CALGARY,
AB, Nov. 5, 2024 /PRNewswire/ - Boardwalk
Real Estate Investment Trust (TSX: BEI.UN)
SUMMARY HIGHLIGHTS FOR THE THREE AND NINE MONTH PERIODS ENDED
SEPTEMBER 30, 2024
- STRONG FINANCIAL PERFORMANCE
FOR THE 3 MONTH
PERIOD ENDED SEPTEMBER 30,
2024
-
- Funds From Operations ("FFO") of $1.11 per Unit(1)(2); an increase of
15.6% from Q3 2023
- Profit of $55.4 million
- Net Operating Income ("NOI") of $100.2
million; an increase of 15.6% from Q3 2023
- Same Property(3) Net Operating Income ("Same
Property NOI") of $99.2 million; an
increase of 13.5% from Q3 2023
- Operating Margin of 65.3%; 260 basis point (bps) improvement
from Q3 2023
FOR THE 9 MONTH PERIOD ENDED SEPTEMBER 30, 2024
-
- FFO of $3.10 per
Unit(1)(2); an increase of 17.4% from the same period a
year ago
- Profit of $522.3 million
- NOI of $283.3 million; an
increase of 15.6% from the same period a year ago
- Same Property Net Operating Income ("Same Property NOI") of
$282.4 million; an increase of 13.7%
from the same period in the prior year
- Operating Margin of 63.3%; 260 basis point (bps) improvement
from the same period in the prior year
- SAME PROPERTY RENTAL REVENUE GROWTH IN Q3 2024
- Q3 2024 same property sequential quarterly rental revenue
growth of 2.6% from the prior quarter
- Q3 2024 same property rental revenue growth of 9.5% from a year
ago
- Occupancy of 98.6% in Q3 2024; an increase of 18 basis points
from Q3 2023
- AFFORDABLE HOUSING REMAINS IN HIGH DEMAND
- Rents in Alberta remain some
of the most affordable amongst major cities in Canada
- Occupied rent of $1,493 in
September of 2024, a $105 improvement
from December 2023
- November 2024 preliminary
occupancy of 98.0%
- New leasing spreads of 10.4% in Alberta in September
2024
- Renewal leasing spreads of 8.4% in Alberta in September
2024
- STRONG AND FLEXIBLE BALANCE SHEET
- Approximately $413.7 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 5.09%, an increase of 4 bps
from Q4 2023
- Net Asset Value increase to $94.64 per Unit(1)(2), primarily a
result of higher market rental rates in the Trust's non-price
controlled markets
- Debt to EBITDA(1) of 10.31x, compared to 11.02x for
the year ended December 31, 2023
- Debt to Total Assets(1) of 40.1%, compared to 43.2%
for the year-ended December 31,
2023
- UPDATE TO 2024 FINANCIAL GUIDANCE
- Revised FFO range of $4.15
to $4.23 per
Unit(1)(2)
- Same Property NOI growth range of +12.5% to +14.5%
- DISTRIBUTION OF $1.44 PER
TRUST UNIT ON AN ANNUALIZED BASIS CONFIRMED FOR THE MONTHS OF
DECEMBER 2024, JANUARY 2025, AND FEBRUARY 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 4,475,000 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 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 third
quarter of 2024.
Sam Kolias; Chairman and Chief
Executive Officer of Boardwalk REIT commented:
"We are pleased to report on another very strong quarter with
significant growth in Net Operating Income and Funds From
Operations per Unit. Our FFO per Unit of $1.11 during the third quarter represents an
improvement of 15.6% from the prior year. We continue to make
progress on improving our balance sheet as our cash flows improve
and we de-lever organically, providing greater flexibility to
compound growth further through the Trust's value add capital
program and accretive external growth opportunities. Occupied rents
in the Trust's largest market of Edmonton remain amongst the most affordable
compared to asking rents in major centers in Canada and household incomes.
