CALGARY,
AB, May 7, 2024 /PRNewswire/ - Boardwalk
Real Estate Investment Trust (TSX: BEI.UN)
SUMMARY HIGHLIGHTS FOR THE
THREE-MONTH PERIOD ENDED MARCH 31,
2024
- STRONG FINANCIAL PERFORMANCE
- Funds From Operations ("FFO") of $0.95 per Unit(1)(2); an increase of
20.3% from Q1 2023
- Profit of $307.7 million
- Net Operating Income ("NOI") of $87.5
million; an increase of 15.5% from Q1 2023
- Same Property(3) Net Operating Income ("Same
Property NOI") of $87.2 million; an
increase of 13.5% from Q1 2023
- Operating Margin of 60.3%; 240 basis point (bps) improvement
from Q1 2023
- SAME PROPERTY RENTAL REVENUE GROWTH IN Q1 2024
- Q1 2024 same property sequential quarterly rental revenue
growth of 1.8% from the prior quarter
- Occupied rent of $1,418 in March
of 2024, a $30 improvement from
December 2023
- Q1 2024 same property rental revenue growth of 9.4% from a year
ago
- Occupancy of 98.8% in Q1 2024; an increase of 72 basis points
from Q1 2023
- LEASING STRENGTH CONTINUES IN MAY
- May 2024 preliminary occupancy of
98.7%, an increase of 40 bps from May
2023
- New leasing spreads of 14.3% in Alberta in April
2024
- Renewal leasing spreads of 9.1% in Alberta in April
2024
- Rents in Alberta remain some
of the most affordable amongst major cities in Canada
- STRONG AND FLEXIBLE FINANCIAL POSITION
- Approximately $378.6 million of
total available liquidity at the end of the quarter
- 96% of Boardwalk's mortgages carry CMHC-insurance
- Unitholders' Equity of $4.6
billion
- Fair value capitalization rate of 5.09%, an increase of 4 bps
from Q4 2023
- Net Asset Value increase to $90.37 per Unit(1)(2), primarily a
result of higher market rental rates in the Trust's non-price
controlled markets
- UPDATE TO 2024 FINANCIAL GUIDANCE
- Revised FFO range of $4.00 to
$4.20 per Unit(1)(2)
- Revised Same Property NOI growth range of +11.0% to +14.0%
- STRENGTHENING OUR SENIOR LEADERSHIP TEAM
- Appointment of Samantha Adams as
Senior Vice President, Investments
- Appointment of Nandini Somayaji
as General Counsel and Corporate Secretary
- ADDING IRREPLACEABLE LOCATIONS
- Removed conditions subsequent to quarter end on $12.0 million land acquisition in Marda Loop,
Calgary
- DISTRIBUTION OF $1.44 PER
TRUST UNIT ON AN ANNUALIZED BASIS CONFIRMED FOR THE MONTHS OF JUNE,
JULY, AND AUGUST 2024
(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 un-stabilized properties (properties which have been owned
for less than 24 months) and sold assets.
|
Boardwalk Real Estate Investment Trust ("Boardwalk", the "REIT"
or the "Trust") today announced its financial results for the first
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, Funds from Operations
per Unit and Profit. Our FFO per Unit of $0.95 during the first quarter represents an
improvement of 20.3% from the prior year, and provides the Trust
with growing cash flows that can be redeployed and compounded
within our value add capital program and accretive external
opportunities, where appropriate. We continue to expand our
Operating Margin as our Resident Member focused approach to
sustainable rent adjustments and ongoing commitment to cost
improvement initiatives has delivered outsized NOI and FFO per Unit
growth.
As of the beginning of May, same property portfolio occupancy is
at approximately 98.7%. We continue to implement positive market
rent adjustments in many of our communities. Rental market
fundamentals continue to be strong across all of the Trust's
markets, as demand for quality affordable housing remains high. Our
largest markets of Edmonton and
Calgary continue to see large net
inflows from both international and interprovincial migration as
new Residents pursue exceptional relative affordability, lifestyle
and economic opportunities. Strong population growth continues to
outpace new construction starts in Canada, while construction economics and
labour shortages have presented challenges for new development.
