopment of existing properties, the use of such properties,
the timing of construction and completion, expected construction
plans and costs, yield on cost, anticipated square footage, future
intensification opportunities, expectations with respect to the
REDT and the REDT Projects, management's expectations regarding
future distributions by the REIT, and management's expectation to
be able to meet all of the REIT's ongoing obligations.
Forward‐looking statements generally can be identified by words
such as "outlook", "objective", "may", "will", "expect", "intend",
"estimate", "anticipate", "believe", "should", "plans", "project",
"budget" or "continue" or similar expressions suggesting future
outcomes or events. Such forward‐looking statements reflect
H&R's current beliefs and are based on information currently
available to management.
Forward‐looking statements are provided for the purpose of
presenting information about management's current expectations and
plans relating to the future and readers are cautioned that such
statements may not be appropriate for other purposes. These
statements are not guarantees of future performance and are based
on H&R's estimates and assumptions that are subject to risks,
uncertainties and other factors including those risks and
uncertainties discussed in H&R's materials filed with the
Canadian securities regulatory authorities from time to time, which
could cause the actual results, performance or achievements of
H&R to differ materially from the forward‐looking statements
contained in this news release. Material factors or assumptions
that were applied in drawing a conclusion or making an estimate set
out in the forward‐looking statements include assumptions relating
to the general economy, including the continuing effects of
inflation; debt markets continue to provide access to capital at a
reasonable cost; and assumptions concerning currency exchange and
interest rates. Additional risks and uncertainties include, among
other things, risks related to: real property ownership; the
current economic environment; credit risk and tenant concentration;
lease rollover risk; interest rate and other debt‐related risk;
development risks; residential rental risk; capital expenditures
risk; currency risk; liquidity risk; risks associated with disease
outbreaks; cyber security risk; financing credit risk; ESG and
climate change risk; co‐ownership interest in properties; general
uninsured losses; joint arrangement and investment risks;
dependence on key personnel and succession planning; potential
acquisition, investment and disposition opportunities and joint
venture arrangements; potential undisclosed liabilities associated
with acquisitions; competition for real property investments; Unit
price risk; potential conflicts of interest; availability of cash
for distributions; credit ratings; ability to access capital
markets; dilution; unitholder liability; redemption right risk;
risks relating to debentures; tax risk; additional tax risks
applicable to unitholders; investment eligibility; and statutory
remedies. H&R cautions that these lists of factors, risks and
uncertainties are not exhaustive. Although the forward‐looking
statements contained in this news release are based upon what
H&R believes are reasonable assumptions, there can be no
assurance that actual results will be consistent with these
forward‐looking statements.
Readers are also urged to examine H&R's materials filed with
the Canadian securities regulatory authorities from time to time as
they may contain discussions on risks and uncertainties which could
cause the actual results and performance of H&R to differ
materially from the forward‐looking statements contained in this
news release. All forward‐looking statements contained in this news
release are qualified by these cautionary statements. These
forward‐looking statements are made as of August 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 and six months ended
June 30, 2024 (the "REIT's
Financial Statements") were prepared in accordance with
International Financial Reporting Standards ("IFRS"). However,
H&R's management uses a number of measures, including NAV per
Unit, FFO, AFFO, FFO per Unit, AFFO per Unit, payout ratio as a %
of FFO, payout ratio as a % of AFFO, debt to total assets at the
REIT's proportionate share, debt to Adjusted EBITDA at the REIT's
proportionate share, Same‐Property net operating income (cash
basis) and the REIT's proportionate share, which do not have
meanings recognized or standardized under IFRS or GAAP. These
non‐GAAP measures and non‐GAAP ratios should not be construed as
alternatives to financial measures calculated in accordance with
GAAP. Further, H&R's method of calculating these supplemental
non‐GAAP measures and ratios may differ from the methods of other
real estate investment trusts or other issuers, and accordingly may
not be comparable. H&R uses these measures to better assess
H&R's underlying performance and provides these additional
measures so that investors may do the same.
