Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / REI.UN:CC - RioCan achieves high end of FFO guidance range and announces 6% distribution increase


REI.UN:CC - RioCan achieves high end of FFO guidance range and announces 6% distribution increase

• 5.0 million s q. ft. of new and renewed leases with new leasing spread o f 12.3% and blended spread of 9.0%

• Strong tenant demand delivered retail committed occupancy of 97.9% and renewal retention ratio of 91.5%

TORONTO, Feb. 15, 2023 (GLOBE NEWSWIRE) -- RioCan Real Estate Investment Trust (“RioCan" or the "Trust”) (TSX: REI.UN) announced today its financial results for the three months and year ended December 31, 2022 (the "Fourth Quarter").

“RioCan's well-positioned assets, strong and stable tenant mix and delivery of exceptional developments drove strong results in 2022,” said Jonathan Gitlin, President and CEO of RioCan. “RioCan has proven the stability and resilience of our portfolio and our ability to deliver on our growth strategy. We are poised to succeed in any environment and benefit from the favourable supply / demand dynamics within the Canadian retail real estate sector. At the same time, our established development platform continues to fuel future growth. With confidence in our competitive advantages, I am pleased to announce a distribution increase aligned with our goal to deliver consistent, sustainable growth for our unitholders."

Three months ended December 31
Years ended
December 31
(in millions, except where otherwise noted, and per unit values)
2022
2021
2022
2021
Financial Highlights
FFO 1
$
127.6
$
146.5
$
524.7
$
507.0
FFO per unit - diluted 1
$
0.42
$
0.46
$
1.71
$
1.60
Net income (loss)
$
(5.0
)
$
208.8
$
236.8
$
598.4
Weighted average Units outstanding - diluted (in thousands)
302,423
315,733
306,247
317,284
Net book value per unit 2
$
25.73
$
25.54
$
25.73
$
25.54


1.
A non-GAAP measurement. For definitions, reconciliations and the basis of presentation of RioCan's non-GAAP measures, refer to the Basis of Presentation and Non-GAAP Measures section in this News Release.
2.
Information presented as at respective periods then ended.

FFO per Unit and Net Income

  • Full year FFO per unit was $1.71, an increase of $0.11 per unit or 7% over the prior year. Same Property NOI 1 growth of 4.3% contributed an $0.08 increase in FFO per unit. Completed commercial developments drove FFO per unit higher by $0.02. Residential NOI 1 accounted for $0.03 per unit of the FFO increase. Higher interest expense, which was partially insulated by hedges and higher interest income, resulted in a net $0.01 decrease in FFO per unit. The $0.07 reduction in FFO per unit from properties sold was mostly offset by a $0.06 FFO per unit accretion from Normal Course Issuer Bid (NCIB) activity.
  • Net income for the year of $236.8 million was $361.6 million lower than the prior year due to fair value loss on investment properties of $241.1 million compared to a $124.1 million fair value gain in 2021. The fair value loss in 2022 was driven by increased capitalization rate assumptions, an impact of $408.5 million loss, partially offset by the positive impact of $167.4 million from higher property level NOI due to strong leasing. Over the long-term, underlying fundamentals are expected to drive cash flow growth offsetting short-term interest rate volatility that is currently impacting portfolio valuation.
  • Net book value per unit was $25.73, an increase of $0.19 over the prior year, as the above fair value losses were offset by retained earnings, after distributions, gains from hedging activities and the accretive benefit of unit buybacks.
  • Our FFO Payout Ratio of 59.0%, Liquidity 1 of $1.5 billion, Unencumbered Asset 1 pool of $8.3 billion, floating rate debt at 8.0% of total debt and staggered debt maturities, all contribute to our financial flexibility and balance sheet strength.
  • RioCan's Board of Trustees has approved a 6% increase to the monthly distribution to Unitholders from $0.085 to $0.090 per unit commencing with the February 2023 distribution, payable on March 7, 2023 to Unitholders of record as at February 28, 2023. This brings RioCan's annualized distribution to $1.08 per unit.
  • For 2023, we anticipate FFO per unit to be within the range of $1.77 to $1.80, SPNOI growth of 3%, and an FFO Payout Ratio of between 55% to 65%. Development Spending 1 of $400 million to $450 million.
1.
A non-GAAP measurement. For definitions, reconciliations and the basis of presentation of RioCan's non-GAAP measures, refer to the Basis of Presentation and Non-GAAP Measures section in this News Release.

Operation Highlights

Three months ended December 31
Years ended
December 31
2022
2021
2022
2021
Operation Highlights (i)
Occupancy - committed (ii)
97.4
%
96.8
%
97.4
%
96.8
%
Blended leasing spread
8.8
%
4.6
%
9.0
%
6.3
%
New leasing spread
11.8
%
3.8
%
12.3
%
8.6
%
Renewal leasing spread
8.3
%
5.0
%
8.2
%
5.4
%

(i) Includes commercial portfolio only.
(ii) Information presented as at respective periods then ended.

  • Same Property NOI for 2022 grew by 4.3% driven by increases in occupancy, rent growth from contractual rent steps, increases in rent upon renewal and a lower pandemic-related provision, partially offset by certain 2021 favourable items which did not recur in 2022.
  • Retail committed occupancy improved to 97.9%, driving committed occupancy for the commercial portfolio up to 97.4%. In the Fourth Quarter, the tenant retention ratio reached a new high of 93.5%, reflecting strong tenant demand for high quality, well-located retail space that is in short supply.
  • The commercial blended leasing spread for the year of 9.0% was bolstered by new leasing spreads of 12.3%. Renewal leasing spreads were 8.2% or 9.2% excluding the impact of fixed renewals.

RioCan Living Update 1

  • As at February 15, 2023, the RioCan Living™ residential rental portfolio is comprised of 2,219 purpose-built completed units across 10 buildings located in Toronto, Montreal, Ottawa and Calgary, including Rhythm™ which was completed in the Fourth Quarter. The eight stabilized buildings are 95.7% leased. The two most recently completed buildings, Luma™ and Rhythm, are currently in lease-up.
  • Leasing velocity was excellent across the portfolio given increased demand and constrained supply in major markets.
  • As of December 31, 2022, 2,575 condominium and townhouse units are under construction. Between 2023 and 2026, these projects are expected to generate combined sales revenue of over $860.0 million that can be redeployed to fund our development pipeline. Of RioCan’s six active condominium construction projects, 85% of the total units have been pre-sold, representing 95% of pro-forma revenues.
1.
Units at 100% ownership interest.

Development Highlights

Three months ended December 31
Years ended
December 31
(in millions except square feet)
2022
2021
2022
2021
Development Highlights
Development Completions - sq. ft. in thousands (i)
258.0
86.0
651.0
243.0
Development Spending (ii)
$
114.6
$
95.4
$
427.1
$
437.9
Development Projects Under Construction - sq. ft. in thousands (iii)
1,945.0
2,082.0
1,945.0
2,082.0


i.
At RioCan's ownership. Represents net leasable area (NLA) of property under development completions. Excludes NLA of residential inventory completions.
ii.
Effective Q1 2022, the definition of total Development Spending was revised to include RioCan's share of Development Spending from equity-accounted joint ventures, accordingly, the comparative periods have been restated.
iii.
Information presented as at the respective periods then ended, includes properties under development and residential inventory, equity-accounted joint ventures and represents gross floor area of the respective projects.
  • In 2022, our development team continued to execute on our projects under construction with the Value of Development Deliveries 1 reaching $688.2 million. We completed 651,000 square feet of NLA, including four residential rental buildings - Latitude™, Luma and Rhythm in Ottawa, as well as Strada™ in Toronto - which added a combined 246,000 square feet or 650 residential units to the RioCan Living portfolio. In addition, 608 condominium units were completed which generated revenue of $118.7 million and residential inventory gains of $22.4 million in 2022.
  • At The Well™, office and parking construction are substantially complete and the retail will follow in the coming months. Approximately 1,023,000 square feet (at 100% ownership interest) is in tenant possession and 11 tenants are now operating in their respective units.
  • The 592 rental residential units at FourFifty The Well™ will be completed in phases starting in mid-2023, through to early-2024. Pre-leasing of this building is scheduled to commence in Q1 2023.
  • During 2022, we commenced construction at our Verge™ and Queen & Ashbridge™ mixed-use projects, both in Toronto, bringing the total number of mixed-use development projects under construction to 11.
  • In parallel, our team continued to advance our pipeline of future development. Zoning approvals were obtained at RioCan Leaside Centre, Shoppers World Brampton, 2323 Yonge Street and RioCan Grand Park, solidifying approximately 5.5 million square feet of zoned density. Our total zoned square footage was 15.0 million at the end of 2022.
  • The Trust continues to unlock value by advancing the development opportunities embedded within the existing portfolio, which has long term potential of 42.9 million square feet. With many opportunities to advance, we have chosen five on which to prioritize our efforts. These Focus Five sites are large scale, transit-oriented, mixed-use developments in the Greater Toronto Area that we are currently advancing through zoning and the site plan approval process. The projects, to be built in phases, have the potential to yield 20.2 million square feet, which could include as many as 23,126 residential units. The scale of these projects provides optionality to create value through development, partnerships and air rights sales, driving growth for many years to come.
  • Our Focus Five projects are as follows:

Developable Acreage
GFA
(in '000 sf) (i)
Residential Units (ii)
Zoning Status
Progress
Focus Five Sites
RioCan Leaside Centre, Toronto, ON (iii)
9
990
1,452
Zoned
Site Plan Application submitted
Shoppers World Brampton, ON
52
4,129
4,728
Zoned
Site Plan Application submitted (Phase 1)
RioCan Scarborough Centre (Golden Mile), Toronto, ON
26
4,271
4,983
Zoning By-law Amendment submitted
Zoning By-law Amendment approved by City of Toronto with final zoning expected in 2023.
Site Plan Application submission (Phase 1) in 2023
RioCan Hall, Toronto, ON
1
858
693
Zoning By-law Amendment submitted
Zoning By-law Amendment approved by City of Toronto with final zoning expected in 2023
RioCan Colossus Centre, Vaughan, ON
62
10,000
11,270
Official Plan Amendment application submitted
Zoning By-law Amendment submission in 2023
Total
150
20,248
23,126


i.
GFA includes commercial and residential development and is presented at RioCan's ownership interest.
ii.
Residential units are at 100% ownership.
iii.
Residential units are presented at 100% ownership but are comprised of 809 rental units which are 100% owned by RioCan and 643 condominium units, which are 25% owned by RioCan.
1.
A non-GAAP measurement. For definitions, reconciliations and the basis of presentation of RioCan's non-GAAP measures, refer to the Basis of Presentation and Non-GAAP Measures section in this News Release.

Capital Management Update

  • RioCan redeemed, in full, its $300.0 million, 2.83% Series Y unsecured debenture upon maturity on October 3, 2022. The repayment was primarily funded through six mortgages for a combined total of $295.5 million at a weighted average hedged interest rate of 3.67%.
  • The Trust settled a total of $500 million of bond forward contracts during 2022, which resulted in a weighted average interest rate reduction of 109 basis points or a weighted average hedged interest rate of 3.68% for $507.5 million of 7-year debt.
  • The Trust entered into bond forward contracts on November 24, 2022 to sell $200.0 million of Government of Canada Bonds due June 1, 2030 with an effective bond yield of 2.876% in April 2023, to hedge the anticipated issuance of fixed rate debt.
  • As announced on November 3, 2022, RioCan renewed its Normal Course Issuer Bid, to acquire up to a maximum of 30,247,803 Units, subject to a daily maximum of 207,826.
  • During 2022, 9,539,675 Units were acquired and cancelled at a weighted average purchase price of $21.36 per unit for a total cost of $203.9 million.
  • RioCan established an automatic securities purchase plan on December 12, 2022 which allows for the purchase of Units under the NCIB at times when RioCan would ordinarily not be permitted to purchase Units due to regulatory restrictions and customary self-imposed blackout periods. There is no obligation to buy under this plan unless the Trust provides instructions to do so prior to each blackout period.
  • On January 31, 2023, RioCan refinanced its $200 million non-revolving unsecured credit facility with a weighted average annual all-in fixed rate of 4.93% through interest rate swaps and a maturity date of February 5, 2025 with an option to extend to January 30, 2026, all other terms were similar to the matured facility.

Investing and Capital Recycling

  • In 2022, the Trust completed $459.8 million of dispositions at a weighted average capitalization rate of 7.7%. These dispositions, which include two enclosed centres and certain non-core and secondary market assets, improve our overall portfolio quality and generate capital that can be recycled into more productive uses.
  • As of February 15, 2023, the Trust has $43.0 million of firm or conditional deals or deals that closed subsequent to year end.
  • Total Acquisitions 1 during 2022 totalled $193.9 million including 139 income producing residential rental units acquired by RioCan through its purchase of a 90% interest in the first phase of Market, a new apartment complex in the heart of Laval, Montreal's largest suburban area. Market is RioCan Living's first acquisition of an operational multi-unit residential building and contributes to the diversification of RioCan's asset base and income stream.
1.
A non-GAAP measurement. For definitions, reconciliations and the basis of presentation of RioCan's non-GAAP measures, refer to the Basis of Presentation and Non-GAAP Measures section in this News Release.

Balance Sheet Strength

(in millions except percentages)
As at
December 31, 2022
December 31, 2021
Balance Sheet Strength Highlights
Total assets
$
15,102
$
15,177
Total debt
$
6,742
$
6,611
Liquidity (i) 1
$
1,548
$
1,010
Adjusted Debt to Adjusted EBITDA (i) 1
9.51x
9.59x
Total Adjusted Debt to Total Adjusted Assets (i) 1
45.2%
43.9%
Ratio of Unsecured Debt and Secured Debt (i) 1
53.9% / 46.1%
59.4% / 40.6%
Unencumbered Assets (i) 1
$
8,257
$
9,392
Unencumbered Assets to Unsecured Debt (i) 1
218%
231%

(i) At RioCan's proportionate share.


  • As at December 31, 2022, the Trust had $1.5 billion of Liquidity in the form of a $1.1 billion undrawn revolving line of credit, $0.3 billion undrawn construction lines and other bank loans and $0.1 billion cash and cash equivalents. Pursuant to the terms of its credit agreement, the Trust has a $250 million option to increase its commitment under the revolving line of credit.
  • RioCan’s unencumbered asset pool of $8.3 billion, which can be used to obtain secured financing to provide additional liquidity, generated 55.9% of Annual Normalized NOI 1 and provided 2.18x coverage over Unsecured Debt 1 .
  • Adjusted Debt to Adjusted EBITDA 1 was 9.51x on a proportionate share basis, as at December 31, 2022, compared to 9.59x as at the end of 2021. The decrease was primarily due to higher Adjusted EBITDA due to growth in earnings from operations and development deliveries, partially offset by higher average Total Adjusted Debt balances, as development activities were partially funded with incremental debt.
1.
A non-GAAP measurement. For definitions, reconciliations and the basis of presentation of RioCan's non-GAAP measures, refer to the Basis of Presentation and Non-GAAP Measures section in this News Release.

Conference Call and Webcast

Interested parties are invited to participate in a conference call with management on Thursday, February 16, 2023 at 10:00 a.m. (ET). Participants will be required to identify themselves and the organization on whose behalf they are participating.

To access the conference call, click on the following link to register at least 10 minutes prior to the scheduled start of the call: https://www.netroadshow.com/events/login?show=a354a1be&confId=45471. Participants who pre-register will receive an email with dial-in credentials including a login passcode and PIN to gain immediate access to the live call. Those that are unable to pre-register may dial-in for operator assistance by calling 1-833-950-0062 and entering the access code: 887284.

For those unable to participate in the live mode, a replay will be available at 1-866-813-9403 with access code 334986.

To access the simultaneous webcast, visit RioCan’s website at http://investor.riocan.com/investor-relations/events-and-presentations/ and click on the link for the webcast.

About RioCan

RioCan is one of Canada’s largest real estate investment trusts. RioCan owns, manages and develops retail-focused, increasingly mixed-use properties located in prime, high-density transit-oriented areas where Canadians want to shop, live and work. As at December 31, 2022, our portfolio is comprised of 193 properties with an aggregate net leasable area of approximately 33.6 million square feet (at RioCan's interest) including office, residential rental and 10 development properties. To learn more about us, please visit www.riocan.com.

Basis of Presentation and Non-GAAP Measures

All figures included in this News Release are expressed in Canadian dollars unless otherwise noted. RioCan’s annual audited consolidated financial statements ("2022 Annual Consolidated Financial Statements") are prepared in accordance with International Financial Reporting Standards (IFRS). Financial information included within this News Release does not contain all disclosures required by IFRS, and accordingly should be read in conjunction with the Trust's 2022 Annual Consolidated Financial Statements and MD&A for the three months and year ended December 31, 2022, which are available on RioCan's website at www.riocan.com and on SEDAR at www.sedar.com.

Consistent with RioCan’s management framework, management uses certain financial measures to assess RioCan’s financial performance, which are not in accordance with generally accepted accounting principles (GAAP) under IFRS. Funds From Operations (“FFO”), FFO per unit, FFO Adjusted per unit , Net Operating Income ("NOI"), Same Property NOI, Adjusted Same Property NOI, Development Spending, Value of Development Deliveries, Total Acquisitions, Liquidity, Adjusted Debt to Adjusted EBITDA, Total Adjusted Debt to Total Adjusted Assets, RioCan's Proportionate Share, Ratio of Unsecured Debt to Total Contractual Debt, Ratio of Secured Debt to Total Contractual Debt, Unencumbered Assets to Unsecured Debt and Percentage of Normalized NOI Generated from Unencumbered Assets , as well as other measures that may be discussed elsewhere in this News Release, do not have a standardized definition prescribed by IFRS and are, therefore, unlikely to be comparable to similar measures presented by other reporting issuers. RioCan supplements its IFRS measures with these Non-GAAP measures to aid in assessing the Trust’s underlying performance and reports these additional measures so that investors may do the same. Non-GAAP measures should not be considered as alternatives to net income or comparable metrics determined in accordance with IFRS as indicators of RioCan’s performance, liquidity, cash flow, and profitability. For full definitions of these measures, please refer to the " Non-GAAP Measures ” section in RioCan’s MD&A for three months and year ended December 31, 2022.

The reconciliations for non-GAAP measures included in this News Release are outlined as follows:

RioCan's Proportionate Share

The following table reconciles the consolidated balance sheet from IFRS to RioCan's proportionate share basis as at December 31, 2022 and December 31, 2021:

As at
December 31, 2022
December 31, 2021
(in thousands)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Assets
Investment properties
$
13,807,740
$
398,701
$
14,206,441
$
14,021,338
$
409,794
$
14,431,132
Equity-accounted investments
364,892
(364,892
)
327,335
(327,335
)
Mortgages and loans receivable
269,339
269,339
237,790
237,790
Residential inventory
272,005
214,536
486,541
217,043
121,291
338,334
Assets held for sale
42,140
42,140
47,240
47,240
Receivables and other assets
259,514
37,779
297,293
248,959
35,367
284,326
Cash and cash equivalents
86,229
8,001
94,230
77,758
9,113
86,871
Total assets
$
15,101,859
$
294,125
$
15,395,984
$
15,177,463
$
248,230
$
15,425,693
Liabilities
Debentures payable
$
2,942,051
$
$
2,942,051
$
2,990,692
$
$
2,990,692
Mortgages payable
2,659,180
172,100
2,831,280
2,334,016
166,368
2,500,384
Lines of credit and other bank loans
1,141,112
89,187
1,230,299
1,285,910
48,049
1,333,959
Accounts payable and other liabilities
630,624
32,838
663,462
655,501
33,813
689,314
Total liabilities
$
7,372,967
$
294,125
$
7,667,092
$
7,266,119
$
248,230
$
7,514,349
Equity
Unitholders’ equity
7,728,892
7,728,892
7,911,344
7,911,344
Total liabilities and equity
$
15,101,859
$
294,125
$
15,395,984
$
15,177,463
$
248,230
$
15,425,693

The following tables reconcile the consolidated statements of income (loss) from IFRS to RioCan's proportionate share basis for the three months and years ended December 31, 2022 and 2021:

Three months ended December 31, 2022
Three months ended December 31, 2021
(in thousands)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Revenue
Rental revenue
$
268,864
$
7,516
$
276,380
$
266,899
$
7,071
$
273,970
Residential inventory sales
33,873
33,873
65,620
965
66,585
Property management and other service fees
3,450
3,450
3,920
3,920
306,187
7,516
313,703
336,439
8,036
344,475
Operating costs
Rental operating costs
Recoverable under tenant leases
95,258
836
96,094
93,346
588
93,934
Non-recoverable costs
9,060
606
9,666
9,019
609
9,628
Residential inventory cost of sales
26,448
26,448
39,286
289
39,575
130,766
1,442
132,208
141,651
1,486
143,137
Operating income
175,421
6,074
181,495
194,788
6,550
201,338
Other income (loss)
Interest income
6,272
599
6,871
3,842
566
4,408
Income (Loss) from equity-accounted investments
(3,864
)
3,864
6,503
(6,503
)
Fair value (loss) gain on investment properties, net
(115,507
)
(8,404
)
(123,911
)
72,255
1,480
73,735
Investment and other income (loss)
240
324
564
(696
)
(144
)
(840
)
(112,859
)
(3,617
)
(116,476
)
81,904
(4,601
)
77,303
Other expenses
Interest costs, net
48,320
2,394
50,714
42,403
1,819
44,222
General and administrative
12,845
23
12,868
11,924
16
11,940
Internal leasing costs
3,306
3,306
2,982
2,982
Transaction and other costs
3,236
40
3,276
6,779
114
6,893
Debt prepayment costs, net
3,896
3,896
67,707
2,457
70,164
67,984
1,949
69,933
Income (Loss) before income taxes
$
(5,145
)
$
$
(5,145
)
$
208,708
$
$
208,708
Current income tax recovery
(184
)
(184
)
(68
)
(68
)
Net income (loss)
$
(4,961
)
$
$
(4,961
)
$
208,776
$
$
208,776


Year ended December 31, 2022
Year ended December 31, 2021
(in thousands)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Revenue
Rental revenue
$
1,074,192
$
29,221
$
1,103,413
$
1,066,562
$
26,836
$
1,093,398
Residential inventory sales
118,659
936
119,595
93,727
6,474
100,201
Property management and other service fees
20,996
20,996
14,772
14,772
1,213,847
30,157
1,244,004
1,175,061
33,310
1,208,371
Operating costs
Rental operating costs
Recoverable under tenant leases
376,914
2,889
379,803
367,297
2,089
369,386
Non-recoverable costs
27,955
2,394
30,349
40,753
2,544
43,297
Residential inventory cost of sales
96,286
422
96,708
65,346
2,371
67,717
501,155
5,705
506,860
473,396
7,004
480,400
Operating income
712,692
24,452
737,144
701,665
26,306
727,971
Other income (loss)
Interest income
20,902
2,326
23,228
13,666
2,160
15,826
Income from equity-accounted investments
2,349
(2,349
)
19,189
(19,189
)
Fair value (loss) gain on investment properties, net
(241,128
)
(16,208
)
(257,336
)
124,052
(1,113
)
122,939
Investment and other income (loss)
(1,842
)
277
(1,565
)
2,743
(806
)
1,937
(219,719
)
(15,954
)
(235,673
)
159,650
(18,948
)
140,702
Other expenses
Interest costs, net
180,365
8,242
188,607
171,521
7,026
178,547
General and administrative
54,437
74
54,511
51,400
60
51,460
Internal leasing costs
12,204
12,204
11,807
11,807
Transaction and other costs
8,274
182
8,456
17,343
272
17,615
Debt prepayment costs, net
10,914
10,914
255,280
8,498
263,778
262,985
7,358
270,343
Income before income taxes
$
237,693
$
$
237,693
$
598,330
$
$
598,330
Current income tax expense (recovery)
921
921
(59
)
(59
)
Net income
$
236,772
$
$
236,772
$
598,389
$
$
598,389


NOI and Same Property NOI

The following table reconciles operating income to NOI and Same Property NOI to NOI for the three months and years ended December 31, 2022 and 2021:

(thousands of dollars)

Three months ended December 31
Years ended
December 31
2022
2021
2022
2021
Operating Income
$
175,421
$
194,788
$
712,692
$
701,665
Adjusted for the following:
Property management and other service fees
(3,450
)
(3,920
)
(20,996
)
(14,772
)
Residential inventory gains
(7,425
)
(26,334
)
(22,373
)
(28,381
)
Operational lease revenue from ROU assets
1,516
1,264
5,666
4,799
NOI
$
166,062
$
165,798
$
674,989
$
663,311


Three months ended December 31
Years ended
December 31
(thousands of dollars)
2022
2021
2022
2021
Same Property NOI
$
149,771
$
146,405
$
600,529
$
575,707
NOI from income producing properties:
Acquired (i)
85
574
110
Disposed (i)
3,665
9,923
26,227
49,699
3,750
9,923
26,801
49,809
NOI from completed properties under development
4,867
3,677
16,927
9,683
NOI from properties under de-leasing under development
2,458
2,485
10,107
10,669
Lease cancellation fees
391
394
5,119
6,457
Straight-line rent adjustment
806
1,050
1,884
6,928
NOI from residential rental
4,019
1,864
13,622
4,058
NOI
$
166,062
$
165,798
$
674,989
$
663,311

(i) Includes properties acquired or disposed during the periods being compared.

Same Property NOI including completed properties under development (PUD)

Three months ended
December 31
Years ended
December 31
(thousands of dollars,except where otherwise noted)
2022
2021
% change
2022
2021
% change
Same Property NOI
$
149,771
$
146,405
2.3
%
$
600,529
$
575,707
4.3
%
Add:
NOI from completed properties under development
4,867
3,677
16,927
9,683
Same Property NOI including completed PUD
$
154,638
$
150,082
3.0
%
$
617,456
$
585,390
5.5
%

Adjusted Same Property NOI

Three months ended
December 31
Years ended
December 31
(thousands of dollars,except where otherwise noted)
2022
2021
% change
2022
2021
% change
Same Property NOI
$
149,771
$
146,405
2.3
%
$
600,529
$
575,707
4.3
%
Add (exclude):
Same property pandemic-related provision (recovery)
1,281
2,742
1,104
16,175
Legal and CAM/property tax settlements
1,022
(741
)
(90
)
(5,929
)
Adjusted Same Property NOI
$
152,074
$
148,406
2.5
%
$
601,543
$
585,953
2.7
%


FFO

The following table reconciles net income (loss) attributable to Unitholders to FFO for the three months and years ended December 31, 2022 and 2021:

Three months ended December 31
Years ended
December 31
(thousands of dollars, except where otherwise noted)
2022
2021
2022
2021
Net income (loss) attributable to Unitholders
$
(4,961
)
$
208,776
$
236,772
$
598,389
Add back/(Deduct):
Fair value losses (gains), net
115,507
(72,255
)
241,128
(124,052
)
Fair value losses (gains) included in equity-accounted investments
8,404
(1,480
)
16,207
1,113
Internal leasing costs
3,306
2,982
12,204
11,807
Transaction losses on investment properties, net (i)
560
901
1,027
402
Transaction costs on sale of investment properties
2,652
6,324
5,734
14,391
Change in unrealized fair value on marketable securities
382
3,782
Current income (recovery) expense
(184
)
(68
)
921
(59
)
Operational lease revenue from ROU assets
1,120
887
4,086
3,308
Operational lease expenses from ROU assets in equity-accounted investments
(12
)
(11
)
(46
)
(42
)
Capitalized interest on equity-accounted investments (ii)
869
465
2,863
1,725
FFO
$
127,643
$
146,521
$
524,678
$
506,982
Add back:
Debt prepayment costs, net
3,896
10,914
One-time compensation costs
6,057
Restructuring costs
510
4,289
FFO Adjusted
$
128,153
$
150,417
$
528,967
$
523,953
FFO per unit - basic
$
0.42
$
0.46
$
1.71
$
1.60
FFO per unit - diluted
$
0.42
$
0.46
$
1.71
$
1.60
FFO Adjusted per unit - diluted
$
0.42
$
0.48
$
1.73
$
1.65
Weighted average number of Units - basic (in thousands)
302,321
315,534
306,069
317,201
Weighted average number of Units - diluted (in thousands)
302,423
315,733
306,247
317,284
FFO for last 4 quarters
$
524,678
$
506,982
Distributions paid for last 4 quarters
$
309,416
$
317,497
FFO Payout Ratio
59.0
%
62.6
%


(i)
Represents net transaction gains or losses connected to certain investment properties during the period.
(ii)
This amount represents the interest capitalized to RioCan's equity-accounted investment in WhiteCastle New Urban Fund, LP, WhiteCastle New Urban Fund 2, LP, WhiteCastle New Urban Fund 3, LP, WhiteCastle New Urban Fund 4, LP, WhiteCastle New Urban Fund 5, LP, RioCan-Fieldgate JV, RC (Queensway) LP, RC (Leaside) LP- Class B and PR Bloor Street LP. This amount is not capitalized to properties under development under IFRS, but is allowed as an adjustment under REALPAC’s definition of FFO.

Development Spending

Total Development Spending for the three months and years ended December 31, 2022 and 2021 are as follows:

Three months ended December 31
Years ended
December 31
(thousands of dollars)
2022
2021
2022
2021
Development expenditures on balance sheet:
Properties under development
$
78,282
$
79,457
$
298,409
$
365,120
Residential inventory
33,631
14,330
112,597
62,351
RioCan's share of Development Spending from equity-accounted joint ventures
2,639
1,619
16,062
10,456
Total Development Spending (i)
$
114,552
$
95,406
$
427,068
$
437,927


(i)
Beginning in Q1 2022, the definition of total Development Spending was revised to include RioCan's share of Development Spending from equity-accounted joint ventures accordingly, the comparative period has been restated.

Value of Development Deliveries

Total Value of Development Deliveries for the three months and years ended December 31, 2022 and 2021 are as follows:

Three months ended December 31
Years ended
December 31
(thousands of dollars)
2022
2021
2022
2021
Transfers PUD to IPP at fair value IFRS basis
$
239,297
$
71,041
$
569,494
$
174,159
Revenue from residential inventory sales IFRS basis
33,873
65,620
118,659
93,727
Total Value of Development Deliveries
$
273,170
$
136,661
$
688,153
$
267,886

Total Acquisitions

Total Acquisitions for the three months and years ended December 31, 2022 and 2021 are as follows:

Three months ended December 31
Years ended
December 31
(thousands of dollars)
2022
2021
2022
2021
Income producing properties
$
5,011
$
$
96,031
$
11,482
Properties under development
11,946
5,563
Residential inventory
19,440
RioCan's share of acquisitions from equity-accounted joint ventures
66,497
Total Acquisitions
$
5,011
$
$
193,914
$
17,045

Total Adjusted Debt and Total Contractual Debt
The following tables reconcile total debt to Total Adjusted Debt, total assets to Total Adjusted Assets, and total debt to Total Contractual Debt as at December 31, 2022 and 2021:

As at
December 31, 2022
December 31, 2021
(thousands of dollars, except where otherwise noted)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Debentures payable
$
2,942,051
$
$
2,942,051
$
2,990,692
$
$
2,990,692
Mortgages payable
2,659,180
172,100
2,831,280
2,334,016
166,368
2,500,384
Lines of credit and other bank loans
1,141,112
89,187
1,230,299
1,285,910
48,049
1,333,959
Total debt
$
6,742,343
$
261,287
$
7,003,630
$
6,610,618
$
214,417
$
6,825,035
Cash and cash equivalents
86,229
8,001
94,230
77,758
9,113
86,871
Total Adjusted Debt
$
6,656,114
$
253,286
$
6,909,400
$
6,532,860
$
205,304
$
6,738,164
Total assets
$
15,101,859
$
294,125
$
15,395,984
$
15,177,463
$
248,230
$
15,425,693
Cash and cash equivalents
86,229
8,001
94,230
77,758
9,113
86,871
Total Adjusted Assets
$
15,015,630
$
286,124
$
15,301,754
$
15,099,705
$
239,117
$
15,338,822
Total Adjusted Debt to Total Adjusted Assets
44.3
%
45.2
%
43.3
%
43.9
%


As at
December 31, 2022
December 31, 2021
(thousands of dollars)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Total debt
$
6,742,343
$
261,287
$
7,003,630
$
6,610,618
$
214,417
$
6,825,035
Less:
Unamortized debt financing costs, premiums and discounts on origination and debt assumed, and modifications
(15,634
)
(690
)
(16,324
)
(16,414
)
(386
)
(16,800
)
Total Contractual Debt
$
6,757,977
$
261,977
$
7,019,954
$
6,627,032
$
214,803
$
6,841,835

Liquidity

As at December 31, 2022, RioCan had $1.5 billion of Liquidity as summarized in the following table:

As at
December 31, 2022
December 31, 2021
(thousands of dollars, except where otherwise noted)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Undrawn revolving unsecured operating line of credit
$
1,116,351
$
$
1,116,351
$
634,080
$
$
634,080
Undrawn construction lines and other bank loans
267,562
70,094
337,656
241,883
47,641
289,524
Cash and cash equivalents
86,229
8,001
94,230
77,758
9,113
86,871
Liquidity
$
1,470,142
$
78,095
$
1,548,237
$
953,721
$
56,754
$
1,010,475

Unsecured Debt and Secured Debt

The following table reconciles total Unsecured Debt and Secured Debt to Total Contractual Debt as at December 31, 2022 and 2021:

As at
December 31, 2022
December 31, 2021
(thousands of dollars, except where otherwise noted)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Total Unsecured Debt
$
3,783,649
$
$
3,783,649
$
4,065,920
$
$
4,065,920
Total Secured Debt
2,974,328
261,977
3,236,305
2,561,112
214,803
2,775,915
Total Contractual Debt
$
6,757,977
$
261,977
$
7,019,954
$
6,627,032
$
214,803
$
6,841,835
Percentage of Total Contractual Debt:
Unsecured Debt
56.0
%
53.9
%
61.4
%
59.4
%
Secured Debt
44.0
%
46.1
%
38.6
%
40.6
%

Adjusted EBITDA

The following table reconciles consolidated net income attributable to Unitholders to Adjusted EBITDA:

12 months ended
As at
December 31, 2022
December 31, 2021
(thousands of dollars)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Net income attributable to Unitholders
$
236,772
$
$
236,772
$
598,389
$
$
598,389
Add (deduct) the following items:
Income tax expense (recovery):
Current
921
921
(59
)
(59
)
Fair value losses (gains) on investment properties, net
241,128
16,208
257,336
(124,052
)
1,113
(122,939
)
Change in unrealized fair value on marketable securities (i)
3,783
3,783
Internal leasing costs
12,204
12,204
11,807
11,807
Non-cash unit-based compensation expense
9,056
9,056
12,546
12,546
Interest costs, net
180,365
8,242
188,607
171,521
7,026
178,547
Debt prepayment costs, net
10,914
10,914
One-time cash compensation costs
1,932
1,932
Restructuring costs
4,289
4,289
Depreciation and amortization
4,774
4,774
4,022
4,022
Transaction losses on the sale of investment properties, net (ii)
1,024
1,024
402
402
Transaction costs on investment properties
5,734
3
5,737
14,363
28
14,391
Operational lease revenue (expenses) from ROU assets
4,086
(46
)
4,040
3,308
(42
)
3,266
Adjusted EBITDA
$
704,136
$
24,407
$
728,543
$
705,093
$
8,125
$
713,218


(i)
The fair value gains and losses on marketable securities may include both the change in unrealized fair value and realized gains and losses on the sale of marketable securities. By adding back the change in unrealized fair value on marketable securities, RioCan effectively continues to include realized gains and losses on the sale of marketable securities in Adjusted EBITDA and excludes unrealized fair value gains and losses on marketable securities in Adjusted EBITDA.
(ii)
Includes transaction gains and losses realized on the disposition of investment properties.

Adjusted Debt to Adjusted EBITDA Ratio

Adjusted Debt to Adjusted EBITDA is calculated as follows:

12 months ended
As at
December 31, 2022
December 31, 2021
(thousands of dollars)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Adjusted Debt to Adjusted EBITDA
Average total debt outstanding
$
6,756,628
$
251,888
$
7,008,516
$
6,773,147
$
192,804
$
6,965,951
Less: average cash and cash equivalents
(74,871
)
(8,791
)
(83,662
)
(119,400
)
(5,639
)
(125,039
)
Average Total Adjusted Debt
$
6,681,757
$
243,097
$
6,924,854
$
6,653,747
$
187,165
$
6,840,912
Adjusted EBITDA
$
704,136
$
24,407
$
728,543
$
705,093
$
8,125
$
713,218
Adjusted Debt to Adjusted EBITDA
9.49
9.51
9.44
9.59

Unencumbered Assets

The tables below summarize RioCan's Unencumbered Assets to Unsecured Debt and Percentage of Normalized NOI Generated from Unencumbered Assets as at December 31, 2022 and 2021:

As at
December 31, 2022
December 31, 2021
(thousands of dollars, except where otherwise noted)
Targeted
Ratios
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
Unencumbered Assets
$
8,200,280
$
56,228
$
8,256,508
$
9,332,833
$
59,433
$
9,392,266
Total Unsecured Debt
$
3,783,649
$
$
3,783,649
$
4,065,920
$
$
4,065,920
Unencumbered Assets to Unsecured Debt
> 200%
217
%
218
%
230
%
231
%
Annual Normalized NOI - total portfolio (i)
$
646,540
$
23,488
$
670,028
$
649,208
$
22,688
$
671,896
Annual Normalized NOI - Unencumbered Assets (i)
$
370,804
$
3,440
$
374,244
$
432,820
$
3,440
$
436,260
Percentage of Normalized NOI Generated from Unencumbered Assets
> 50.0%
57.4
%
55.9
%
66.7
%
64.9
%

(i) Annual Normalized NOI are reconciled in the table below.

Three months ended
December 31, 2022
Three months ended
December 31, 2021
(thousands of dollars, except where otherwise noted)
IFRS basis
Equity-accounted investments
RioCan's proportionate share
IFRS basis
Equity-accounted investments
RioCan's proportionate share
NOI (i)
$
166,062
$
5,872
$
171,934
$
165,798
$
5,672
$
171,470
Adjust the following:
Miscellaneous revenue
(802
)
(802
)
(540
)
(540
)
Percentage rent
(3,234
)
(3,234
)
(2,562
)
(2,562
)
Lease cancellation fees
(391
)
(391
)
(394
)
(394
)
Normalized NOI - total portfolio
$
161,635
$
5,872
$
167,507
$
162,302
$
5,672
$
167,974
Annual Normalized NOI - total portfolio(ii)
$
646,540
$
23,488
$
670,028
$
649,208
$
22,688
$
671,896
NOI from unencumbered assets
$
94,957
$
860
$
95,817
$
110,517
$
860
$
111,377
Adjust the following for Unencumbered Assets:
Miscellaneous revenue
(518
)
(518
)
(253
)
(253
)
Percentage rent
(1,430
)
(1,430
)
(1,852
)
(1,852
)
Lease cancellation fees
(308
)
(308
)
(207
)
(207
)
Normalized NOI - Unencumbered Assets
$
92,701
$
860
$
93,561
$
108,205
$
860
$
109,065
Annual Normalized NOI - Unencumbered Assets (ii)
$
370,804
$
3,440
$
374,244
$
432,820
$
3,440
$
436,260

(i) Refer to the NOI and Same Property NOI table of this section for reconciliation from NOI to operating income.
(ii) Calculated by multiplying Normalized NOI by a factor of 4.

Forward-Looking Information

This News Release contains forward-looking information within the meaning of applicable Canadian securities laws. This information reflects RioCan’s objectives, our strategies to achieve those objectives, as well as statements with respect to management’s beliefs, estimates and intentions concerning anticipated future events, results, circumstances, performance or expectations that are not historical facts. Forward-looking information generally can be identified by the use of forward-looking terminology such as “outlook”, “objective”, “may”, “will”, “would”, “expect”, “intend”, “estimate”, “anticipate”, “believe”, “should”, “plan”, “continue”, or similar expressions suggesting future outcomes or events. Such forward-looking information reflects management’s current beliefs and is based on information currently available to management. All forward-looking information in this News Release is qualified by these cautionary statements. Forward-looking information is not a guarantee of future events or performance and, by its nature, is based on RioCan’s current estimates and assumptions, which are subject to numerous risks and uncertainties, including those described in the “ Risks and Uncertainties ” section in RioCan's MD&A for the three months and year ended December 31, 2022 and in our most recent Annual Information Form, which could cause actual events or results to differ materially from the forward-looking information contained in this News Release. Although the forward-looking information contained in this News Release is based upon what management believes are reasonable assumptions, there can be no assurance that actual results will be consistent with this forward-looking information.

The forward-looking statements contained in this News Release are made as of the date hereof, and should not be relied upon as representing RioCan’s views as of any date subsequent to the date of this News Release. Management undertakes no obligation, except as required by applicable law, to publicly update or revise any forward-looking information, whether as a result of new information, future events or otherwise.


Contact InformationRioCan Real Estate Investment TrustDennis BlasuttiChief Financial Officer416-866-3033 | www.riocan.com

Stock Information

Company Name: RioCan Real Estate Investment Trust
Stock Symbol: REI.UN:CC
Market: TSXC
Website: riocan.com

Menu

REI.UN:CC REI.UN:CC Quote REI.UN:CC Short REI.UN:CC News REI.UN:CC Articles REI.UN:CC Message Board
Get REI.UN:CC Alerts

News, Short Squeeze, Breakout and More Instantly...