We continue to work with all levels of government and other
stakeholders toward implementing proven public policy to help
rebalance demand and supply over the longer term. While we applaud
many of the housing-related initiatives announced recently in
advance of and in the most recent federal budget, we anticipate
many of the measures to take significant time in terms of bringing
new supply online and an eventual moderation in demand to more
sustainable levels.
We remain focused on delivering a win-win outcome for our
Resident Members and our stakeholders through increased retention,
reduced turnover and costs, increased Associate efficiency, and
increased margins and financial performance. Our ongoing
Resident-Member centric, strategic self-moderation of leasing
spreads on both new leases and lease renewals continues to be a key
differentiator for our Resident Members, preserving essential
affordability while providing a gradual, less volatile, long-term
revenue growth profile for our Unitholders.
Our outlook for the remainder of the year continues to be
positive. We are confident that the strong housing fundamentals
that we are seeing, combined with the quality of our communities
and Resident-focus will translate to strong ongoing performance in
2024. We remain well-positioned to continue de-leveraging our
balance sheet organically, while utilizing our enhanced liquidity
to capitalize on additional growth opportunities throughout the
remainder of the year."
FIRST QUARTER FINANCIAL
HIGHLIGHTS
$ millions, except
per Unit amounts
|
Highlights of the
Trust's First Quarter 2024 Financial Results
|
|
3 Months
Mar. 31, 2024
|
3 Months
Mar. 31, 2023
|
%
Change
|
Operational
Highlights
|
|
|
|
Rental
Revenue
|
$145.2
|
$130.9
|
10.9 %
|
Same Property Rental
Revenue
|
$142.2
|
$130.0
|
9.4 %
|
Net Operating Income
("NOI")
|
$87.5
|
$75.8
|
15.5 %
|
Same Property
NOI
|
$87.2
|
$76.8
|
13.5 %
|
Operating Margin
(1)
|
60.3 %
|
57.9 %
|
|
Same Property Operating
Margin
|
61.3 %
|
59.1 %
|
|
|
|
|
|
Financial
Highlights
|
|
|
|
Funds From Operations
("FFO") (2)(3)
|
$51.0
|
$39.6
|
28.9 %
|
Adjusted Funds From
Operations ("AFFO") (2)(3)
|
$42.4
|
$31.7
|
33.6 %
|
Profit
|
$307.7
|
$221.4
|
39.0 %
|
FFO per Unit
(3)
|
$0.95
|
$0.79
|
20.3 %
|
AFFO per Unit
(3)
|
$0.79
|
$0.63
|
25.4 %
|
|
|
|
|
Regular Distributions
Declared (Trust Units & LP Class B Units)
|
$17.0
|
$13.9
|
21.8 %
|
Regular Distributions
Declared Per Unit (Trust Units & LP Class B Units)
|
$0.315
|
$0.278
|
13.5 %
|
FFO Payout Ratio
(3)
|
33.2 %
|
35.2 %
|
|
Same Property Apartment
Suites
|
33,564
|
33,069
|
|
Non-Same Property
Apartment Suites(4)
|
760
|
741
|
|
Total Apartment
Suites
|
34,324
|
33,810
|
|
(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 Q1 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 First Quarter 2024 Financial Results
|
|
|
|
|
|
Mar. 31,
2024
|
Dec. 31,
2023
|
Equity
|
|
|
|
|
|
|
Unitholders'
Equity
|
|
|
|
|
$4,612,385
|
$4,320,072
|
|
|
|
|
|
|
|
Net Asset
Value
|
|
|
|
|
|
|
Net asset value
(1)(2)
|
|
|
|
|
$4,877,588
|
$4,553,515
|
Net asset value (NAV)
per Unit (2)
|
|
|
|
|
$90.37
|
$84.41
|
|
|
|
|
|
|
|
Liquidity, Debt and
Distributions
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
|
$182,777
|
|
Unused committed
revolving credit facility
|
|
|
|
|