For information on the most directly comparable GAAP measures,
composition of the measures, a description of how the REIT uses
these measures and an explanation of how these measures provide
useful information to investors, refer to the "Non‐GAAP Measures"
section of the REIT's management's discussion and analysis as at
and for the three and six months ended June 30, 2024
available at www.hr‐reit.com and on the REIT's profile on
SEDAR at www.sedarplus.com, which is incorporated by reference into
this news release.
Financial Position
The following table reconciles the REIT's Statement of Financial
Position from the REIT's Financial Statements to the REIT's
proportionate share (a non-GAAP Measure):
|
June 30,
2024
|
December 31,
2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Assets
|
|
|
|
|
|
|
Real estate
assets
|
|
|
|
|
|
|
Investment
properties
|
$7,662,133
|
$2,099,548
|
$9,761,681
|
$7,811,543
|
$2,148,012
|
$9,959,555
|
Properties under
development
|
1,114,739
|
173,998
|
1,288,737
|
1,074,819
|
135,635
|
1,210,454
|
|
8,776,872
|
2,273,546
|
11,050,418
|
8,886,362
|
2,283,647
|
11,170,009
|
Equity accounted
investments
|
1,122,621
|
(1,122,621)
|
—
|
1,165,012
|
(1,165,012)
|
—
|
Assets classified as
held for sale
|
62,000
|
—
|
62,000
|
293,150
|
—
|
293,150
|
Other assets
|
285,585
|
24,551
|
310,136
|
369,008
|
21,866
|
390,874
|
Cash and cash
equivalents
|
74,519
|
54,161
|
128,680
|
64,111
|
36,933
|
101,044
|
|
$10,321,597
|
$1,229,637
|
$11,551,234
|
$10,777,643
|
$1,177,434
|
$11,955,077
|
Liabilities and
Unitholders' Equity
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Debt
|
$3,550,692
|
$1,146,473
|
$4,697,165
|
$3,686,833
|
$1,097,839
|
$4,784,672
|
Exchangeable
units
|
160,869
|
—
|
160,869
|
177,944
|
—
|
177,944
|
Deferred
Revenue
|
927,395
|
—
|
927,395
|
947,671
|
—
|
947,671
|
Deferred tax
liability
|
385,564
|
—
|
385,564
|
437,214
|
—
|
437,214
|
Accounts payable and
accrued liabilities
|
259,714
|
63,698
|
323,412
|
335,606
|
60,176
|
395,782
|
Non-controlling
interest
|
—
|
19,466
|
19,466
|
—
|
19,419
|
19,419
|
|
5,284,234
|
1,229,637
|
6,513,871
|
5,585,268
|
1,177,434
|
6,762,702
|
Unitholders'
equity
|
5,037,363
|
—
|
5,037,363
|
5,192,375
|
—
|
5,192,375
|
|
$10,321,597
|
$1,229,637
|
$11,551,234
|
$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):
|
June
30
|
December 31
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
Debt per the REIT's
Financial Statements
|
$3,550,692
|
$3,686,833
|
Debt - REIT's
proportionate share of equity accounted investments
|
1,146,473
|
1,097,839
|
Debt at the REIT's
proportionate share
|
4,697,165
|
4,784,672
|
|
|
|
(Figures below are
for the trailing 12 months)
|
|
|
Net income (loss)
per the REIT's Financial Statements
|
(214,591)
|
61,690
|
Net income from equity
accounted investments (within equity accounted
investments)
|
(260)
|
(426)
|
Finance costs -
operations
|
262,012
|
266,795
|
Fair value adjustments
on financial instruments and real estate assets
|
