Press Release: Choice Properties Real Estate Investment Trust Reports Results for the Three Months Ended March 31, 2025

Dow Jones
Yesterday

Choice Properties Real Estate Investment Trust Reports Results for the Three Months Ended March 31, 2025

TORONTO--(BUSINESS WIRE)--April 23, 2025-- 

Choice Properties Real Estate Investment Trust ("Choice Properties" or the "Trust") (TSX: CHP.UN) today announced its consolidated financial results for the three months ended March 31, 2025. The 2025 First Quarter Report to Unitholders is available in the Investors section of the Trust's website at www.choicereit.ca, and has been filed on SEDAR+ at www.sedarplus.ca.

"Choice Properties delivered a solid first quarter of 2025. Occupancy remained high, and same-asset NOI growth and leasing spreads continued to be strong," said Rael Diamond, President and Chief Executive Officer of the Trust. "Supported by a resilient tenant base and our industry leading balance sheet, we continue to pursue growth opportunities, including the acquisition of $340 million of investment properties subsequent to quarter end."

2025 First Quarter Highlights

   -- Reported a net loss for the quarter of $96.2 million compared to net 
      income of $142.3 million in the same prior year period. The loss in the 
      current quarter is primarily due to an unfavourable fair value adjustment 
      in the Trust's Exchangeable Units(1). 
 
   -- Reported FFO(2) per unit diluted of $0.264, an increase of 1.9% compared 
      to the same prior year period. 
 
   -- Period end occupancy was 97.7%: Retail at 97.8%, Industrial at 97.7%, and 
      Mixed-Use & Residential at 94.9%. 
 
   -- Achieved leasing spreads(3) on long-term renewals of 10.3% and 16.6% in 
      the Retail and Industrial portfolios, respectively. 
 
   -- Same-Asset NOI on a cash basis(2) increased by 2.9% compared to the same 
      prior year period. 
 
          -- Retail increased by 1.5%; 
 
          -- Industrial increased by 6.1%; and 
 
          -- Mixed-Use & Residential increased by 15.3% primarily due to a 
             property tax incentive recognized in the current quarter. 
 
   -- Completed $95.2 million of transactions in the quarter, including the 
      acquisition of one retail property, as well as the opportunistic 
      disposition of three retail properties and a 50% interest in a retail 
      land parcel. 
 
   -- Transferred $13.4 million of properties under development to income 
      producing status, delivering approximately 97,600 square feet of new 
      commercial GLA (including 72,600 square feet associated with a ground 
      lease) on a proportionate share basis(2) through retail intensifications. 
 
   -- Invested $44.1 million of capital in development projects on a 
      proportionate share basis(2) 
 
   -- Completed $436.0 million in financings: 
 
          -- $300.0 million Series V senior unsecured debenture. 
 
          -- $136.0 million at share mortgage secured by the Loblaw 
             distribution centre at Choice Caledon Business Park. 
 
   -- Maintained a strong liquidity position with approximately $1.5 billion of 
      available credit and a $13.1 billion pool of unencumbered properties. 
 
   -- Increased the distribution by 1.3% per annum, our third consecutive 
      annual distribution increase. 

Subsequent Events

Subsequent to the quarter, the Trust:

   -- Completed $340.3 million in acquisitions: 
 
          -- Acquired an industrial distribution centre in Ajax, ON from Loblaw, 
             which was concurrently leased back to Loblaw. 
 
          -- Acquired eight industrial outdoor storage sites located across 
             Canada from a third party. 

Issuance of ESG Report

On April 23, 2025, the Trust issued its 2024 Environmental, Social and Governance Report, available on the Trust's website at www.choicereit.ca/sustainability.

 
(1) Exchangeable Units are required to be classified as financial liabilities 
at fair value through profit and loss under GAAP. They are recorded at their 
fair value based on the market trading price of the Trust Units, which results 
in a negative impact to the financial results when the Trust Unit price rises 
and a positive impact when the Trust Unit price declines. 
(2) Refer to Non-GAAP Financial Measures and Additional Financial Information 
section. 
(3) Long-term renewal spread is calculated as the difference between the 
average rate during the renewal term and the expiring rental rate. 
 

Summary of GAAP Basis Financial Results

 
                                      Three Months 
--------------------   ------------------------------------------ 
($ thousands except 
where otherwise 
indicated)                 March 31,      March 31, 
(unaudited)                     2025           2024      Change $ 
--------------------   -------------  -------------  ------------ 
Net (loss) income      $    (96,233)  $    142,279   $(238,512) 
 
Net (loss) income per 
 unit diluted                (0.133)         0.197      (0.330) 
 
Rental revenue              346,912        337,958       8,954 
 
Fair value (loss) 
 gain on Exchangeable 
 Units(i)                  (237,472)        67,284    (304,756) 
 
Fair value gains 
 (losses) excluding 
 Exchangeable 
 Units(ii)                   20,966        (30,225)     51,191 
 
Cash flows from 
 operating 
 activities                 120,113        141,592     (21,479) 
 
Weighted average 
 number of units 
 outstanding - 
 diluted(iii)           723,770,677    723,666,036     104,641 
---------------------   -----------    -----------    -------- 
 
(i) Exchangeable Units are required to be classified as financial 
liabilities at fair value through profit and loss under GAAP. 
They are recorded at their fair value based on the market trading 
price of the Trust Units, which results in a negative impact to 
the financial results when the Trust Unit price rises and a 
positive impact when the Trust Unit price declines. 
(ii) Fair value gains (losses) excluding Exchangeable Units 
includes adjustments to fair value of investment properties, 
investment in real estate securities, and unit-based 
compensation. 
(iii) Includes Trust Units and Exchangeable Units. 
 

Quarterly Results

Choice Properties reported a net loss of $96.2 million for the first quarter of 2025 compared to net income of $142.3 million in the same prior year period. The decrease of $238.5 million was primarily due to changes in certain non-cash adjustments to fair value including:

   -- a $304.8 million unfavourable change in the adjustment to fair value of 
      the Trust's Exchangeable Units due to the increase in the Trust's unit 
      price; partially offset by 
 
   -- a $31.3 million favourable change in the adjustment to fair value of 
      investment properties; and 
 
   -- a $20.7 million favourable change in the adjustment to fair value of the 
      investment in real estate securities of Allied, driven by the change in 
      Allied's unit price in the quarter. 

Summary of Proportionate Share(2) Financial Results

 
                                       Three Months 
--------------------   -------------------------------------------- 
As at or for the 
period ended ($ 
thousands except 
where otherwise           March 31,         March 31, 
indicated)                     2025              2024      Change $ 
--------------------   ------------      ------------      -------- 
Rental revenue(i)      $    372,046      $    361,408      $ 10,638 
 
Net Operating Income 
 ("NOI"), Cash 
 Basis(i)                   262,070           251,633        10,437 
 
Same-Asset NOI, Cash 
 Basis(i)                   251,650           244,499         7,151 
 
Adjustment to fair 
 value of investment 
 properties(i)               39,978            (3,560)       43,538 
 
Occupancy (% of GLA)           97.7%             97.9%         (0.2)% 
 
Funds from operations 
 ("FFO")(i)                 190,939           187,189         3,750 
 
FFO(i) per unit 
 diluted                      0.264             0.259         0.005 
 
Adjusted funds from 
 operations 
 ("AFFO")(i)                180,265           173,146         7,119 
 
AFFO(i) per unit 
 diluted                      0.249             0.239         0.010 
 
AFFO(i) payout ratio 
 - diluted                     76.6%             78.7%         (2.1)% 
 
Cash distributions 
 declared                   138,121           136,287         1,834 
 
Weighted average 
 number of units 
 outstanding - 
 diluted(ii)            723,770,677       723,666,036       104,641 
---------------------   -----------       -----------       ------- 
 
(i) Refer to Non-GAAP Financial Measures and Additional Financial 
Information section. 
(ii) Includes Trust Units and Exchangeable Units. 
 

Quarterly Results

For the three months ended March 31, 2025, Same-Asset NOI, Cash Basis(2) increased by $7.2 million or 2.9%, compared to the same prior year period primarily due to increased revenue from higher rental rates on renewals, new leasing and contractual rent steps mainly in the industrial and retail portfolios. Further contributing to the increase was a property tax incentive recognized in the mixed-use and residential portfolio.

FFO(2) increased by $3.8 million or 1.9% for the three months ended March 31, 2025 compared to the prior year period primarily due to an increase in net operating income and higher fee income. The increase was partially offset by higher net interest expense, lower lease surrender revenue and income from the sale of residential inventory recognized in the prior year.

Outlook

We are focused on capital preservation, delivering stable and growing cash flows and net asset value appreciation. Our high-quality portfolio is primarily leased to necessity-based tenants and logistics providers, who are less sensitive to economic volatility and therefore provide stability to our overall portfolio. We will continue to advance our development program, with a focus on commercial developments, which provides us with the best opportunity to add high-quality real estate to our portfolio at a reasonable cost and drive net asset value appreciation over time.

We are confident that our business model, stable tenant base, strong balance sheet and disciplined approach to financial management will continue to benefit us. In 2025, Choice Properties is targeting:

   -- Stable occupancy across the portfolio, resulting in approximately 2%-3% 
      year-over-year growth in Same-Asset NOI, Cash Basis; 
 
   -- Annual FFO per unit diluted in a range of $1.05 to $1.06, reflecting 
      approximately 2%-3% year-over-year growth; and 
 
   -- Strong leverage metrics, targeting Adjusted Debt to EBITDAFV below 7.5x. 

Non-GAAP Financial Measures and Additional Financial Information

In addition to using performance measures determined in accordance with International Financial Reporting Standards ("IFRS" or "GAAP"), Choice Properties also measures its performance using certain non-GAAP measures, and provides these measures in this news release so that investors may do the same. Such measures and related per-unit amounts are not defined by IFRS and therefore should not be construed as alternatives to net income or cash flows from operating activities determined in accordance with IFRS. Furthermore, the supplemental measures used by management may not be comparable to similar measures presented by other real estate investment trusts or enterprises. The non-GAAP measures included in this news release are defined and reconciled to the most comparable GAAP measure below. Choice Properties believes these non-GAAP financial measures provide useful information to both management and investors in measuring the financial performance and financial condition of the Trust for the reasons outlined below.

 
Non-GAAP Measure        Description 
----------------------  ------------------------------------------------------ 
Proportionate Share     Represents financial information adjusted to reflect 
                        the Trust's equity accounted joint ventures and 
                        financial real estate assets and its share of net 
                        income (loss) from equity accounted joint ventures and 
                        financial real estate assets on a proportionately 
                        consolidated basis at the Trust's ownership percentage 
                        of the related investment. Management views this 
                        method as relevant in demonstrating the Trust's 
                        ability to manage the underlying economics of the 
                        related investments, including the financial 
                        performance and cash flows and the extent to which the 
                        underlying assets are leveraged, which is an important 
                        component of risk management. 
----------------------  ------------------------------------------------------ 
Net Operating Income    Defined as property rental revenue including 
 ("NOI"), Accounting    straight-line rental revenue, reimbursed contract 
 Basis                  revenue and lease surrender revenue, less direct 
                        property operating expenses and realty taxes, and 
                        excludes certain expenses such as interest expense and 
                        indirect operating expenses in order to provide 
                        results that reflect a property's operations before 
                        consideration of how it is financed or the costs of 
                        operating the entity in which it is held. Management 
                        believes that NOI is an important measure of operating 
                        performance for the Trust's commercial real estate 
                        assets that is used by real estate industry analysts, 
                        investors and management, while also being a key input 
                        in determining the fair value of the Choice Properties 
                        portfolio. 
----------------------  ------------------------------------------------------ 
NOI, Cash Basis         Defined as property rental revenue and reimbursed 
                        contract revenue, excluding straight-line rental 
                        revenue and lease surrender revenue, less direct 
                        property operating expenses and realty taxes, and 
                        excludes certain expenses such as interest expense and 
                        indirect operating expenses in order to provide 
                        results that reflect a property's operations before 
                        consideration of how it is financed or the costs of 
                        operating the entity in which it is held. Management 
                        believes NOI, Cash Basis is a useful measure in 
                        understanding period-over-period changes in income 
                        from operations due to occupancy, rental rates, 
                        operating costs and realty taxes. 
----------------------  ------------------------------------------------------ 
Same-Asset NOI,         Same-Asset NOI is used to evaluate the 
 Cash Basis             period-over-period performance of those commercial 
                        properties and stabilized residential properties, 
 and                    owned and operated by Choice Properties since January 
                        1, 2024, inclusive. NOI from properties that have been 
 Same-Asset NOI,        (i) purchased, (ii) disposed, (iii) subject to 
 Accounting Basis       significant change as a result of new development, 
                        redevelopment, expansion, or demolition, or (iv) 
                        residential properties not yet stabilized 
                        (collectively, "Transactions") are excluded from the 
                        determination of same-asset NOI. Same-Asset NOI, Cash 
                        Basis, is useful in evaluating the realization of 
                        contractual rental rate changes embedded in lease 
                        agreements and/or the expiry of rent-free periods, 
                        while also being a useful measure in understanding 
                        period-over-period changes in NOI due to occupancy, 
                        rental rates, operating costs and realty taxes, before 
                        considering the changes in NOI that can be attributed 
                        to the Transactions and development activities. 
----------------------  ------------------------------------------------------ 
Funds from Operations   Calculated in accordance with the Real Property 
 ("FFO")                Association of Canada's ("REALpac") Funds From 
                        Operations (FFO) & Adjusted Funds From Operations 
                        (AFFO) for IFRS issued in January 2022. Management 
                        considers FFO to be a useful measure of operating 
                        performance as it adjusts for items included in net 
                        income (or loss) that do not arise from operating 
                        activities or do not necessarily provide an accurate 
                        depiction of the Trust's past or recurring 
                        performance, such as adjustments to fair value of 
                        Exchangeable Units, investment properties, investment 
                        in real estate securities, and unit-based 
                        compensation. From time to time, the Trust may enter 
                        into transactions that materially impact the 
                        calculation and are eliminated from the calculation 
                        for management's review purposes. Management uses and 
                        believes that FFO is a useful measure of the Trust's 
                        performance that, when compared period over period, 
                        reflects the impact on operations of trends in 
                        occupancy levels, rental rates, operating costs and 
                        realty taxes, acquisition activities and interest 
                        costs. 
----------------------  ------------------------------------------------------ 
Adjusted Funds from     Calculated in accordance with REALpac's Funds From 
 Operations("AFFO")     Operations (FFO) & Adjusted Funds From Operations 
                        (AFFO) for IFRS issued in January 2022. Management 
                        considers AFFO to be a useful measure of operating 
                        performance as it further adjusts FFO for capital 
                        expenditures that sustain income producing properties 
                        and eliminates the impact of straight-line rent. AFFO 
                        is impacted by the seasonality inherent in the timing 
                        of executing property capital projects. In calculating 
                        AFFO, FFO is adjusted to exclude straight-line rent, 
                        and deduct costs incurred relating to internal leasing 
                        activities and property capital projects. Working 
                        capital changes, viewed as short-term cash 
                        requirements or surpluses are deemed financing 
                        activities pursuant to the methodology and are not 
                        considered when calculating AFFO. Capital expenditures 
                        which are not deducted in the calculation of AFFO 
                        comprise those which generate a new investment stream, 
                        such as constructing a new retail pad during property 
                        expansion or intensification, development activities 
                        or acquisition activities. Accordingly, AFFO differs 
                        from FFO in that AFFO excludes from its definition 
                        certain non-cash revenues and expenses recognized 
                        under GAAP, such as straight-line rent, but also 
                        includes capital and leasing costs incurred during the 
                        period which are capitalized for GAAP purposes. From 
                        time to time, the Trust may enter into transactions 
                        that materially impact the calculation and are 
                        eliminated from the calculation for management's 
                        review purposes. 
----------------------  ------------------------------------------------------ 
AFFO Payout Ratio       AFFO payout ratio is a supplementary measure used by 
                        Management to assess the sustainability of the Trust's 
                        distribution payments. The ratio is calculated using 
                        cash distributions declared divided by AFFO. 
----------------------  ------------------------------------------------------ 
Earnings before         Defined as net income (loss) attributable to 
 Interest, Taxes,       Unitholders, reversing, where applicable, income 
 Depreciation,          taxes, interest expense, amortization expense, 
 Amortization and Fair  depreciation expense, adjustments to fair value and 
 Value ("EBITDAFV")     other adjustments as allowed in the Trust Indentures, 
                        as supplemented. Management believes EBITDAFV is 
                        useful in assessing the Trust's ability to service its 
                        debt, finance capital expenditures and provide 
                        distributions to its Unitholders. 
----------------------  ------------------------------------------------------ 
Total Adjusted Debt     Defined as variable rate debt (construction loans, 
                        mortgages, and credit facility) and fixed rate debt 
                        (senior unsecured debentures, construction loans and 
                        mortgages), as measured on a proportionate share 
                        basis(1) , and does not include the Exchangeable Units 
                        which are included as part of unit equity on account 
                        of the Exchangeable Units being economically 
                        equivalent and receiving equal distributions to the 
                        Trust Units. Total Adjusted Debt is also presented on 
                        a net basis to include the impact of other finance 
                        charges such as debt placement costs and discounts or 
                        premiums, and defeasance or other prepayments of 
                        debt. 
----------------------  ------------------------------------------------------ 
Net Asset Value         NAV is an alternative measurement of equity. It is 
 ("NAV")                calculated by summing Unitholder's Equity and the fair 
                        value of the Trust's Exchangeable Units. Under GAAP, 
                        Exchangeable Units are considered debt. The 
                        Exchangeable Units are not required to be repaid and 
                        the holder of these units has the right to convert 
                        them into Units, therefore Management considers the 
                        Exchangeable Units to be equivalent to equity. NAV is 
                        a useful measure as it reflects Management's view of 
                        the intrinsic value of the Trust. NAV per unit allows 
                        Management to determine if the Trust is trading at a 
                        discount or premium to its intrinsic value. 
----------------------  ------------------------------------------------------ 
Adjusted Debt to        Calculated as Total Adjusted Debt divided by EBITDAFV. 
 EBITDAFV               This ratio is used to assess the financial leverage of 
                        Choice Properties, measure its ability to meet 
 and                    financial obligations, and provide a snapshot of its 
                        balance sheet strength. Management also presents this 
 Adjusted Debt to       ratio with Total Adjusted Debt calculated net of cash 
 EBITDAFV, net of cash  and cash equivalents at the measurement date. 
----------------------  ------------------------------------------------------ 
 

The following table reconciles net loss, as determined in accordance with GAAP, to net loss on a proportionate share basis(2) for the three months ended March 31, 2025:

 
                                    Three Months 
                  ------------------------------------------------ 
                                 Adjustment to 
                                 Proportionate       Proportionate 
($ thousands)     GAAP Basis    Share Basis(2)      Share Basis(2) 
---------------   ----------  ----------------  ------------------ 
Net Operating 
Income 
Rental revenue    $ 346,912    $       25,134    $      372,046 
Property 
 operating 
 costs             (101,063)           (7,830)         (108,893) 
----------------   --------       -----------       ----------- 
                    245,849            17,304           263,153 
Other Income 
and Expenses 
Interest income      11,661            (4,310)            7,351 
Investment 
 income               5,315                --             5,315 
Fee income            2,470                --             2,470 
Net interest 
 expense and 
 other financing 
 charges           (146,189)           (6,859)         (153,048) 
General and 
 administrative 
 expenses           (14,737)               --           (14,737) 
Share of income 
 from equity 
 accounted joint 
 ventures            16,155           (16,155)               -- 
Amortization of 
 intangible 
 assets                (250)               --              (250) 
Adjustment to 
 fair value of 
 unit-based 
 compensation           (18)               --               (18) 
Adjustment to 
 fair value of 
 Exchangeable 
 Units             (237,472)               --          (237,472) 
Adjustment to 
 fair value of 
 investment 
 properties          29,958            10,020            39,978 
Adjustment to 
 fair value of 
 investment in 
 real estate 
 securities          (8,974)               --            (8,974) 
----------------   --------       -----------       ----------- 
Loss before 
 Income Taxes       (96,232)               --           (96,232) 
Income tax 
 expense                 (1)               --                (1) 
----------------   --------       -----------       ----------- 
Net Loss          $ (96,233)   $           --    $      (96,233) 
----------------   --------       -----------       ----------- 
 
 

The following table reconciles net income, as determined in accordance with GAAP, to net income on a proportionate share basis(2) for the three months ended March 31, 2024:

 
                                    Three Months 
                  ------------------------------------------------ 
                                 Adjustment to 
                                 Proportionate       Proportionate 
($ thousands)     GAAP Basis    Share Basis(2)      Share Basis(2) 
---------------   ----------  ----------------  ------------------ 
Net Operating 
Income 
Rental revenue    $ 337,958    $       23,450    $      361,408 
Property 
 operating 
 costs              (98,105)           (8,246)         (106,351) 
----------------   --------       -----------       ----------- 
                    239,853            15,204           255,057 
Residential 
Inventory 
Income 
Gross sales          11,268                --            11,268 
Cost of sales        (9,234)               --            (9,234) 
----------------   --------       -----------       ----------- 
                      2,034                --             2,034 
Other Income 
and Expenses 
Interest income       9,759            (1,928)            7,831 
Investment 
 income               5,315                --             5,315 
Fee income              701                --               701 
Net interest 
 expense and 
 other financing 
 charges           (142,284)           (6,363)         (148,647) 
General and 
 administrative 
 expenses           (14,638)               --           (14,638) 
Share of income 
 from equity 
 accounted joint 
 ventures             4,718            (4,718)               -- 
Amortization of 
 intangible 
 assets                (250)               --              (250) 
Adjustment to 
 fair value of 
 unit-based 
 compensation           781                --               781 
Adjustment to 
 fair value of 
 Exchangeable 
 Units               67,284                --            67,284 
Adjustment to 
 fair value of 
 investment 
 properties          (1,365)           (2,195)           (3,560) 
Adjustment to 
 fair value of 
 investment in 
 real estate 
 securities         (29,641)               --           (29,641) 
----------------   --------       -----------       ----------- 
Income before 
 Income Taxes       142,267                --           142,267 
Income tax 
 recovery                12                --                12 
----------------   --------       -----------       ----------- 
Net Income        $ 142,279    $           --    $      142,279 
----------------   --------       -----------       ----------- 
 
 

The following table reconciles net (loss) income, as determined in accordance with GAAP, to Net Operating Income, Cash Basis for the periods ended as indicated:

 
                                     Three Months 
-------------------------   ------------------------------- 
For the periods ended 
March 31 ($ thousands)          2025       2024    Change $ 
-------------------------    -------    -------   --------- 
Net (Loss) Income           $(96,233)  $142,279   $(238,512) 
Residential inventory 
 income                           --     (2,034)      2,034 
Interest income              (11,661)    (9,759)     (1,902) 
Investment income             (5,315)    (5,315)         -- 
Fee income                    (2,470)      (701)     (1,769) 
Net interest expense and 
 other financing charges     146,189    142,284       3,905 
General and administrative 
 expenses                     14,737     14,638          99 
Share of income from 
 equity accounted joint 
 ventures                    (16,155)    (4,718)    (11,437) 
Amortization of intangible 
 assets                          250        250          -- 
Adjustment to fair value 
 of unit-based 
 compensation                     18       (781)        799 
Adjustment to fair value 
 of Exchangeable Units       237,472    (67,284)    304,756 
Adjustment to fair value 
 of investment properties    (29,958)     1,365     (31,323) 
Adjustment to fair value 
 of investment in real 
 estate securities             8,974     29,641     (20,667) 
Income tax expense 
 (recovery)                        1        (12)         13 
--------------------------   -------    -------    -------- 
Net Operating Income, 
 Accounting Basis - GAAP     245,849    239,853       5,996 
Straight-line rental 
 revenue                         367       (261)        628 
Lease surrender revenue          (84)    (2,549)      2,465 
--------------------------   -------    -------    -------- 
Net Operating Income, Cash 
 Basis - GAAP                246,132    237,043       9,089 
Adjustments for equity 
 accounted joint ventures 
 and financial real estate 
 assets                       15,938     14,590       1,348 
--------------------------   -------    -------    -------- 
Net Operating Income, Cash 
 Basis - Proportionate 
 Share(2)                   $262,070   $251,633   $  10,437 
--------------------------   -------    -------    -------- 
 
 

The following table reconciles Net Operating Income, Cash Basis to Same-Asset Net Operating Income, Cash Basis for the periods ended as indicated:

 
                                       Three Months 
--------------------------   -------------------------------- 
For the periods ended 
March 31 ($ thousands)           2025       2024     Change $ 
--------------------------    -------    -------   ---------- 
Net Operating Income, Cash 
 Basis - Proportionate 
 Share(2)                    $262,070   $251,633    $  10,437 
Less: 
   Transactions NOI, Cash 
    Basis                     (10,420)    (7,134)      (3,286) 
---------------------------   -------    -------       ------ 
Same-Asset NOI, Cash Basis   $251,650   $244,499    $   7,151 
---------------------------   -------    -------       ------ 
 
 

The following table reconciles net (loss) income, as determined in accordance with GAAP, to Funds from Operations for the periods ended as indicated:

 
                                    Three Months 
--------------------   --------------------------------------- 
For the periods 
ended March 31 ($ 
thousands except 
where otherwise 
indicated)                     2025           2024    Change $ 
--------------------    -----------    -----------   --------- 
Net (Loss) Income      $    (96,233)  $    142,279   $(238,512) 
Add (deduct) impact 
of the following: 
Amortization of 
 intangible assets              250            250          -- 
Adjustment to fair 
 value of unit-based 
 compensation                    18           (781)        799 
Adjustment to fair 
 value of 
 Exchangeable Units         237,472        (67,284)    304,756 
Adjustment to fair 
 value of investment 
 properties                 (29,958)         1,365     (31,323) 
Adjustment to fair 
 value of investment 
 properties to 
 proportionate 
 share(2)                   (10,020)         2,195     (12,215) 
Adjustment to fair 
 value of investment 
 in real estate 
 securities                   8,974         29,641     (20,667) 
Interest otherwise 
 capitalized for 
 development in 
 equity accounted 
 joint ventures               2,496          2,508         (12) 
Exchangeable Units 
 distributions               75,529         74,540         989 
Internal expenses for 
 leasing                      2,410          2,488         (78) 
Income tax expense 
 (recovery)                       1            (12)         13 
---------------------   -----------    -----------    -------- 
Funds from Operations  $    190,939   $    187,189   $   3,750 
---------------------   -----------    -----------    -------- 
FFO per unit - 
 diluted               $      0.264   $      0.259   $   0.005 
Weighted average 
 number of units 
 outstanding - 
 diluted(i)             723,770,677    723,666,036     104,641 
---------------------   -----------    -----------    -------- 
 
(i) Includes Trust Units and Exchangeable Units. 
 

The following table reconciles Funds from Operations to Adjusted Funds from Operations for the periods ended as indicated:

 
                                       Three Months 
--------------------   -------------------------------------------- 
For the periods 
ended March 31 ($ 
thousands except 
where otherwise 
indicated)                     2025              2024      Change $ 
--------------------    -----------       -----------      -------- 
Funds from Operations  $    190,939      $    187,189      $  3,750 
Add (deduct) impact 
of the following: 
Internal expenses for 
 leasing                     (2,410)           (2,488)           78 
Straight-line rental 
 revenue                        367              (261)          628 
Straight-line rental 
 revenue adjustment 
 to proportionate 
 share(2)                    (1,366)             (614)         (752) 
Property capital               (429)           (4,394)        3,965 
Direct leasing costs         (1,459)           (1,172)         (287) 
Tenant improvements          (3,327)           (3,026)         (301) 
Operating capital 
 expenditures 
 adjustment to 
 proportionate 
 share(2)                    (2,050)           (2,088)           38 
---------------------   -----------       -----------       ------- 
Adjusted Funds from 
 Operations            $    180,265      $    173,146      $  7,119 
---------------------   -----------       -----------       ------- 
AFFO per unit - 
 diluted               $      0.249      $      0.239      $  0.010 
AFFO payout ratio - 
 diluted(i)                    76.6%             78.7%         (2.1)% 
Distribution declared 
 per unit              $      0.191      $      0.188      $  0.003 
Weighted average 
 number of units 
 outstanding - 
 diluted(ii)            723,770,677       723,666,036       104,641 
---------------------   -----------       -----------       ------- 
 
(i) AFFO payout ratio is calculated as cash distributions declared 
divided by AFFO. 
(ii) Includes Trust Units and Exchangeable Units. 
 

The following table reconciles Net Asset Value(2) as at the dates indicated below:

 
 
($ thousands except                         As at 
where otherwise         As at March  December 31, 
indicated)                 31, 2025          2024   Change $ 
--------------------   ------------  ------------  --------- 
 
Unitholders' equity    $  4,738,228  $  4,899,800  $(161,572) 
Exchangeable Units        5,521,222     5,283,750    237,472 
---------------------   -----------   -----------   -------- 
NAV(2)                 $ 10,259,450  $ 10,183,550  $  75,900 
---------------------   -----------   -----------   -------- 
NAV(2) per unit        $      14.17  $      14.07  $    0.10 
---------------------   -----------   -----------   -------- 
Trust Units and 
 Exchangeable Units, 
 end of period          723,810,797   723,710,497    100,300 
---------------------   -----------   -----------   -------- 
 
 

Management's Discussion and Analysis and Consolidated Financial Statements and Notes

Information appearing in this news release is a select summary of results. This news release should be read in conjunction with the Choice Properties 2025 First Quarter Report to Unitholders, which includes the unaudited interim period condensed consolidated financial statements and MD&A for the Trust, and is available at www.choicereit.ca and on SEDAR+ at www.sedarplus.ca.

Conference Call and Webcast

Management will host a conference call on Thursday, April 24, 2025 at 9:00 AM (EDT) with a simultaneous audio webcast. To access via teleconference, please dial +1 (240) 789-2714 or +1 (888) 330-2454 and enter the event passcode: 4788974. The link to the audio webcast will be available on www.choicereit.ca/events-webcasts.

About Choice Properties Real Estate Investment Trust

Choice Properties is a leading Real Estate Investment Trust that creates enduring value through places where people thrive.

We are more than a national owner, operator and developer of high-quality commercial and residential real estate. We believe in creating spaces that enhance how our tenants and communities come together to live, work, and connect. This includes our industry leadership in integrating environmental, social and economic sustainability practices into all aspects of our business. In everything we do, we are guided by a shared set of values grounded in Care, Ownership, Respect and Excellence. For more information, visit Choice Properties' website at www.choicereit.ca and Choice Properties' issuer profile at www.sedarplus.ca.

Cautionary Statements Regarding Forward-looking Statements

This news release contains forward-looking statements relating to Choice Properties' operations and the environment in which the Trust operates, which are based on management's expectations, estimates, forecasts and projections. These statements are not guarantees of future performance and involve risks and uncertainties that are difficult to control or predict. Therefore, actual outcomes and results may differ materially from those expressed in these forward-looking statements. Readers, therefore, should not place undue reliance on any such forward-looking statements. Further, a forward-looking statement speaks only as of the date on which such statement is made. Management undertakes no obligation to publicly update any such statement, to reflect new information or the occurrence of future events or circumstances, except as required by law.

Numerous risks and uncertainties could cause the Trust's actual results to differ materially from those expressed, implied or projected in the forward-looking statements, including those described in Section 12 "Enterprise Risks and Risk Management" of the Trust's MD&A for the year ended December 31, 2024 and those described in the Trust's Annual Information Form for the year ended December 31, 2024.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250421033977/en/

 
    CONTACT: 

For further information, please contact investor@choicereit.ca

Erin Johnston

Chief Financial Officer

e: Erin.Johnston@choicereit.ca

 
 

(END) Dow Jones Newswires

April 23, 2025 17:11 ET (21:11 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10