RioCan Reports Second Quarter Results - Strong Demand Continues to Drive Rents and Occupancy Higher, Preserving Stability and Fueling Growth for the Long-term

Author's Avatar
Aug 08, 2024

RioCan Real Estate Investment Trust (“RioCan" or the "Trust”) (TSX: REI.UN) announced today its financial results for the three and six months ended June 30, 2024.

“The demand for RioCan's well-located, open-air, necessity-based properties, coupled with our team's deep experience, continues to deliver positive outcomes for our business. The strength of our assets and favourable market conditions resulted in record-breaking leasing spreads as we strategically selected resilient tenants while achieving higher rents, further improving our portfolio quality and our future growth potential,” said Jonathan Gitlin, President and CEO of RioCan. “RioCan is proud to have launched the Wellington Market at our flagship development, The Well. The remarkable success of this premier asset is delivering new income that continues to ramp up, strengthening our balance sheet and bolstering our growth trajectory."

Financial Highlights

Three months ended June 30

Six months ended June 30

(in millions, except where otherwise noted, and per unit values)

2024

2023

2024

2023

FFO 1

$

127.8

$

131.6

$

263.7

$

263.0

FFO per unit - diluted 1

$

0.43

$

0.44

$

0.88

$

0.88

Net income

$

122.4

$

112.0

$

251.0

$

230.0

Weighted average Units outstanding - diluted (in thousands)

300,463

300,500

300,461

300,524

As at

June 30, 2024

December 31, 2023

Net book value per unit

$

25.02

$

24.76

  • FFO per unit was $0.43, a decrease of $0.01 per unit or 2.3% over the same period last year. Strong operating performance and completed developments increased NOI. In addition, higher residential inventory gains and higher interest income also added to FFO. This growth was offset by the loss of NOI related to the sale of lower quality commercial properties, higher interest expense and a higher provision reversal in the prior year.
  • Net income of $122.4 million was $10.4 million higher than the same period last year. In addition to the items described above, net income included a $16.5 million favourable change in the fair value on investment properties.
  • Our FFO Payout Ratio1 of 61.5%, Liquidity1 of $1.5 billion, Unencumbered Assets1 of $8.1 billion, floating rate debt at 8.1%1 of total debt and staggered debt maturities, all contribute to our financial flexibility and balance sheet strength.
  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.

Outlook

  • For 2024, we anticipate FFO per unit to be within the range of $1.79 to $1.82 and an FFO Payout Ratio of between 55% to 65%. Development Spending1 on mixed-use projects is expected to be between $250 million to $300 million.
  • Due to a purposeful approach to tenant selection, Commercial Same Property NOI excluding provision1 growth is expected to be between 2.0% and 2.5%, for the full year 2024. Following previously disclosed tenant vacancies, we used the opportunity to replace transitional tenants with more relevant and resilient retailers at higher rents. The time required to build out space for this type of user is longer than we had assumed in our original guidance impacting this metric in the current year while our Commercial SPNOI growth target for future years remains at 3%.
  • Spending for the retail in-fill projects is now expected to be between $30 million to $40 million compared with the $50 million to $60 million range disclosed in Q1 2024 as a result of timing delays related to the municipal permitting processes.
  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.

Operational Highlights (i)

Three months ended June 30

Twelve months ended June 30

2024

2023

2024

2023

Occupancy - committed (ii)

97.5

%

97.4

%

97.5

%

97.4

%

Retail occupancy - committed (ii)

98.3

%

98.0

%

98.3

%

98.0

%

Blended leasing spread

23.4

%

9.0

%

14.5

%

9.3

%

New leasing spread

52.5

%

11.3

%

29.8

%

13.2

%

Renewal leasing spread

10.7

%

8.2

%

10.4

%

8.4

%

(i) Includes commercial portfolio only.

(ii) Information presented as at respective periods then ended.