We remain focused on delivering a sustainable win-win outcome
for all members of our Boardwalk Family Forever, which includes our
Resident Members, Associates, Investors, external partners and
other stakeholders. We are truly better together and we would like
to thank all of our stakeholders who are instrumental in creating
the best communities where love always lives.
We continue to work collaboratively with our community and
policymakers and welcome the opportunity to further advance the
best solutions for affordable housing for Canadians. As housing
affordability over the last several years has become more
challenging, Boardwalk remains committed to the long-term
sustainability of our communities through our strategic
self-moderation of positive rent adjustments. Recently, the federal
government released its 2025-2027 Immigration Levels Plan, aimed to
better balance population growth to more sustainable levels when
looked at over a longer period of time. Relative to other
provinces, Alberta is expected to
be less impacted by the new Immigration Levels Plan due to its
strong interprovincial migration and lower concentration of
non-permanent residents as a percentage of the population.
Across various cycles, we have seen consistent demand for
affordable housing. Our repositioning investments in many of our
communities, and Resident Member-focused approach and proven
platform positions us well to continue as the community provider of
choice for Canadians. As we look forward, we remain confident in
continuing our track record of delivering strong results for our
Boardwalk Family Forever."
THIRD QUARTER FINANCIAL HIGHLIGHTS
$ millions, except
per Unit amounts
|
Highlights of the
Trust's Third Quarter 2024 Financial Results
|
|
3 Months
Sep. 30,
2024
|
3 Months
Sep. 30,
2023
|
%
Change
|
9 Months
Sep. 30,
2024
|
9 Months
Sep. 30,
2023
|
%
Change
|
Operational
Highlights
|
|
|
|
|
|
|
Rental
Revenue
|
$153.4
|
$138.3
|
11.0 %
|
$447.7
|
$403.8
|
10.9 %
|
Same Property Rental
Revenue
|
$150.1
|
$137.1
|
9.5 %
|
$439.4
|
$401.4
|
9.5 %
|
Net Operating Income
("NOI")
|
$100.2
|
$86.6
|
15.6 %
|
$283.3
|
$245.0
|
15.6 %
|
Same Property
NOI
|
$99.2
|
$87.5
|
13.5 %
|
$282.4
|
$248.4
|
13.7 %
|
Operating Margin
(1)
|
65.3 %
|
62.7 %
|
|
63.3 %
|
60.7 %
|
|
Same Property Operating
Margin
|
66.1 %
|
63.8 %
|
|
64.3 %
|
61.9 %
|
|
|
|
|
|
|
|
|
Financial
Highlights
|
|
|
|
|
|
|
Funds From Operations
("FFO") (2)(3)
|
$60.2
|
$48.3
|
24.7 %
|
$167.3
|
$132.5
|
26.3 %
|
Adjusted Funds From
Operations ("AFFO") (2)(3)
|
$51.6
|
$40.4
|
27.7 %
|
$141.5
|
$108.9
|
30.0 %
|
Profit
|
$55.4
|
$39.4
|
40.6 %
|
$522.3
|
$493.0
|
5.9 %
|
FFO per Unit
(3)
|
$1.11
|
$0.96
|
15.6 %
|
$3.10
|
$2.64
|
17.4 %
|
AFFO per Unit
(3)
|
$0.95
|
$0.80
|
18.8 %
|
$2.62
|
$2.17
|
20.7 %
|
|
|
|
|
|
|
|
Regular Distributions
Declared (Trust Units & LP Class B
Units)
|
$19.4
|
$14.7
|
32.1 %
|
$55.8
|
$43.3
|
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)
|
32.2 %
|
30.4 %
|
|
33.3 %
|
32.7 %
|
|
Same Property Apartment
Suites
|
|
|
|
33,722
|
33,264
|
|
Non-Same Property
Apartment Suites (4)
|
|
|
|
671
|
582
|
|
Total Apartment
Suites
|
|
|
|
34,393
|
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 Q3 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 operating margin throughout the
remainder of 2024 as a result of continued strong revenue growth
and execution of various cost containment initiatives.
