share_log

Northwest Healthcare Properties Real Estate Investment Trust Reports Third Quarter 2024 Results

Northwest Healthcare Properties Real Estate Investment Trust Reports Third Quarter 2024 Results

北西医疗保健物业股权房地产投资信托报告2024年第三季度业绩
newsfile ·  11/14 17:00

Toronto, Ontario--(Newsfile Corp. - November 14, 2024) - Northwest Healthcare Properties Real Estate Investment Trust (TSX: NWH.UN) (the "REIT" or "Northwest"), a leading owner and operator of healthcare real estate infrastructure in North America, Brazil, Europe and Australasia, announces results for the three and nine months ended September 30, 2024.

多伦多,安大略省-(新闻稿-2024年11月14日)-北西医疗地产投资信托(TSX:NWH.UN)("REIT"或"Northwest"),作为北美、巴西、欧洲和澳大利亚医疗房地产基础设施的领先​​所有者和运营商,宣布2024年9月30日结束的三个和九个月的业绩。

"As we continue to streamline our portfolio through our asset disposition strategy and simplify operations, we are laying a solid foundation for stability, sustainable growth, and long-term value creation for our unitholders," said Craig Mitchell, CEO of Northwest. "Our progress to-date—monetizing assets, significantly reducing debt, addressing debt maturities, and improving operating performance—demonstrates our commitment to creating a more resilient, focused, and institutional-quality healthcare REIT. With steady growth in Same Property NOI metrics and disciplined expense management, we are well-positioned to complete our strategic initiatives during 2025, turning around the business and allowing for a seamless transition to new leadership."

"通过资产处置策略简化运营,我们正在继续优化投资组合,为我们的持有人奠定稳定、可持续增长和长期价值创造的坚实基础," 北西首席执行官克雷格·米切尔(Craig Mitchell)表示。 "迄今为止,我们的进展-资产变现,大幅减少债务,解决债务到期问题和改善运营绩效-展示了我们对打造更具弹性、专注和机构级别的医疗保健REIt的承诺。随着经营绩效报表的稳步增长和有序的开支管理,我们将能够在2025年完成我们的战略计划,扭转业务局面,并顺利过渡到新领导层。"

Q3 2024 Highlights

2024年第三季度亮点

Highlights for Q3 2024 and events subsequent to the quarter are set out below:

2024年第三季度的亮点及季度结束后的活动如下:

  • Revenue from investment properties was $107.0 million for Q3 2024, a decrease of 12% from Q3 2023 due to the disposition of non-core assets during 2023 and 2024, partially offset by rent indexation and development rentalization;

  • Same Property Net Operating Income ("SPNOI") was $70.7 million for Q3 2024, an increase of 5.0% from Q3 2023, reflecting a steady growth across all regions (see Exhibit 1);

  • Net loss for Q3 2024 was $157.3 million, an increase of $62.0 million compared to Q3 2023, primarily due to lower net operating income due to disposition activities previously mentioned, the fair value loss on disposal of investment properties associated with the disposition of the UK Portfolio, and fair value losses on revaluation of the REIT's convertible debentures;

  • General and administrative expenses, excluding the impact of employee termination benefits and unit-based compensation in Q3 2024 was $12.7 million, a decrease of 14% compared to Q3 2023. In a strategic effort to enhance operational efficiency, the REIT made the decision to reduce its workforce by approximately 16% resulting in a stabilized headcount of 260. The REIT recognized termination benefits costs totaling $3.8 million for the three and nine months ended September 30, 2024, which have been included in general and administrative expenses. This workforce reduction measure is expected to result in annualized savings of approximately $3.7 million in general and administrative expenses and property operating costs, net of capitalization;

  • Adjusted funds from operations ("AFFO") was $0.09 per unit in Q3 2024 as compared to $0.13 per unit in Q3 2023 ($0.06 per unit excluding impact of interest rate caps, which expired in the first quarter of 2024), resulting in an AFFO payout ratio in Q3 2024 of 99% compared to 122% in Q3 2023 (183% in Q3 2023 excluding impact of interest rate caps) (see Exhibit 2);

  • The REIT's leverage at the end of Q3 2024 was 43.6% (49.2% including convertible debentures) as compared to 47.7% (51.9% including convertible debentures) at December 31, 2023; and

  • Continued strong operating performance in Q3 2024 was underpinned by a long-term lease maturity profile with a weighted-average lease expiry ("WALE") of 13.4 years, a global portfolio occupancy rate of 96.1%, and a global rent collection rate of 99%.

  • 2024年第三季度投资物业收入为10700万美元,较2023年第三季度下降12%,主要由于在2023年和2024年处置非核心资产,部分抵消了租金指数调整和发展经营租赁;

  • 2024年第三季度同一物业净营业收入("SPNOI")为7070万美元,较2023年第三季度增长5.0%,反映了所有地区的稳定增长(见附件1);

  • 2024年第三季度净损失为15730万美元,较2023年第三季度增加6200万美元,主要由于前述处置活动导致净营业收益较低、与英国投资组合处置相关的投资物业按公允价值计量的损失,以及REIT可转换债券重估的公允价值损失;

  • 2024年第三季度总部和行政费用,不包括员工离职福利和基于单位的报酬的影响,为1270万美元,较2023年第三季度减少14%。为增强运营效率,REIt决定裁员约16%,将员工总数稳定在260人。 REIt确认截至2024年9月30日的三个和九个月的员工离职福利费用总计380万美元,这些费用已纳入总部和行政费用内。预计这项员工减少措施将导致总部和行政费用以及资产运营成本净资本化后的年度节省约370万美元;

