TORONTO, March 14,
2024 /CNW/ - Northwest Healthcare Properties Real
Estate Investment Trust (the "REIT" or "Northwest") (TSX: NWH.UN),
a leading global owner and manager of healthcare real estate
infrastructure in the Americas, Australasia, and Europe, announces results for the three months
and year ended December 31, 2023.
2023 Fourth Quarter Financial and Operational
Highlights:
For the three months ("Q4 2023") and year ended December 31, 2023, the REIT delivered strong
operating results with key highlights as follows:
- Revenue from investment properties for Q4 2023 and year ended
December 31 of $124.0 million and $508.0
million, respectively, was 4.1% and 12.3% higher in Q4 2023
compared to Q4 2022, respectively, primarily from rental
lease indexation and full year of US portfolio
acquisition.
- Same property net operating income ("SPNOI") of $90.9 million was 4.0% higher in Q4 2023 compared
to Q4 2022, and annual SPNOI of $293.4
million increased 3.7% from $283.1
million in 2022 (see Exhibit 1).
- Strong operating performance is underpinned by a long-term
lease maturity profile with a weighted-average lease expiry
("WALE") of 13.3 years, a global portfolio occupancy rate of 97%,
and a global rent collection rate of 99%.
- Adjustments to investment property fair values, and higher
interest expense for variable rate debts resulted in net income
(loss) for the Q4 2023 and year ended December 31, 2023, of $(188.9) million and $(480.7) million in 2023, respectively, compared
to $(135.5) million and $125.6 million in 2022, respectively.
- Higher interest expense represents an effective
weighted-average interest rate ("WAIR") of 6.27% as at December 31, 2023, compared to 5.35% as at
December 31, 2022.
- Adjusted funds from operations ("AFFO") for Q4 2023 was
$0.13(1) per unit (Q4 2022
- $0.17 per unit), resulting in
an AFFO payout ratio for Q4 2023 of 67% (Q4 2022 - 117%) (see
Exhibit 3).
Selected Financial Information:
(unaudited)
($000's, except unit
and per unit amounts)
|
Three months ended
December 31, 2023
|
Three months ended
December 31, 2022
|
Number of
properties
|
219
|
233
|
Gross leasable area
(sf)
|
17,736,521
|
18,635,583
|
Occupancy
|
97 %
|
97 %
|
Weighted Average Lease
Expiry (Years)
|
13.3
|
13.8
|
Rent Collection
rate
|
99 %
|
99 %
|
Net Operating
Income
|
98,083
|
$
92,855
|
Net Income (Loss)
attributable to unitholders
|
$
(188,900)
|
$
(135,519)
|
Funds from Operations
("FFO")
|
$
36,759
|
$
37,578
|
Adjusted Funds from
Operations ("AFFO")
|
$
32,835
|
$
41,440
|
Debt to Gross Book
Value - Declaration of Trust
|
47.7 %
|
45.3 %
|
Debt to Gross Book
Value - Including Convertible Debentures
|
51.9 %
|
48.5 %
|
"2023 was about strengthening our business and balance sheet,"
said Craig Mitchell, Northwest's
Chief Executive Officer. "As demonstrated in our financial results,
we have an exceptional healthcare real estate portfolio that is
performing well in a sector that is resilient and positioned for
growth. It is important to highlight that the constraints we have
faced as a company over the past year stemmed from balance sheet
leverage and the resulting interest expense. However, our
underlying real estate and business fundamentals remain strong.
"Throughout 2023, to strengthen our financial position, the REIT
divested of assets valued at over $450.0
million, including non-core investment properties and
unlisted securities, with the proceeds used to pay down debt. We
also amended, extended, repaid and refinanced total debt facilities
valued at over $1.4 billion with 2023
and 2024 maturities.
"These efforts not only immediately positively impact earnings
through reducing interest expense, but also enhance the balance
sheet. While there is still work ahead of us, we are confident in
our ability to continue to unlock value within our portfolio.
"The REIT's high-quality real estate portfolio with long-term
leases, is well-positioned to capitalize on the heightened demand
for healthcare real estate. As we look ahead, we are optimistic
about the future of the real estate healthcare sector and our
position within it."