$195,800
|
|
Total Available
Liquidity
|
|
|
|
|
$378,577
|
|
|
|
|
|
|
|
|
Total mortgage
principal outstanding
|
|
|
|
|
$3,428,455
|
$3,446,801
|
Interest Coverage Ratio
(Rolling 4 quarters)
|
|
|
|
|
2.84
|
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
March 31, 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") increased to 5.09% for Q1 2024 compared to 5.05%
for the prior quarter as a result of an increase in some of the
Trust's Ontario markets. 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 First Quarter of 2024
|
|
|
Mar-24
|
|
Mar-23
|
|
Average Occupancy
(Quarter Average) (1)
|
|
98.83
|
%
|
|
98.11
|
%
|
|
|
|
|
|
Average Monthly Rent
(Period Ended)
|
$
|
1,401
|
|
$
|
1,267
|
|
Average Market Rent
(Period Ended) (2)
|
$
|
1,620
|
|
$
|
1,444
|
|
Average Occupied Rent
(Period Ended) (3)
|
$
|
1,418
|
|
$
|
1,292
|
|
|
|
|
|
|
Mark-to-Market Revenue
Gain (Period Ended) ($ millions)
|
$
|
80.2
|
|
$
|
59.5
|
|
Mark-to-Market Revenue
Gain Per Unit (Period Ended)
|
$
|
1.49
|
|
$
|
1.18
|
|
|
|
|
|
|
(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.
|
|
May-23
|
Jun-23
|
Jul-23
|
Aug-23
|
Sep-23
|
Oct-23
|
Nov-23
|
Dec-23
|
Jan-24
|
Feb-24
|
Mar-24
|
Apr-24
|
May-24
|
Same Property
Portfolio
Occupancy
|
98.3 %
|
98.3 %
|
98.3 %
|
98.5 %
|
98.6 %
|
98.9 %
|
98.9 %
|
99.0 %
|
99.0 %
|
98.8 %
|
98.8 %
|
98.8 %
|
98.7 %
|
The Trust improved occupancy compared to the same period a year
ago by focusing on retention and by leveraging its
vertically-integrated operating platform to limit time to complete
unit turnovers. Market rents were adjusted in many communities
where rental market fundamentals are strong. Turnover rates
continued to decline as compared to the previous year across the
Trust's portfolio. 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 many of our communities.
For the first quarter of 2024, same property rental revenue
increased 9.4% while same property total rental expense increased
by 3.5%, 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 from
inflation, higher utilities from increased rates, and higher
property taxes.
During the first quarter of 2024, lower incentives along with
positive market rent adjustments supported Boardwalk's Calgary portfolio increase in same property
NOI of 13.7% in comparison to the same quarter prior year. The
positive revenue growth was partially offset by an increase in
wages and salaries, building maintenance costs, and property
taxes.
In Edmonton, NOI growth was
16.5% for the first 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, and property taxes.
Saskatchewan's market continues
to be strong with the Trust's portfolio in the region realizing
13.5% same property NOI growth in the first 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 and
utilities.
In Ontario, NOI growth was 4.6%
in the first quarter of 2024 compared to the first quarter of 2023.
The mark-to-market opportunity on turnover contributed to same
property rental revenue growth of 5.1%, which was partially offset
by increases in wages and salaries, building repairs and
maintenance costs, bad debt, and property taxes.
In Quebec, NOI growth was 9.1%
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 utilities, insurance premiums
relative to the previous year, and a decrease in wages and
salaries.