670,594
|
363,547
|
Loss on sale of real
estate assets, net of related costs
|
18,032
|
9,420
|
Gain on foreign
exchange (within equity accounted investments)
|
(138)
|
—
|
Income tax
recovery
|
(72,682)
|
(30,484)
|
Non-controlling
interest
|
1,583
|
1,254
|
Adjustments:
|
|
|
The Bow and 100 Wynford
non-cash rental income adjustments
|
(93,328)
|
(92,920)
|
Straight-lining of
contractual rent
|
(14,453)
|
(12,100)
|
IFRIC 21 - realty tax
adjustment
|
(827)
|
—
|
Fair value adjustment
to unit-based compensation
|
(4,086)
|
(5,134)
|
Adjusted EBITDA at
the REIT's proportionate share
|
$551,856
|
$561,642
|
Debt to Adjusted EBITDA
at the REIT's proportionate share
|
8.5x
|
8.5x
|
RESULTS OF OPERATIONS
The following table reconciles the REIT's Results of Operations
from the REIT's Financial Statements to the REIT's proportionate
share (a non-GAAP Measure):
|
Three months ended June
30, 2024
|
Three months ended June
30, 2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Rentals from investment
properties
|
$204,775
|
$38,858
|
$243,633
|
$212,501
|
$36,748
|
$249,249
|
Property operating
costs
|
(60,305)
|
(9,067)
|
(69,372)
|
(59,973)
|
(8,538)
|
(68,511)
|
Net operating
income
|
144,470
|
29,791
|
174,261
|
152,528
|
28,210
|
180,738
|
Net income (loss) from
equity accounted investments
|
(108,859)
|
109,128
|
269
|
1,260
|
(941)
|
319
|
Finance costs -
operations
|
(50,755)
|
(12,538)
|
(63,293)
|
(54,944)
|
(12,100)
|
(67,044)
|
Finance
income
|
2,847
|
233
|
3,080
|
4,699
|
100
|
4,799
|
Trust
expenses
|
(4,422)
|
(1,481)
|
(5,903)
|
(6,368)
|
(1,497)
|
(7,865)
|
Fair value adjustment
on financial instruments
|
94
|
(23)
|
71
|
65,912
|
(379)
|
65,533
|
Fair value adjustment
on real estate assets
|
(302,310)
|
(124,853)
|
(427,163)
|
(260,684)
|
(13,280)
|
(273,964)
|
Gain (loss) on sale of
real estate assets, net of related costs
|
(13,671)
|
3
|
(13,668)
|
(2,152)
|
98
|
(2,054)
|
Gain on foreign
exchange
|
—
|
138
|
138
|
—
|
—
|
—
|
Net income (loss)
before income taxes and non-controlling interest
|
(332,606)
|
398
|
(332,208)
|
(99,749)
|
211
|
(99,538)
|
Income tax (expense)
recovery
|
59,940
|
(78)
|
59,862
|
40,354
|
(27)
|
40,327
|
Net income (loss)
before non-controlling interest
|
(272,666)
|
320
|
(272,346)
|
(59,395)
|
184
|
(59,211)
|
Non-controlling
interest
|
—
|
(320)
|
(320)
|
—
|
(184)
|
(184)
|
Net loss
|
(272,666)
|
—
|
(272,666)
|
(59,395)
|
—
|
(59,395)
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to net loss
|
64,448
|
—
|
64,448
|
(96,367)
|
—
|
(96,367)
|
Total comprehensive
loss attributable to unitholders
|
($208,218)
|
$—
|
($208,218)
|
($155,762)
|
$—
|
($155,762)
|
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):
|
Six months ended June
30, 2024
|
Six months ended June
30, 2023
|
(in thousands of
Canadian dollars)
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
REIT's
Financial
Statements
|
Equity
accounted
investments
|
REIT's
proportionate
share
|
Rentals from investment
properties
|
$414,296
|
$76,833