Same Property NOI
The REIT's strong operating performance can be seen in the SPNOI
for Q4 2023, which increased by 4.0% over the comparable prior year
period. The property portfolio performed well with 83.1% of the
property portfolio rents indexed to inflation and an 87% lease
renewal rate supported by a long-term WALE of 13.3 years. These
strong operating results came from all regions in the quarter with
SPNOI growth coming from the Americas at 2.5%, Europe at 3.2% and Australasia at 6.5%.
Valuations
During Q4 2023 and year ended December
31, 2023, the REIT recorded a fair value loss on income
producing properties of $157.6
million and $571.8 million,
respectively. The fair value losses were attributable mainly to cap
rate expansions in consideration of the interest rate environments
in which the REIT operates. The weighted average capitalization
rate increased to 5.9% for the consolidated portfolio, as compared
to 5.4% December 31, 2022.
For the year ended December 31, 2023, 82% of the REIT's
investment property fair values were determined by independent
third-party appraisers.
Balance Sheet Strengthening
During the second half of 2023, the REIT announced a number of
initiatives to manage 2023 and 2024 debt maturities and to
strengthen the balance sheet, including asset sales and the
refinancing, and extension of its debt. As at December 31, 2023, the REIT had mortgages
and loans payable of $3.6 billion
(December 31, 2022 - $3.8 billion).
Dispositions
During 2023, the REIT divested properties with a fair value of
$360.7 million with $162.8 million occurring in Q4. The proceeds were
used to repay property level debt, corporate credit facilities and
Australasian term debt.
In 2023, the REIT sold or redeemed approximately 63% of its
investment in unlisted securities for proceeds of $134.5 million. The proceeds were used towards
the full repayment of the Australasian term debt, secured by the
underlying unlisted securities. In 2024 to-date, the REIT has
redeemed additional unlisted securities of $15.5 million.
In 2024 to-date, the REIT divested five non-core properties at
fair value of $41.8 million, with
proceeds used to repay asset specific and corporate variable rate
debt, and for general corporate purposes.
Capital Management
During 2023, the REIT refinanced, amended and extended
$1.0 billion of term debt and credit
facilities. The REIT further executed a new term loan for total
proceeds of $140.0 million maturing
in 2025 and completed a public offering of $86.3 million aggregate principal amount of
Series I convertible debentures, which included the exercise in
full of the over allotment of $11.3
million. The weighted average interest rate on debt as of
December 31, 2023, is 6.27% as
compared to 5.35% at December 31,
2022, including convertible debentures which had a weighted
average interest rate of 7.88% in 2023 and 5.92% in 2022.
On November 27, 2023, holders of
Northwest's $125.0 million 'Series G'
Convertible Unsecured Subordinated Debentures (TSX: NWH.DB.G) (the
"Debentures") passed an extraordinary resolution approving certain
amendments to the Debentures, including an extension of the
maturity of the Debentures from December
2023 to March 2025.
In the first three months of 2024, the REIT extended
approximately 28% of its non-mortgage debt maturing in 2024 and
2025. This includes the extension of $125.0
million of its revolving corporate debt from 2024 to 2025,
and $172.0 million of debt from 2025
to 2027.
On March 13, 2024, Vital
Healthcare Property Trust ("Vital") extended the weighted average
term to maturity to approximately 4 years for $430.0 million of term debts, of which
$177.0 million were maturing in 2025.
The extensions are at approximately the same weighted average
interest margins as current financing.
Governance Milestones
Corporate Governance
On August 8, 2023, Northwest
appointed Mr. Dale Klein (formerly
Lead Independent Trustee) as the REIT's Non-Executive Chair. Ms.
Laura King, Trustee, was appointed
Chair of the REIT's Compensation, Governance and Nominating
Committee. Ms. Maureen O'Connell,
Trustee, was appointed Chair of the Audit Committee.
On January 30, 2024, Northwest
announced the retirement of Mr. Robert
Baron from the Board of Trustees, effective January 29, 2024. Also on January 30, 2024, the Board appointed Mr. Robert
'Bobby' Julien and Mr. Graham Garner
to the Board.