In British Columbia, a same
property rental revenue increase of 5.0% and a decrease in total
rental expenses of 13.2%, due largely to lower water and sewer
costs, resulted in same property NOI growth of 10.2% in the first
quarter of 2024 compared to the first 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 Mar. 31
2024 - 3 M
|
# of Suites
|
|
% Rental
Revenue Growth
|
|
% Total Rental
Expenses Growth
|
|
% Net Operating
Income Growth
|
|
% of NOI
|
|
Edmonton
|
|
12,882
|
|
|
10.8
|
%
|
|
4.0
|
%
|
|
16.5
|
%
|
|
34.4
|
%
|
Calgary
|
|
6,108
|
|
|
11.8
|
%
|
|
8.1
|
%
|
|
13.7
|
%
|
|
23.9
|
%
|
Other
Alberta
|
|
1,936
|
|
|
10.7
|
%
|
|
(4.9)
|
%
|
|
25.2
|
%
|
|
4.9
|
%
|
Alberta
|
|
20,926
|
|
|
11.1
|
%
|
|
4.1
|
%
|
|
16.1
|
%
|
|
63.2
|
%
|
Quebec
|
|
6,000
|
|
|
5.5
|
%
|
|
(0.2)
|
%
|
|
9.1
|
%
|
|
17.0
|
%
|
Saskatchewan
|
|
3,505
|
|
|
9.0
|
%
|
|
2.2
|
%
|
|
13.5
|
%
|
|
11.0
|
%
|
Ontario
|
|
3,019
|
|
|
5.1
|
%
|
|
6.0
|
%
|
|
4.6
|
%
|
|
8.1
|
%
|
British
Columbia
|
|
114
|
|
|
5.0
|
%
|
|
(13.2)
|
%
|
|
10.2
|
%
|
|
0.7
|
%
|
|
|
33,564
|
|
|
9.4
|
%
|
|
3.5
|
%
|
|
13.5
|
%
|
|
100.0
|
%
|
STRONG LIQUIDITY
POSITION
In the first quarter of 2024, Boardwalk renewed $35.8 million of its maturing mortgages at a
weighted average interest rate of 4.38% while extending the term of
these mortgages by an average of 4.8 years.
For the remainder of 2024, the Trust anticipates $400.5 million of mortgages payable maturing with
an average in-place interest rate of 2.91% and will continue to
renew these mortgages as they mature. Current market 5 and
10-year CMHC financing rates are estimated to be approximately
4.40 and 4.50%, respectively. To date, the Trust has renewed or
forward-locked the interest rate on $152.5
million or 34.9% of its maturing mortgages in 2024 at an
average interest rate of 4.50% and an average term of 5.3 years.
While interest rates have increased significantly since the
beginning of March 2022, the Trust
remains 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.
SUPPLEMENTING ORGANIC
GROWTH
In Q1 2024, the Trust completed the previously announced
acquisition of The Circle for $77.6
million purchase price, a 295-suite newly built construction
apartment complex in Calgary,
Alberta, and repaid its portion of a floating rate
construction loan facility on its joint venture in Brampton, Ontario in the amount of
$57.4 million. With increased
liquidity, the Trust remains well-positioned to fund future
acquisition and development opportunities in its existing
pipeline.
UPDATED 2024 FINANCIAL
GUIDANCE
The Trust's current outlook is for a continued growth trend
across its portfolio as multi-family fundamentals remain strong
with outsized revenue and NOI growth in its non-price controlled
markets. With Q1 finalized, the Trust is updating and tightening
its guidance range as follows:
|
2024 Revised
Guidance
|
2024 Original
Guidance
|
2023
Actual
|
|
|
Same Property NOI
Growth
|
11.0% to
14.0%
|
10.0% to
14.0%
|
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)
|
$4.00 to
$4.20
|
$3.93 to
$4.18
|
$3.60
|
|
AFFO Per Unit
(2)(3)
|
$3.37 to
$3.57
|
$3.30 to
$3.55
|
$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.
STRENGTHENING OUR SENIOR
LEADERSHIP TEAM
Boardwalk and its Board of Trustees are pleased to announce that
Ms. Samantha Adams and Ms.
