Dream Office REIT Reports Q1 2026 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 in our tables are presented in thousands of Canadian dollars, except for rental rates and per unit amounts, unless otherwise stated.
OPERATIONAL HIGHLIGHTS AND UPDATE
(unaudited)
|
|
As at |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
Total properties(1) |
|
|
|
|
|
|
|
|
|
Number of active properties |
|
23 |
|
|
24 |
|
|
24 |
|
Number of properties under development |
|
— |
|
|
— |
|
|
2 |
|
Gross leasable area (in millions of square feet) |
|
4.4 |
|
|
4.5 |
|
|
4.8 |
|
Investment properties value - |
$ |
1,707,714 |
|
$ |
1,744,597 |
|
$ |
1,750,240 |
|
Investment properties value - Other markets |
|
323,833 |
|
|
325,652 |
|
|
369,259 |
|
Investment properties value |
|
2,031,547 |
|
|
2,070,249 |
|
|
2,171,584 |
|
|
|
|
|
|
|
|
|
|
|
Occupancy rate – including committed – |
|
89.8% |
|
|
87.4% |
|
|
84.2% |
|
Occupancy rate – in-place – |
|
80.9% |
|
|
79.4% |
|
|
80.0% |
|
Weighted average in-place and committed net rent per square foot – |
$ |
33.19 |
|
$ |
33.34 |
|
$ |
32.61 |
|
Weighted average lease term – |
|
6.2 |
|
|
6.3 |
|
|
6.0 |
|
Total portfolio(2) |
|
|
|
|
|
|
|
|
|
Occupancy rate – including committed (period-end) |
|
83.4% |
|
|
82.1% |
|
|
81.2% |
|
Occupancy rate – in-place (period-end) |
|
77.3% |
|
|
76.6% |
|
|
78.4% |
|
Average in-place and committed net rent per square foot (period-end) |
$ |
28.64 |
|
$ |
28.71 |
|
$ |
27.39 |
|
Weighted average lease term (years) |
|
6.1 |
|
|
6.2 |
|
|
5.8 |
|
See footnotes at end. |
||||||||
|
|
|
Three months ended |
|||
|
|
|
|
|
|
|
|
|
|
2026 |
|
|
2025 |
|
Operating results |
|
|
|
|
|
|
Funds from operations (“FFO”)(3) |
$ |
11,187 |
|
$ |
13,276 |
|
Comparative properties net operating income (“NOI”)(4) |
|
24,505 |
|
|
23,414 |
|
Net rental income |
|
24,174 |
|
|
25,001 |
|
Net income (loss) |
|
10,085 |
|
|
(33,183) |
|
Per unit amounts |
|
|
|
|
|
|
Diluted FFO per unit(5) |
$ |
0.57 |
|
$ |
0.68 |
|
Distribution rate per Unit |
|
0.25 |
|
|
0.25 |
|
See footnotes at end. |
|||||
“Q1 2026 was a strong quarter for our
OPERATIONAL UPDATE
In the first quarter of 2026, the downtown
In downtown
For the three months ended
For the three months ended
Our
Relative to Q4 2025, in-place and committed occupancy in our Other markets region, comprising the Trust’s properties located in
Since the end of the prior quarter, our
The Trust currently has a spread of 8.9% between in-place and in-place and committed occupancy in the region, which is attributable to extended timelines between the signing of a lease with a new tenant and the date that tenant takes economic occupancy in the space. This delay is often attributed to the current environment’s longer fixturing periods as tenants are making significant space planning decisions and fixturing improvements. A significant portion of the leases commencing over the balance of 2026 are currently in the fixturing period, which has driven elevated non-cash straight-line rent in the quarter. The Trust anticipates straight-line rent will remain elevated until the economic commencement of these leases later in the year.
Relative to Q4 2025, our Other markets in-place occupancy decreased from 71.2% to 70.7%, which is primarily attributed to net negative in-place absorption as 29,000 square feet of expiries were partially offset by 16,000 square feet of renewals and 5,000 square feet of new lease commencements.