Management Team
On August 8, 2023, Craig Mitchell was appointed Interim CEO and
Mike Brady was appointed
President. On October 23, 2023,
Craig Mitchell was announced as the
REIT's permanent CEO.
In February 2024, Tracey Whittall joined as the REIT's new Chief
Operating Officer ("COO"). She will be based in the Toronto corporate office and has more than 20
years of leadership experience in the financial industry.
Previously, Tracey was Chief Operating Officer at Flexiti, a
leading financial services company. Before joining Flexiti,
Tracey had a 22-year career with CIBC, one of Canada's largest banks.
Craig Mitchell, Northwest's CEO
states: "Northwest is very pleased to have Tracey join the
Northwest team and we would also like to extend our gratitude to
Peter Riggin, our outgoing COO, for
his valuable contributions to the REIT during his tenure. Peter
originally joined the Northwest family in 2004 as Senior Vice
President, Acquisitions with the REIT's predecessor company, where
he was later appointed CEO in 2010. At Northwest, Peter held a
number of important, strategic executive roles, including the
REIT's Managing Director - Canada,
and Chief Administrative Officer, among other roles. We would like
to thank Peter for his many years of great leadership, and we wish
Peter all the best in his retirement after twenty years of service
for Northwest."
2023 ESG Global Ranking
In 2023, the REIT and Vital (which is managed by Northwest)
participated in the GRESB Real Estate Assessment for the third
year running.
Northwest and Vital were GRESB Sector Leaders in the Global
Listed Sector's Healthcare Standing Investments and Healthcare
Development categories (Vital and Northwest came in 1st and 2nd
place respectively). In the Global Sector, Healthcare Development,
Vital and Northwest came in 1st and 3rd place, respectively. These
results for the REIT and Vital demonstrate Northwest's commitment
to ESG best practices.
Q4 2023 Conference Call
The REIT invites you to participate in its
conference call with senior management to discuss our fourth
quarter 2023 results on March 15, 2024 at 10:00 AM ET.
Investors are invited to access the call by
dialing 416-764-8609 or 1-888-390-0605. The conference ID is
42243950#.
Audio replay will be available from March 15, 2024 through March 22, 2024 by dialing 416-764-8677 or
1-888-390-0541. The conference replay ID is 243950#.
Vital Healthcare Property Trust
On February 15, 2024, Vital also
announced its financial results for the half year ended
December 31, 2023. Details on Vital's
financial results are available on Vital's website at
www.vitalhealthcareproperty.co.nz.
About Northwest Healthcare Properties Real Estate Investment
Trust
Northwest Healthcare Properties Real Estate Investment Trust
(TSX: NWH.UN) (Northwest) is an unincorporated, open-ended real
estate investment trust established under the laws of the Province
of Ontario. The REIT provides
investors with access to a portfolio of high-quality international
healthcare real estate infrastructure comprised as at December 31, 2023, of interests in a diversified
portfolio of 219 income-producing properties and 17.7 million
square feet of gross leasable area located throughout major markets
in Canada, the United States, Brazil, Europe, Australia, and New
Zealand. The REIT's portfolio of medical office buildings,
clinics, and hospitals is characterized by long-term indexed leases
and stable occupancies. With a fully integrated and aligned senior
management team, the REIT leverages approximately 300 employees in
ten offices in eight countries to serve as a long-term real estate
partner to leading healthcare operators.
For additional information please visit: www.nwhreit.com.
Non-IFRS Measures
Some financial measures used in this press release, such as
SPNOI, Constant Currency SPNOI, FFO, FFO per Unit, AFFO, AFFO per
Unit, AFFO Payout Ratio, NAV, NAV per Unit, portfolio occupancy and
weighted average lease expiry, are used by the real estate industry
to measure and compare the operating performance of real estate
companies, but they do not have any standardized meaning prescribed
by IFRS.
These non-IFRS financial measures and non–IFRS ratios should not
be construed as alternatives to financial measures calculated in
accordance with IFRS. The REIT's method of calculating these
measures and ratios may differ from the methods of other real
estate investment trusts or other issuers, and accordingly may not
be comparable. Further, the REIT's definitions of FFO and AFFO
differ from the definitions recommended by REALpac. These non- IFRS
measures are more fully defined and discussed in the exhibits to
this news release and in the REIT's Management's Discussion and
Analysis ("MD&A") for the year ended December 31, 2023, in the "Performance
Measurement" and "Results from Operations" sections. The MD&A
is available on SEDAR+ at www.sedarplus.ca.