|
$491,129
|
$430,796
|
$74,342
|
$505,138
|
Property operating
costs
|
(175,639)
|
(22,246)
|
(197,885)
|
(180,968)
|
(22,193)
|
(203,161)
|
Net operating
income
|
238,657
|
54,587
|
293,244
|
249,828
|
52,149
|
301,977
|
Net income (loss) from
equity accounted investments
|
(96,309)
|
96,507
|
198
|
11,156
|
(10,792)
|
364
|
Finance costs -
operations
|
(104,269)
|
(24,858)
|
(129,127)
|
(109,915)
|
(23,995)
|
(133,910)
|
Finance
income
|
5,193
|
348
|
5,541
|
6,456
|
160
|
6,616
|
Trust
expenses
|
(10,836)
|
(3,312)
|
(14,148)
|
(14,459)
|
(2,251)
|
(16,710)
|
Fair value adjustment
on financial instruments
|
18,984
|
(45)
|
18,939
|
46,035
|
(79)
|
45,956
|
Fair value adjustment
on real estate assets
|
(346,477)
|
(122,513)
|
(468,990)
|
(175,693)
|
(13,267)
|
(188,960)
|
Gain (loss) on sale of
real estate assets, net of related costs
|
(12,805)
|
13
|
(12,792)
|
(2,649)
|
(1,531)
|
(4,180)
|
Gain on foreign
exchange
|
—
|
138
|
138
|
—
|
—
|
—
|
Net income (loss)
before income taxes and non-controlling interest
|
(307,862)
|
865
|
(306,997)
|
10,759
|
394
|
11,153
|
Income tax (expense)
recovery
|
66,988
|
(181)
|
66,807
|
24,648
|
(39)
|
24,609
|
Net income (loss)
before non-controlling interest
|
(240,874)
|
684
|
(240,190)
|
35,407
|
355
|
35,762
|
Non-controlling
interest
|
—
|
(684)
|
(684)
|
—
|
(355)
|
(355)
|
Net income
(loss)
|
(240,874)
|
—
|
(240,874)
|
35,407
|
—
|
35,407
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to net income (loss)
|
163,026
|
—
|
163,026
|
(129,239)
|
—
|
(129,239)
|
Total comprehensive
loss attributable to unitholders
|
($77,848)
|
$—
|
($77,848)
|
($93,832)
|
$—
|
($93,832)
|
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 June
30
|
Six months ended June
30
|
(in thousands of
Canadian dollars)
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
Rentals from investment
properties
|
$204,775
|
$212,501
|
($7,726)
|
$414,296
|
$430,796
|
($16,500)
|
Property operating
costs
|
(60,305)
|
(59,973)
|
(332)
|
(175,639)
|
(180,968)
|
5,329
|
Net operating income
per the REIT's Financial Statements
|
144,470
|
152,528
|
(8,058)
|
238,657
|
249,828
|
(11,171)
|
Adjusted
for:
|
|
|
|
|
|
|
Net operating income
from equity accounted investments
|
29,791
|
28,210
|
1,581
|
54,587
|
52,149
|
2,438
|
Straight-lining of
contractual rent at the REIT's proportionate share
|
(5,448)
|
(4,313)
|
(1,135)
|
(10,424)
|
(8,071)
|
(2,353)
|
Realty taxes in
accordance with IFRIC 21 at the REIT's proportionate
share(1)
|
(14,378)
|
(15,528)
|
1,150
|
29,443
|
30,270
|
(827)
|
Net operating income
(cash basis) from Transactions at the REIT's proportionate
share
|
(30,036)
|
(38,525)
|
8,489
|
(64,087)
|
(80,311)
|
16,224
|
Same-Property net
operating income (cash basis)
|
$124,399
|
$122,372
|
$2,027
|
$248,176
|
$243,865
|
$4,311
|
(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 six months ended June 30, 2024 is as follows: (i)
Residential: $18,143; (ii) Industrial: nil; (iii) Office: $6,959;
and (iv) Retail: $4,341.
