Dream Industrial REIT Reports Strong Q2 2025 Financial Results
This press release contains forward-looking information that is based upon assumptions and is subject to risks and uncertainties as indicated in the cautionary note contained within this press release. All dollar amounts are in Canadian dollars unless otherwise indicated.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250805653712/en/

“Dream Industrial reported a strong second quarter, delivering 4% FFO per Unit growth and 5% CP NOI growth driven by a 10% year-over-year increase in average in-place and committed rents in our comparative properties portfolio. We are encouraged by the increasing leasing momentum across our portfolio which lifted our committed occupancy to 96%, a 60 bps increase compared to last quarter and Q2 2024,” said
HIGHLIGHTS
-
Diluted funds from operations (“FFO”) per Unit(1) was
$0.26 in Q2 2025, a 4.1% increase when compared to$0.25 in Q2 2024. -
Comparative properties net operating income (“CP NOI”) (constant currency basis)(2)
was
$100.3 million in Q2 2025, a 5.0% increase when compared to$95.5 million in Q2 2024. -
In-place and committed occupancy was 96.0% as at
June 30, 2025 , a 60 bps increase when compared to 95.4% as atMarch 31, 2025 . -
Closed on over
$80 million of acquisitions in the Trust’s wholly-owned portfolio and$460 million of acquisitions through the Trust’s private ventures since the beginning of 2025, adding over 1.6 million square feet of GLA and over 31 acres of land to the Trust’s owned and managed portfolio. -
Signed over 3.3 million square feet of new leases and renewals across the Trust’s wholly-owned portfolio at an average rental spread of 20% from the beginning of Q2 until
July 31, 2025 , driven by 41% spread inOntario , 52% spread inQuébec and 11% spread inWestern Canada . -
Addressed over 70% of the total debt maturity of
$850 million due in 2025, and currently evaluating various alternatives for the remaining maturity. -
Net rental income was
$94.7 million in Q2 2025, an 8.0% increase when compared to$87.7 million in Q2 2024, driven by 8.6% inOntario , 4.0% inQuébec , 19.0% inWestern Canada and 9.1% inEurope , excluding disposed investment properties. -
Net income was
$46.6 million in Q2 2025, a 24.4% decrease when compared to$61.6 million in Q2 2024. The net income in Q2 2025 was comprised of net rental income of$94.7 million , fair value loss in investment properties of$6.5 million , fair value loss in financial instruments of$7.0 million and other net expenses of$34.6 million . -
Total assets were
$8.3 billion as atJune 30, 2025 , a 1.8% increase when compared to$8.1 billion as atDecember 31, 2024 , driven by investments in the Dream Summit JV(3) and development projects, partially offset by the disposition of certain non-core assets. -
Purchased for cancellation 1,918,566 REIT Units under the normal course issuer bid (“NCIB”)program at a weighted average price of
$10.42 per REIT Unit.
1. |
Diluted FFO per Unit is a non-GAAP ratio. For further information on this non-GAAP ratio, please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
2. |
CP NOI (constant currency basis) and Total equity (including LP B Units) are non-GAAP financial measures. The tables included in the Appendices section of this press release reconcile these non-GAAP financial measures with their most directly comparable IFRS financial measures. For further information on this non-GAAP financial measure, please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
3. |
A joint venture between GIC and the Trust in which the Trust has a 10% interest. |
FINANCIAL HIGHLIGHTS
SELECTED FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
(unaudited) |
Three months ended |
|
Six months ended |
|||||
|
|
|
|
|
|
|
|
|
(in thousands of dollars except per Unit amounts) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
Operating results |
|
|
|
|
|