Forward-Looking Statements
This press release may contain forward-looking statements with
respect to the REIT, its operations, strategy, financial
performance and condition. These statements generally can be
identified by use of forward-looking words such as "may", "will",
"expect", "estimate", "anticipate", "intends", "believe",
"normalized", "contracted", or "continue" or the negative thereof
or similar variations. Examples of such statements in this press
release may include statements concerning the REIT's position as a
leading healthcare real estate asset manager globally, planned
asset sales, the REIT's strategic review process, ESG initiatives,
balance sheet optimization arrangements, and potential
acquisitions, dispositions and other transactions The REIT's actual
results and performance discussed herein could differ materially
from those expressed or implied by such statements. The
forward-looking statements contained in this press release are
based on numerous assumptions which may prove incorrect and which
could cause actual results or events to differ materially from the
forward-looking statements. Such assumptions include, but are not
limited to (i) assumptions relating to completion of anticipated
transactions on terms disclosed; (ii) the REIT's properties
continuing to perform as they have recently, (iii) the REIT
successfully integrating past and future acquisitions, including
the realization of synergies in connection therewith; (iv) various
general economic and market factors, including exchange rates
remaining constant, local real estate conditions remaining strong,
interest rates remaining at current levels,; and (vii) the
availability of equity and debt financing to the REIT. Such
forward-looking statements are qualified in their entirety by the
inherent risks and uncertainties surrounding future expectations,
including that the proposed asset sales are not completed and that
no transactions or other initiatives result from the REIT's
strategic review process. Important factors that could cause actual
results to differ materially from expectations include, among other
things, general economic and market factors, competition, changes
in government regulations and the factors described under "Risks
and Uncertainties" in the REIT's Annual Information Form and the
risks and uncertainties set out in the MD&A which are available
on SEDAR+ at www.sedarplus.ca.
These cautionary statements qualify all forward-looking
statements attributable to the REIT and persons acting on its
behalf. Unless otherwise stated, all forward-looking statements
speak only as of the date of this press release and, except as
expressly required by applicable law, the REIT assumes no
obligation to update such statements.
(1)
|
AFFO per unit of
$0.13 includes adjustments in respect of premiums on interest rate
caps that expire during the first quarter of 2024. The interest
rate cap premiums contributed $0.04 per unit of AFFO during Q4
2023.
|
NORTHWEST HEALTHCARE
PROPERTIES REAL ESTATE INVESTMENT TRUST
|
Condensed
Consolidated Interim Statements of Income (Loss) and Comprehensive
Income (Loss)
|
(in thousands of
Canadian dollars)
|
|
|
|
|
Unaudited
|
|
|
|
|
|
For the three months
ended December 31,
|
For the year ended
December 31,
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Net Property
Operating Income
|
|
|
|
|
Revenue from