The Trust has made significant capital investments into our downtown
During Q1 2026, the Trust executed leases totalling approximately 106,000 square feet in
In the Other markets region, the Trust executed leases totalling 10,000 square feet over Q1 2026 at a weighted average initial net rent of
Subsequent to
DISPOSITION OF 212 KING STREET WEST,
On
The property currently carries an
DISPOSITION OF 12800 FOSTER STREET,
On
UPDATE ON PROGRESS OF 606-4th STREET REDEVELOPMENT PROJECT
The Trust owns a 50% joint venture interest in a partnership for the development project at
FINANCING AND LIQUIDITY UPDATE
|
KEY FINANCIAL PERFORMANCE METRICS |
|
|
|
As at |
|
(unaudited) |
|
|
|
|
|
|
|
2026 |
|
2025 |
|
Financing |
|
|
|
|
|
Weighted average face rate of interest on debt (period-end)(7) |
|
5.04% |
|
5.02% |
|
Interest coverage ratio (times)(8) |
|
1.7 |
|
1.7 |
|
Net total debt-to-normalized trailing 12-month adjusted EBITDAFV ratio (years)(9) |
|
11.9 |
|
11.6 |
|
Level of debt (net total debt-to-net total assets)(10) |
|
54.8% |
|
54.2% |
|
Average term to maturity on debt (years) |
|
3.3 |
|
3.5 |
|
Liquidity |
|
|
|
|
|
Cash and cash equivalents (in millions) |
$ |
10.9 |
$ |
15.2 |
|
Cash and undrawn revolving credit facilities (in millions)(11) |
|
91.7 |
|
97.6 |
|
Total liquidity (in millions)(12) |
|
166.3 |
|
172.7 |
|
Capital (period-end) |
|
|
|
|
|
Total number of REIT A and subsidiary redeemable units (in millions)(13) |
|
19.0 |
|
19.0 |
|
Net asset value (“NAV”) per unit(14) |
$ |
49.61 |
$ |
49.92 |
|
See footnotes at end. |
||||
As at
On
On
As at
As at
During Q1 2026, the Trust drew
SUMMARY OF KEY PERFORMANCE INDICATORS
-
Net income for the quarter: For the three months ended
March 31, 2026 , the Trust generated a net income of$10.1 million . Included in net income for the three months endedMarch 31, 2026 are net rental income totalling$24.2 million , fair value gains on subsidiary redeemable units, deferred trust units and derivative contracts totalling$11.5 million , realized foreign currency translation adjustments on the disposal of our soleU.S. property of$6.4 million and net income from our investment in Dream Industrial REIT of$2.2 million partially offset by interest expense on debt of$15.6 million , net losses from equity accounted investments of$8.9 million and negative fair value adjustments to investment properties totalling$5.4 million across the portfolio.
-
Diluted FFO per unit(5) for the quarter: For the three months ended
March 31, 2026 , diluted FFO per unit decreased by$0.11 per unit to$0.57 per unit relative to$0.68 per unit in Q1 2025. The primary drivers of the decline were lower net income due to the sale of assets over 2025 and Q1 2026 including438 University Avenue ,Toronto ,12800 Foster Street ,Overland Park inKansas ,U.S. and our vendor takeback mortgage (-$0.16 ), reduced FFO from Dream Industrial REIT due to the sale of units in 2025 (-$0.07 ), lower NOI from a property held for sale (-$0.02 ), lower lease termination and other income (-$0.02 ) and other items (-$0.01 ), partially offset by higher straight-line rent revenue on committed leases (+$0.07 ), higher comparative properties NOI (+$0.06 ), and lower interest expense (+$0.04 ).
-
Net rental income for the quarter: For the three months ended
March 31, 2026 , net rental income decreased by 3.3%, or$0.8 million , over the prior year comparative quarter due to lower income attributed to the sale of438 University Avenue in Q1 2025 and ourU.S. property inJanuary 2026 , partially offset by higher straight-line rent and higher comparative properties NOI.
-
Comparative properties NOI(4) for the quarter: For the three months ended
March 31, 2026 , comparative properties NOI increased by 4.7%, or$1.1 million , over the prior year comparative quarter, as higher in-place rents and weighted average occupancy driven by rent step-ups and new leasing inToronto downtown were partly offset by reduced weighted average occupancy in Other markets due to lease terminations.
For the three months endedMarch 31, 2026 , comparative properties NOI inToronto downtown increased by 6.5%, or$1.2 million , over the prior year comparative quarter, driven by higher in-place rents and weighted average occupancy from rent step-ups and new leasing. In the Other markets region, comparative properties NOI decreased by 2.7%, or$0.1 million , over the prior year comparative quarter, primarily driven by negative net absorption.
-
In-place
occupancy: Relative to Q4 2025, our
Toronto downtown in-place occupancy improved by 1.5% from 79.4% in Q4 2025 to 80.9% in Q1 2026. The increase inToronto downtown in-place occupancy was primarily driven by net positive in-place absorption (+1.2%) as 65,000 square feet of new lease commencements and 45,000 square feet of renewals were partially offset by 75,000 square feet of expiries. Additionally, in-place occupancy inToronto downtown improved in part due to the effect of the reclassification of212 King Street to assets held for sale at quarter-end (+0.3%).
In the Other markets region, in-place occupancy decreased by 0.5% relative to Q4 2025. The decrease in in-place occupancy in Other markets was driven by net negative leasing absorption as 29,000 square feet of expiries were partially offset by 16,000 square feet of renewals and 5,000 square feet of new lease commencements.
-
Lease commencements for the quarter: For the three months ended
March 31, 2026 , excluding temporary leasing, 110,000 square feet of leases commenced inToronto downtown at net rents of$31.37 per square foot, or 7.1% lower compared to the previous rent on the same space, with a weighted average lease term of 8.3 years. In the Other markets region, excluding temporary leasing, 21,000 square feet of leases commenced at$17.74 per square foot, or 6.1% lower than the previous rent on the same space, with a weighted average lease term of 7.1 years.
-
NAV per unit(14): As at
March 31, 2026 , our NAV per unit decreased to$49.61 compared to$49.92 atDecember 31, 2025 . The decrease in NAV per unit relative toDecember 31, 2025 was primarily driven by fair value losses on investment properties primarily due to maintenance capital write-offs in both regions and net losses from equity accounted investments, partially offset by cash flow retention (FFO net of distributions) and fair value gains on interest rate swap contracts. As atMarch 31, 2026 , equity per the condensed consolidated financial statements was$0.9 billion .
-
Fair value adjustments to investment properties for the quarter: For the three months ended
March 31, 2026 , the Trust recorded a fair value loss totalling$5.4 million , comprising fair value losses of$3.3 million inToronto downtown and$2.1 million in Other markets. Fair value losses in both regions were primarily driven by write-offs of maintenance capital spend.
CONFERENCE CALL
Management will host a conference call to discuss the financial results on
ANNUAL MEETING OF UNITHOLDERS
Dream Office REIT welcomes its investors to its annual meeting of unitholders at the TMX Market Centre,
OTHER INFORMATION
Information appearing in this press release is a selected summary of results. The condensed consolidated financial statements and Management’s Discussion and Analysis (“MD&A”) of the Trust are available at www.dreamofficereit.ca and on www.sedarplus.ca.
Dream Office REIT is an unincorporated, open-ended real estate investment trust. Dream Office REIT is a premier office landlord in downtown
|
FOOTNOTES |
||
|
|
||
|
(1) |
Excludes properties held for sale and investments in joint ventures that are equity accounted at the end of each period. |
|
|
(2) |
Excludes properties held for sale, properties under development and investments in joint ventures that are equity accounted at the end of each period. |
|
|
(3) |
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 months ended |
|
|
(4) |
Comparative properties NOI is a non-GAAP financial measure. The most directly comparable financial measure to comparative properties NOI is net rental income. The tables included in the Appendices section of this press release reconcile comparative properties NOI for the three months ended |
|
|
(5) |
Diluted FFO per unitis a non-GAAP ratio. Diluted FFO per unit is calculated as FFO (a non-GAAP financial measure) divided by diluted weighted average number of units. Diluted FFO per unit is not a standardized financial measure under IFRS Accounting Standards and might not be comparable to similar financial measures disclosed by other issuers. 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. A description of the determination of the diluted weighted average number of units can be found in the management’s discussion and analysis of the financial condition and results of operations of the Trust for the three months ended |
|
|
(6) |
CBRE Canada Office Figures Q1 2026 and Q4 2024. |
|
|
(7) |
Weighted average face rate of interest on debt is calculated as the weighted average contractual face rate of all interest-bearing debt balances excluding debt in joint ventures that are equity accounted. |
|
|
(8) |
Interest coverage ratio (times) is a non-GAAP ratio. Interest coverage ratio comprises trailing 12-month adjusted EBITDAFV divided by trailing 12-month interest expense on debt. Adjusted EBITDAFV, trailing 12-month adjusted EBITDAFV and trailing 12-month interest expense on debt are non-GAAP measures. The tables in the Appendices section reconcile adjusted EBITDAFV to net income for the three months ended |
|
|
(9) |
Net total debt-to-normalized trailing 12-month adjusted EBITDAFV ratio (years) is a non-GAAP ratio. Net total debt-to-normalized trailing 12-month adjusted EBITDAFV comprises net total debt (a non-GAAP financial measure) divided by normalized trailing 12-month adjusted EBITDAFV (a non-GAAP financial measure). Normalized trailing 12-month adjusted EBITDAFV comprises trailing 12-month adjusted EBITDAFV (a non-GAAP financial measure) adjusted for trailing 12-month NOI of disposed properties. Net total debt-to-normalized trailing 12-month adjusted EBITDAFV ratio (years) and net total debt are not standardized financial measures under IFRS and might not be comparable to similar financial measures disclosed by other issuers. For further information on this non-GAAP ratio and these non-GAAP financial measures, please refer to the statements under the heading “Non-GAAP Financial Measures, Ratios and Supplementary Financial Measures” in this press release. |
|
|
(10) |
Level of debt (net total debt-to-net total assets) is a non-GAAP ratio. Net total debt-to-net total assets comprises net total debt (a non-GAAP financial measure) divided by net total assets (a non-GAAP financial measure). The tables in the Appendices section reconcile net total debt and net total assets to total debt and total assets, the most directly comparable financial measures to these non-GAAP financial measures, respectively, as at |
|
|
(11) |
Cash and undrawn revolving credit facilities is a non-GAAP financial measure. The most directly comparable financial measure to cash and undrawn credit facilities is cash and cash equivalents. The tables included in the Appendices section of this press release reconcile cash and undrawn revolving credit facilities to cash and cash equivalents as at |
|
|
(12) |
Total liquidity is a non-GAAP financial measure. The most directly comparable financial measure to total liquidity is cash and cash equivalents. The tables included in the Appendices section of this press release reconcile total liquidity to cash and cash equivalents as at |
|
|
(13) |
Total number of REIT A Units and subsidiary redeemable units includes 2.6 million subsidiary redeemable units that are classified as a liability under IFRS Accounting Standards. |
|
|
(14) |
NAV per unit is a non-GAAP ratio. NAV per unit is calculated as Total equity (including subsidiary redeemable units) (a non-GAAP financial measure) divided by the total number of REIT A Units and subsidiary redeemable units outstanding at the end of the period. Total equity (including subsidiary redeemable units) is a non-GAAP measure. The most directly comparable financial measure to total equity (including subsidiary redeemable units) is total equity. The tables included in the Appendices section of this press release reconcile total equity (including subsidiary redeemable units) to total equity as at |
|
NON-GAAP FINANCIAL MEASURES, RATIOS AND SUPPLEMENTARY FINANCIAL MEASURES
The Trust’s condensed consolidated financial statements are prepared in accordance with IFRS Accounting Standards as issued by the
FORWARD-LOOKING INFORMATION
This press release may contain forward-looking information within the meaning of applicable securities legislation, including, but not limited to statements regarding our objectives and strategies to achieve those objectives; statements regarding the value and quality of our portfolio, the effect of the Trust’s leasing strategy on the return on invested capital, occupancy at our buildings, property value, cash flows, liquidity and refinancing value; our strategies to reduce risk and improve the value of individual assets within the portfolio; the Trust’s growing confidence in the office market and leasing demand, including in downtown
Our objectives and forward-looking statements are based on certain assumptions, which include but are not limited to: that the general economy remains stable; our interest costs will be relatively low and stable; that we will have the ability to refinance our debts as they mature; inflation and interest rates will not materially increase beyond current market expectations; conditions within the real estate market remain consistent; the timing and extent of current and prospective tenants’ return to the office; our future projects and plans will proceed as anticipated; that government restrictions on the ability of us and our tenants to operate their businesses at our properties will not be imposed in any material respects; competition for acquisitions remains consistent with the current climate; and that the capital markets continue to provide ready access to equity and/or debt to fund our future projects and plans. All forward-looking information in this press release speaks as of the date of this press release. Dream Office REIT 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 Dream Office REIT’s filings with securities regulators, including its latest annual information form and MD&A. These filings are also available at Dream Office REIT’s website at www.dreamofficereit.ca .
APPENDICES
|
Funds from operations and diluted FFO per unit |
||||||
|
|
|
Three months ended |
||||
|
|
|
|
2026 |
|
|
2025 |
|
Net income (loss) for the period |
|
$ |
10,085 |
|
$ |
(33,183) |
|
Add (deduct): |
|
|
|
|
|
|
|
Net loss (income) from investment in Dream Industrial REIT |
|
|
(2,173) |
|
|
8,220 |
|
Share of FFO from investment in Dream Industrial REIT |
|
|
1,994 |
|
|
3,435 |
|
Depreciation and amortization |
|
|
3,036 |
|
|
3,327 |
|
Costs attributable to sale of investment properties |
|
|
566 |
|
|
2,727 |
|
Interest expense on subsidiary redeemable units |
|
|
654 |
|
|
654 |
|
Fair value adjustments to investment properties |
|
|
5,369 |
|
|
18,783 |
|
Fair value adjustments to investment properties held in joint ventures |
|
|
8,944 |
|
|
(2) |
|
Fair value adjustments to financial instruments and DUIP included in G&A expenses |
|
|
(11,526) |
|
|
6,001 |
|
Internal leasing costs |
|
|
695 |
|
|
420 |
|
Principal repayments on finance lease liabilities |
|
|
(16) |
|
|
(15) |
|
Enterprise resource planning software upgrade costs included in G&A expenses |
|
|
— |
|
|
17 |
|
Deferred income taxes expense |
|
|
— |
|
|
99 |
|
Impairment of VTB mortgage receivables |
|
|
— |
|
|
2,278 |
|
Release of cumulative foreign currency translation adjustments |
|
|
(6,441) |
|
|
— |
|
Debt settlement costs due to disposals of investment properties, net |
|
|
— |
|
|
515 |
|
FFO for the period |
$ |
11,187 |
|
$ |
13,276 |
|
|
Diluted weighted average number of units |
|
|
19,744 |
|
|
19,565 |
|
Diluted FFO per unit |
|
$ |
0.57 |
|
$ |
0.68 |
|
Comparative properties NOI |
||||||||||||||
|
|
Three months ended |
Change in
|
Change in
|
|||||||||||
|
|
|
|
|
|
|
Change |
||||||||
|
|
2026 |
|
2025 |
|
|
Amount |
|
% |
||||||
|
|
$ |
19,868 |
|
$ |
18,648 |
|
$ |
1,220 |
|
6.5 |
|
2.6 |
|
1.4 |
|
Other markets |
|
4,637 |
|
|
4,766 |
|
|
(129) |
|
(2.7) |
|
(1.6) |
|
3.8 |
|
Comparative properties NOI |
|
24,505 |
|
|
23,414 |
|
|
1,091 |
|
4.7 |
|
1.1 |
|
2.6 |
|
|
|
81 |
|
|
253 |
|
|
(172) |
|
|
|
|
|
|
|
Property management and other service fees |
|
675 |
|
|
533 |
|
|
142 |
|
|
|
|
|
|
|
Lease termination fees and other |
|
3 |
|
|
331 |
|
|
(328) |
|
|
|
|
|
|
|
Change in provisions |
|
(311) |
|
|
(164) |
|
|
(147) |
|
|
|
|
|
|
|
Straight-line rent |
|
1,896 |
|
|
494 |
|
|
1,402 |
|
|
|
|
|
|
|
Amortization of lease incentives |
|
(2,954) |
|
|
(3,316) |
|
|
362 |
|
|
|
|
|
|
|
Property held for sale |
|
263 |
|
|
611 |
|
|
(348) |
|
|
|
|
|
|
|
Sold properties(1) |
|
16 |
|
|
2,845 |
|
|
(2,829) |
|
|
|
|
|
|
|
Net rental income |
$ |
24,174 |
|
$ |
25,001 |
|
$ |
(827) |
|
(3.3) |
|
|
|
|
|
(1) Included in sold properties for the three months ended |
||||||||||||||
| Adjusted EBITDAFV | |||||||||
|
|
|
Three months ended |
Year ended |
||||||
|
|
|
|
|
|
|
|
|||
|
|
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
Net income (loss) for the period |
|
$ |
10,085 |
|
$ |
(33,183) |
|
$ |
(160,109) |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
Interest – debt |
|
|
15,604 |
|
|
16,351 |
|
|
62,484 |
|
Interest – subsidiary redeemable units |
|
|
654 |
|
|
654 |
|
|
2,617 |
|
Interest on debt related to investment properties held in joint ventures |
|
|
41 |
|
|
34 |
|
|
167 |
|
Current and deferred income taxes expense |
|
|
— |
|
|
124 |
|
|
476 |
|
Depreciation on property and equipment |
|
|
— |
|
|
1 |
|
|
2 |
|
Fair value adjustments to investment properties |
|
|
5,369 |
|
|
18,783 |
|
|
147,303 |
|
Fair value adjustments to investment properties held in joint ventures |
|
|
8,944 |
|
|
(2) |
|
|
51 |
|
Fair value adjustments to financial instruments |
|
|
(11,464) |
|
|
6,114 |
|
|
1,117 |
|
Net loss (income) from investment in Dream Industrial REIT |
|
|
(2,173) |
|
|
8,220 |
|
|
29,926 |
|
Distributions earned from Dream Industrial REIT |
|
|
1,338 |
|
|
2,258 |
|
|
6,272 |
|
Amortization of lease incentives |
|
|
2,954 |
|
|
3,316 |
|
|
12,732 |
|
Release of cumulative foreign currency translation adjustments |
|
|
(6,441) |
|
|
— |
|
|
— |
|
Prior period tax refunds |
|
|
— |
|
|
— |
|
|
(3,076) |
|
Impairment of VTB mortgage receivables |
|
|
— |
|
|
2,278 |
|
|
2,278 |
|
Internal leasing costs and net losses on transactions |
|
|
1,261 |
|
|
3,662 |
|
|
5,458 |
|
Adjusted EBITDAFV for the period |
|
$ |
26,172 |
|
$ |
28,610 |
|
$ |
107,698 |
|
Trailing 12-month adjusted EBITDAFV and trailing 12-month interest expense on debt |
|||
|
|
Trailing 12-month period |
||
|
|
ended |
||
|
Adjusted EBITDAFV for the three months ended |
|
$ |
26,172 |
|
Add: Adjusted EBITDAFV for the year ended |
|
|
107,698 |
|
Less: Adjusted EBITDAFV for the three months ended |
|
|
(28,610) |
|
Trailing 12-month adjusted EBITDAFV |
|
$ |
105,260 |
|
|
Trailing 12-month period |
||
|
|
ended |
||
|
Interest expense on debt for the three months ended |
|
$ |
15,604 |
|
Add: Interest expense on debt for the year ended |
|
|
62,484 |
|
Less: Interest expense on debt for the three months ended |
|
|
(16,351) |
|
Trailing 12-month interest expense on debt |
|
$ |
61,737 |
|
Interest coverage ratio (times) |
|||||
|
|
For the trailing 12-month period ended |
||||
|
|
|
|
|
|
|
|
|
2026 |
|
|
2025 |
|
|
Trailing 12-month adjusted EBITDAFV |
$ |
105,260 |
|
$ |
107,698 |
|
Trailing 12-month interest expense on debt |
$ |
61,737 |
|
$ |
62,484 |
|
Interest coverage ratio (times) |
|
1.7 |
|
|
1.7 |
|
Level of debt (net total debt-to-net total assets) |
|||||
|
|
Amounts included in condensed
|
||||
|
|
|
|
|
||
|
|
|
2026 |
|
|
2025 |
|
Non-current debt |
$ |
1,206,941 |
|
$ |
1,124,534 |
|
Current debt |
|
11,734 |
|
|
111,156 |
|
Total debt |
|
1,218,675 |
|
|
1,235,690 |
|
Add: Debt related to assets held for sale |
|
17,969 |
|
|
— |
|
Less: Cash on hand(1) |
|
(10,821) |
|
|
(14,982) |
|
Net total debt |
$ |
1,225,823 |
|
$ |
1,220,708 |
|
Total assets |
|
2,248,154 |
|
|
2,266,611 |
|
Less: Cash on hand(1) |
|
(10,821) |
|
|
(14,982) |
|
Net total assets |
$ |
2,237,333 |
|
$ |
2,251,629 |
|
Net total debt-to-net total assets |
|
54.8% |
|
|
54.2% |
|
(1) Cash on hand represents cash on hand at period-end, excluding cash held in co-owned properties and equity accounted investments. |
|||||
|
Cash and undrawn revolving credit facilities and total liquidity |
|||||
|
|
As at |
||||
|
|
|
|
|
|
|
|
|
|
2026 |
|
2025 |
|
|
Cash and cash equivalents |
$ |
10,901 |
$ |
15,169 |
|
|
Undrawn revolving credit facilities |
|
80,841 |
|
82,459 |
|
|
Cash and undrawn revolving credit facilities |
|
91,742 |
|
97,628 |
|
|
Undrawn CIB Facility |
|
74,550 |
|
75,078 |
|
|
Total liquidity |
$ |
166,292 |
$ |
172,706 |
|
|
Trailing 12-month NOI of disposed properties
The following table calculates the trailing 12-month NOI of disposed properties as at |
|||
|
|
Trailing 12-month period |
||
|
|
ended |
||
|
NOI of disposed properties for the three months ended |
|
$ |
16 |
|
Add: NOI of disposed properties for the year ended |
|
|
2,831 |
|
Less: NOI of disposed properties for the three months ended |
|
|
(955) |
|
Trailing 12-month NOI of disposed properties |
|
$ |
1,892 |
|
Net total debt-to-normalized trailing 12-month adjusted EBITDAFV ratio (years) |
||||||
|
|
|
|
||||
|
|
|
2026 |
|
2025 |
||
|
Non-current debt |
|
$ |
1,206,941 |
$ |
1,124,534 |
|
|
Current debt |
|
|
11,734 |
|
111,156 |
|
|
Total debt |
|
|
1,218,675 |
|
1,235,690 |
|
|
Add: Debt related to assets held for sale |
|
|
17,969 |
|
— |
|
|
Less: Cash on hand(1) |
|
|
(10,821) |
|
(14,982) |
|
|
Net total debt |
|
$ |
1,225,823 |
$ |
1,220,708 |
|
|
Trailing 12-month adjusted EBITDAFV |
|
|
105,260 |
|
107,698 |
|
|
Less: Trailing 12-month NOI of disposed properties |
|
|
(1,892) |
|
(2,831) |
|
|
Normalized trailing 12-month adjusted EBITDAFV |
|
$ |
103,368 |
$ |
104,867 |
|
|
Net total debt-to-normalized trailing 12-month adjusted EBITDAFV ratio (years) |
|
|
11.9 |
|
11.6 |
|
|
(1) Cash on hand represents cash on hand at period-end, excluding cash held in co-owned properties and equity accounted investments. |
||||||
|
Total equity (including subsidiary redeemable units) and NAV per unit |
||||||||||
|
|
|
Unitholders’ equity |
||||||||
|
|
|
|
|
|
||||||
|
|
|
Number of units |
|
|
Amount |
|
Number of units(1) |
|
|
Amount |
|
Unitholders’ equity |
|
16,394,742 |
|
$ |
1,846,629 |
|
16,368,880 |
|
$ |
1,846,187 |
|
Deficit |
|
— |
|
|
(943,448) |
|
— |
|
|
(949,439) |
|
Accumulated other comprehensive income (loss) |
|
— |
|
|
(1,098) |
|
— |
|
|
3,265 |
|
Equity per condensed consolidated financial statements |
|
16,394,742 |
|
|
902,083 |
|
16,368,880 |
|
|
900,013 |
|
Add: Subsidiary redeemable units |
|
2,616,911 |
|
|
41,059 |
|
2,616,911 |
|
|
47,680 |
|
Total equity (including subsidiary redeemable units) |
|
19,011,653 |
|
$ |
943,142 |
|
18,985,791 |
|
$ |
947,693 |
|
NAV per unit |
|
|
|
$ |
49.61 |
|
|
|
$ |
49.92 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260507474504/en/
For further information, please contact:
Chairman and Chief Executive Officer
(416) 365-5145
mcooper@dream.ca
Chief Financial Officer
(416) 365-6638
jjiang@dream.ca
Source: Dream Office Real Estate Investment Trust