|
|
|
Net rental income |
$ |
94,699 |
$ |
87,654 |
$ |
186,409 |
$ |
173,515 |
Comparative properties net operating income (“NOI”) (constant currency basis)(1) |
$ |
100,260 |
$ |
95,453 |
$ |
196,626 |
$ |
188,825 |
Net income |
$ |
46,608 |
$ |
61,572 |
$ |
94,096 |
$ |
136,147 |
Funds from operations (“FFO”)(2) |
$ |
74,835 |
$ |
71,053 |
$ |
149,437 |
$ |
140,356 |
FFO – diluted per Unit(3)(4) |
$ |
0.26 |
$ |
0.25 |
$ |
0.51 |
$ |
0.49 |
Distribution rate per Unit |
$ |
0.17 |
$ |
0.17 |
$ |
0.35 |
$ |
0.35 |
FFO payout ratio(3) |
|
68.7% |
|
71.6% |
|
68.9% |
|
72.4% |
See footnotes at end. |
|
|
|
|
|
|
|
|
PORTFOLIO INFORMATION |
|
|
|
|
|
|
|
|
As at |
||||
|
|
|
|
|
|
|
(in thousands of dollars) |
|
2025 |
|
2024 |
|
2024 |
Total portfolio |
|
|
|
|
|
|
Number of assets(5)(6) |
|
338 |
|
335 |
|
339 |
Investment properties fair value |
$ |
7,267,008 |
$ |
7,031,713 |
$ |
6,962,841 |
Gross leasable area (“GLA”) (in millions of sq. ft.)(6) |
|
72.9 |
|
71.8 |
|
71.9 |
Occupancy rate – in-place and committed (period-end)(7) |
|
96.0% |
|
95.8% |
|
95.4% |
Occupancy rate – in-place (period-end)(7) |
|
94.1% |
|
95.3% |
|
95.0% |
See footnotes at end. |
|
|
|
|
|
|
FINANCING AND CAPITAL INFORMATION |
|
|
|
|
|
|
(unaudited) |
|
As at |
||||
|
|
|
|
|
|
|
(in thousands of dollars except per Unit amounts) |
|
2025 |
|
2024 |
|
2024 |
FINANCING |
|
|
|
|
|
|
Credit rating - DBRS |
|
BBB (mid) |
|
BBB (mid) |
|
BBB (mid) |
Net total debt-to-total assets (net of cash and cash equivalents) ratio(8) |
|
38.0% |
|
36.1% |
|
35.9% |
Net total debt-to-normalized adjusted EBITDAFV ratio (years)(9) |
|
8.2 |
|
7.0 |
|
8.1 |
Interest coverage ratio (times)(10) |
|
5.1 |
|
5.2 |
|
5.4 |
Weighted average face interest rate on debt (period-end) |
|
2.77% |
|
2.47% |
|
2.47% |
Unencumbered investment properties (period-end)(11) |
$ |
6,092,347 |
$ |
5,799,700 |
$ |
5,683,435 |
Unencumbered investment properties as a percentage of investment properties(11) |
|
83.8% |
|
82.3% |
|
81.6% |
Total assets |
$ |
8,269,717 |
$ |
8,122,554 |
$ |
8,019,581 |
Cash and cash equivalents |
$ |
42,595 |
$ |
80,277 |
$ |
103,358 |
Available liquidity(12) |
$ |
714,402 |
$ |
822,395 |
$ |
596,253 |
CAPITAL |
|
|
|
|
|
|
Total equity (per condensed consolidated financial statements) |
$ |
4,784,272 |
$ |
4,731,073 |
$ |
4,666,106 |
Total equity (including LP B Units)(13) |
$ |
4,872,149 |
$ |
4,888,696 |
$ |
4,835,207 |
Total number of Units (in thousands)(14) |
|
291,907 |
|
291,167 |
|
289,019 |
Net asset value (“NAV”)per Unit(15) |
$ |
16.69 |
$ |
16.79 |
$ |
16.73 |
Unit price |
$ |
11.79 |
$ |
11.81 |
$ |
12.67 |
See footnotes at end. |
|
|
|
|
|
|
ORGANIC GROWTH
-
Continued strong leasing momentum at attractive rental spreads – From
April 1, 2025 through toJuly 31, 2025 , the Trust has transacted 3.3 million square feet of leases across its wholly-owned portfolio at a weighted average rental rate spread of 20.0% over prior or expiring rents.-
In
Canada , the Trust signed 1.6 million square feet of leases, achieving a weighted average rental rate spread to expiry of 38.5% and an average annual contractual rent growth of 3.2%. -
In
Europe , the Trust signed 1.6 million square feet of leases at rates that are on average in line with prior rents. All of the leases are fully indexed to local consumer price indices (“CPI”) or have contractual rent steps.
-
In
The Trust’s average in-place and committed rents in
-
Solid pace of CP NOI (constant currency basis)(1) growth – CP NOI (constant currency basis) for the three and six months ended
June 30, 2025 was$100.3 million and$196.6 million , respectively. For the same periods in 2024, CP NOI (constant currency basis) was$95.5 million and$188.8 million , respectively. This represents an increase of 5.0% and 4.1% for the three and six months endedJune 30, 2025 , respectively, compared to the prior year comparative periods.