|
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
|
June
30
|
December 31
|
(in thousands except
for per Unit amounts)
|
2024
|
2023
|
Unitholders'
equity
|
$5,037,363
|
$5,192,375
|
Exchangeable
units
|
160,869
|
177,944
|
Deferred tax
liability
|
385,564
|
437,214
|
Total
|
$5,583,796
|
$5,807,533
|
|
|
|
Units
outstanding
|
262,016
|
261,868
|
Exchangeable units
outstanding
|
17,974
|
17,974
|
Total
|
279,990
|
279,842
|
Unitholders' equity per
Unit(1)
|
$19.23
|
$19.83
|
NAV per Unit
|
$19.94
|
$20.75
|
(1)
|
Unitholders' equity per
Unit is calculated by dividing unitholders' equity by Units
outstanding.
|
Funds from Operations and Adjusted Funds from
Operations
The following table reconciles net income (loss) per the
REIT's Financial Statements to FFO and AFFO (non-GAAP
measures):
FFO AND
AFFO
|
Three Months ended June
30
|
Six months ended June
30
|
(in thousands of
Canadian dollars except per Unit amounts)
|
2024
|
2023
|
2024
|
2023
|
Net income
(loss) per the REIT's Financial
Statements
|
($272,666)
|
($59,395)
|
($240,874)
|
$35,407
|
Realty taxes in
accordance with IFRIC 21
|
(13,199)
|
(14,278)
|
27,022
|
27,903
|
FFO adjustments from
equity accounted investments
|
124,010
|
12,311
|
125,282
|
17,244
|
Exchangeable unit
distributions
|
2,696
|
2,696
|
5,392
|
5,392
|
Fair value adjustments
on financial instruments and real estate assets
|
302,216
|
194,772
|
327,493
|
129,658
|
Fair value adjustment
to unit-based compensation
|
(1,067)
|
(3,933)
|
(1,589)
|
(2,637)
|
Loss on sale of real
estate assets, net of related costs
|
13,671
|
2,152
|
12,805
|
2,649
|
Deferred income tax
recovery applicable to U.S. Holdco
|
(60,326)
|
(41,225)
|
(67,713)
|
(25,847)
|
Incremental leasing
costs
|
540
|
581
|
1,155
|
1,168
|
The Bow and 100 Wynford
non-cash rental income and accretion adjustments
|
(10,244)
|
(9,567)
|
(20,276)
|
(18,931)
|
FFO
|
$85,631
|
$84,114
|
$168,697
|
$172,006
|
Straight-lining of
contractual rent
|
(5,370)
|
(4,266)
|
(10,199)
|
(7,890)
|
Rent amortization of
tenant inducements
|
1,141
|
1,130
|
2,271
|
2,253
|
Capital
expenditures
|
(8,813)
|
(7,907)
|
(17,396)
|
(17,139)
|
Leasing expenses and
tenant inducements
|
(1,941)
|
(1,543)
|
(2,156)
|
(2,303)
|
Incremental leasing
costs
|
(540)
|
(581)
|
(1,155)
|
(1,168)
|
AFFO adjustments from
equity accounted investments
|
(1,303)
|
(1,320)
|
(2,470)
|
(2,460)
|
AFFO
|
$68,805
|
$69,627
|
$137,592
|
$143,299
|
Basic and diluted
weighted average number of Units and exchangeable units (in
thousands of Units)(1)
|
279,905
|
283,384
|
279,876
|
283,637
|
FFO per basic and
diluted Unit
|
$0.306
|
$0.297
|
$0.603
|
$0.606
|
AFFO per basic and
diluted Unit
|
$0.246
|
$0.246
|
$0.492
|
$0.505
|
Cash Distributions per
Unit
|
$0.150
|
$0.150
|
$0.300
|
$0.300
|
Payout ratio as a % of
FFO
|
49.0 %
|
50.5 %
|
49.8 %
|
49.5 %
|
Payout ratio as a % of
AFFO
|
61.0 %
|
61.0 %
|
61.0 %
|
59.4 %
|
(1)
|
For the three and six
months ended June 30, 2024 and 2023, included in the weighted
average and diluted weighted average number of Units are
exchangeable units of 17,974,186.
|
Additional information regarding H&R is available at
www.hr-reit.com and on www.sedarplus.com
SOURCE H&R Real Estate Investment Trust