investment properties
|
$
123,986
|
$
119,079
|
$
507,996
|
$
452,198
|
Property operating
costs
|
25,903
|
26,224
|
121,374
|
103,846
|
|
98,083
|
92,855
|
386,622
|
348,352
|
|
|
|
|
|
Other
Income
|
|
|
|
|
Interest and
other
|
2,596
|
3,573
|
18,559
|
13,414
|
Development
revenue
|
—
|
—
|
—
|
3,746
|
Management
fees
|
4,216
|
417
|
15,355
|
15,876
|
Share of profit (loss)
of equity accounted investments
|
685
|
(10,594)
|
(19,232)
|
11,971
|
|
7,497
|
(6,604)
|
14,682
|
45,007
|
|
|
|
|
|
Expenses and
other
|
|
|
|
|
Mortgage and loan
interest expense
|
57,142
|
49,859
|
224,692
|
148,634
|
General and
administrative expenses
|
12,332
|
12,310
|
57,567
|
47,870
|
Transaction
costs
|
16,294
|
12,501
|
50,982
|
28,359
|
Development
costs
|
—
|
—
|
—
|
3,430
|
Foreign exchange
(gain) loss
|
9,993
|
(8,485)
|
2,506
|
(9,262)
|
|
95,761
|
66,185
|
335,747
|
219,031
|
|
|
|
|
|
Income before
finance costs, fair value
adjustments, and net gain (loss) on financial
instruments
|
9,819
|
20,066
|
65,557
|
174,328
|
Finance
costs
|
|
|
|
|
Amortization of
financing costs
|
(3,138)
|
(2,878)
|
(11,787)
|
(10,702)
|
Amortization of
mark-to-market adjustment
|
—
|
—
|
—
|
719
|
Class B exchangeable
unit distributions
|
(154)
|
(342)
|
(1,180)
|
(1,368)
|
Fair value adjustment
of Class B exchangeable units
|
(34)
|
1,881
|
7,524
|
7,336
|
Accretion of financial
liabilities
|
(2,556)
|
(3,200)
|
(9,158)
|
(15,249)
|
Fair value adjustment
of convertible debentures
|
13,874
|
2,313
|
40,666
|
17,205
|
Convertible debenture
issuance costs
|
(2,682)
|
(14)
|
(7,283)
|
(7,062)
|
Net gain (loss) on
financial instruments
|
(36,622)
|
(1,620)
|
(22,418)
|
58,281
|
Fair value adjustment
of investment properties
|
(157,571)
|
(147,224)
|
(571,760)
|
(28,800)
|
Fair value adjustment
of deferred unit plan liability
|
(1,461)
|
3,381
|
10,814
|
10,236
|
|
|
|
|
|
Income before taxes
from continuing operations
|
(180,525)
|
(127,637)
|
(499,025)
|
204,924
|
|
|
|
|
|
Current tax
expense
|
4,457
|
4,607
|
26,972
|
21,847
|
Deferred tax expense
(recovery)
|
3,918
|
3,275
|
(45,261)
|
57,450
|
Income tax expense
(recovery)
|
8.375
|
7,882
|
(18,298)
|
79,297
|
|
|
|
|
|
Total net
income
|
$
(188,900)
|
$
(135,519)
|
$
(480,736)
|
$
125,627
|
|
|
|
|
|
Net income
attributable to:
|
|
|
|
|
Unitholders
|
$
(136,835)
|
$
(100,195)
|
$
(347,690)
|
$
64,295
|
Non-controlling
interests
|
(52,065)
|
(35,324)
|
(133,046)
|
61,332
|
|
$
(188,900)
|
$
(135,519)
|
$
(480,736)
|
$
125,627
|
Financial Exhibits
Exhibit 1 – Constant Currency Same Property NOI
Constant Currency Same Property NOI, sometimes also presented as
"Same Property NOI" or "SPNOI", is a non-IFRS financial measure,
defined as NOI for investment properties that were owned for a full
reporting period in both the current and comparative year, subject
to certain adjustments including: (i) straight-line rental revenue
recognition; (ii) amortization of operating leases; (iii) lease
termination fees; and (iv) non-recurring transactions that are not
expected to recur (v) excluding properties held for redevelopment
and (vi) excluding impact of foreign currency translation by
converting the foreign currency denominated SPNOI from comparative
period at current period average exchange rates. Management
considers. SPNOI is more fully defined and discussed in the REIT's
MD&A (see "Performance Measurement").