Nandini Somayaji have recently
joined the Trust's Senior Leadership team.
Ms. Adams has joined the Trust as Senior Vice President,
Investments. Ms. Adams brings over 20 years' experience with
multiple real estate asset classes, including multi-family and
industrial, throughout Canada and
the United States. Ms. Adams
previously served as a Senior Vice President of Pure Multi-Family
REIT LP ("Pure"), from the time of its IPO until its sale to
Cortland Partners in 2019 for C$1.6
billion. Prior to her time with Pure, she was one of four
principals at the Vancouver-based
Sunstone Group of companies and was actively involved in three of
Canada's most successful real
estate platforms.
Ms. Somayaji has joined the Trust as General Counsel and
Corporate Secretary. Ms. Somayaji brings over 15 years of legal
experience having previously worked with DIRTT Environmental
Solutions as Senior Vice President Talent, General Counsel &
Corporate Secretary, as well as Deloitte Legal and Bennett Jones.
Sam Kolias, Chairman and CEO of
Boardwalk commented, "We are thrilled to add both Samantha and
Nandini to further strengthen our senior leadership team.
Samantha brings extensive public company knowledge and real
estate experience, as well as exceptional existing relationships
across North America. Her vast
experience in acquisitions, capital markets, corporate development,
tax, legal, audit, finance, and corporate governance will be a
great asset to our team. As we continue to generate increased cash
flows from strong organic growth, Samantha's addition positions us
well to further supplement our growth through accretive
opportunities and prudent capital allocation.
Nandini's addition allows us to bring a significant amount of
our legal work in-house and further centralizes much of the Trust's
risk management initiatives. Her previous experience further
improves our team with additional expertise and insights in
corporate governance, human resources, ESG reporting, and
cross-border tax law."
ADDING IRREPLACEABLE
LOCATIONS
Subsequent to the end of the quarter, the Trust removed
conditions on an acquisition of zoned development land in the Marda
Loop area of Calgary for
$12.0 million. The site is located in
one of central Calgary's most
desirable and amenity-rich neighbourhoods and is a short drive from
downtown, 17th Avenue, University
of Calgary and Mount Royal
University. The Trust estimates that the site allows for
approximately 135 residential units and supporting ground-level
retail. The Trust will continue to progress with Development Permit
approvals in 2024. With its 45 Railroad project in Brampton nearing stabilization, the Trust
views this as an opportunity to augment and replenish its future
development pipeline on a small scale in an irreplaceable
location.
FIRST QUARTER REGULAR MONTHLY
DISTRIBUTION ANNOUNCEMENT
The Trust has confirmed its monthly cash distribution for the
months of June, July, and August 2024
as follows:
Month
|
Per
Unit
|
|
Annualized
|
|
Record
Date
|
Distribution
Date
|
June 2024
|
$
|
0.1200
|
|
$
|
1.44
|
|
28-Jun-24
|
15-Jul-24
|
July 2024
|
$
|
0.1200
|
|
$
|
1.44
|
|
31-Jul-24
|
15-Aug-24
|
August 2024
|
$
|
0.1200
|
|
$
|
1.44
|
|
30-Aug-24
|
16-Sep-24
|
In line with Boardwalk's distribution policy of maximum
re-investment, the Trust's payout ratio remains conservative at
33.2% of Q1 2024 FFO; and 31.9% 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 FIRST QUARTER
2024 FINANCIAL RESULTS
Boardwalk invites you to participate in the teleconference that
will be held to discuss these results tomorrow (May 8, 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/3VvoqVD 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 416-764-8650
(local/international callers) or toll-free 1-888-664-6383 (within
North America).
Note: Please provide the operator with the below Conference Call
ID or Topic when dialing in to the call.
Conference ID: 36545838
Topic: Boardwalk Real Estate Investment Trust, 2024 First 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 First 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 months ended March
31, 2024 and 2023.
FFO
Reconciliation
|
3 Months
|
|
3 Months
|
|
% Change
|
|
|
Mar. 31,
2024
|
|
Mar. 31,
2023
|
|
|
|
(In $000's, except per
Unit amounts)
|
|
|
|
|
|
|
Profit
|
$
|
307,721
|
|
$
|
221,389
|
|
|
|
Adjustments
|
|
|
|
|
|
|
Other income
(1)
|
|
-
|
|
|
(818)
|
|
|
|
Fair value gains,
net
|
|
(259,205)
|
|
|
(183,362)
|
|
|
|
LP Class B Unit
distributions
|
|
1,410
|
|
|
1,242
|
|
|
|
Deferred tax
expense
|
|
68
|
|
|
57
|
|
|
|
Depreciation
|
|
1,865
|
|
|
1,800
|
|
|
|
Principal repayments on
lease liabilities
|
|
(824)
|
|
|
(906)
|
|
|
|
Principal repayments on
lease receivable
|
|
-
|
|
|
193
|
|
|
|
FFO
|
$
|
51,035
|
|
$
|
39,595
|
|
|
28.9
|
%
|
FFO per Unit
|
$
|
0.95
|
|
$
|
0.79
|
|
|
20.3
|
%
|
(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
|
|
|
Mar. 31, 024
|
|
Mar. 31, 023
|
|
FFO
|
$
|
51,035
|
|
39,595
|
|
Maintenance Capital
Expenditures
|
|
8,607
|
|
7,849
|
|
AFFO
|
$
|
42,428
|
|
31,746
|
|
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.
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.
|
Mar. 31,
2024
|
|
Dec. 31,
2023
|
|
Investment
properties
|
$
|
8,100,580
|
|
$
|
7,702,214
|
|
Equity accounted
investment
|
|
39,162
|
|
|
39,758
|
|
Loan
receivable
|
|
57,443
|
|
|
-
|
|
Cash and cash
equivalents
|
|
182,777
|
|
|
331,204
|
|
Adjusted Real Estate
Assets
|
$
|
8,379,962
|
|
$
|
8,073,176
|
|
|
|
|
|
|
Total mortgage
principal outstanding
|
$
|
(3,428,455)
|
|
$
|
(3,446,801)
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(72,441)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
|
-
|
Adjusted Real Estate
Debt
|
$
|
(3,502,374)
|
|
$
|
(3,519,661)
|
|
|
|
|
|
|
Net Asset
Value
|
$
|
4,877,588
|
|
$
|
4,553,515
|
|
Net Asset Value per
Unit
|
$
|
90.37
|
|
$
|
84.41
|
|
Reconciliation of
Unitholders' Equity to Net Asset Value
|
Mar. 31,
2024
|
|
Dec. 31,
2023
|
|
Unitholders'
Equity
|
$
|
4,612,385
|
|
$
|
4,320,072
|
|
Total Assets
|
|
(8,444,221)
|
|
|
(8,141,876)
|
|
Investment
properties
|
|
8,100,580
|
|
|
7,702,214
|
|
Equity accounted
investment
|
|
39,162
|
|
|
39,758
|
|
Loan
receivable
|
|
54,443
|
|
|
-
|
|
Cash and cash
equivalents
|
|
182,777
|
|
|
331,204
|
|
Total
Liabilities
|
|
3,831,836
|
|
|
3,821,804
|
|
Total mortgage
principal outstanding
|
|
(3,428,455)
|
|
|
(3,446,801)
|
|
Total lease liabilities
attributable to land leases (1)
|
|
(72,441)
|
|
|
(72,860)
|
|
Construction loan
payable
|
|
(1,478)
|
|
|
-
|
|
Net Asset Value
(1)
|
$
|
4,877,588
|
|
$
|
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.
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
June 2024, July 2024, and August
2024, 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-q1-2024-302138872.html
SOURCE Boardwalk Real Estate Investment Trust