The Canadian portfolio posted year-over-year CP NOI (constant currency basis) growth of 8.0% for the three months endedJune 30, 2025 , driven by 11.5%, 4.7% and 4.3% CP NOI growth inOntario ,Québec andWestern Canada , respectively. Overall, in-place base rents for the Canadian portfolio increased by 13.2% and 11.9% for the three and six months endedJune 30, 2025 , respectively. The Trust’s strong leasing momentum has led to robust in-place base rent growth over the past few years, with a compounded annual growth rate of over 9% over the past three years.
InEurope , year-over-year CP NOI (constant currency basis) increased by 1.5% for the three months endedJune 30, 2025 . The increase was driven by higher rental rates on new and renewed leases, in addition to CPI indexation. -
Healthy occupancy levels – The Trust’s in-place and committed occupancy was 96.0% as at
June 30, 2025 , a 60 basis points (“bps”) increase from 95.4% as atMarch 31, 2025 . The Trust continues to be in active discussions with prospective tenants and it expects significant opportunities to capture strong income growth as spaces are leased. -
Growing property management and leasing platform – The Trust’s private ventures have completed over
$1 billion of acquisitions over the past 24 months. Net property management and leasing margin for the three and six months endedJune 30, 2025 was$3.1 million and$6.1 million , respectively, representing an increase of$0.5 million or 21.3%, and$1.0 million or 20.1%, respectively, relative to the comparative prior year periods. The increase was driven by organic revenue growth and the increase in scale of the private ventures in 2025 and 2024. -
Continued growth in net rental income for the quarter – Net rental income for the three and six months ended
June 30, 2025 was$94.7 million and$186.4 million , respectively, representing an increase of$7.0 million or 8.0%, and$12.9 million or 7.4%, respectively, relative to the comparative prior year periods. For the quarter, year-over-year net rental income increased by 8.6% inOntario , 4.0% inQuébec , 19.0% inWestern Canada and 9.1% inEurope , excluding disposed investment properties. The increase was mainly driven by strong CP NOI (constant currency basis) growth over the past year, early lease renewals and lease-up at the Trust's development projects.
ACQUISITIONS AND DISPOSITIONS UPDATE
During the quarter, the Trust acquired a 178,000 square foot asset located in
Subsequent to the quarter, the Trust acquired a 192,000 square foot asset located in the
See Figure 1,
“Our recent acquisition in
The Trust continues to pursue disposition opportunities as part of its ongoing capital recycling program. Currently, the Trust has approximately
As previously disclosed, the Dream Summit JV completed the acquisition of an asset in
DEVELOPMENT LEASING UPDATE
The Trust continues to see healthy leasing pipeline for its development projects. The Trust is currently engaged in various stages of negotiations for 1.7 million square feet of new leases (0.8 million square feet at the Trust’s share) across developments within its wholly-owned portfolio and private ventures in
During the quarter, the Trust signed a lease at its 225,000 square foot property located near the port of
The Trust continues to see strong interest from its existing occupiers to expand their existing footprints, allowing the Trust to leverage its extensive excess land portfolio. Over the course of 2025, the Trust has commenced or substantially advanced negotiations on over 0.5 million square feet of expansion projects (0.3 million square feet at the Trust’s share) for its existing tenants at an expected yield on cost of over 8%.
VALUE-ADD INITIATIVES UPDATE
The Trust continues to advance its solar program and commenced construction on five new projects across
During the quarter, the Trust purchased the existing rooftop solar system at an asset in
Furthermore, the Trust has identified an opportunity to repower existing solar installations at an asset in
Additionally, the Trust’s current solar feasibility pipeline comprises over 80 projects, translating into over
CAPITAL STRATEGY
The Trust continues to maintain significant financial flexibility as it executes on its strategic initiatives. The Trust’s proportion of secured debt(16) is 5.4% of total assets and represents 14.1% of total debt(17). The Trust’s unencumbered asset pool(11) totalled
During the quarter, the Trust purchased for cancellation 1,918,566 REIT Units under the NCIB at a weighted average price of
The Trust ended Q2 2025 with available liquidity(12) of
Subsequent to the quarter, the Trust closed on its issuance of
“Consistent with our strategy to enhance our balance sheet strength, we have now effectively addressed over 70% of our 2025 debt maturities at rates in line or better than our expectations at the beginning of the year,” said
CONFERENCE CALL
Senior management will host a conference call to discuss the financial results on
Other information
Information appearing in this press release is a select summary of financial results. The condensed consolidated financial statements and management’s discussion and analysis for the Trust will be available at www.dreamindustrialreit.ca and on www.sedarplus.com.