SAME PROPERTY
NOI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In thousands of
CAD
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
2023
|
|
2022
|
|
Var %
|
|
2023
|
|
2022
|
|
Var %
|
|
|
|
|
|
|
|
|
|
|
|
|
Same property
NOI (1)
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$ 39,549
|
|
$ 38,604
|
|
2.4 %
|
|
$ 113,979
|
|
$ 113,441
|
|
0.5 %
|
Europe
|
20,868
|
|
20,221
|
|
3.2 %
|
|
81,824
|
|
78,601
|
|
4.1 %
|
Australasia
|
30,502
|
|
28,639
|
|
6.5 %
|
|
97,620
|
|
91,041
|
|
7.2 %
|
Same property
NOI (1)
|
$
90,919
|
|
$
87,464
|
|
4.0 %
|
|
$ 293,423
|
|
$ 283,083
|
|
3.7 %
|
Impact of foreign
currency translation
on Same Property NOI
|
—
|
|
(2,049)
|
|
|
|
—
|
|
(7,551)
|
|
|
Straight-line rental
revenue
recognition
|
994
|
|
694
|
|
|
|
1,517
|
|
(526)
|
|
|
Amortization of
operating leases
|
(38)
|
|
(43)
|
|
|
|
(163)
|
|
(193)
|
|
|
Lease termination
fees
|
—
|
|
34
|
|
|
|
227
|
|
55
|
|
|
Other
transactions
|
845
|
|
(707)
|
|
|
|
1,021
|
|
25
|
|
|
Developments
|
3,055
|
|
1,145
|
|
|
|
23,466
|
|
19,076
|
|
|
Acquisitions
|
49
|
|
18
|
|
|
|
48,716
|
|
31,586
|
|
|
Dispositions
|
1,719
|
|
5,784
|
|
|
|
16,279
|
|
20,952
|
|
|
Intercompany/Elimination
|
540
|
|
515
|
|
|
|
2,136
|
|
1,845
|
|
|
NOI
|
$
98,083
|
|
$
92,855
|
|
5.6 %
|
|
$ 386,622
|
|
$ 348,352
|
|
11.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
(1)
|
Same property NOI is a
non-IFRS measure, defined and discussed in the REIT's
MD&A.
|
(2)
|
NOI is an additional
IFRS measure presented on the consolidated statement of income
(loss) and comprehensive income (loss). NOI is defined and
discussed in the REIT's MD&A.
|
Exhibit 2 – Funds From Operations Reconciliation
FFO is a supplemental non-IFRS industry wide financial measure
of a REIT's operating performance. FFO is more fully defined and
discussed in the REIT's MD&A (see "Performance
Measurement" and "Funds From Operations").
FUNDS FROM OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
Expressed in thousands
of Canadian dollars, except per unit amounts
|
Three months ended December 31,
|
|
Year ended December 31,
|
2023
|
|
2022
|
|
Variance
|
|
2023
|
|
2022
|
|
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to
unitholders
|
$ (136,836)
|
|
$ (100,195)
|
|
(36,641)
|
|
$
(430,808)
|
|
$
64,295
|
|
$ (495,103)
|
Add / (Deduct):
|
|
|
|
|
|
|
|
|
|
|
|
(i) Fair market value
losses (gains)
|
192,951
|
|
141,269
|
|
51,682
|
|
572,530
|
|
(64,258)
|
|
636,788
|
|
Less: Non-controlling
interests' share
of fair market value losses (gains)
|
(66,530)
|
|
(39,482)
|
|
(27,048)
|
|
(172,245)
|
|
56,034
|
|
(228,279)
|
|
(ii) Finance cost -
Exchangeable Unit
distributions
|
154
|
|
342
|
|
(188)
|
|
1,180
|
|
1,368
|
|
(188)
|
|
(iii) Revaluation of
financial liabilities
|
2,556
|
|
3,200
|
|
(644)
|
|
9,158
|
|
15,249
|
|
(6,091)
|
|
(iv) Unrealized
foreign exchange loss
(gain)
|
9,969
|
|
(7,363)
|
|
17,332
|
|
3,512
|
|
(6,095)
|
|
9,607
|
|
Less: Non-controlling
interests' share
of unrealized foreign exchange loss
(gain)
|
(88)
|
|
(196)
|
|
108
|
|
9
|
|
(376)
|
|
385
|
|
(v) Deferred
taxes
|
3,918
|
|
3,275
|
|
642
|
|
(45,261)
|
|
57,450
|
|
(102,712)
|
|
Less: Non-controlling
interests' share
of deferred taxes
|
7,703
|
|
(383)
|
|
8,086
|
|
15,348
|
|
(19,264)
|
|
34,612
|
|
(vi) Transaction
costs
|
16,328
|
|
12,790
|
|
3,538
|
|
56,471
|
|