Continued Highlights
of the Trust's Third Quarter 2024 Financial Results
|
|
|
|
|
|
Sep. 30,
2024
|
Dec. 31,
2023
|
Equity
|
|
|
|
|
|
|
Unitholders'
equity
|
|
|
|
|
$4,794,944
|
$4,320,072
|
Net Asset
Value
|
|
|
|
|
|
|
Net asset value
(1)(2)
|
|
|
|
|
$5,112,367
|
$4,553,515
|
Net asset value ("NAV")
per Unit (2)
|
|
|
|
|
$94.64
|
$84.41
|
Liquidity, Debt and
Distributions
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
|
$107,618
|
|
Subsequent
committed/funded financing
|
|
|
|
|
$60,300
|
|
Unused credit
facilities
|
|
|
|
|
$245,800
|
|
Total Available
Liquidity
|
|
|
|
|
$413,718
|
|
Total mortgage
principal outstanding
|
|
|
|
|
$3,389,969
|
$3,446,801
|
Debt to
EBITDA(1)(2)
|
|
|
|
|
10.31
|
11.02
|
Debt to Total
Assets(1)(2)
|
|
|
|
|
40.1 %
|
43.2 %
|
Interest Coverage Ratio
(Rolling 4 quarters)
|
|
|
|
|
2.91
|
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
September 30, 2024 increased from
year end, primarily attributable to an increase in market rents
driven by strong market conditions. The Trust's stabilized
capitalization rate ("Cap Rate") of 5.09% for Q3 2024 remained the
same as 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 Third Quarter of 2024
|
|
|
Sep-24
|
|
Sep-23
|
|
Average Occupancy
(Quarter Average) (1)
|
|
98.63
|
%
|
|
98.45
|
%
|
|
|
|
|
|
Average Monthly Rent
(Period Ended)
|
$
|
1,472
|
|
$
|
1,340
|
|
Average Market Rent
(Period Ended) (2)
|
$
|
1,644
|
|
$
|
1,534
|
|
Average Occupied Rent
(Period Ended) (3)
|
$
|
1,493
|
|
$
|
1,357
|
|
|
|
|
|
|
Mark-to-Market Revenue
Gain (Period Ended) ($ millions)
|
$
|
60.2
|
|
$
|
70.0
|
|
Mark-to-Market Revenue
Gain Per Unit (Period Ended)
|
$
|
1.11
|
|
$
|
1.39
|
|
|
|
|
|
|
(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.
|
|
Oct-23
|
Nov-23
|
Dec-23
|
Jan-24
|
Feb-24
|
Mar-24
|
Apr-24
|
May-24
|
Jun-24
|
Jul-24
|
Aug-24
|
Sep-24
|
Oct-24
|
Nov-24
|
Same Property
Portfolio
Occupancy
|
98.9 %
|
98.9 %
|
99.0 %
|
99.0 %
|
98.8 %
|
98.8 %
|
98.8 %
|
98.6 %
|
98.6 %
|
98.6 %
|
98.7 %
|
98.4 %
|
98.1 %
|
98.0 %
|
The Trust retained high occupancy during Q3 2024 by focusing on
retention and by leveraging its vertically-integrated operating
platform to limit time to complete unit turnovers. Positive
market rent adjustments were implemented in some communities where
rental market fundamentals were strong during the high volume
summer leasing season. 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 in communities where appropriate.
For the third quarter of 2024, same property rental revenue
increased 9.5% while same property total rental expense increased
by 2.6%, resulting in same property NOI growth of 13.5% in
comparison to the same quarter prior year. Same property rental
expenses increased primarily due to higher wages and salaries and
repairs and maintenance from inflation and higher property
taxes.
During the third quarter of 2024, lower incentives along with
positive market rent adjustments and lower utilities from water
restrictions that were in effect from the City of Calgary, supported Boardwalk's
Calgary portfolio increase in same
property NOI of 16.6% in comparison to the same quarter prior year.
The positive revenue growth was partially offset by an increase in
wages and salaries and repairs and maintenance costs.
In Edmonton, NOI growth was
15.6% for the third quarter of 2024 compared to the same period in
the prior year. The overall growth was driven by lower vacancy loss
and incentives, and higher market rents. The overall positive
increase was partially offset by higher wages and salaries,
utilities, building repairs and maintenance costs, and property
taxes.
Saskatchewan's market continues
to be strong with the Trust's portfolio in the region realizing
15.9% same property NOI growth in the third 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, and property taxes.
In Ontario, NOI growth was 7.7%
in the third quarter of 2024 compared to the third quarter of 2023.
The mark-to-market opportunity on turnover contributed to same
property rental revenue growth of 6.4%, which was partially offset
by increases in wages and salaries, building repairs and
maintenance costs, bad debts expense, and property taxes.
In Quebec, NOI growth was 6.6%
compared to the same quarter in the prior year. The overall
growth was driven by increases in occupied rents along with higher
occupancy rates, as well as lower insurance premiums relative to
the previous year.
In British Columbia, higher
market rents compared to the prior year, and a same property total
rental expense decrease of 5.0%, resulted in same property NOI
growth of 7.7% in the third quarter of 2024 compared to the third
quarter of 2023.
As shown in our updated guidance further in this release,
Boardwalk remains well positioned for continued revenue growth and
NOI growth in 2024.
Same Property Sep. 30
2024 - 3 M
|
# of Suites
|
|
% Rental
Revenue Growth
|
|
% Total Rental
Expenses
Growth
|
|
% Net Operating
Income Growth
|
|
% of NOI
|
|
Edmonton
|
|
12,882
|
|
|
10.7
|
%
|
|
3.4
|
%
|
|
15.6
|
%
|
|
35.0
|
%
|
Calgary
|
|
6,266
|
|
|
10.5
|
%
|
|
(2.8)
|
%
|
|
16.6
|
%
|
|
24.6
|
%
|
Other
Alberta
|
|
1,936
|
|
|
11.1
|
%
|
|
7.6
|
%
|
|
13.2
|
%
|
|
4.9
|
%
|
Alberta
|
|
21,084
|
|
|
10.6
|
%
|
|
1.9
|
%
|
|
15.8
|
%
|
|
64.5
|
%
|
Quebec
|
|
6,000
|
|
|
5.7
|
%
|
|
4.0
|
%
|
|
6.6
|
%
|
|
16.6
|
%
|
Saskatchewan
|
|
3,505
|
|
|
11.3
|
%
|
|
3.1
|
%
|
|
15.9
|
%
|
|
10.8
|
%
|
Ontario
|
|
3,019
|
|
|
6.4
|
%
|
|
4.5
|
%
|
|
7.7
|
%
|
|
7.5
|
%
|
British
Columbia
|
|
114
|
|
|
5.0
|
%
|
|
(5.0)
|
%
|
|
7.7
|
%
|
|
0.6
|
%
|
|
|
33,722
|
|
|
9.5
|
%
|
|
2.6
|
%
|
|
13.5
|
%
|
|
100.0
|
%
|
Same Property Sep. 30
2024 - 9 M
|
# of Suites
|
|
% Rental
Revenue Growth
|
|
% Total Rental
Expenses
Growth
|
|
% Net Operating
Income Growth
|
|
% of NOI
|
|
Edmonton
|
|
12,882
|
|
|
10.7
|
%
|
|
3.3
|
%
|
|
16.2
|
%
|
|
34.7
|
%
|
Calgary
|
|
6,266
|
|
|
11.1
|
%
|
|
1.9
|
%
|
|
15.7
|
%
|
|
24.4
|
%
|
Other
Alberta
|
|
1,936
|
|
|
10.9
|
%
|
|
0.8
|
%
|
|
18.2
|
%
|
|
4.9
|
%
|
Alberta
|
|
21,084
|
|
|
10.9
|
%
|
|
2.7
|
%
|
|
16.1
|
%
|
|
64.1
|
%
|
Quebec
|
|
6,000
|
|
|
5.8
|
%
|
|
2.6
|
%
|
|
7.4
|
%
|
|
16.7
|
%
|
Saskatchewan
|
|
3,505
|
|
|
10.2
|
%
|
|
0.4
|
%
|
|
16.2
|
%
|
|
10.9
|
%
|
Ontario
|
|
3,019
|
|
|
5.7
|
%
|
|
5.8
|
%
|
|
5.6
|
%
|
|
7.8
|
%
|
British
Columbia
|
|
114
|
|
|
4.8
|
%
|
|
(6.4)
|
%
|
|
7.8
|
%
|
|
0.6
|
%
|
|
|
33,722
|
|
|
9.5
|
%
|
|
2.6
|
%
|
|
13.7
|
%
|
|
100.0
|
%
|
STRONG LIQUIDITY POSITION
In the third quarter of 2024, Boardwalk renewed $25.6 million of its maturing mortgages at a
weighted average interest rate of 4.19% while extending the term of
these mortgages by an average of 5.1 years.
For the remainder of 2024, the Trust anticipates $186.6 million of mortgages payable maturing with
an average in-place interest rate of 3.14% 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 4.10%, respectively. To date, the Trust has renewed or
forward-locked the interest rate on $352.8
million or 81.4% of its maturing mortgages in 2024 at an
average interest rate of 4.29% and an average term of 5.8 years.
The Trust remains well positioned with a laddered maturity schedule
within its mortgage program, a disciplined capital allocation
program and continued use of CMHC funding, which decreases the
renewal risk on its existing mortgages.
UPDATE TO 2024 FINANCIAL GUIDANCE
Boardwalk's current outlook for the remainder of 2024 is for
ongoing growth across its portfolio as demand for affordable
multi-family housing remains strong. The Trust anticipates
outsized revenue and NOI growth in its non-price-controlled markets
on a year-over-year basis, as a result of strong performance
year-to-date and ongoing positive leasing spreads throughout the
remainder of 2024. The Trust's consistent revenue and disciplined
operating cost control performance through the first three quarters
of 2024 provides for an increase to the bottom end and tightening
of its guidance range for the year as follows:
|
Q3 2024
Revised
Guidance
|
2024 Previous
Guidance
|
2023
Actual
|
Same Property NOI
Growth
|
12.5% to
14.5%
|
12.5% to
14.5%
|
13.7 %
|
Profit
|
N/A
|
N/A
|
$666,099
|
FFO
(1)(2)
|
N/A
|
N/A
|
$181,353
|
AFFO
(1)(2)(3)
|
N/A
|
N/A
|
$149,098
|
FFO Per Unit
(2)
|
$4.15 to
$4.23
|
$4.11 to
$4.23
|
$3.60
|
AFFO Per Unit
(2)(3)
|
$3.52 to
$3.60
|
$3.48 to
$3.60
|
$2.96
|
(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 $1,003/suite/year in 2024 and $953/suite/year
in 2023.
|
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.
THIRD QUARTER REGULAR MONTHLY DISTRIBUTION
ANNOUNCEMENT
The Trust has confirmed its monthly cash distribution for the
months of December 2024, January 2025, and February
2025 as follows:
Month
|
Per
Unit
|
|
Annualized
|
|
Record
Date
|
Distribution
Date
|
December
2024
|
$
|
0.1200
|
|
$
|
1.44
|
|
31-Dec-24
|
15-Jan-25
|
January 2025
|
$
|
0.1200
|
|
$
|
1.44
|
|
31-Jan-25
|
17-Feb-25
|
February
2025
|
$
|
0.1200
|
|
$
|
1.44
|
|
28-Feb-25
|
17-Mar-25
|
In line with Boardwalk's distribution policy of maximum
re-investment, the Trust's payout ratio remains conservative at
32.2% of Q3 2024 FFO; and 32.8% 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. Boardwalk
published its fifth annual ESG report in April. The ESG
report is available digitally on the Trust'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 THIRD QUARTER 2024 FINANCIAL
RESULTS
Boardwalk invites you to participate in the teleconference that
will be held to discuss these results tomorrow (November 6, 2024) 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/3XTW8Vw 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: 84448
Topic: Boardwalk Real Estate Investment Trust, 2024 Third 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 Third 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 is
a leading owner/operator of multi-family rental communities.
Providing homes in more than 200 communities, with over 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. As
they do not have standardized meanings prescribed by IFRS, they
therefore may not be comparable to similar measurements presented
by other entities and should not be construed as an alternative to
IFRS defined measures. Below are the non-GAAP financial
measures referred to in this news release.
Funds From Operations
The IFRS 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 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 nine
months ended September 30, 2024 and
2023.
FFO
Reconciliation
|
3 Months
|
|
3 Months
|
|
% Change
|
9 Months
|
|
9 Months
|
|
% Change
|
|
Sep. 30,
2024
|
|
Sep. 30,
2023
|
|
|
|
Sep. 30,
2024
|
|
Sep. 30,
2023
|
|
|
|
(In $000's, except per
Unit amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
|
$
|
55,419
|
|
$
|
39,417
|
|
|
|
$
|
522,294
|
|
$
|
492,969
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(1)
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
(818)
|
|
|
|
Fair value losses
(gains), net
|
|
1,838
|
|
|
6,315
|
|
|
|
|
(363,245)
|
|
|
(367,028)
|
|
|
|
LP Class B Unit
distributions
|
|
1,611
|
|
|
1,309
|
|
|
|
|
4,632
|
|
|
3,860
|
|
|
|
Deferred tax
expense
|
|
15
|
|
|
27
|
|
|
|
|
82
|
|
|
69
|
|
|
|
Depreciation
|
|
2,124
|
|
|
1,984
|
|
|
|
|
5,991
|
|
|
5,677
|
|
|
|
Principal repayments on
lease liabilities
|
|
(822)
|
|
|
(786)
|
|
|
|
|
(2,449)
|
|
|
(2,594)
|
|
|
|
Principal repayments on
lease receivable
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
321
|
|
|
|
FFO
|
$
|
60,185
|
|
$
|
48,266
|
|
|
24.7
|
%
|
$
|
167,305
|
|
$
|
132,456
|
|
|
26.3
|
%
|
FFO per Unit
|
$
|
1.11
|
|
$
|
0.96
|
|
|
15.6
|
%
|
$
|
3.10
|
|
$
|
2.64
|
|
|
17.4
|
%
|
(1)
|
Other income is
comprised of capital gains from investment income.
|
Adjusted Funds From Operations
Similar to FFO, the IFRS 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
|
|
9 Months
|
|
9 Months
|
|
|
Sep. 30,
2024
|
|
Sep. 30,
2023
|
|
Sep. 30,
2024
|
|
Sep. 30,
2023
|
|
FFO
|
$
|
60,185
|
|
$
|
48,266
|
|
$
|
167,305
|
|
$
|
132,456
|
|
Maintenance Capital
Expenditures
|
|
8,624
|
|
|
7,878
|
|
|
25,843
|
|
|
23,604
|
|
AFFO
|
$
|
51,561
|
|
$
|
40,388
|
|
$
|
141,462
|
|
$
|
108,852
|
|
Adjusted Real Estate Assets
The IFRS measurement most comparable to Adjusted Real Estate
Assets is investment properties. Adjusted Real Estate Assets
is comprised of investment properties, equity accounted investment,
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 to Adjusted Real Estate Assets can be found
on the following page, under NAV.
Adjusted Real Estate Debt
The IFRS measurement most comparable to Adjusted Real Estate
Debt is total mortgage principal outstanding. Adjusted Real Estate
Debt is comprised of total mortgage principal outstanding, 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
to Adjusted Real Estate Debt can be found below under NAV.
Adjusted Real Estate Debt, net of Cash
Adjusted Real Estate Debt, net of Cash, is most directly
comparable to the IFRS measure of total mortgage principal
outstanding. Adjusted Real Estate Debt, net of Cash is
comprised of the sum of total mortgage principal outstanding, total
lease liabilities attributable to land leases, and construction
loan payable, then reduced by cash and cash equivalents. It is
useful in summarizing the Trust's debt which is attributable to its
real estate assets and is used in the calculation of Debt to
EBITDA.
Net Asset Value
The IFRS measurement most comparable to NAV is Unitholders'
Equity. With real estate entities, NAV is the total value of
the entity's investment properties and cash 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 to Net Asset Value is below.
|
Sep. 30,
2024
|
|
Dec. 31,
2023
|
|
Investment
properties
|
$
|
8,371,219
|
|
$
|
7,702,214
|
|
Equity accounted
investment
|
|
38,712
|
|
|
39,758
|
|
Loan
receivable
|
|
57,867
|
|
|
-
|
|
Cash and cash
equivalents
|
|
107,618
|
|
|
331,204
|
|
Adjusted Real Estate
Assets
|
$
|
8,575,416
|
|
$
|
8,073,176
|
|
|
|
|
|
|
Total mortgage
principal outstanding
|
$
|
(3,389,969)
|
|
$
|
(3,446,801)
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(71,602)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
-
|
|
Adjusted Real Estate
Debt
|
$
|
(3,463,049)
|
|
$
|
(3,519,661)
|
|
|
|
|
|
|
Net Asset
Value
|
$
|
5,112,367
|
|
$
|
4,553,515
|
|
Net Asset Value per
Unit
|
$
|
94.64
|
|
$
|
84.41
|
|
Reconciliation of
Unitholders' Equity to Net Asset Value
|
Sep. 30,
2024
|
|
Dec. 31,
2023
|
|
Unitholders'
equity
|
$
|
4,794,944
|
|
$
|
4,320,072
|
|
Total Assets
|
|
(8,645,293)
|
|
|
(8,141,876)
|
|
Investment
properties
|
|
8,371,219
|
|
|
7,702,214
|
|
Equity accounted
investment
|
|
38,712
|
|
|
39,758
|
|
Loan
receivable
|
|
57,867
|
|
|
-
|
|
Cash and cash
equivalents
|
|
107,618
|
|
|
331,204
|
|
Total
Liabilities
|
|
3,850,349
|
|
|
3,821,804
|
|
Total mortgage
principal outstanding
|
|
(3,389,969)
|
|
|
(3,446,801)
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(71,602)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
-
|
|
Net Asset Value
(1)
|
$
|
5,112,367
|
|
$
|
4,553,515
|
|
(1)
|
Total lease liability
attributable to land leases is a component of lease liabilities as
calculated in accordance with IFRS.
|
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 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 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.
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.
Debt to EBITDA
Debt to EBITDA is calculated by dividing Adjusted Real Estate
Debt, net of Cash by consolidated EBITDA. The Trust uses Debt
to EBITDA to understand its capacity to pay off its debt.
Debt to Total Assets
Debt to Total Assets is calculated by dividing Adjusted Real
Estate Debt by Total Assets. The Trust uses Debt to Total
Assets to determine the proportion of assets which are financed by
debt.
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 2024, Boardwalk's ability to
accelerate organic growth in 2024, expected distributions for
December 2024, January 2025, and February
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, 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, 2023 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-q3-2024---demand-for-affordable-housing-remains-high-302296985.html
SOURCE Boardwalk Real Estate Investment Trust