Dream Industrial REIT is an owner, manager and operator of a global portfolio of well-located, diversified industrial properties. As at
FOOTNOTES |
||
1. |
CP NOI (constant currency basis) is a non-GAAP financial measure. The most directly comparable financial measure to CP NOI (constant currency basis) is net rental income. The table included in the Appendices section of this press release reconcile CP NOI (constant currency basis) for the three and six months ended |
|
2. |
FFO is a non-GAAP financial measure. The most directly comparable financial measure to FFO is net income. The tables included in the Appendices section of this press release reconcile FFO for the three and six months ended |
|
3. |
Diluted FFO per Unit and FFO payout ratio are non-GAAP ratios. Diluted FFO per Unit is comprised of FFO (a non-GAAP financial measure) divided by the weighted average number of Units. FFO payout ratio is calculated as total distributions divided by FFO (both non-GAAP financial measures) for the period. For further information on non-GAAP ratios, please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
4. |
A description of the determination of diluted amounts per Unit can be found in the Trust’s Management’s Discussion and Analysis for the three and six months ended |
|
5. |
“Number of assets” comprise a building, or a cluster of buildings in close proximity to one another attracting similar tenants. |
|
6. |
Includes the Trust’s owned and managed properties as at |
|
7. |
Includes the Trust’s share of equity accounted investments as at |
|
8 |
Net total debt-to-total assets (net of cash and cash equivalents) ratio is a non-GAAP ratio. Net total debt-to-total assets (net of cash and cash equivalents) ratio is comprised of net total debt (a non-GAAP financial measure) divided by total assets (net of cash and cash equivalents) (a non-GAAP financial measure). The most directly comparable IFRS financial measure to net total debt is non-current debt, and the most directly comparable IFRS financial measure to total assets (net of cash and cash equivalents) is total assets. The tables included in the Appendices section of this press release reconcile net total debt to non-current debt and total assets (net of cash and cash equivalents) to total assets as at |
|
9. |
Net total debt-to-normalized adjusted EBITDAFV is a non-GAAP ratio. Net total debt-to-normalized adjusted EBITDAFV is comprised of net total debt (a non-GAAP financial measure) divided by normalized adjusted EBITDAFV (a non-GAAP financial measure). The most directly comparable IFRS financial measure to normalized adjusted EBITDAFV is net income. The tables included in the Appendices section of this press release reconcile adjusted EBITDAFV to net income (loss) for the three months ended |
|
10. |
Interest coverage ratio is a non-GAAP ratio. Interest coverage ratio is comprised of trailing 12-month period adjusted EBITDAFV (a non-GAAP financial measure) divided by trailing 12-month period interest expense on debt and other financing costs. The most directly comparable IFRS financial measure to adjusted EBITDAFV is net income. For further information on this non-GAAP ratio and non-GAAP financial measure, please refer to the statements under the heading “Non-GAAP financial measures and ratios and supplementary financial measures” in this press release. |
|
11. |
Unencumbered investment properties and unencumbered investment properties as a percentage of total investment properties are supplementary financial measures. For further information on these supplementary financial measures, please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
12. |
Available liquidity is a non-GAAP financial measure. The most directly comparable financial measure to available liquidity is cash and cash equivalents. The tables included in the Appendices section of this press release reconcile available liquidity to cash and cash equivalents as at |
|
13. |
Total equity (including LP B Units or subsidiary redeemable units) is a non-GAAP financial measure. The most directly comparable financial measure to total equity (including LP B Units) is total equity (per condensed consolidated financial statements). The tables included in the Appendices section of this press release reconcile total equity (including LP B Units) to total equity (per condensed consolidated financial statements) as at |
|
14. |
Total number of Units includes 7.5 million LP B Units that are classified as a liability under IFRS Accounting Standards. |
|
15. |
NAV per Unit is a non-GAAP ratio. NAV per Unit is comprised of total equity (including LP B Units) (a non-GAAP financial measure) divided by the total number of Units. For further information on this non-GAAP ratio, please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
16. |
Secured debt is a supplementary financial measure and secured debt as a percentage of total assets is a supplementary financial ratio. Please refer to the statements under the heading “Non-GAAP financial measures, ratios and supplementary financial measures” in this press release. |
|
17. |
Total debt is a non-GAAP financial measure. The most directly comparable financial measure to total debt is non-current debt. The tables included in the Appendices section of this press release reconcile total debt to non-current debt as at |
Non-GAAP financial measures and ratios and supplementary financial measures