28,851
|
|
27,620
|
|
Less: Non-controlling
interests' share
of transaction costs
|
(1,018)
|
|
(10)
|
|
(1,008)
|
|
(6,226)
|
|
971
|
|
(7,197)
|
|
(vii) Convertible
Debenture issuance
costs
|
2,682
|
|
14
|
|
2,668
|
|
7,283
|
|
7,062
|
|
221
|
|
(vii) Net adjustments
for equity
accounted investments
|
1,838
|
|
14,387
|
|
(12,549)
|
|
29,881
|
|
6,940
|
|
22,941
|
|
(viii) Internal
leasing costs
|
462
|
|
524
|
|
(62)
|
|
1,932
|
|
2,512
|
|
(580)
|
|
* Property taxes
accounted for under
IFRIC 21
|
—
|
|
—
|
|
—
|
|
847
|
|
—
|
|
847
|
|
(xi) Net adjustment
for lease amortization
|
(185)
|
|
(53)
|
|
(132)
|
|
(442)
|
|
(98)
|
|
(344)
|
|
(xii) Other FFO
adjustments
|
2,854
|
|
9,459
|
|
(6,605)
|
|
15,089
|
|
17,531
|
|
(2,442)
|
|
Funds From Operations ("FFO")
(1)
|
$
36,759
|
|
$
37,578
|
|
$
(819)
|
|
$
141,375
|
|
$
168,172
|
|
$
(26,797)
|
FFO per Unit - Basic
(3)
|
$
0.15
|
|
$
0.16
|
|
$
(0.01)
|
|
$
0.58
|
|
$
0.71
|
|
$
(0.13)
|
FFO per Unit - Diluted
(4)
|
$
0.15
|
|
$
0.15
|
|
$
—
|
|
$
0.57
|
|
$
0.70
|
|
$
(0.13)
|
Adjusted weighted average units
outstanding (2)
|
|
|
|
|
|
|
|
|
|
|
|
Basic
(3)
|
244,959,959
|
|
241,928,826
|
|
3,031,133
|
|
244,169,923
|
|
237,322,182
|
|
6,847,741
|
Diluted
(4)
|
246,316,642
|
|
245,588,209
|
|
728,433
|
|
245,906,967
|
|
240,395,485
|
|
5,511,482
|
Notes
|
|
|
|
|
|
|
|
|
|
|
|
(1) Other FFO
adjustments include items that, in management's view, are not
reflective of recurring earnings from core operations. For the year
ended December 31, 2023, other FFO adjustments included (a) $9.6
million financing costs incurred with respect to an investment in
unlisted securities, (b) $1.8 million of corporate G&A expenses
related to the strategic philanthropic initiatives, including $1.2
million payable in 10 years and (c) $3.3 million of corporate
financing costs related to short-term financing arrangement to fund
property acquisition activity that are not reflective of long-term
financing costs.
|
(2) FFO is not a
measure recognized under IFRS and does not have standardized
meanings prescribed by IFRS. See Performance
Measurements section in the REIT's MD&A.
|
(3) Under IFRS the
REIT's Class B LP Units are treated as a financial liability rather
than equity. The REIT has chosen to present an adjusted basic and
diluted per unit measure that includes the Class B LP Units in
basic and diluted units outstanding/weighted average units
outstanding. There were 1,710,000 Class B LP Units outstanding as
at December 31, 2023 and 1,710,000 outstanding as at
December 31, 2022.
|
(4) Diluted units
includes vested but unissued deferred trust units and the
conversion of the REIT's Convertible Debentures that would have a
dilutive effect upon conversion at the holders' contractual
conversion price. Convertible Debentures are dilutive if the
interest (net of tax and other changes in income or expense) per
unit obtainable on conversion is less than the basic per unit
measure.
|
Exhibit 3 – Adjusted Funds From Operations
Reconciliation
AFFO is a supplemental non-IFRS financial measure of a REIT's
operating performance and is intended to reflect a stabilized
business environment. The REIT calculates AFFO as FFO, plus/minus
certain adjustments as detailed below. AFFO is more fully defined
and discussed in the REIT's MD&A (see "Performance
Measurement" and "Adjusted Funds From Operations").
ADJUSTED FUNDS FROM
OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
Expressed in thousands
of Canadian dollars,
except per unit amounts
|
Three months ended
December 31,
|
|
Year ended December
31,
|
2023
|
|
2022
|
|
Variance
|
|
2023
|
|
2022
|
|
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO
(1)
|
$
36,759
|
|
$
37,578
|
|
$
(819)
|
|
$
141,375
|
|
$
168,172
|
|
$ (26,797)
|
|
|
|
|
|
|
|
|
|
|
|
|
Add /
(Deduct):
|
|
|
|
|
|
|
|
|
|
|
|
(i) Amortization of
marked to market
adjustment
|
—
|
|
—
|
|
—
|
|
—
|
|
(719)
|
|
719
|
(ii) Amortization of
transactional deferred
financing charges
|
1,490
|
|
2,946
|
|
(1,456)
|
|
6,747
|
|
7,787
|
|
(1,040)
|
(iii) Straight-line
revenue
|
(1,941)
|
|
204
|
|
(2,145)
|
|
(2,628)
|
|
39
|
|
(2,667)
|
Less:
non-controlling interests' share of
straight-line revenue
|
537
|
|
(899)
|
|
1,436
|
|
(950)
|
|
(2,322)
|
|
1,372
|
(iv) Leasing costs and
non-recoverable
maintenance capital expenditures
|
(3,228)
|
|
(3,053)
|
|
(175)
|
|
(13,582)
|
|
(12,050)
|
|
(1,532)
|
Less:
non-controlling interests' share of
actual capex and leasing costs
|
49
|
|
52
|
|
(3)
|
|
428
|
|
365
|
|
63
|
(v) DUP Compensation
Expense
|
(696)
|
|
4,646
|
|
(5,342)
|
|
6,684
|
|
11,874
|
|
(5,190)
|
(vi) Net adjustments
for equity accounted investments
|
(135)
|
|
(34)
|
|
(101)
|
|
(319)
|
|
(483)
|
|
164
|
Adjusted Funds From
Operations ("AFFO") (1)
|
$
32,835
|
|
$
41,440
|
|
$
(8,605)
|
|
$
137,755
|
|
$
172,663
|
|
$ (34,908)
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO per Unit -
Basic
|
$
0.13
|
|
$
0.17
|
|
$
(0.04)
|
|
$
0.56
|
|
$
0.73
|
|
$
(0.17)
|
AFFO per Unit - Diluted
(3)
|
$
0.13
|
|
$
0.17
|
|
$
(0.04)
|
|
$
0.56
|
|
$
0.72
|
|
$
(0.16)
|
Distributions per Unit
- Basic
|
$
0.09
|
|
$
0.20
|
|
$
(0.11)
|
|
$
0.65
|
|
$
0.80
|
|
$
(0.15)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted weighted
average units outstanding: (2)
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
244,959,959
|
|
241,928,826
|
|
3,031,133
|
|
244,169,923
|
|
237,322,182
|
|
6,847,741
|
Diluted
(3)
|
246,316,642
|
|
245,588,209
|
|
728,433
|
|
245,906,967
|
|
240,395,485
|
|
5,511,482
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
|
|
(1) FFO and AFFO are
not measures recognized under IFRS and do not have standardized
meanings prescribed by IFRS. See Performance Measurement
section in the REIT's MD&A.
|
(2) Under IFRS the
REIT's Class B LP Units are treated as a financial liability rather
than equity. The REIT has chosen to present an adjusted basic and
diluted per unit measure that includes the Class B LP Units in
basic and diluted units outstanding/weighted average units
outstanding. There were 1,710,000 Class B LP Units
outstanding as at December 31, 2023 and 1,710,000 outstanding
as at December 31, 2022.
|
(3) Distributions per
units is a non-IFRS ratio calculated as sum of the distributions on
the REIT's units and finance costs on Class B LP Units. Management
does not consider finance costs on Class B LP units to be an
financing cost of the REIT but rather component of the REIT's total
distributions. Distributions is not defined by IFRS and does not
have a standard meaning and may not be comparable with similar
measures presented by other issuers.
|
SOURCE NorthWest Healthcare Properties Real Estate Investment
Trust