/NOT FOR DISTRIBUTION TO UNITED
STATES NEWSWIRE SERVICES OR FOR DISSEMINATION IN
THE UNITED STATES/
WINNIPEG, MB, Aug. 10,
2023 /CNW/ - Marwest Apartment Real Estate Investment
Trust (the "REIT") (TSXV: MAR.UN) reported financial results
for the three and six months ended June 30,
2023. This press release should be read in conjunction with
the REIT's Unaudited Condensed Consolidated Interim Financial
Statements and Management's Discussion and Analysis ("Q2
2023 MD&A") for the three and six months ended June 30, 2023, which are available on the REIT's
website at www.marwestreit.com and
at www.sedar.com.
"Throughout 2023 our portfolio has provided strong results due
to increased occupancy, rental rates and school tax rebates from
the Province of Manitoba,
resulting in an increase of 19.61% in Same Property NOI for the six
months ended June 30, 2023. In
addition, the Board has approved an increase of 2% over the current
distributions level commencing August 31,
2023", commented Mr. William
Martens, Chief Executive Officer of the REIT. "The long-term
nature of our debt, with a weighted average term to maturity of
over six years, provides stability over the continued rising
interest rate environment. Management is currently in the process
of obtaining refinancing on the one conventional mortgage of
approximately $6 million that matures
on January 1, 2024."
Q2 2023 Quarterly
Highlights
- Same Property Net Operating Income1 ("Same
Property NOI") increased by 19.61% in the six months ended
June 30, 2023 compared to same period
2022
- Reported funds from operations ("FFO") of $0.0286 per Unit for the six months ended
June 30, 2023, compared to
$0.0179 for 2022
- Reported adjusted funds from operations ("AFFO") of
$0.0270 per Unit for the six months
ended 2023, compared to $0.0157 for
2022
- Reported Net Asset Value per Unit ("NAV") of
$1.60 at June
30, 2023 compared to $1.44 at
December 31, 2022
- Average occupancy rate of 98.70% reported for the six months
ended June 30, 2023 compared to
95.47% in the same period 2022
- Weighted average months to debt maturity of 73.29 months
Operations Summary
|
|
Three months ended June 30
|
|
Six months ended June 30
|
|
|
|
|
|
Portfolio Operation Information
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Number of
properties
|
|
4
|
|
3
|
|
4
|
|
3
|
Number of
suites
|
|
516
|
|
363
|
|
516
|
|
363
|
Average Occupancy
Rate
|
|
99.11 %
|
|
96.16 %
|
|
98.70 %
|
|
95.47 %
|
Average rental rate to
date
|
|
$1,536
|
|
$1,505
|
|
$1,532
|
|
$1,509
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30
|
|
Six months ended June 30
|
|
|
|
|
|
Reconciliation OF Same Property NOI1 to
IFRS
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue from investment
properties
|
$
|
1,728,636
|
$
|
1,619,018
|
$
|
3,443,459
|
$
|
3,238,045
|
Expenses:
|
|
|
|
|
|
|
|
|
Property operating
expenses
|
|
427,743
|
|
467,452
|
|
899,478
|
|
1,050,983
|
Realty taxes
|
|
141,575
|
|
183,652
|
|
300,616
|
|
311,523
|
Total property
operating expenses
|
|
569,317
|
|
651,104
|
|
1,200,094
|
|
1,362,506
|
Same Property
NOI1
|
$
|
1,159,319
|
$
|
967,914
|
$
|
2,243,365
|
$
|
1,875,539
|
|
1 Same Property Portfolio consists of 3
multi-residential properties owned by the REIT for comparable
periods in Q2 2023 and Q2 2022 – See "Notice with respect to
Non-IFRS Measures" below.
|
|
Reconciliation of
Debt-to-Gross Book Value ratio
|
|
|
|
|
|
|
|
|
Total interest-bearing debt
|
|
|
|
|
|
|
$
|
101,447,075
|
Total
assets on balance sheet
|
|
|
|
|
|
|
|
134,564,498
|
Debt-to-Gross Book Value
ratio
|
|
|
|
|
|
|
|
75.39 %
|
|
|
|
|
|
|
|
|
|
Reconciliation of Debt
Service Coverage ratio
|
|
|
|
|
|
|
|
|
Net Operating Income
for the period ended June 30, 2023
|
|
|
|
|
|
|
$
|
3,080,343
|
Mortgage payments for
the period ended June 30, 2023
|
|
|
|
|
|
|
|
2,249,649
|
Debt Service Coverage ratio
|
|
|
|
|
|
|
|
1.26
|
Weighted average term
to maturity on fixed rate debt
|
|
|
|
|
|
|
|
73.29 months
|
Weighted average
interest rate on fixed debt
|
|
|
|
|
|
|
|
3.01 %
|
Financial Summary
The REIT generated FFO and AFFO per Unit of $0.0286 and $0.0270
during the three months ended June 30,
2023. FFO and AFFO are defined in "Non-IFRS Measures" in the
June 30, 2023 MD&A and below
under "notice with respect to Non-IFRS Measures".
|
|
|
|
|
Reconciliation of Net Income and
Comprehensive
Income to FFO and AFFO
|
|
Three months ended June 30
|
|
Six months ended June 30
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue from investment
properties
|
$
|
2,487,043
|
$
|
1,619,305
|
$
|
4,941,448
|
$
|
3,238,045
|
Property operating
expenses
|
|
(634,174)
|
|
(480,713)
|
|
(1,409,389)
|
|
(1,060,982)
|
Realty taxes
|
|
(219,181)
|
|
(183,653)
|
|
(451,716)
|
|
(311,523)
|
Net Operating
Income
|
|
1,633,688
|
|
954,939
|
|
3,080,343
|
|
1,865,540
|
NOI
Margin
|
|
65.69 %
|
|
58.97 %
|
|
62.34 %
|
|
57.61 %
|
General and
administrative
|
|
(184,424)
|
|
(185,365)
|
|
(386,056)
|
|
(355,477)
|
Finance
costs
|
|
(931,898)
|
|
(459,757)
|
|
(1,883,982)
|
|
(912,387)
|
Fair value gain
on:
|
|
|
|
|
|
|
|
|
Investment
properties
|
|
2,196,910
|
|
836,245
|
|
2,477,771
|
|
3,963,541
|
Unit-based
compensation
|
|
16,770
|
|
16,351
|
|
58,623
|
|
10,512
|
Warrants
liability
|
|
-
|
|
34,174
|
|
-
|
|
21,359
|
Exchangeable
Units
|
|
108,412
|
|
1,951,428
|
|
2,710,318
|
|
433,650
|
Net income
and
|
|
|
|
|
|
|
|
|
comprehensive
income
|
$
|
2,839,458
|
$
|
3,148,015
|
$
|
6,057,017
|
$
|
5,026,738
|
|
|
|
|
|
|
|
Three months ended June 30
|
|
Six months ended June 30
|
Reconciliation of
FFO
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income and
comprehensive income
|
|
2,839,458
|
|
3,148,015
|
|
6,057,017
|
|
5,026,738
|
Distributions on
Exchangeable Units
|
|
40,654
|
|
40,669
|
|
81,304
|
|
81,340
|
Fair value gain on
properties
|
|
(2,196,910)
|
|
(836,245)
|
|
(2,477,771)
|
|
(3,963,541)
|
Fair value gain on
unit-based compensation
|
|
(16,770)
|
|
(16,351)
|
|
(58,623)
|
|
(10,512)
|
Fair value gain on
warrant liability
|
|
-
|
|
(34,174)
|
|
-
|
|
(21,359)
|
Fair value gain on
Exchangeable Units
|
|
(108,412)
|
|
(1,951,428)
|
|
(2,710,318)
|
|
(433,650)
|
FFO
|
|
558,020
|
|
50,486
|
|
891,609
|
|
679,016
|
Weighted average number
of Units
|
|
19,498,838
|
|
19,572,918
|
|
19,503,755
|
|
19,622,059
|
FFO/unit
|
$
|
0.0286
|
$
|
0.0179
|
$
|
0.0457
|
$
|
0.0346
|
|
|
|
|
|
|
|
|
|
Reconciliation of
AFFO
|
|
|
|
|
|
|
|
|
FFO
|
$
|
558,020
|
$
|
350,486
|
$
|
891,609
|
$
|
679,016
|
Capital
expenditures
|
|
(26,935)
|
|
(28,636)
|
|
(36,872)
|
|
(71,921)
|
Leasing
costs
|
|
(3,675)
|
|
(15,119)
|
|
(5,328)
|
|
(19,530)
|
AFFO
|
|
527,410
|
|
306,731
|
|
849,409
|
|
587,565
|
Weighted average number
of Units
|
|
19,498,838
|
|
19,572,918
|
|
19,503,755
|
|
19,622,059
|
AFFO/unit
|
$
|
0.0270
|
$
|
0.0157
|
$
|
0.0436
|
$
|
0.0299
|
AFFO payout
ratio
|
|
13.86 %
|
|
23.93 %
|
|
8.61 %
|
|
12.52 %
|
NAV and NAV per Unit
Reconciliation
|
|
At June 30, 2023
|
|
At December 31, 2022
|
Unitholders'
Equity
|
|
$25,000,083
|
|
$19,014,023
|
Exchangeable
Units
|
|
6,504,765
|
|
9,215,083
|
NAV
|
|
31,504,848
|
|
28,229,106
|
Trust Units
|
|
8,657,564
|
|
8,667,564
|
Exchangeable
Units
|
|
10,841,274
|
|
10,841,274
|
Deferred
Units
|
|
138,322
|
|
110,036
|
Total Units
oustanding
|
|
19,637,160
|
|
19,618,874
|
NAV per
unit
|
|
$1.60
|
|
$1.44
|
The overall increase in NAV from $1.44 at December 31,
2022 to $1.60 at June 30, 2023, was primarily due to positive NOI
and repayment of mortgages.
Distributions
On August 10, 2023, the Board
approved an increase of two percent over the current distributions
payable to $0.001275 monthly per
unit, or annualized $0.0153 per unit,
commencing to Unitholders of record on August 31, 2023 with payment on or about
September 15, 2023.
Outlook
Management is focused on growing the portfolio and Unitholder
value through increasing rental rates where the market allows,
future acquisition opportunities that will increase the overall
size and performance of the REIT, as well as maintaining a
manageable debt structure. The majority of the REIT's debt is
CMHC insured, the REIT's mortgages are all fixed rates with an
average remaining mortgage term of over six years. In the next 12
months, the Element Phase I mortgage matures which accounts for
$6,187,291 of the $10,726,600 in mortgage payments due in the next
12 months, it is management's expectation that this mortgage will
be renewed at or before the maturity date of January 1, 2024. Management believes the organic
growth in NAV due to paydown of debt over the mortgage terms
is a positive outcome of the higher leveraged position as well as
lowering the REIT's debt to GBV ratio and thereby increasing the
NAV per Unit over time.
Management anticipates that demand for rental housing will
remain strong in the coming quarters due to immigration and the
affordability gap in rental vs. home ownership.
About Marwest Apartment Real
Estate Investment Trust
The REIT is an unincorporated open-ended trust governed by the
laws of the Province of Manitoba.
The REIT was formed to provide holders of Units with the
opportunity to invest in the Canadian multi-family rental sector
through the ownership of high-quality income-producing properties,
with an initial focus on stable markets throughout Western Canada.
Forward-looking
Statements
The information in this news release includes certain
information and statements about management's views of future
events, expectations, plans and prospects that constitute
forward–looking statements. These statements are based upon
assumptions that are subject to significant risks and
uncertainties. Because of these risks and uncertainties and as a
result of a variety of factors, the actual results, expectations,
achievements or performance may differ materially from those
anticipated and indicated by these forward–looking statements. A
number of factors could cause actual results to differ materially
from these forward–looking statements, including the risks
described in the REIT's latest annual information form and
management's discussion and analysis. The payment of cash
distributions, and the amount of such cash distributions, will be
dependent upon a number of factors, including but not limited to
the financial performance, financial condition and financial
requirements of the REIT. Although management of the REIT
believes that the expectations reflected in forward–looking
statements are reasonable, it can give no assurances that the
expectations of any forward–looking statements will prove to be
correct. Except as required by law, the REIT disclaims any
intention and assumes no obligation to update or revise any
forward–looking statements to reflect actual results, whether as a
result of new information, future events, changes in assumptions,
changes in factors affecting such forward–looking statements or
otherwise.
Neither the TSXV nor its Regulation Services Provider (as that
term is defined in the policies of the TSXV) accepts responsibility
for the adequacy or accuracy of this news release.
The Units are not registered under the United States Securities
Act of 1933, as amended (the "U.S. Securities Act") and may not be
offered or sold within the United
States or to or for the account or benefit of U.S. persons,
except in certain transactions exempt from the registration
requirements of the U.S. Securities Act. This press release does
not constitute an offer to sell, or the solicitation of an offer to
buy, securities of the REIT in the United
States or in any other jurisdiction.
Notice with respect to Non-IFRS
Measures Disclosure
The REIT's financial statements are prepared in accordance with
IFRS. In addition to IFRS measures, this news release and the
REIT's Q2 2023 MD&A disclose certain non-IFRS financial
measures that are commonly used by Canadian real estate investment
trusts as an indicator of performance. Non-IFRS measures and ratios
include the following:
Net Operating Income ("NOI")
The Trust calculates net operating income as revenue less
property operating expenses such as utilities, repairs and
maintenance and realty taxes. Charges for interest or other
expenses not specific to the day–to–day operations of the Trust's
properties are not included. The Trust regards NOI as an important
measure of the income generated by income-producing properties and
is used by management in evaluating the performance of the Trust's
properties. NOI is also a key input in determining the value of the
Trust's properties. For reconciliation to IFRS measures, refer to
"Financial Operations and Results" in the REIT's Q2 2023
MD&A
Funds from Operations ("FFO")
The Trust calculates FFO substantially in accordance with the
guidelines set out in the white paper titled "White Paper on Funds
from Operations & Adjusted Funds from Operations for IFRS" by
the Real Property Association of Canada ("REALpac") as revised in January 2022. FFO is defined as IFRS consolidated
net income adjusted for items such as unrealized changes in the
fair value of the investment properties, effects of puttable
instruments classified as financial liabilities and changes in fair
value of financial instruments and derivatives. FFO should not be
construed as an alternative to net income or cash flows provided by
or used in operating activities determined in accordance with IFRS.
The Trust regards FFO as a key measure of operating
performance. For reconciliation to IFRS measures, refer to
"Financial Operations and Results" in the REIT's Q2 2023
MD&A
Adjusted Funds from Operations ("AFFO")
The Trust calculates AFFO substantially in accordance with the
guidelines set out in the white paper titled "White Paper on Funds
from Operations & Adjusted Funds from Operations for IFRS" by
REALpac as revised in January 2022.
AFFO is defined as FFO adjusted for items such as maintenance
capital expenditures and straight–line rental revenue differences.
AFFO should not be construed as an alternative to net income or
cash flows provided by or used in operating activities determined
in accordance with IFRS. The Trust regards AFFO as a key
measure of operating performance. The Trust also uses AFFO in
assessing its capacity to make distributions. For reconciliation to
IFRS measures, refer to "Financial Operations and Results" in the
REIT's Q2 2023 MD&A
The following other non–IFRS measures are defined as
follows:
- "FFO per unit" is calculated as FFO divided by the weighted
average number of Trust Units and Exchangeable Units of the
Partnership outstanding over the period.
- "AFFO per unit" is calculated as AFFO divided by the weighted
average number of Trust Units and Exchangeable Units of the
Partnership outstanding over the period.
- "AFFO Payout Ratio" is the proportion of the total
distributions on Trust Units and Exchangeable Units of the
Partnership to AFFO per Unit.
- "Net Asset Value" is calculated as the sum of unitholders'
equity and Exchangeable Units
- "Net Asset Value per Unit" or "NAV per Unit" is calculated as
the sum of unitholders' equity and Exchangeable Units divided by
the sum of Trust Units, Exchangeable Units and Deferred Units
outstanding at the end of the period.
- "Debt–to–Gross Book Value ratio" is calculated by dividing
total interest–bearing debt consisting of mortgages by total assets
and is used as the REIT's primary measure of its leverage.
- "Debt Service Coverage ratio" is the ratio of NOI to total debt
service consisting of interest expenses recorded as finance costs
and principal payments on mortgages.
- "Stabilized net operating income" is the estimated 12-month net
operating income that a property could generate at full occupancy,
less a vacancy rate and stable operating expenses.
- "Average occupancy rate" is defined as the ratio of occupied
suites to the total suites in the portfolio for the period.
- "Same Property NOI" is defined as Net Operating Income from
properties owned by the REIT throughout comparative periods, which
removes the impact of situations that result in the comparative
period to be less meaningful, such as acquisitions, or properties
going through a lease-up period.
Management believes that these measures are helpful to investors
because, while not necessarily calculated comparably among issuers,
they are widely recognized measures of the REIT's performance
and tend to provide a relevant basis for comparison among real
estate entities. These non-IFRS financial measures are not defined
under IFRS and are not intended to represent financial performance,
financial position or cash flows for the period and should not be
viewed as an alternative to net income, cash flow from operations
or other measures of financial performance calculated in accordance
with IFRS.
The above measures are not standardized under the financial
reporting framework used to prepare the financial statements of the
REIT. Readers should be further cautioned that the above measures
as calculated by the REIT may not be comparable to similar
measures presented by other issuers. For further information, refer
to the sections entitled "Non-IFRS measures" and "Financial
Operations and Results" in the REIT's Q2 2023 MD&A, which is
incorporated by reference herein, for further information
(available on SEDAR at www.sedar.com or the REIT's website
www.marwestreit.com).
SOURCE Marwest Apartment Real Estate Investment Trust