The Trust’s condensed consolidated financial statements are prepared in accordance with International Financial Reporting Standards (“IFRS”). In this press release, as a complement to results provided in accordance with IFRS, the Trust discloses and discusses certain non- GAAP financial measures and ratios, including FFO, diluted FFO per Unit, FFO payout ratio, CP NOI (constant currency basis), total debt, net total debt-to-total assets (net of cash and cash equivalents) ratio, net total debt, total assets (net of cash and cash equivalents), net total debt-to-normalized adjusted EBITDAFV ratio, adjusted EBITDAFV, normalized adjusted EBITDAFV – annualized, interest coverage ratio, available liquidity, total equity (including LP B Units) and NAV per Unit as well as other measures discussed elsewhere in this press release. These non-GAAP financial measures and ratios are not defined by IFRS and do not have a standardized meaning under IFRS. The Trust’s method of calculating these non-GAAP financial measures and ratios may differ from other issuers and may not be comparable with similar measures presented by other issuers. The Trust has presented such non-GAAP financial measures and ratios as Management believes they are relevant measures of the Trust’s underlying operating and financial performance. Certain additional disclosures such as the composition, usefulness and changes, as applicable, of the non-GAAP financial measures and ratios included in this press release have been incorporated by reference from the management’s discussion and analysis of the financial condition and results from operations of the Trust for the three and six months ended
Forward looking information
This press release may contain forward-looking information within the meaning of applicable securities legislation, including statements regarding the Trust’s objectives and strategies to achieve those objectives; the Trust’s solar program, expected investment, yield and benefit therefrom; the Trust’s expectations regarding tenant prospects and opportunities to capture income growth as spaces are leased; the Trust’s ability to achieve strong rental growth over time through inclusion of contractual annual rate escalators to its leases and the expected increase in comparative properties NOI as a result thereof; the Trust’s capital allocation priorities and commitments; management’s confidence in the ongoing resilience of the business; the Trust’s acquisition pipeline, the expected incremental revenue from the new acquisitions and anticipated benefits therefrom; the Trust’s pursuit of disposition opportunities as part of its ongoing capital recycling program; the status of leasing discussions; debt maturities, refinancings and repayments, swap arrangements and resulting liquidity profile; the Trust's maintenance of significant financial flexibility; the Trust’s goal of delivering strong total returns to its unitholders through secure distributions as well as growth in net asset value and cash flow per unit underpinned by its high-quality portfolio and an investment grade balance sheet; the performance and quality of its portfolio; the Trust’s development pipeline and its expectations with respect to the opportunity provided by such development pipeline; the Trust’s development, expansion, reposition and redevelopment plans, including the timing of construction and expansion, costs, square footage, unlevered yields and anticipated yields; the Trust’s position to execute on value-add initiatives that improve the growth profile of the business; the Trust’s position to leverage property management and leasing synergies and the expected increase in compounded annual NOI growth; the NCIB program; and similar statements concerning anticipated future events, financials, estimated market rents, future leasing activity, the ability to lease vacant space, results of operations, performance, business prospects and opportunities, and the real estate industry in general.
Forward-looking information is based on a number of assumptions and is subject to a number of risks and uncertainties, many of which are beyond the Trust’s control, which could cause actual results to differ materially from those that are disclosed in or implied by such forward-looking information. These risks and uncertainties include, but are not limited to, general and local economic and business conditions; employment levels; mortgage and interest rates and regulations; inflation; risks related to a potential economic slowdown in certain of the jurisdictions in which we operate and the effect inflation and any such economic slowdown may have on market conditions and lease rates; risks that the Trust’s operations may be affected by adverse global market, economic and political conditions and other events beyond our control, including risks related to the imposition of duties, tariffs and other trade restrictions and their impacts; uncertainties around the timing and amount of future financings; uncertainties surrounding public health crises and epidemics; geopolitical events, including disputes between nations, war and international sanctions; the financial condition of tenants; leasing risks, including those associated with the ability to lease vacant space; rental rates and the strength of rental rate growth on future leasing; and interest and currency rate fluctuations. The Trust’s objectives and forward-looking statements are based on certain assumptions, including that the general economy remains stable, including that future market and economic conditions will occur as expected and that geopolitical events, including disputes between nations or the imposition of duties, tariffs, quotas, embargoes or other trade restrictions (including any retaliation to such measures), will not disrupt global economies; inflation and interest rates will not materially increase beyond current market expectations; conditions within the real estate market remain consistent; competition for acquisitions remains consistent with the current climate; and the capital markets continue to provide ready access to equity and/or debt. All forward-looking information in this press release speaks as of the date of this press release. The Trust does not undertake to update any such forward-looking information whether as a result of new information, future events or otherwise except as required by law. Additional information about these assumptions and risks and uncertainties is contained in the Trust’s filings with securities regulators, including its latest annual information form and MD&A. These filings are also available at the Trust’s website at www.dreamindustrialreit.ca .