  • Achieved a record new leasing spread of 52.5%, which drove the blended leasing spread to 23.4%. Renewal leasing spreads were also strong at 10.7%.
  • 1.2 million square feet of space was leased in the quarter including 489 thousand square feet of new leases.
  • Retail committed occupancy of 98.3% was up 40 basis points when compared to Q1 2024, rebounding to previous levels.
  • Commercial in-place occupancy was 96.6%, which improved by 60 basis points compared to Q1 2024 due to move-ins of retail tenants as well as increased occupancy at our Yonge Eglinton Centre office.
  • Strategic leasing activity further improved the resiliency of our income and NAV growth and included:
    • Three new grocery tenants, one of which converted an open-air centre into a grocery-anchored centre. This brings the total number of new grocery leases this year to six as of August 8, 2024, transforming three retail assets into highly valued grocery-anchored centres.
    • Pre-emptively leased a 135,000 square foot unit in the Greater Toronto Area to Canadian Tire which was due to become vacant later this year, moving to market rents that are more than double those paid in the legacy lease.
    • Completed a 35,000 square foot lease with Decathlon, a sporting goods retailer, at South Edmonton Common.
  • As of August 8, 2024, eight of the 10 initial vacant units that resulted from tenant failures discussed in prior quarters have been leased, two leases of which were completed in the Second Quarter. Negotiations for the two remaining units are in the final stages. Tenants have taken possession of five units and are expected to commence paying cash rent in approximately 5 months from June 30, 2024, on a weighted average basis.
  • Commercial Same Property NOI excluding provision1 increased by 2.6%. This is an improvement of 2.5% compared to the first quarter of this year and we expect continued improvement as signed tenancies reach cash rent commencement.
  • Strong and stable tenants comprised 87.9% of annualized net rent, improved 60 basis points year-over-year.
  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.

RioCan Living Update 1

  • Total NOI generated from our residential rental operations was $7.2 million, an increase of $2.1 million or 40.7% over the same period last year. On a Residential Same Property NOI2 basis, growth was 8.6% in the Second Quarter.
  • RioCan LivingTM has 14 buildings or 3,160 residential units in operation, 12 of which are stabilized.
  • Construction of suites at FourFifty The WellTM is complete and, as at August 8, 2024, 75.8% of the units are leased at rents in-line with expectations. In the Second Quarter, due to completion of construction, we stopped capitalization of interest expense and other carrying costs relating to this property, which resulted in a short term negative impact of $1.5 million on FFO for the Second Quarter. We expect that this will contribute positively as the NOI from the property ramps up.
  1. Units at 100% ownership interest.
  2. 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.

Development Highlights

Three months ended June 30

Six months ended June 30

(in millions except square feet)

2024

2023

2024

2023

Development Completions - sq. ft. in thousands (i)

53.0

110.0

107.0

176.0

Development Spending

$

102.9

$

103.0

$

192.3

$

191.3

Development Projects Under Construction - sq. ft. in thousands (ii)

1,074.0

1,850.0

1,074.0

1,850.0

(i) At RioCan's ownership. Represents net leasable area (NLA) of property under development completions. Excludes NLA of residential inventory completions.

(ii) 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.

  • During the Second Quarter, $57.5 million or 53,000 square feet of properties under development were transferred to income producing properties.
  • Value recognized in the Trust's residential inventory and properties under development balances for zoned projects, excluding those under construction, is $32.84 per square foot and $19.06 per square foot for the total development pipeline.
  • We continue to take a disciplined approach to construction with no new mixed-use starts planned for the foreseeable future.
  • High foot traffic at The WellTM is exceeding expectations and gained significant momentum from the official opening of Wellington Market in Q2 2024. As at August 8, 2024, 97% of the total commercial space at The Well is leased with 92% or 1,383,000 square feet (at 100% ownership interest) in tenant possession. The retail component is 93% leased, with more than three quarters of the space open and operating. Additional retail tenants are expected to open in the coming months.

Investing and Capital Recycling

  • As of August 8, 2024, closed, firm and conditional dispositions totalled $91.3 million. Closed investment property dispositions in the first half of 2024 included a cinema-anchored property and two open-air centres for combined sales proceeds of $21.2 million. Non-core residential inventory development land was sold in the Second Quarter for sales proceeds of $12.0 million resulting in an inventory gain of $5.0 million.
  • Conditional transactions include the sale of an underutilized portion of an open-air retail site in Quebec. In this transaction, approximately half of the site will be sold to an industrial developer at a market capitalization rate that is in the low-3's based on current income. We will relocate certain high-value tenants to the remaining portion of the centre, improving the utilization and quality of the site. Proceeds from the sale less costs relating to tenant relocation and other items, results in net proceeds that are approximately 84% higher than IFRS carrying value. Any value creation from improvement of the remaining centre would be incremental value related to this transaction.
  • RioCan issued $55.6 million of new loans as part of its real estate lending program during the Second Quarter, bringing the year-to-date total of new loans advanced to $123.7 million, earning an average interest rate of 11.5%. Repayment of existing loans totalled $30.7 million on a year-to-date basis.

Capital Management Update

  • On May 31, 2024, RioCan issued $300.0 million Series AK senior unsecured debentures. These debentures were issued at a coupon rate of 5.455% per annum and will mature on March 1, 2031.
  • On June 14, 2024, the Trust entered into bond forward contracts to sell on October 1, 2024 $300.0 million of Government of Canada Bonds due June 1, 2031 with an effective bond yield of 3.228%.
  • On June 26, 2024, the Trust amended its $1.25 billion revolving unsecured operating line of credit. The maturity date was extended to May 31, 2029 and certain covenants were amended to be less restrictive. All other material terms and conditions remained the same.

Balance Sheet Strength

(in millions except percentages)

As at

June 30, 2024

December 31, 2023

Liquidity (i) 1

$

1,523

$

1,964

Adjusted Debt to Adjusted EBITDA (i) 1

9.18x

9.28x

Unencumbered Assets (i) 1

$

8,132

$

8,090

(i) At RioCan's proportionate share.

  • Adjusted Debt to Adjusted EBITDA of 9.18x on a proportionate share basis as at June 30, 2024, compared to 9.28x as at the end of 2023 and 9.49x as at Q2 2023. The decrease was primarily due to higher Adjusted EBITDA, partially offset by higher Average Total Adjusted Debt balances. We expect to reach the high end of the 8.0x - 9.0x long-term target range by the end of this year.
  • Weighted average term to maturity was 3.61 years, compared to 2.97 years as at December 31, 2023.
  • As at June 30, 2024, Liquidity of $1.5 billion included $1.0 billion of revolving line of credit available and $0.4 billion in undrawn construction lines and other bank loans. Liquidity decreased by $440.6 million when compared to the prior year end, returning to more typical levels, mainly due to timing of capital recycling, investment and financing activities.
  • Pursuant to the terms of its credit agreement, the Trust has an option to increase the commitment under its revolving line of credit by $250.0 million.
  • RioCan’s Unencumbered Assets of $8.1 billion generated 57.5% of Annual Normalized NOI1.
  • The Trust’s exposure to floating rate debt was 8.1% of total debt as at June 30, 2024. Excluding construction loans, floating rate exposure was 4.3%.
  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 Friday, August 9, 2024 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: Pre-registration link. Participants who pre-register at any time prior to the call 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: 684427.

For those unable to participate in the live mode, a replay will be available at 1-866-813-9403 with access code: 596512.

To access the simultaneous webcast, visit RioCan’s website at 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, mixed-use properties located in prime, high-density transit-oriented areas where Canadians want to shop, live and work. As at June 30, 2024, our portfolio is comprised of 187 properties with an aggregate net leasable area of approximately 33 million square feet (at RioCan's interest). 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 unaudited interim condensed consolidated financial statements ("Condensed 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 Condensed Consolidated Financial Statements and MD&A for the three and six months ended June 30, 2024, which are available on RioCan's website at www.riocan.com and on SEDAR+ at www.sedarplus.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, Net Operating Income ("NOI"), Same Property NOI, Commercial Same Property NOI ("Commercial SPNOI"), Commercial Same Property NOI excluding provision, Residential Same Property NOI ("Residential SPNOI"), Development Spending, Ratio of floating rate debt to total debt, Liquidity, Adjusted Debt to Adjusted EBITDA, RioCan's Proportionate Share, Unencumbered Assets 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 the three and six months ended June 30, 2024.

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 sheets from IFRS to RioCan's proportionate share basis as at June 30, 2024 and December 31, 2023:

As at

June 30, 2024

December 31, 2023

(thousands of dollars)

IFRS basis

Equity-accounted investments

RioCan's proportionate share

IFRS basis

Equity-accounted investments

RioCan's proportionate share

Assets

Investment properties

$

13,847,439

$

409,997

$

14,257,436

$

13,561,718

$

411,811

$

13,973,529

Equity-accounted investments

384,161

(384,161

)

383,883

(383,883

)

Mortgages and loans receivable

394,713

(5,337

)

389,376

289,533

(6,707

)

282,826

Residential inventory

266,677

382,178

648,855

217,186

407,946

625,132

Assets held for sale

8,850

8,850

19,075

19,075

Receivables and other assets

269,900

55,069

324,969

246,652

50,681

297,333

Cash and cash equivalents

50,789

7,321

58,110

124,234

14,506

138,740

Total assets

$

15,222,529

$

465,067

$

15,687,596

$

14,842,281

$

494,354

$

15,336,635

Liabilities

Debentures payable

$

3,689,225

$

$

3,689,225

$

3,240,943

$

$

3,240,943

Mortgages payable

2,806,952

159,960

2,966,912

2,740,924

158,292

2,899,216

Lines of credit and other bank loans

645,092

215,015

860,107

879,246

231,963

1,111,209

Accounts payable and other liabilities

562,727

90,092

652,819

543,398

104,099

647,497

Total liabilities

$

7,703,996

$

465,067

$

8,169,063

$

7,404,511

$

494,354

$

7,898,865

Equity

Unitholders’ equity

7,518,533

7,518,533

7,437,770

7,437,770

Total liabilities and equity

$

15,222,529

$

465,067

$

15,687,596

$

14,842,281

$

494,354

$

15,336,635

The following tables reconcile the consolidated statements of income from IFRS to RioCan's proportionate share basis for the three and six months ended June 30, 2024 and 2023:

Three months ended June 30, 2024

Three months ended June 30, 2023

(thousands of dollars)

IFRS basis

Equity-accounted investments

RioCan's proportionate share

IFRS basis

Equity-accounted investments

RioCan's proportionate share

Revenue

Rental revenue

$

275,863

$

8,089

$

283,952

$

270,913

$

9,982

$

280,895

Residential inventory sales

12,866

6,914

19,780

517

517

Property management and other service fees

3,469

(348

)

3,121

5,139

5,139

292,198

14,655

306,853

276,052

10,499

286,551

Operating costs

Rental operating costs

Recoverable under tenant leases

91,021

806

91,827

93,622

905

94,527

Non-recoverable costs

7,889

638

8,527

3,594

451

4,045

Residential inventory cost of sales

7,600

5,412

13,012

261

261

106,510

6,856

113,366

97,216

1,617

98,833

Operating income

185,688

7,799

193,487

178,836

8,882

187,718

Other income (loss)

Interest income

10,839

438

11,277

5,701

665

6,366

Income from equity-accounted investments

2,115

(2,115

)

5,830

(5,830

)

Fair value gain (loss) on investment properties, net

5,887

(1,810

)

4,077

(10,594

)

(1,072

)

(11,666

)

Investment and other income (loss)

609

(1,378

)

(769

)

1,657

123

1,780

19,450

(4,865

)

14,585

2,594

(6,114

)

(3,520

)

Other expenses

Interest costs, net

64,393

2,867

67,260

49,974

2,724

52,698

General and administrative

14,611

24

14,635

14,846

20

14,866

Internal leasing costs

3,092

3,092

3,018

3,018

Transaction and other costs

679

43

722

1,594

24

1,618

82,775

2,934

85,709

69,432

2,768

72,200

Income before income taxes

$

122,363

$

$

122,363

$

111,998

$

$

111,998

Current income tax expense

31

31

Net income

$

122,363

$

$

122,363

$

111,967

$

$

111,967

Six months ended June 30, 2024

Six months ended June 30, 2023

(thousands of dollars)

IFRS basis

Equity-accounted investments

RioCan's proportionate share

IFRS basis

Equity-accounted investments

RioCan's proportionate share

Revenue

Rental revenue

$

564,243

$

16,262

$

580,505

$

545,594

$

17,432

$

563,026

Residential inventory sales

23,334

77,931

101,265

2,880

2,880

Property management and other service fees

8,008

(597

)

7,411

9,958

9,958

595,585

93,596

689,181

555,552

20,312

575,864

Operating costs

Rental operating costs

Recoverable under tenant leases

202,220

1,731

203,951

192,430

1,786

194,216

Non-recoverable costs

16,640

1,343

17,983

11,043

1,145

12,188

Residential inventory cost of sales

14,622

62,934

77,556

1,387

1,387

233,482

66,008

299,490

203,473

4,318

207,791

Operating income

362,103

27,588

389,691

352,079

15,994

368,073

Other income (loss)

Interest income

19,786

1,075

20,861

12,742

1,268

14,010

Income from equity-accounted investments

18,821

(18,821

)

11,344

(11,344

)

Fair value gain (loss) on investment properties, net

9,138

(2,202

)

6,936

(27,959

)

(451

)

(28,410

)

Investment and other income (loss)

3,639

(1,831

)

1,808

4,544

(213

)

4,331

51,384

(21,779

)

29,605

671

(10,740

)

(10,069

)

Other expenses

Interest costs, net

125,832

5,902

131,734

97,957

5,218

103,175

General and administrative

28,527

25

28,552

30,464

31

30,495

Internal leasing costs

6,685

6,685

5,743

5,743

Transaction and other costs

2,278

(118

)

2,160

1,982

5

1,987

163,322

5,809

169,131

136,146

5,254

141,400

Income before income taxes

$

250,165

$

$

250,165

$

216,604

$

$

216,604

Current income tax recovery

(794

)

(794

)

(13,367

)

(13,367

)

Net income

$

250,959

$

$

250,959

$

229,971

$

$

229,971

NOI and Same Property NOI

The following table reconciles operating income to NOI and Same Property NOI to NOI for the three and six months ended June 30, 2024 and 2023:

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Operating Income

$

185,688

$

178,836

$

362,103

$

352,079

Adjusted for the following:

Property management and other service fees

(3,469

)

(5,139

)

(8,008

)

(9,958

)

Residential inventory gains

(5,266

)

(8,712

)

Operational lease revenue from ROU assets

1,783

1,571

3,478

3,428

NOI

$

178,736

$

175,268

$

348,861

$

345,549

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Commercial

Commercial Same Property NOI

$

150,724

$

150,306

$

294,919

$

293,818

NOI from income producing properties:

Acquired (i)

987

8

2,434

635

Disposed (i)

136

4,821

721

9,928

1,123

4,829

3,155

10,563

NOI from completed commercial developments

11,070

7,946

20,634

13,840

NOI from properties under de-leasing (ii)

4,826

5,852

9,442

11,594

Lease cancellation fees

1,600

179

1,711

4,741

Straight-line rent adjustment

2,179

1,027

5,426

1,600

NOI from commercial properties

171,522

170,139

335,287

336,156

Residential

Residential Same Property NOI

5,205

4,795

9,226

8,668

NOI from income producing properties:

Acquired (i)

950

197

1,772

197

Disposed (i)

17

1

17

48

967

198

1,789

245

NOI from completed residential developments

1,042

136

2,559

480

NOI from residential rental

7,214

5,129

13,574

9,393

NOI

$

178,736

$

175,268

$

348,861

$

345,549

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

(ii) NOI from limited number of properties undergoing significant de-leasing in preparation for redevelopment or intensification.

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Commercial Same Property NOI

$

150,724

$

150,306

$

294,919

$

293,818

Residential Same Property NOI

5,205

4,795

9,226

8,668

Same Property NOI

$

155,929

$

155,101

$

304,145

$

302,486

Commercial Same Property NOI excluding provision

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Commercial Same Property NOI

$

150,724

$

150,306

$

294,919

$

293,818

Add (exclude):

Same property (recovery) provision for credit losses

(600

)

(4,036

)

(863

)

(3,876

)

Commercial Same Property NOI excluding provision

$

150,124

$

146,270

$

294,056

$

289,942

Three months ended March 31

(thousands of dollars)

2024

2023

Commercial Same Property NOI

$

145,122

$

144,598

Add (exclude):

Same property (recovery) provision for credit losses

(264

)

177

Commercial Same Property NOI excluding provision

$

144,858

$

144,775

FFO

The following table reconciles net income attributable to Unitholders to FFO for the three and six months ended June 30, 2024 and 2023:

Three months ended June 30

Six months ended June 30

(thousands of dollars, except where otherwise noted)

2024

2023

2024

2023

Net income attributable to Unitholders

$

122,363

$

111,967

$

250,959

$

229,971

Add back (deduct):

Fair value (gains) losses, net

(5,887

)

10,594

(9,138

)

27,959

Fair value losses included in equity-accounted investments

1,810

1,072

2,202

451

Internal leasing costs

3,092

3,018

6,685

5,743

Transaction losses on investment properties, net (i)

1,508

176

1,457

112

Transaction gains on equity-accounted investments

(31

)

Transaction costs on sale of investment properties

73

344

947

511

ERP implementation costs

1,874

2,454

4,410

6,408

ERP amortization

(409

)

(409

)

Change in unrealized fair value on marketable securities

142

(173

)

1,260

813

Current income tax expense (recovery)

31

(794

)

(13,367

)

Operational lease revenue from ROU assets

1,427

1,196

2,772

2,550

Operational lease expenses from ROU assets in equity-accounted investments

(17

)

(13

)

(34

)

(25

)

Capitalized interest on equity-accounted investments (ii)

1,810

966

3,455

1,843

FFO

$

127,786

$

131,632

$

263,741

$

262,969

Add back:

Restructuring costs

11

646

624

FFO Adjusted

$

127,786

$

131,643

$

264,387

$

263,593

FFO per unit - basic

$

0.43

$

0.44

$

0.88

$

0.88

FFO per unit - diluted

$

0.43

$

0.44

$

0.88

$

0.88

FFO Adjusted per unit - diluted

$

0.43

$

0.44

$

0.88

$

0.88

Weighted average number of Units - basic (in thousands)

300,463

300,386

300,461

300,374

Weighted average number of Units - diluted (in thousands)

300,463

300,500

300,461

300,524

FFO for last four quarters

$

532,053

$

525,415

Distributions paid for last four quarters

$

327,471

$

313,887

FFO Payout Ratio

61.5

%

59.7

%

(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 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, PR Bloor Street LP and RC Yorkville LP. This amount is not capitalized to development projects under IFRS but is allowed as an adjustment under REALPAC’s definition of FFO.

Development Spending

Total Development Spending for the three and six months ended June 30, 2024 and 2023 is as follows:

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Development expenditures on balance sheet:

Properties under development

$

52,475

$

67,610

$

96,748

$

134,522

Residential inventory

33,108

31,640

63,592

49,191

RioCan's share of Development Spending from equity-accounted joint ventures

17,289

3,749

32,002

7,634

Total Development Spending

$

102,872

$

102,999

$

192,342

$

191,347

Three months ended June 30

Six months ended June 30

(thousands of dollars)

2024

2023

2024

2023

Mixed-use projects

$

94,739

$

84,045

$

178,905

$

165,269

Retail projects

8,133

18,954

13,437

26,078

Total Development Spending

$

102,872

$

102,999

$

192,342

$

191,347

Total Contractual Debt

The following table reconciles total debt to Total Contractual Debt as at June 30, 2024 and December 31, 2023:

As at

June 30, 2024

December 31, 2023

(thousands of dollars)

IFRS basis

Equity-accounted investments

RioCan's proportionate share

IFRS basis

Equity-accounted investments

RioCan's proportionate share

Debentures payable

$

3,689,225

$

$

3,689,225

$

3,240,943

$

$

3,240,943

Mortgages payable

2,806,952

159,960

2,966,912

2,740,924

158,292

2,899,216

Lines of credit and other bank loans

645,092

215,015

860,107

879,246

231,963

1,111,209

Total debt

$

7,141,269

$

374,975

$

7,516,244

$

6,861,113

$

390,255

$

7,251,368

Less:

Unamortized debt financing costs, premiums and discounts on origination and debt assumed, and modifications

(32,285

)

(531

)

(32,816

)

(24,019

)

(484

)

(24,503

)

Total Contractual Debt

$

7,173,554

$

375,506

$

7,549,060

$

6,885,132

$

390,739

$

7,275,871

Floating Rate Debt and Fixed Rate Debt

The following table summarizes RioCan's Ratio of floating rate debt to total debt as at June 30, 2024 and December 31, 2023:

As at

June 30, 2024

December 31, 2023

(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 fixed rate debt

$

6,716,501

$

187,975

$

6,904,476

$

6,543,106

$

212,554

$

6,755,660

Total floating rate debt

424,768

187,000

611,768

318,007

177,701

495,708

Total debt

$

7,141,269

$

374,975

$

7,516,244

$

6,861,113

$

390,255

$

7,251,368

Ratio of floating rate debt to total debt

5.9

%

8.1

%

4.6

%

6.8

%

Liquidity

As at June 30, 2024, RioCan had approximately $1.5 billion of Liquidity as summarized in the following table:

As at

June 30, 2024

December 31, 2023

(thousands of dollars)

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

$

1,042,000

$

$

1,042,000

$

1,250,000

$

$

1,250,000

Undrawn construction lines and other bank loans

287,545

135,716

423,261

385,715

189,563

575,278

Cash and cash equivalents

50,789

7,321

58,110

124,234

14,506

138,740

Liquidity

$

1,380,334

$

143,037

$

1,523,371

$

1,759,949

$

204,069

$

1,964,018

Adjusted EBITDA

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

Twelve months ended

June 30, 2024

December 31, 2023

(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

$

59,790

$

$

59,790

$

38,802

$

$

38,802

Add (deduct) the following items:

Income tax recovery:

Current

(792

)

(792

)

(13,365

)

(13,365

)

Fair value losses on investment properties, net

413,311

15,874

429,185

450,408

14,123

464,531

Change in unrealized fair value on marketable securities (i)

1,312

1,312

865

865

Internal leasing costs

12,861

12,861

11,919

11,919

Non-cash unit-based compensation expense

10,007

10,007

10,154

10,154

Interest costs, net

236,823

12,023

248,846

208,948

11,339

220,287

Restructuring costs

1,390

1,390

1,368

1,368

ERP implementation costs

10,034

10,034

12,032

12,032

Depreciation and amortization

2,057

2,057

2,632

2,632

Transaction losses (gains) on the sale of investment properties, net (ii)

2,312

(114

)

2,198

1,180

(83

)

1,097

Transaction costs on investment properties

6,043

1

6,044

5,606

1

5,607

Operational lease revenue (expenses) from ROU assets

5,338

(64

)

5,274

5,116

(55

)

5,061

Adjusted EBITDA

$

760,486

$

27,720

$

788,206

$

735,665

$

25,325

$

760,990

(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:

Twelve months ended

June 30, 2024

December 31, 2023

(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

Adjusted Debt to Adjusted EBITDA

Average total debt outstanding

$

6,995,346

$

358,122

$

7,353,468

$

6,879,087

$

317,231

$

7,196,318

Less: average cash and cash equivalents

(103,374

)

(10,911

)

(114,285

)

(120,952

)

(11,408

)

(132,360

)

Average Total Adjusted Debt

$

6,891,972

$

347,211

$

7,239,183

$

6,758,135

$

305,823

$

7,063,958

Adjusted EBITDA (i)

$

760,486

$

27,720

$

788,206

$

735,665

$

25,325

$

760,990

Adjusted Debt to Adjusted EBITDA

9.06

9.18

9.19

9.28

(i) Adjusted EBITDA is reconciled in the immediately preceding table.

Unencumbered Assets

The tables below summarize RioCan's Unencumbered Assets and Percentage of Normalized NOI Generated from Unencumbered Assets as at June 30, 2024 and December 31, 2023:

As at

June 30, 2024

December 31, 2023

(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

Investment properties

$

13,847,439

$

409,997

$

14,257,436

$

13,561,718

$

411,811

$

13,973,529

Less: Encumbered investment properties

5,775,322

350,261

6,125,583

5,531,177

352,425

5,883,602

Unencumbered Assets

$

8,072,117

$

59,736

$

8,131,853

$

8,030,541

$

59,386

$

8,089,927

Annual Normalized NOI - total portfolio (i)

$

700,180

$

25,692

$

725,872

$

692,092

$

25,664

$

717,756

Annual Normalized NOI - Unencumbered Assets (i)

$

413,832

$

3,728

$

417,560

$

396,888

$

3,736

$

400,624

Percentage of Normalized NOI Generated from Unencumbered Assets

> 50.0%

59.1

%

57.5

%

57.3

%

55.8

%

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

Three months ended
June 30, 2024

Three months ended
December 31, 2023

(thousands of dollars)

IFRS basis

Equity-accounted investments

RioCan's proportionate share

IFRS basis

Equity-accounted investments

RioCan's proportionate share

NOI (i)

$

178,736

$

6,423

$

185,159

$

176,306

$

6,416

$

182,722

Adjust the following:

Miscellaneous revenue

(704

)

(704

)

(874

)

(874

)

Percentage rent

(1,387

)

(1,387

)

(2,339

)

(2,339

)

Lease cancellation fees

(1,600

)

(1,600

)

(70

)

(70

)

Normalized NOI - total portfolio

$

175,045

$

6,423

$

181,468

$

173,023

$

6,416

$

179,439

Annual Normalized NOI - total portfolio (ii)

$

700,180

$

25,692

$

725,872

$

692,092

$

25,664

$

717,756

NOI from Unencumbered Assets

$

106,204

$

932

$

107,136

$

101,349

$

934

$

102,283

Adjust the following for Unencumbered Assets:

Miscellaneous revenue

(554

)

(554

)

(796

)

(796

)

Percentage rent

(1,029

)

(1,029

)

(1,331

)

(1,331

)

Lease cancellation fees

(1,163

)

(1,163

)

Normalized NOI - Unencumbered Assets

$

103,458

$

932

$

104,390

$

99,222

$

934

$

100,156

Annual Normalized NOI - Unencumbered Assets (ii)

$

413,832

$

3,728

$

417,560

$

396,888

$

3,736

$

400,624

(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 can generally 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 and six months ended June 30, 2024 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.

CT?id=bwnews&sty=20240808717180r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240808717180/en/