  • 调整后的经营现金流("AFFO")在2024年第三季度为每单位0.09美元,相比于2023年第三季度每单位0.13美元(每单位0.06美元不计利率上限的影响,这些上限在2024年第一季度到期),导致2024年第三季度的AFFO分配比率为99%,而2023年第三季度为122%(不考虑利率上限影响的情况下为183%)(请参见表2);

  • 2024年第三季度末,REIT的杠杆率为43.6%(包括可转换债券的为49.2%),相比于2023年12月31日的47.7%(包括可转换债券的51.9%);

  • 2024年第三季度持续强劲的运营表现得益于长期租赁到期配置,加权平均租约到期日("WALE")为13.4年,全球组合出租率为96.1%,全球租金收取率为99%。

Selected Financial Information:

部分财务数据:


(unaudited)
($000's, except unit and per unit amounts)

Three months ended September 30, 2024

Three months ended September 30, 2023
Number of properties
186

231
Gross leasable area (sf)
16,064,306

18,530,160
Occupancy
96 %

96 %
Weighted Average Lease Expiry (Years)
13.4

13.5
Rent collection rate
99 %

99 %
Net Operating Income $ 82,216
$ 95,097
Net Income (Loss) attributable to unitholders $ (157,266) $ (95,270)
Funds from Operations ("FFO"), excluding accelerated amortization of deferred financing charges 1 $ 26,093
$ 33,559
Adjusted Funds from Operations ("AFFO") $ 22,352
$ 32,879
Debt to Gross Book Value - Declaration of Trust
44 %

47 %
Debt to Gross Book Value - Including Convertible Debentures
49 %

51 %

(未经审计)
(单位:千美元除单位和每单位金额外)

2024年9月30日止三个月

2023年9月30日结束的三个月
物业数量
186

231
可出租总面积(平方英尺)
16,064,306

18,530,160
入住率
96 %

96 %
加权平均租约到期年限
13.4

13.5
租金收入率
99 %

99 %
净营业收入 $ 82,216
$ 95,097
净利润(损失)归属于单位持有人 $ (157,266) $ (95,270)
资金来自营运(FFO),不包括推迟摊销未来融资费用1 $ 26,093
$ 33,559
调整后的资金来自营运(AFFO) $ 22,352
$ 32,879
负债与总账面价值比-信托声明
44 %

不知道他们每年为成年子女提供了多少钱。
负债与总账面价值比-包括可转换债券
49%

51%

(1) For the three months ended September 30, 2024, FFO and FFO per unit excludes $10.3 million of amortization of transactional deferred financing charges which includes accelerated amortization of deferred financing costs due to early repayment of debt upon sale of the UK portfolio in August 2024. FFO and FFO per unit including amortization of transactional deferred financing charges is $15.8 million or $0.06 per unit, respectively for the three months ended September 30, 2024.

截至2024年9月30日三个月的FFO和每单位FFO不包括1030万美元的交易递延融资费用摊销,其中包括由于2024年8月出售英国投资组合而导致的债务提前偿还加速摊销的递延融资成本。不包括交易递延融资费用摊销的FFO和每单位FFO分别为截至2024年9月30日为1580万美元或每单位0.06美元。

Included in FFO and AFFO for the three months ended September 30, 2023, is $11.0 million related to interest rate caps which matured during the three months ended March 31, 2024, the impact of which is $0.05 per unit.

包括在2023年9月30日结束的三个月的FFO和AFFO中,1100万美元与在2024年3月31日结束的三个月到期的利率上限相关,其影响为每单位0.05美元。

Operations and Leasing

运营和租赁

The REIT's consolidated SPNOI for Q3 2024 increased by 5.0% over the comparable prior year period mainly due to inflationary adjustments on rents, rentalised capital spend and improved recoveries reflecting a steady growth in our underlying lease rentals and additionally supported by a long-term weighted-average lease expiry ("WALE") of 13.4 years.

REIT在2024年第三季度的合并SPNOI比可比的去年同期增长了5.0%,主要是由于对租金、租赁资本支出租金计入率和改善的收入确认所做的通胀调整,体现了我们基础租赁租金的稳健增长,并且得到了13.4年的长期加权平均租期的支持。

SPNOI within the REIT's geographic regions increased 7.1% in North America, 4.9% in Brazil, 4.0% in Europe and 4.0% in Australasia.

REIT的地理区域内SPNOI在北美增长了7.1%,在巴西增长了4.9%,在欧洲增长了4.0%,在澳大利亚增长了4.0%。

In Brazil, the Sabara hospital lease for approximately 157,000 square feet which was expiring on September 30, 2024, was renewed for a 10-year term, with a 10-year renewal option, at expiring rental rates, and is subject to future inflationary increases.

在巴西,Sabara医院位于约157,000平方英尺的租约于2024年9月30日到期,已续租10年,附有10年续租选项,以到期租金率续租,并受未来通货膨胀调整影响。

Valuations

估值

During Q3 2024, the REIT recorded a fair value loss on investment properties of $94.7 million, compared to $122.2 million in Q3 2023. The fair value loss was mainly attributable to changes in valuation parameters, incorporating market evidence when available and rent reviews.

2024年第三季度,REIT记录了投资物业的公允价值损失为$9470万,而2023年第三季度为$12220万。公允价值的损失主要归因于估值参数的变化,结合市场证据(如有)和租金评审。

As of September 30, 2024, the weighted average capitalization rate was 6.2% for the consolidated portfolio, compared to 5.9% as at December 31, 2023.

截至2024年9月30日,综合投资组合的加权平均资本化率为6.2%,2023年12月31日为5.9%。

Disposition Activity and Assets Held for Sale

处置活动和持待售资产

To date in 2024, the REIT has disposed of investment properties for total proceeds of $1.3 billion. The property dispositions represented 16 properties in North America, 5 properties in Australasia, and 15 properties in Europe, 14 of which were related to the UK sale, with the proceeds used to pay directly attributable debt as well as balances outstanding on credit facilities.

截至2024年,REIT已出售投资物业,总收益为$13亿。物业处置包括北美16处物业,大洋洲5处物业以及欧洲15处物业,其中有14处与英国销售相关,所得款项用于直接偿还相关债务以及信贷额度尚未偿还的余额。

As previously announced on August 8, 2024, the REIT's UK portfolio was sold to Assura PLC ("Assura"), a publicly-listed REIT on the London Stock Exchange (LSE: AGR) for total consideration of $885 million, consisting of $708 million of cash and the remaining $177 million in shares of Assura, calculated on a 30-day VWAP basis. The REIT's stake in Assura equates to approximately 8% of Assura's public float and is subject to certain disposal restrictions for a period of six months following August 8, 2024. The net cash proceeds from the sale of the UK portfolio were used to repay debts with a weighted average interest rate of 7.9%.

正如先前于2024年8月8日公布的那样,REIT的英国投资组合已售给London Stock Exchange(LSE: AGR)上市的REIT Assura PLC(“Assura”),总价值为$88500万,包括$70800万现金和其余$17700万Assura股票,按照30天VWAP基础进行计算。REIT在Assura中的持股量约占Assura公开流通股的8%,并受到在2024年8月8日之后的六个月中特定的处置限制。从英国投资组合的现金收益中获得的净额用于偿还具有平均权重利率7.9%的债务。

During the three and nine months ended September 30, 2024, the REIT sold or redeemed units of its investment in unlisted securities totaling $19.2 million and $50.0 million, respectively. Subsequent to September 30, 2024, the REIT completed approximately $12.6 million of incremental sales of its investment in the unlisted securities. The proceeds were used towards repaying balances outstanding on credit facilities. As of today, the balance of the REIT's investment in unlisted securities is approximately $9.5 million.

截至2024年9月30日止三个月和九个月,REIT出售或赎回了投资未上市证券单位,总额分别为$1920万和$5000万。2024年9月30日之后,REIT完成了约$1260万的额外出售投资未上市证券。所得款项用于偿还信贷额度尚未偿还的余额。截至今日,REIT在未上市证券投资的余额约为$950万。

As at September 30, 2024, the REIT has 19 income producing properties and one development property totaling $122.8 million classified as assets held for sale. The REIT expects to complete the dispositions within the next 12 months and will use the proceeds to repay debt and reduce leverage.

截至2024年9月30日,REIT拥有19处收入性物业和一处开发物业,总额$12280万,被归类为持待售资产。REIT预计将在接下来的12个月内完成处置,并将所得款项用于偿还债务和减少杠杆。

Capital Management Update

资本管理更新

The net cash proceeds from the sale of the UK portfolio were used to repay debt secured by Brazilian properties of $140.0 million, and total credit facilities of $143.5 million. The $470.7 million term debt secured by the underlying UK properties were settled by the purchaser and the underlying European (GBP) interest derivative swaps were settled in full.

从出售英国投资组合获得的净现金收益用于偿还由巴西房地产担保的债务14000万美元,以及总共信贷额度共计14350万美元。由购买者偿还的基础英国物业担保的47070万美元期限债务并已完全结清基础欧洲(英镑)利率衍生品掉期。

During Q3 2024, the REIT's credit facility, with an outstanding balance of $65.0 million, previously maturing in March 2025, was amended to extend maturity to March 2026.

在2024年第三季度,信托基金的信贷额度为6500万美元,此前于2025年3月到期,现已修订延长至2026年3月。

Further, during the quarter, the REIT's North American term debt with a balance outstanding of $185.7 million was amended to extend the maturity date by 2 years to January 2027. Subsequent to September 30, 2024, the interest rate derivative swaps relating to the North American term debt were also extended by 2 years.

此外,在该季度中,信托基金在北美的期限债务余额为18570万美元已经被修订延长到2027年1月。2024年9月30日后,与北美期限债务相关的利率衍生品掉期也延长了2年。

Mortgages in North America totaling $14.1 million were amended, bearing a weighted average interest rate of 3.13% with new mortgages of $15.0 million bearing a weighted average interest rate of 5.07%. The weighted average term to maturity was extended by approximately 5 years. Subsequent to quarter end, the REIT received lender commitments or executed refinancing of all remaining 2024 debt maturities totaling $48.8 million increasing the weighted average interest rates from 3.30% to 4.80% and extended the weighted average term on these debts by 4 years.

北美的抵押贷款总额为1410万美元已经修订,带有3.13%的加权平均利率,新的抵押贷款1500万美元,带有5.07%的加权平均利率。平均到期期限延长约5年。季末后,信托基金已收到银行的承诺或执行了所有剩余的2024年到期债务再融资,总额为4880万美元,将平均利率从3.30%提高到4.80%,并将这些债务的平均期限延长4年。

Post completion of the Q3 2024 asset sales and refinancing activities completed during the quarter (including subsequent events), consolidated leverage has decreased to 43.6% and the REIT has reduced 2024 and 2025 debt maturities by approximately $1.1 billion to approximately $281 million as at the date of this press release. The remaining 2025 maturities are represented by $156 million of mortgages and property level borrowings across multiple facilities in the REIT's portfolio which the REIT expects to be refinanced in the normal course, and $125 million Series G Convertible Debentures maturing on March 31, 2025, not available for prepayment, which are a continued focus for the REIT. The REIT's objective is to repay the Series G Convertible Debentures on maturity through existing credit facility capacity and proceeds from further asset sales.

完成2024年第三季度期间的资产销售和再融资后(包括随后的事件),综合杠杆率降至43.6%,信托基金已将2024年和2025年的债务期限减少约11亿美元,截至本新闻发布日期,约为28100万美元。剩余的2025年到期债务由信托基金投资组合中多个设施的1410万美元按揭和物业级借款所代表,信托基金期望在正常情况下进行再融资,以及2025年3月31日到期的12500万美元G系列可转换债券,无法提前偿还,是信托基金关注的重点。信托基金的目标是通过现有的信贷额度和进一步资产销售获得的收益在到期时偿还G系列可转换债券。

As at the date of this press release, the REIT has approximately $104 million of available liquidity between cash and unused portion of its credit facilities.

截至本新闻发布日期,股权房地产投资信托(reits)的现金和信贷授信额度未使用部分合计约10400万美元。

The weighted average interest rate on debt as of September 30, 2024, was 5.60%, as compared to 6.27% at December 31, 2023.

截至2024年9月30日,债务的加权平均利率为5.60%,而2023年12月31日为6.27%。

Corporate Presentation

公司介绍

Download the Company's Updated Corporate Presentation:

下载公司更新的企业展示。

Upcoming Q3 2024 Results Conference Call

即将举行2024年第三季度业绩电话会议。

The REIT will be hosting its Q3 2024 conference call on Friday, November 15, 2024, at 10:00 a.m. ET. The dial-in numbers for the conference call are as follows:

股权房地产投资信托(reits)将于2024年11月15日星期五上午10:00举行第三季度电话会议。电话会议的拨入号码如下:

North America (toll free): 1-844-763-8274

北美(免费电话):1-844-763-8274

Overseas or local (Toronto): 1-647-484-8814

海外或当地(多伦多):1-647-484-8814

Link to audio webcast:

音频网络广播链接:

A replay will be available until November 22, 2024, by accessing:

回放将在2024年11月22日前可通过以下方式访问:

US Toll Free: 1-877-344-7529

美国免费电话:1-877-344-7529

International Toll Free: 1-412-317-0088

国际免费电话:1-412-317-0088

Canada Toll Free: 1-855-669-9658

加拿大免费电话:1-855-669-9658

Replay Access Code: 9659034

回放访问码:9659034

About Northwest

关于Northwest:

Northwest provides investors with access to a portfolio of high-quality international healthcare real estate infrastructure comprised as at November 14, 2024, of interests in a diversified portfolio of 185 income-producing properties and 16.1 million square feet of gross leasable area located throughout major markets in North America, Brazil, Europe and Australasia. The REIT's portfolio of medical office buildings, clinics, and hospitals is characterized by long-term indexed leases and stable occupancies. Northwest leverages its global workforce in eight countries to serve as a long-term real estate partner to leading healthcare operators. For additional information please visit: .

Northwest为投资者提供了对包括北美、巴西、欧洲和澳大利亚在内的主要市场上位于185个收入产生物业和1610万平方英尺总租赁面积的高质量国际医疗保健房地产基础设施投资组合的访问权限,截至2024年11月14日。 该信托的医疗办公楼、诊所和医院组合以长期指数租赁和稳定的入住率为特点。 Northwest利用其遍布八个国家的全球员工队伍,为领先的医疗保健运营商提供长期房地产合作伙伴关系。有关更多信息,请访问:。

Contacts

联系方式

Craig Mitchell, CEO, Craig.Mitchell@nwhreit.com.

Craig Mitchell, 执行总监, Craig.Mitchell@nwhreit.com。

Stephanie Karamarkovic, CFO, Stephanie.Karamarkovic@nwhreit.com.

Stephanie Karamarkovic, 首席财务官, Stephanie.Karamarkovic@nwhreit.com。

Alyssa Barry, Investor Relations, Alyssa.Barry@nwhreit.com, investors@nwhreit.com, (416) 366-2000 Ext. 2202

Alyssa Barry,投资者关系,Alyssa.Barry@nwhreit.com,investors@nwhreit.com,(416)366-2000分机2202

Non-IFRS Measures

公司在评估企业表现时使用以下非实物金融指标。这些术语没有被国际财务报告准则规定的标准化含义,因此可能与其他公司计算类似指标的方式不可比。

Some financial measures used in this press release, such as SPNOI, FFO, FFO per Unit, AFFO, AFFO per Unit, AFFO Payout Ratio, and Proportionate Investment Properties 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.

此新闻稿中使用的一些财务措施,如SPNOI、FFO、每股FFO、AFFO、每股AFFO、AFFO派息比率和比例投资物业,用于衡量和比较房地产公司的经营绩效,但它们没有任何IFRS规定的标准化含义。这些非IFRS财务措施和非IFRS比率不应被解释为按照IFRS计算的财务措施的替代品。REIT计算这些措施和比率的方法可能不同于其他房地产投资信托或其他发行人的方法,因此可能不可比较。此外,REIT对FFO和AFFO的定义与REALpac推荐的定义不同。这些非IFRS措施在本新闻稿的展品中和REIT三个月截至2024年6月30日的管理讨论与分析(MD&A)的“绩效衡量”和“运营结果”部分中有更详细的定义和讨论。MD&A可在SEDAR+上获得。

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 three and nine months ended September 30, 2024, in the "Performance Measurement" and "Results from Operations" sections. The MD&A is available on SEDAR+ at .

这些非IFRS财务指标和非IFRS比率不应被视为根据IFRS计算的财务指标的替代。 REIT计算这些指标和比率的方法可能与其他房地产投资信托或其他发行者的方法不同,因此可能不具有可比性。此外,REIT对FFO和AFFO的定义与REALpac推荐的定义有所不同。这些非IFRS指标在本新闻发布的附件和REIT的《管理层讨论与分析》(MD&A)中更全面地定义和讨论截至2024年9月30日三个和九个月的“绩效评估”和“运营结果”部分。MD&A可在SEDAR+上获取。

Forward-Looking Statements

前瞻性声明

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 words such as "may", "will", "expect", "estimate", "anticipate", "intends", "believe", "normalized", "contracted", or "continue" or the negative thereof or similar variations. Forward looking statements in this press release may include statements concerning the REIT's position as a leading healthcare real estate asset manager globally, the impact of its sustainability efforts, impact of asset sales, including but not limited to, the disposition of the UK portfolio and associated debt repayments made with sale proceeds, balance sheet optimization arrangements, the REIT's commitment to simplifying its business, reducing costs, and further reducing its debt and the related anticipated impact on unitholder value, and the REIT's expected progress on the refinancing or extension of its remaining 2025 debt maturities. 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 dispositions and deleveraging transactions; (ii) the REIT's properties continuing to perform as they have recently, (iii) various general economic and market factors, including exchange rates remaining constant, local real estate conditions remaining strong, and interest rates remaining at current levels or decreasing; and (iv) the availability of equity and debt financing to the REIT and the REIT's ability to refinance, or extend the maturity of, its existing debt. Such forward-looking statements are qualified in their entirety by the inherent risks and uncertainties surrounding future expectations, including that the transactions contemplated herein are completed. 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 .

本新闻稿可能包含关于股权房地产投资信托(reits)、其运营、战略、财务表现和状况的前瞻性声明。这些声明通常可以通过词语如"可能"、"将"、"预计"、"估计"、"预测"、"打算"、"相信"、"正常化"、"签订"或"继续"或其否定形式或类似变体来识别。本新闻稿中的前瞻性声明可能包括关于该信托作为全球领先的医疗保健房地产资产管理人的地位,其可持续发展努力的影响,资产销售的影响,包括但不限于,英国投资组合的处置及利用销售收益偿还相关债务、资产负债表优化安排,该信托简化业务、降低成本、进一步减少债务以及对受益人价值的相关预期影响,以及该信托在再融资或延长其剩余2025年债务到期日方面的预期进展。本新闻稿中讨论的该信托的实际结果和业绩可能与此类声明所表达或暗示的结果有实质性差异。本新闻稿中的前瞻性声明基于可能会被证明不正确的大量假设,并可能导致实际结果或事件与前瞻性声明有实质性差异。此类假设包括但不限于(i) 关于已完成或预期处置和去杠杆交易的假设;(ii) 该信托的物业继续表现良好,(iii) 各种一般经济和市场因素,包括汇率保持不变,当地房地产状况保持稳健,利率保持在当前水平或下降;和(iv) 该股权房地产投资信托的能力获取股本和债务融资,以及再融资其现有债务或延长债务期限的假设。此类前瞻性声明在其整体上都受限于围绕未来预期的固有风险和不确定性,包括预计的交易完成的风险。可能导致实际结果与预期有实质差异的重要因素包括但不限于一般经济和市场因素、竞争、政府法规变化,以及在该信托的年度信息表中描述的因素下"风险与不确定性"和在MD&A中列出的风险与不确定性,这些信息可在SEDAR+上获得。

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.

这些警示性声明限制了归属于REIt和代表其的人员的所有前瞻性声明。除非另有说明,所有前瞻性声明仅适用于本新闻稿的日期,除非根据适用法律另有明确规定,REIt不承担更新这些声明的义务。

NORTHWEST HEALTHCARE PROPERTIES REAL ESTATE INVESTMENT TRUST
Condensed Consolidated Interim Statements of Income (Loss)
(in thousands of Canadian dollars)











Unaudited
For the three months ended June 30,

For the six months ended June 30,


2024

2023

2024

2023













Net Property Operating Income











Revenue from investment properties $ 107,015
$ 122,182
$ 359,701
$ 384,010
Property operating costs
24,799

27,085

88,057

95,471


82,216

95,097
$ 271,644
$ 288,539
Other Income (loss)







Interest and other
6,151

7,882

12,910

15,963
Management fees
4,117

3,660

11,333

11,139
Share of profit (loss) of equity accounted investments
(22,100)
1,966

(32,084)
(19,917)


(11,832)
13,508
$ (7,841) $ 7,185
Expenses and other







Mortgage and loan interest expense
44,332

58,715

153,521

167,550
General and administrative expenses
16,003

16,664

45,019

45,235
Transaction costs
5,366

6,209

12,300

13,905
Foreign exchange (gain) loss
500

2,521

(12,369)
(7,487)


66,201

84,109
$ 198,471
$ 219,203









Income before finance income (expense), net gain (loss) on financial instruments, net gain (loss) on dispositions, and fair value adjustments
4,183

24,496
$ 65,332
$ 76,521
Finance income (expense)







Amortization of financing costs
(11,366)
(2,686)
(20,817)
(8,649)
Class B exchangeable unit distributions
-

(342)
63

(1,026)
Fair value adjustment of Class B exchangeable units
-

2,052

(205)
7,558
Accretion of financial liabilities
(937)
(814)
(5,369)
(6,602)
Fair value adjustment of convertible debentures
(34,179)
12,613

(35,871)
26,792
Convertible debenture issuance costs
-

(91)
(27)
(4,601)
Gain (loss) on financial instruments
(21,490)
(6,585)
(10,141)
14,204
Fair value adjustment of investment properties
(94,747)
(122,204)
(338,867)
(414,189)
Net loss on disposals of investment properties
(21,299)
(5,046)
(31,396)
(20,783)
Fair value adjustment of Unit-Based Compensation Liability
(1,641)
2,692

(480)
12,275









Income (loss) before taxes
(181,476)
(95,915) $ (377,778) $ (318,500)









Current tax expense
6,641

11,049

13,035

22,515
Deferred tax expense (recovery)
(30,851)
(11,694)
(67,681)
(49,179)
Income tax expense (recovery)
(24,210)
(645) $ (54,646) $ (26,664)









Net income (loss) $ (157,266) $ (95,270) $ (323,132) $ (291,836)









Net income (loss) attributable to:







Unitholders $ (138,252) $ (81,276) $ (308,222) $ (210,855)
Non-controlling interests
(19,014)
(13,994)
(14,910)
(80,981)

$ (157,266) $ (95,270) $ (323,132) $ (291,836)
NORTHWESt HEALTHCARE PROPERTIES REAL ESTATE INVESTMENt TRUST
损益简明综合中期财务报表
(以加元千元为单位)











未经审计
截至6月30日的三个月

2021年6月30日止六个月


2024

2023

2024

2023













净房地产运营收入











投资物业收入 $ 107,015
$ 122,182
$ 359,701
$ 384,010
资产运营成本
24,799

27,085

88,057

95,471


82,216

95,097
$ 271,644
$ 288,539
其他收入(损失)







利息和其他
6,151

7,882

12,910

15,963
管理费用
4,117

7891

11,333

11,139
股权账户投资的利润(损失)份额
14,945 
1,966

(32,084)
243,431


(11,832)
13,508
$ (7,841) $ 损失 因债务清偿:
费用和其他







抵押贷款和贷款利息支出
44,332

58,715

153,521

167,550
一般和行政费用
16,003

16,664

Leasehold improvements

45,235
交易成本
5,366

6,209

12,300

13,905
汇率期货利润/损失
500

2521

(12,369)
(7,487)


66,201

84,109
$ 198,471
$ 219,203









财务收入(费用)前税前收入,金融工具净利润(负债),处置净利润(损失)和公允价值调整
处置固定资产损失

24,496
$ 65,332
$ 76,521
财务收入(费用)







融资成本摊销
(11,366)
(2,686)
(20,817)
(8,649)
b类可交换单位分配
-

(342)
63

(1,026)
B类可转换单位的公允价值调整
-

2,052

(205)
7,558
负债递增
(937)
(814)

(6602)
可转换债券的公允价值调整
(34,179)
12,613

(35,871)
26,792
可转换债券发行成本
-

(91)
(27)
(4,601)
金融工具的收益(损失)
(21,490)
(6,585)
(10,141)
14,204
投资房地产的公允价值调整
(94,747)
(122,204)
(338,867)
(414,189)
处置投资物业净损失
(21,299)
(5,046)
(31,396)
(20,783)
基于单位的补偿责任公允价值调整
(1,641)
2,692

(480)356-8798
12,275









税前收入(亏损)
(181,476)
(95,915) $ (377,778) $ (318,500)









按年度计提的税费
6,641

11,049

13,035

22,515
递延税款费用(收回)
(30,851)
(11,694)
(67,681)
(49,179)
所得税费用(恢复)
(24,210)
(645) $ (54,646) $ (26,664)









净利润(损失) $ (157,266) $ (95,270) $ (323,132) $ (291,836)









归属于净利润的:







无表决权控股单元 $ (138,252) $ (81,276) $ (308,222) $ (210,855)
少数股东权益
(19,014)
(13,994)
(14,910)
(80,981)

$ (157,266) $ (95,270) $ (323,132) $ (291,836)

Exhibit 1 – Constant Currency Same Property NOI

附件1 - 常货币-同一物业净利润

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. SPNOI is more fully defined and discussed in the REIT's MD&A (see "Performance Measurement").

常货币同一物业净运营收入,有时也被称为"同一物业净运营收入"或"SPNOI",是一项非IFRS财务指标,定义为针对在当前和比较年度均完整拥有的投资物业净运营收入,经过一定调整,包括:(i)直线租金收入确认;(ii)经营租赁摊销;(iii)租约终止费;和(iv)不会再发生的非经常性交易;(v)排除持有重新开发的物业和(vi)排除通过将比较期外币计价的SPNOI按当期平均汇率进行转换来消除外币翻译的影响。SPNOI在REIT的MD&A中更详细地定义和讨论(见"绩效评估")。

SAME PROPERTY NOI



















Three months ended September 30,

Nine months ended September 30,


2024

2023

Var %

2024

2023

Var %
Same property NOI (1)

















North America $ 18,920
$ 17,663

7.1%
$ 54,828
$ 51,804

5.8%
Brazil
13,388

12,765

4.9%

42,423

40,499

4.8%
Europe
7,665

7,368

4.0%

23,103

22,256

3.8%
Australasia
30,739

29,555

4.0%

89,812

86,385

4.0%
Same property NOI (1) $ 70,712
$ 67,351

5.0%
$ 210,166
$ 200,944

4.6%
Impact of foreign currency translation
-

1,242



-

797


Straight-line rental revenue recognition
214

893



2,291

3,596


Amortization of operating leases
35

39



111

124


Lease termination fees
2

188



104

227


Other transactions
833

(60)


1,149

3,000


Developments
4,664

1,171



12,951

4,403


Dispositions
5,756

24,270



44,872

75,446


NOI $ 82,216
$ 95,094

(13.5)%
$ 271,644
$ 288,537

(5.9)%
同一物业净运营收入



















截至9月30日的三个月

截至9月30日的九个月


2024

2023

变量 %

2024

2023

变量 %
相同资产净营业收入 (1)

















北美 $ 18,920
$ 17,663

7.1%
$ 发生97,376的应付关联方款项
$ 51,804

5.8%
巴西
13,388

12,765

4.9%

42,423

40,499

4.8%
欧洲
7,665

7,368

4.0%

23,103

22,256

3.8%
Australasia
30,739

29,555

4.0%

89,812

86,385

4.0%
相同物业的净营业收入(1) $ 70,712
$ 67,351

5.0%
$ 210,166
$ 200,944

4.6%
外币兑换影响
-

1,242



-

797


直线租金营业收入确认
214

893



2,291

3,596


经营租赁摊销
35

39



111

124


租赁终止费用
2

188



104

227


其他交易
833

(60)


1,149

3,000


发展
4,664

1,171



12,951

4,403


出售
5,756

24,270



44,872

75,446


净经营收入 $ 82,216
$ Sunrun直接获取客户,也通过与各种太阳能和战略合作伙伴(“合作伙伴”)的关系获取客户。这些项目由Sunrun或Sunrun的合作伙伴建造,并由公司拥有。Sunrun的客户签订使用太阳能能源系统的协议(“客户协议”),通常有一个初始期限为

(13.5)%
$ 271,644
$ 288,537

(5.9)%

(1) Same property NOI is a non-IFRS measure, defined and discussed in the REIT's MD&A.

(1) 相同物业的净营业收入是一项非IFRS指标,定义并讨论在REIT的管理层讨论和分析中。

Exhibit 2 – Funds From Operations and Adjusted Funds from Operations Reconciliation

展示2 - 来自运营资金和调整后的来自运营资金调解

FFO is a supplemental non-IFRS industry wide financial measure of a REIT's operating performance. The REIT calculates FFO based on certain adjustments to net income (computed in accordance with IFRS) as detailed below. FFO is more fully defined and discussed in the MD&A (see "Performance Measurement" and "Funds From Operations").

FFO是一项有关REIT经营绩效的补充性非IFRS行业广泛财务指标。该REIT根据以下详细调整后的净利润(根据IFRS计算)计算FFO。 FFO在MD&A(请参见"业绩测量"和"来自运营资金")中有更全面的定义和讨论。

For the three and nine months ended September 30, 2024, FFO per unit was $0.06 and $0.26 per unit, respectively, including accelerated amortization of deferred financing costs as a result of early repayment of the underlying debt, using proceeds from asset sales. Excluding the impact of $10.3 million of accelerated amortization of deferred financing costs, FFO for the three and nine months ended September 30, 2024 is $0.11 and $0.31 per unit, respectively.

截至2024年9月30日三个月和九个月,每单位的FFO分别为0.06美元和0.26美元,包括由于从资产销售的收益提前偿还基础债务导致的递延融资成本的加速摊销。剔除1030万美元加速摊销的递延融资成本的影响,截至2024年9月30日三个月和九个月的FFO分别为0.11美元和0.31美元。

FUNDS FROM OPERATIONS ("FFO")
Three months ended September 30,

Nine months ended September 30,


2024

2023

2024

2023
Net income (loss) attributable to unitholders $ (138,252) $ (81,276) $ (308,222) $ (210,855)
Add / (Deduct)(1):







Fair market value losses (gains) (2)
146,541

99,081

391,899

302,038
Finance cost - Exchangeable Unit distributions
-

342

(63)
1,026
Revaluation of financial liabilities
937

814

5,369

6,602
Unrealized foreign exchange loss (gain)
1,858

2,972

(11,433)
(6,360)
Deferred taxes
(26,027)
(5,730)
(64,539)
(42,386)
Transaction costs
5,011

7,925

12,041

16,758
Net loss on disposal of investment properties
20,990

4,217

30,805

18,898
Convertible Debenture issuance costs
-

91

27

4,601
Internal leasing costs
312

510

963

1,470
Property taxes accounted for under IFRIC 21
(108)
174

(47)
846
Net adjustment for lease amortization
(189)
(91)
(439)
(257)
Employee termination benefits and related expenses
3,807

-

3,807

-
Other FFO adjustments
895

4,530

5,026

12,236
FFO $ 15,775
$ 33,559

65,194

104,617
FFO per Unit - Basic $ 0.06
$ 0.14
$ 0.26
$ 0.43
FFO per Unit - Diluted (3) $ 0.06
$ 0.14
$ 0.26
$ 0.43
Adjusted weighted average units outstanding (4)







Basic
246,832,144

244,782,614

246,084,555

243,903,682
Diluted (3)
247,870,148

246,594,988

247,334,010

245,770,444
来自运营资金("FFO")
截至9月30日的三个月

截至9月30日的九个月


2024

2023

2024

2023
归属于受益人的净利润(损失) $ (138,252) $ (81,276) $ (308,222) $ (210,855)
Add / (Deduct)(1):







公允市值损失(收益)(2)
146,541

99,081

391,899

302,038
财务成本 - 可转换单位分配
-

342

(63)
1,026
财务负债的重新估值
937

814

5,369

6,602
未实现外汇损失(收益)
1,858

2,972

(11,433)
(6,360)
递延所得税
(26,027)
(5,730)
(64,539)
(42,386)
交易成本
5,011

7,925

12,041

16,758
投资物业处置的净亏损
20,990

4,217

30,805

18,898
可转换公司债券发行成本
-

91

27

4,601
内部租赁成本
312

510

963

1,470
在IFRIC 21标准下确认的房产税
(108)
174

(47)
846
租赁摊销的净调整
(189)
(91)
(439)
(257)
员工裁员福利和相关费用
3,807

-

3,807

-
其他FFO调整
895

4,530

5,026

12,236
FFO $ 15,775
$ 33,559

65,194

104,617
基本单位FFO $ 0.06
$ 0.14
$ 0.26
$ 0.43
每单位调整后资金来源-稀释(3) $ 0.06
$ 0.14
$ 0.26
$ 0.43
调整后的加权平均单位数(4)







基本
246,832,144

244,782,614

246,084,555

243,903,682
摊薄(3)
247,870,148

246,594,988

247,334,010

245,770,444

(1) FFO is not a measure recognized under IFRS and do not have standardized meanings prescribed by IFRS. See Performance Measurement in the REITs MD&A. The adjustments to determine FFO have been presented on a proportionate basis.

(1)FFO不是IFRS承认的衡量标准,也没有IFRS规定的标准含义。请参阅信托业绩报告中的绩效测量。确定FFO的调整已按比例呈现。

(2) Included in FFO for the three and nine months ended September 30, 2024 are nil and $6.7 million related to premiums paid in connection with interest rate cap derivatives (three and nine months ended September 30, 2023 - $11.0 million and $26.2 million), the impact of which is nil and $0.03 per unit, respectively (three and nine months ended September 30, 2023 - $0.05 per unit and $0.11 per unit, respectively).

(2) 股权房地产投资信托(reits)于2024年9月30日之三个月和九个月的基金相较之中分别包括了与利率上限衍生品相关的$0和$6.7 million,对应影响分别为$0和每单位$0.03(2023年9月30日之三个月和九个月 - $11 million和$26.2 million,对应每单位$0.05和每单位$0.11)。

(3) Diluted units include the impact of vested deferred trust units and the convertible debentures, that would have a dilutive effect upon conversion.

(3) 稀释单位包括已获授的递延信托单位和可转换债券的影响,这会在转换时产生稀释效应。

(4) 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 Units in basic and diluted units outstanding/weighted average units outstanding. There were no Class B Units outstanding as at September 30, 2024 (September 30, 2023 - 1,710,000 Class B Units).

(4) 根据IFRS,股权房地产投资信托的B类有限合伙单位被视为财务负债而非股本。股权房地产投资信托选择呈现一个调整后的基本和稀释单位指标,该指标将B类单位包括在基本和稀释的未流通单位/加权平均未流通单位中。截至2024年9月30日,未流通的B类单位为0(2023年9月30日 - 171万B类单位)。

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 MD&A (see "Performance Measurement" and "Adjusted Funds From Operations").

AFFO是股权房地产投资信托运营绩效的补充非IFRS财务指标,旨在反映稳定的业务环境。股权房地产投资信托将AFFO计算为FFO,加/减某些详细调整。AFFO已在MD&A中更全面地定义和讨论(请参阅“绩效测量”和“经营活动调整资金”)。

ADJUSTED FUNDS FROM OPERATIONS













Three months ended September 30,

Nine months ended September 30,


2024

2023

2024

2023
FFO (1) $ 15,775
$ 33,559
$ 65,194
$ 104,617
Add / (Deduct):







Amortization of transactional deferred financing charges
10,318

1,465

15,134

5,220
Unit-based compensation expense
(457)
1,883

2,362

7,380
Straight-line revenue
(417)
(701)
(2,116)
(2,257)
Leasing costs and non-recoverable maintenance capital expenditures
(2,867)
(3,327)
(9,209)
(10,038)
AFFO (1) $ 22,352
$ 32,879
$ 71,365
$ 104,922
AFFO per Unit - Basic $ 0.09
$ 0.13
$ 0.29
$ 0.43
AFFO per Unit - diluted (2) $ 0.09
$ 0.13
$ 0.29
$ 0.43
Distributions per Unit - Basic $ 0.09
$ 0.16
$ 0.27
$ 0.56
Adjusted weighted average units outstanding: (3)







Basic
246,832,144

244,782,614

246,084,555

243,903,682
Diluted (2)
247,870,148

246,594,988

247,334,010

245,770,444
运营活动调整资金













截至9月30日的三个月

截至9月30日的九个月


2024

2023

2024

2023
FFO(1) $ 15,775
$ 33,559
$ 65,194
$ 104,617
添加 / (减除):







交易递延融资费用摊销
10,318

1,465

15,134

5,220
单位基础补偿费用
(457)
1,883

2,362

7380
直线营业收入
(417)
(701)
(2,116)
(2,257)
租赁成本和不可收回的维护资本支出
(2,867)
(3,327)
(9,209)
(10,038)
AFFO (1) $ 22,352
$ 32,879
$ 71,365
$ 104,922
每单位基础AFFO $ 0.09
$ 0.13
$ 0.29
$ 0.43
AFFO per Unit - diluted (2) $ 0.09
$ 0.13
$ 0.29
$ 0.43
每单位分配-基本 $ 0.09
$ 0.16
$ 0.27
$ 0.56
调整后的加权平均单位为(3)







基本
246,832,144

244,782,614

246,084,555

243,903,682
摊薄后每股收益(2)
247,870,148

246,594,988

247,334,010

245,770,444

(1) FFO and AFFO are not measures recognized under IFRS and does not have standardized meanings prescribed by IFRS. See Performance Measurement in the REIT's MD&A. The adjustments to determine FFO and AFFO have been presented on a proportionate basis.

(1) FFO和AFFO不是IFRS承认的指标,也没有IFRS规定的标准含义。请参阅REIT的MD&A中的绩效测量。已按比例提出了确定FFO和AFFO的调整。

(2) Diluted units include the impact of vested deferred trust units and the convertible debentures, that would have a dilutive effect upon conversion.

(2) 稀释单位包括已授予的递延信托单位和可转换债券的影响,在转换时会产生稀释效应。

(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 Units in basic and diluted units outstanding/weighted average units outstanding. There were no Class B Units outstanding as at September 30, 2024 (September 30, 2023 - 1,710,000 Class B Units).

(3) 根据IFRS,REIT的B类有限合伙单位被视为财务负债而非股本。REIT选择提供一个调整后的基本和稀释每单位指标,其中包括基本和稀释单位的B类单位/加权平均单位。截至2024年9月30日,没有B类单位发行(2023年9月30日-1,710,000 B类单位)。

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发