Appendices
All dollar amounts in the Appendices are presented in thousands of Canadian dollars, except for per square foot amounts, per Unit amounts, or unless otherwise stated.
Reconciliation of CP NOI (constant currency basis) to net rental income
The tables below reconcile CP NOI (constant currency basis) for the three and six months ended
|
Three months ended |
|||
|
|
|
||
|
|
2025 |
|
2024 |
|
$ |
27,708 |
$ |
24,842 |
|
|
14,459 |
|
13,811 |
|
|
12,021 |
|
11,521 |
Canadian portfolio |
|
54,188 |
|
50,174 |
European portfolio (constant currency basis) |
|
35,802 |
|
35,256 |
Dream Summit JV portfolio |
|
5,433 |
|
5,439 |
|
|
4,837 |
|
4,584 |
CP NOI (constant currency basis) |
|
100,260 |
|
95,453 |
Impact of foreign currency translation on CP NOI |
|
— |
|
(2,250) |
NOI from acquired and disposed properties – Dream Summit JV portfolio |
|
763 |
|
153 |
NOI from acquired and disposed properties – |
|
16 |
|
239 |
Net property management and other income |
|
3,109 |
|
2,564 |
Straight-line rent |
|
2,071 |
|
2,644 |
Amortization of lease incentives |
|
(1,179) |
|
(866) |
Lease termination fees and other |
|
(292) |
|
(47) |
Bad debt provisions |
|
(1,102) |
|
(649) |
NOI from properties transferred from/to properties held for development(1) |
|
2,822 |
|
(251) |
NOI from disposed properties |
|
— |
|
1,368 |
Less: NOI from equity accounted investments |
|
(11,769) |
|
(10,704) |
Net rental income |
$ |
94,699 |
$ |
87,654 |
(1) 100% of the 0.2 million square foot complete project in |
|
Six months ended |
|||
|
|
|
||
|
|
2025 |
|
2024 |
|
$ |
54,951 |
$ |
49,357 |
|
|
27,795 |
|
27,765 |
|
|
23,626 |
|
23,129 |
Canadian portfolio |
|
106,372 |
|
100,251 |
European portfolio (constant currency basis) |
|
69,878 |
|
68,792 |
Dream Summit JV portfolio |
|
10,571 |
|
10,475 |
|
|
9,805 |
|
9,307 |
CP NOI (constant currency basis) |
|
196,626 |
|
188,825 |
Impact of foreign currency translation on CP NOI |
|
— |
|
(3,476) |
NOI from acquired and disposed properties – |
|
77 |
|
475 |
NOI from acquired and disposed properties – Dream Summit JV portfolio |
|
1,464 |
|
388 |
Net property management and other income |
|
6,105 |
|
5,082 |
Straight-line rent |
|
5,096 |
|
4,464 |
Amortization of lease incentives |
|
(2,267) |
|
(1,665.00) |
Lease termination fees and other |
|
(247) |
|
(28) |
Bad debt provisions |
|
(2,365) |
|
(1,941) |
NOI from properties transferred from/to properties held for development(1) |
|
4,910 |
|
(613) |
NOI from disposed properties |
|
36 |
|
2,987 |
Less: NOI from equity accounted investments |
|
(23,026) |
|
(20,983) |
Net rental income |
$ |
186,409 |
$ |
173,515 |
(1) 100% of the 0.2 million square foot complete project in |
Reconciliation of FFO to net income
The table below reconciles FFO for the three and six months ended
|
Three months ended |
|
Six months ended |
||||||
|
|
2025 |
|
2024 |
|
|
2025 |
|
2024 |
Net income for the period |
$ |
46,608 |
$ |
61,572 |
|
$ |
94,096 |
$ |
136,147 |
Add (deduct): |
|
|
|
|
|
|
|
|
|
Fair value adjustments to investment properties |
|
6,526 |
|
7,043 |
|
|
25,471 |
|
5,534 |
Fair value adjustments to financial instruments |
|
6,955 |
|
(5,115) |
|
|
2,449 |
|
(15,752) |
Share of net loss (income) from equity accounted investments |
|
1,775 |
|
(6,629) |
|
|
(1,612) |
|
(15,514) |
Interest expense on subsidiary redeemable units |
|
1,304 |
|
2,336 |
|
|
3,296 |
|
4,672 |
Amortization and write-off of lease incentives |
|
1,118 |
|
859 |
|
|
2,145 |
|
1,628 |
Internal leasing costs |
|
1,677 |
|
1,407 |
|
|
2,985 |
|
2,696 |
Fair value adjustments to deferred trust units included in G&A |
|
(169) |
|
(73) |
|
|
(267) |
|
(101) |
Foreign exchange loss (gain) |
|
1,032 |
|
1,945 |
|
|
2,136 |
|
1,891 |
Share of FFO from equity accounted investments |
|
8,313 |
|
7,590 |
|
|
16,328 |
|
14,641 |
Deferred income tax (recovery) expense, net |
|
(1,893) |
|
(454) |
|
|
(3,215) |
|
3,557 |
Current income tax (recovery) expense related to dispositions |
|
— |
|
(35) |
|
|
2,051 |
|
(35) |
Transaction costs on acquisitions and dispositions and other |
|
1,589 |
|
607 |
|
|
3,574 |
|
992 |
FFO for the period |
$ |
74,835 |
$ |
71,053 |
|
$ |
149,437 |
$ |
140,356 |
Reconciliation of available liquidity to cash and cash equivalents
The table below reconciles available liquidity to cash and cash equivalents as at
|
|
|
|
|||||
Cash and cash equivalents per condensed consolidated financial statements |
$ |
42,595 |
$ |
80,277 |
$ |
103,358 |
||
Undrawn unsecured revolving credit facility(1) |
|
671,807 |
|
742,118 |
|
492,895 |
||
Available liquidity |
$ |
714,402 |
$ |
822,395 |
$ |
596,253 |
||
(1) Net of letters of credit outstanding totalling |
Reconciliation of total equity (including LP B Units) to total equity (excluding LP B Units)
The table below reconciles total equity (including LP B Units) to total equity (excluding LP B Units) as at
|
As at |
||||||||||
|
|
|
|
|
|
||||||
|
Number of
|
|
Amount |
|
Number of
|
|
Amount |
|
Number of
|
|
Amount |
REIT Units and unitholders’ equity |
284,453,862 |
$ |
3,475,069 |
|
277,819,984 |
$ |
3,399,261 |
|
275,672,359 |
$ |
3,371,347 |
Retained earnings |
— |
|
1,251,405 |
|
— |
|
1,256,934 |
|
— |
|
1,231,124 |
Accumulated other comprehensive income |
— |
|
57,798 |
|
— |
|
74,878 |
|
— |
|
63,635 |
Total equity per condensed consolidated financial statements |
284,453,862 |
|
4,784,272 |
|
277,819,984 |
|
4,731,073 |
|
275,672,359 |
|
4,666,106 |
Add: LP B Units |
7,453,489 |
|
87,877 |
|
13,346,572 |
|
157,623 |
|
13,346,572 |
|
169,101 |
Total equity (including LP B Units) |
291,907,351 |
$ |
4,872,149 |
|
291,166,556 |
$ |
4,888,696 |
|
289,018,931 |
$ |
4,835,207 |
NAV per Unit |
|
$ |
16.69 |
|
|
$ |
16.79 |
|
|
$ |
16.73 |
Reconciliation of total debt to non-current debt
The table below reconciles total debt to non-current debt as at
Amounts per condensed consolidated financial statements |
|
|
|
|||||
Non-current debt |
$ |
2,345,300 |
$ |
2,098,543 |
$ |
2,870,312 |
||
Current debt |
|
651,201 |
|
870,407 |
|
80,545 |
||
Fair value of CCIRS(1)(2) |
|
160,108 |
|
(12,932) |
|
(25,712) |
||
Total debt |
$ |
3,156,609 |
$ |
2,956,018 |
$ |
2,925,145 |
||
(1) As at |
||||||||
(2) As at |
Reconciliation of net total debt to non-current debt and total assets (net of cash and cash equivalents) to total assets
The table below reconciles net total debt to non-current debt and total assets (net of cash and cash equivalent) to total assets as at
|
|
|
|
|||||
Non-current debt |
$ |
2,345,300 |
$ |
2,098,543 |
$ |
2,870,312 |
||
Add (deduct): |
|
|
|
|
|
|
||
Current debt |
|
651,201 |
|
870,407 |
|
80,545 |
||
Fair value of CCIRS |
|
160,108 |
|
(12,932) |
|
(25,712) |
||
Unamortized financing costs |
|
9,580 |
|
11,063 |
|
11,791 |
||
Unamortized fair value adjustments |
|
(558) |
|
(657) |
|
(804) |
||
Cash and cash equivalents |
|
(42,595) |
|
(80,277) |
|
(103,358) |
||
Net total debt |
$ |
3,123,036 |
$ |
2,886,147 |
$ |
2,832,774 |
||
Total assets |
|
8,269,717 |
|
8,122,554 |
|
8,019,581 |
||
Less: |
|
|
|
|
|
|
||
Fair value of CCIRS assets |
|
— |
|
(49,402) |
|
(33,388) |
||
Cash and cash equivalents |
|
(42,595) |
|
(80,277) |
|
(103,358) |
||
Total assets (net of cash and cash equivalents) |
$ |
8,227,122 |
$ |
7,992,875 |
$ |
7,882,835 |
Reconciliation of adjusted EBITDAFV to net income (loss) and normalized adjusted EBITDAFV
The table below reconciles adjusted EBITDAFV to net income (loss) for the three months ended
|
For the three months ended |
For the six months ended |
For the year ended |
|||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) for the period |
$ |
46,608 |
$ |
109,635 |
$ |
61,572 |
$ |
94,096 |
$ |
136,147 |
$ |
62,622 |
$ |
259,611 |
$ |
104,299 |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustments to investment properties |
|
6,526 |
|
9,076 |
|
7,043 |
|
25,471 |
|
5,534 |
|
(10,777) |
|
24,765 |
|
66,689 |
Fair value adjustments to financial instruments |
|
6,955 |
|
(38,417) |
|
(5,115) |
|
2,449 |
|
(15,752) |
|
55,458 |
|
(13,338) |
|
68,059 |
Share of net (income) loss from equity accounted investments |
|
1,775 |
|
(22,431) |
|
(6,629) |
|
(1,612) |
|
(15,514) |
|
6,654 |
|
(42,982) |
|
(4,941) |
Interest expense on debt and other financing costs |
|
20,578 |
|
17,804 |
|
17,387 |
|
39,075 |
|
34,389 |
|
24,494 |
|
70,130 |
|
54,379 |
Interest expense on subsidiary redeemable units |
|
1,304 |
|
2,336 |
|
2,336 |
|
3,296 |
|
4,672 |
|
5,885 |
|
9,344 |
|
10,557 |
Other items included in investment properties revenue(1) |
|
(978) |
|
(2,432) |
|
(1,328) |
|
(3,127) |
|
(1,981) |
|
(3,305) |
|
(7,017) |
|
(3,655) |
Distributions from equity accounted investments |
|
8,748 |
|
20,361 |
|
9,202 |
|
17,610 |
|
13,856 |
|
5,150 |
|
42,007 |
|
25,519 |
Deferred and current income tax expense (recovery), net |
|
(1,152) |
|
3,081 |
|
5 |
|
245 |
|
4,782 |
|
1,814 |
|
9,764 |
|
(1,200) |
Net loss on transactions and other activities |
|
4,246 |
|
3,428 |
|
3,946 |
|
8,588 |
|
5,690 |
|
2,772 |
|
11,668 |
|
4,762 |
Adjusted EBITDAFV for the period |
$ |
94,610 |
$ |
102,441 |
$ |
88,419 |
$ |
186,091 |
$ |
171,823 |
$ |
150,767 |
$ |
363,952 |
$ |
324,468 |
(1) Includes lease termination fees and other items, straight-line rent and amortization of lease incentives. |
|
|
|
|
|||
Adjusted EBITDAFV – quarterly(1) |
$ |
94,610 |
$ |
102,441 |
$ |
88,419 |
Add (deduct): |
|
|
|
|
|
|
Normalized NOI of acquisitions, dispositions and developments in the quarter(2) |
|
98 |
|
(52) |
|
(784) |
Normalized adjusted EBITDAFV – quarterly |
|
94,708 |
|
102,389 |
|
87,635 |
Normalized adjusted EBITDAFV – annualized |
$ |
378,832 |
$ |
409,556 |
$ |
350,540 |
(1) Adjusted EBITDAFV (a non-GAAP financial measure) for the three months ended |
||||||
(2) Represents the NOI had the acquisitions, dispositions and developments in the respective periods occurred for the full quarter. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250805653712/en/
Dream Industrial REIT
President & Chief Executive Officer
(416) 365-4106
asannikov@dream.ca
Chief Financial Officer
(416) 365-2353
lquan@dream.ca
Source: