Good morning, and welcome to H&R Real Estate Investment Trust 2021 Third Quarter Earnings Conference Call. Before beginning the call, H&R would like to remind listeners that certain statements which may include predictions, conclusions, forecasts, or projections in the remarks that follow may contain forward-looking information which reflects the current expectations of management regarding future events and performance and speak only as of today's date. Forward-looking information requires management to make assumptions or rely on certain material factors and is subject to inherent risks and uncertainties and could cause actual results to differ materially from the statements in the forward-looking information.
In discussing H&R's financial and operating performance, and in responding to your questions, we may reference certain financial measures which do not have a meaning recognized or standardized under IFRS or Canadian Generally Accepted Accounting Principles and are therefore unlikely to be comparable to similar measures presented by other reporting issuers. Non-GAAP measures should not be considered as alternatives to net income or comparable metrics determined in accordance with IFRS as indicators of H&R's performance, liquidity, cash flows, and profitability. H&R's management uses these measures to aid in assessing the REIT's underlying performance and provides these additional measures so that investors can do the same.
Additional information about the material factors, assumptions, risks, and uncertainties that could cause actual results to differ materially from the statements in the forward-looking information and the material factors or assumptions that may have been applied in making such statements, together with details on H&R's use of non-GAAP financial measures are described in more detail in H&R's public filings, which can be found on our website and www.sedar.com. I would now like to introduce Mr. Tom Hofstedter, Chief Executive Officer of H&R REIT. Please go ahead, Mr. Hofstedter.
Thank you, operator. Good morning, everyone. I'm Tom Hofstedter, H&R CEO, and I'd like to thank you for joining us today to discuss our third quarter financial and operating results and an update on our strategic repositioning plan. With me on the call are Larry Froom, our CFO, Alex Avery, Executive Vice President, Asset Management and Strategic Initiatives, and future CEO of Primaris REIT, Pat Sullivan, COO of H&R's Primaris division and future President and COO of Primaris REIT, and Philippe Lapointe, President of Lantower Residential. I'm very pleased to report strong third quarter results reflecting the quality of our portfolio and strength of our balance sheet. Our transformational strategic repositioning plan, announced just a few weeks ago, provides a clear path forward to simplifying our business model, creating significant value and growth for our unitholders. With our path forward now clearly established, our teams have turned to execution.
We are committed to executing efficiently and effectively on our plans to create a simplified, growth-oriented company focusing on multi-residential industrial properties to surface significant value for our unitholders. Our target is to be a leading owner, operator and developer of multi-residential industrial properties, creating value through redevelopment and greenfield development in prime locations within Toronto, Montreal, Vancouver and high-growth U.S. Sun Belt and gateway cities. As a reminder, our strategic repositioning plan comprises four key steps. The tax-free spin-off of Primaris to our unitholders, including all of H&R's enclosed malls. Exiting, over time, H&R's remaining retail assets by selling our grocery anchored essential service retail properties and our interest in ECHO Realty. Exiting all office properties that do not have any significant near-term future redevelopment potential.
Finally, growing our multi-residential industrial portfolio through development and redevelopment of properties in prime locations, primarily within the GTA and high-growth U.S. Sun Belt and gateway cities. Our CAD 3.4 billion disposition program is ambitious and achievable. Our CAD 600 million grocery-anchored essential service disposition portfolio is comprised of high-quality properties anchored by strong covenant tenants such as Lowe's, Metro, Sobeys, and Walmart. This 56-property, 2.8 million sq ft portfolio, primarily located in Ontario, is 98.5% leased and is a ready source of capital at favorable pricing. In fact, following our press release last month, we have had numerous inquiries from retail property owners and investors looking to buy our retail assets individually or as a portfolio, and the indicative pricing is very attractive.
Our investment in ECHO Realty LP comprises 236 grocery-anchored shopping centers, which is 95.9% occupied primarily by Giant Eagle, the largest supermarket chain in Ohio and Pennsylvania markets. We recognize there may be some questions about the timing and pricing of the planned disposition of our CAD 2.3 billion office portfolio. There are two important things to note in this regard. Number one, H&R owns uniquely high-quality office properties located in the key business districts in major cities across the United States and Canada. The 50 properties included in this disposition portfolio are 99% occupied, with a very long weighted average remaining lease term of 9.5 years, leased to strong investment-grade credit rated tenants.
Number two, we recently commenced the execution of our strategy to exit the office market with the successful sale of The Bow, a 2 million sq ft office building in Calgary, Alberta, as well as our Bell Campus in Mississauga, Ontario. Selling the remainder of this disposition portfolio should be relatively straightforward compared to what we have already accomplished. Our disposition program will carefully synchronize property sales to match our capital funding requirements. We evaluate each disposition opportunity, whether a one-off asset sale or a portfolio sale, while considering and managing tax implications, our investment-grade credit rating, and the impact on our earnings. Our strategic repositioning will create a more compelling investment profile for unitholders.
By exiting retail and office, we are streamlining our operating platform, expanding our exposure to high-growth, multi-residential industrial properties. Our exposure to major markets will increase over time and our development pipeline completions begin to come online. This streamlined operating platform will allow us to focus on development and redevelopment opportunities in our existing portfolio to drive future growth. I'll turn it over now to our team to provide details on the third quarter financial and operating results, to provide an update on our strategic repositioning plan executions to date. Alex and Pat will provide an update on the Primaris spin-out and its performance. Philippe will follow with a review of our multi-residential operations, followed by Larry, who will provide a brief update on office and industrial portfolios before providing some context for our financial results. Finally, I'll make some closing remarks. Over to you, Alex.
Thank you, Tom, and good morning. We are very excited about the upcoming spin-off, expected to close December 31st, 2021. Primaris REIT will be exceptionally well-positioned to take advantage of market opportunities at an extraordinary moment in the evolution of the Canadian retail property landscape. The REIT will have significant scale with a CAD 3.2 billion national portfolio of enclosed shopping centers that are dominant in their trade areas. Economies of scale are achieved through its full service internal national management platform, which will comprise over 300 dedicated team members. The spin-off will result in H&R and Primaris becoming two completely independent entities. The Primaris business plan is anchored in beginning with and maintaining a very well-capitalized financial position. This will limit the REIT's reliance on external capital sources and allow the REIT to grow with an optimal cost of capital.
We anticipate leverage to be one of the lowest among its Canadian peers. With a debt gross book value of 29%, forecast debt to EBITDA of just 5.3x , and are targeting an FFO payout ratio in the range of 45%-50%. These metrics reflect a clearly differentiated financial profile. Our size, scale, portfolio composition, and capital structure were designed to allow Primaris REIT to grow and thrive in the new retail landscape. Primaris's strategy will focus on three key strategic pillars. Number one, providing affordable retail space to profitable retailers. Number two, the disciplined internal capital allocation across investment opportunities. Number three, consolidation of retail assets in a market with limited institutional competition. The Primaris spin-off is proceeding as planned, with a broad variety of activities underway to deliver on our year-end closing.
We have advanced our financing plans towards final commitments and are pursuing a credit rating. H&R's management information circular relating to the Primaris spin-off was filed on SEDAR on November 11th, and the unitholder meeting is scheduled for December 13th, 2021. We've applied to the TSX for the listing of Primaris and expect the stock to trade under the ticker symbol PMZ.UN in the new year. Since our announcement, we've received a warm reception from the investment community with interest in our strategy, our unique positioning within the market, and our exceptionally low leverage structure. We've also caught the attention of institutional investors as a well-capitalized owner of enclosed shopping centers. The team and I are very excited about the future of Primaris REIT. We are ready to tackle the opportunities and challenges ahead at such a unique and exciting time in the Canadian retail property environment.
With that, I will turn it over to Pat.
Thank you, Alex, and good morning. During the third quarter, we continued to see positive signs that retail is rebounding. Leasing activity is strong, committed occupancy is growing, and rental collections have improved to a normalized status. Retail sales across our portfolio of shopping centers are trending upwards, with the majority of our malls posting retail sales during the past few months that are on average 90%-110% as compared to pre-pandemic levels. The transition of Primaris to a fully integrated independent entity is well underway, and we are on track with all operational changes required. We are actively recruiting for a number of new positions, including a CFO and experienced enclosed mall leasing professionals, and are pleased to announce that we are in advanced discussions with these individuals for these key roles.
In January of 2022, upon the closing of the spin-off, Primaris will welcome eight new properties being contributed from HOOPP, comprised of enclosed shopping centers and one large format open air retail center into our portfolio. Our team is experienced at onboarding significant acquisitions, and we anticipate a smooth integration of the property into our platform. Last week, Primaris and Dropit Shopping, a leading multi-channel digital retail platform, announced an exclusive Canada-first strategic partnership and the launch of the digital marketplace, PRIMARCHÉ. PRIMARCHÉ was launched across five Primaris shopping centers earlier this month, including Dufferin Mall in Toronto, with additional malls to follow. Primaris will capture retail sales at the mall and will receive a percentage of marketplace sales.
The PRIMARCHÉ online collection allows customers to purchase products from different brands and stores, adding items to one cart with orders processed as a single shipment for a faster, more sustainable operation. PRIMARCHÉ's unique proposition is its ability to utilize the existing store inventory and convert the physical shelf into a distribution point for online fulfillment. As store stock can be simultaneously available for sale in the mall and online, Primaris is enhancing the sales potential of its retailers beyond traditional shopping hours. The PRIMARCHÉ approach reduces shipping costs by shortening transit time within the Primaris portfolio of shopping centers already located in highly populated areas across Canada. This enables high-speed delivery, reduces delivery costs, and overcoming supply chain bottlenecks, last mile challenges, and other logistical disruptions. Sorry.
I encourage you all to try out the new Primaris service, PRIMARCHÉ service, and the smooth, simple user experience. Thank you, and I will now turn the discussion over to Philippe.
Good morning, everyone. I'm delighted to be on this call today to provide you with the latest progress made with Lantower Residential as we continue to make strides in our pursuit of becoming among the best fully integrated residential operating and development platforms in North America. On the topic of portfolio performance, when excluding Jackson Park, same asset property operating income from our portfolio in U.S. dollars increased by 12.3% and 7.4% respectively for the three and nine-month periods ending on September 30th, 2021, compared to the respective 2020 periods. We mentioned last quarter, we are experiencing substantial rental growth momentum in all of our U.S. Sun Belt markets. By way of example, our new lease trade out for our entire portfolio, excluding Jackson Park, was approximately 18% across all of the third quarter.
This represents five consecutive months of over 14% lease trade out increases over new leases across our entire portfolio. As an additional interesting data point, we have only renewed or re-leased approximately 1/3 of our entire rent roll during those five months. Thus, we are encouraged by the strong demand fundamentals in the residential sector and are very excited by the future potential value creation. As mentioned in H&R's recent strategic repositioning plan, one of the primary growth strategies will be Lantower Residential, and we plan on delivering on those growth plans as we always have, by way of three initiatives. Firstly, through the opportunistic acquisition of newly constructed properties in our existing U.S. Sun Belt markets. Our local expertise and in-depth market knowledge allow us to unlock hidden value, as evidenced by our last acquisitions that have outperformed their respective submarkets.
Secondly, through our value-add program, which consists of acquiring five to 15-year-old properties in our existing Sun Belt markets and renovating the apartments to current Class A standards. Lastly, and frankly, the primary focus for us is Lantower's wholly owned development platform. We currently have five active development projects in our U.S. Sun Belt markets. Firstly, I would like to provide an update on Lantower West Love, our infill site in Dallas, Texas, with proximity to the Dallas Love Field Airport and its medical district. The five-story, 413-unit wrap development is expected to break ground around the end of this year. Also in Dallas is Lantower Midtown, a 4.2-acre infill site with direct frontage and visibility to North Central Expressway and its over 275,000 vehicles per day.
The five-story wrap development will include approximately 351 units, and we expect to break ground in the first quarter of 2022. Additionally, in the Dallas market, we have just kicked off this month a schematic design process for Lantower CityLine, a 306-unit, five-story development in the CityLine mixed-use development in the Richardson, Texas submarket. The 186-acre CityLine development includes major employers like State Farm's regional headquarters that employs over 10,000 employees with walkable access to a Whole Foods Market. We are expecting to break ground on this development in the third quarter of 2022. In Florida, we are finalizing construction drawings for a garden-style property called Lantower Bayside in Tampa, Florida. This development, with approximately 271 units, is expected to break ground in the first quarter of 2022.
Lastly, we have recently launched schematic design for phase one of our Sunrise development in Orlando, Florida. This 320-unit garden-style development is located within a short drive of Disney World and the I-4 commercial corridor of Orlando. Disney recently announced that they are moving over 2,000 corporate jobs from its California headquarters to Orlando over the next 24 months. An example of yet another white-collar employer choosing Orlando for the long-term corporate relocation. We expect to break ground on this development in the third quarter of 2022. In addition to these active developments, we have additional owned and under contract land sites that we expect to soon join the Lantower active development pipeline. From a return perspective, we are targeting development yields between 5.5% and 6% for all projects in Lantower's development pipeline.
The expected development yields relatively to historically low Class A cap rates provide strong value creation with over 175 bps-200 bps of yield coverage. In addition to these active developments, excluding redevelopment opportunities in Canada, Lantower has over 6,800 units of potential development properties on its own sites to drive future growth. On the Lantower River Landing front, our leasing pace continues to beat our budget expectations. As of today, we are 93% occupied and 95% leased, thus reaching stabilization over a year earlier than originally budgeted. River Landing is truly a one-of-a-kind asset for the Miami market, and we believe that its exceptional design will provide us with a tremendous competitive advantage for years to come. I would also like to commend our on-site property management and operations team on this outstanding achievement.
Regarding Jackson Park, the asset has experienced a remarkable recovery in leasing activity as New York City reopened from COVID-19. As we mentioned on last quarter's call, Jackson Park's occupancy percentage was able to catch up with the extraordinary amount of leases signed in the second quarter. The asset is currently 98% occupied and is successfully burning off concessions that were used to restabilize the property. While Q3 operating income growth is still suppressed, this is primarily due to concessions. The move-in concessions and broker fees are payable at time of move-in, and thus our operating income is temporarily impaired by the cascade of tenants moving in during the third quarter that leased over the summer. The largest driver was approximately $10 million of tenant concession and broker fees that the property paid in the third quarter.
For context, we are expecting those same concessions and fees to total approximately CAD 2 million in the fourth quarter. As the property scales back commissions and concessions, we expect operating income to normalize in the very near future. On the JV development front, The Pearl in Austin, Texas, is scheduled to fully deliver before the end of the year. Strong leasing absorption has continued over the quarter. As you may remember from last quarter, we are taking advantage of the favorable disposition environment by selling some of our JV developments. To that end, we are soon to be under contract to sell The Pearl at a substantial spread to our cost basis. Preliminary return calculations are yielding an IRR to H&R unitholders of over 50%, illustrating our desire in disposing at great returns to then redeploy in new ground-up development projects.
Construction of phase two of our Hercules development, named The Grand at Bayfront, is nearing completion and has received a temporary certificate of occupancy, which has allowed move-ins to begin. Lastly, Shoreline Gateway, our 35-story tower in Long Beach, California, has remained on schedule and obtained final CO over the quarter. The project is now 19% leased and is achieving rental rates higher than originally budgeted. Paramount to our future growth plans, forging our long-term executive and leadership team has been a primary focus of mine in 2021. To that end, I am delighted to announce the promotions of two very key personnel in our operating platforms. I would like to congratulate Emily Watson, Lantower's new Chief Operating Officer, and Colleen Grahn's promotion to President of Property Management.
Together, they make one of the most impactful duos in the multifamily property management industry, and we're delighted that they are leading our platform to quickly becoming one of the premier multifamily operating companies in our industry. I also take tremendous pride in reporting that Lantower's executive team not only consists of 50% of women, but is also fully prepared to take on the challenges of the upcoming repositioning years. I'm thankful to have such a committed team as we continue our important work at Lantower Residential. In summary, I've never been as excited about the future value creation at Lantower. Since our inception, we have consistently delivered compelling investment returns for our unitholders. On behalf of our entire team, I can confidently state that we will continue to build on our strong track record. With that, I will pass along the conversation back to Larry.
Thank you, Philippe, and good morning, everyone. Our Q3 2021 FFO was CAD 0.40 per unit, compared to CAD 0.41 for Q3 2020. On last quarter's call, we spoke about a few items which are expected to influence 2021 financial results, and I'd like to now review the impact on Q3 results. Firstly, as our River Landing development was completed in Q2, less interest has been capitalized to the project, which has negatively impacted FFO. The aggregate interest capitalized on all development projects amounted to CAD 585,000 for Q3 2021, compared to CAD 5 million for Q3 2020. With accelerated leasing momentum, as Philippe mentioned, the property operating income from River Landing will begin to offset this interest factor.
Property operating income on a cash basis from River Landing was $3.4 million for Q3 2021, and we expect that to grow to approximately $6.2 million per quarter in 2022. Secondly, Jackson Park in Long Island City, New York, was particularly hard hit by COVID. As Philippe mentioned, it has also recovered. Property operating income on a cash basis from this property in Q3 2021 was approximately $1.1 million at H&R's ownership interest, compared to the pre-COVID stabilized property operating income of approximately $8 million a quarter. This quarter's result at Jackson Park reflected significant improvement in occupancy, but also had a significant amount of leasing costs.
We are encouraged by the recent pickup in leasing activity and the committed occupancy, which should result in a significant improvement in the results from Jackson Park in Q4 of this year. Bad debt expense continues to decrease dramatically from CAD 12.6 million recorded last year in Q3 to CAD 116,000 for Q3 of this year. As of September 30th, 2021, we had a provision for expected credit losses of CAD 12 million against the gross accounts receivable of CAD 25 million. Turning to our office segment. Same-asset property operating income on a cash basis increased by 1.2% as compared to Q3 2020, and was primarily due to contractual rental escalations.
On a sequential quarterly basis, Q3 2021 same-asset office property operating income increased 12.9% from Q2 2021, driven by Hess' free rent period ending in June 2021. The successful sale of the Bow and Bell Office Campus, which closed on October 7th, significantly reduced H&R's Calgary office exposure, improved the REIT's asset and concentration risks, and improved the overall credit metrics. This transaction was critical to enable the spin-out of Primaris. Turning briefly to our industrial segments. Same-asset property operating income on a cash basis decreased 0.8% compared to Q3 2021 due to the decrease in occupancy from 98.4% to 97.4%.
In July, H&R sold its 50% ownership interest in a portfolio of nine single tenants and cold storage properties located across Canada for CAD 117.5 million, equating to a weighted overall capitalization rate of approximately 4%. Moving to the balance sheet at quarter end, debt to total assets of the REIT's proportionate share was 48.5% compared to 51.1% at the start of the year. Unencumbered assets as a percentage of unsecured debt was 1.8x coverage, an improvement from 1.65x at Q2 2021. At quarter end, H&R had ample liquidity with cash on hand of approximately CAD 52 million and CAD 1.1 billion available under our undrawn lines of credit. In addition, we have an unencumbered property pool of approximately CAD 4.3 billion.
With that, I'll turn it back to Tom.
Thanks, Larry. As a result of our 2021 dispositions, H&R has declared a special distribution to all unit holders of record as at December 31st, 2021, CAD 0.73 per unit in total, payable CAD 0.63 per unit in units and CAD 0.10 per unit in cash. The purpose of the special distribution is to distribute capital gains realized from transactions completed during 2021. H&R is making the special distribution payable partially in cash units to provide unit holders with the cash to help fund any additional tax that may arise. Most of the net cash proceeds generated by the sale transactions have been used to repay debt to enable the Primaris spin-off.
Immediately following the special distribution, the outstanding units of the REIT will be consolidated such that each unit holder will hold after the consolidation the same number of units held prior to the special distribution. The amount of the special distribution payable in units will increase the tax cost basis of unit holders' consolidated units. The remaining portion of the special distribution will be paid in cash on January 12th, 2022. We are executing on our strategic repositioning plan as a result of the recently closed Bow and Bell Office transactions. We have significantly reduced our Calgary office exposure from CAD 1.1 billion as at June 30th, 2021, to CAD 377.7 million on a pro forma basis immediately post-spin, enhanced our balance sheet with reduced leverage from 50% to 46.8%.
In addition, immediately post Primaris spin, our retail exposure falls from CAD 4.2 billion as at September 30th to CAD 1.8 billion. Our strategic repositioning initiatives will have a favorable impact on operating and credit metrics. We are very excited about the future of H&R. We plan to complete the balance of the transformation within the next five years, investing in high quality distribution facilities and upscale multi-residential through our Lantower platform, targeting the GTA in Canada and the Sun Belt and Gateway regions in the United States. As I mentioned at the top of the call, our teams have turned to execution, where we are committed to executing efficiently and effectively on our plans to create a simplified growth oriented company focusing on multi-residential industrial properties to surface significant value for our unit holders.
Before I turn the call over to the operator for questions, this will be the last earnings call in which we have Alex and Pat with us. I want to sincerely thank Alex for the tremendous hard work that you have done during your time with us here at H&R. You have played an instrumental and a valuable role in the evolution of H&R and the creation and formulation of our transformational plan. Pat, with your excellent retail property operating expertise, we are confident that Primaris will continue to position itself as a leading Canadian enclosed mall operating platform. Thank you for your valuable contribution to H&R. We're excited to watch both of you lead Primaris to thrive and to grow. We're now pleased to answer any questions from call participants. Operator, please open the line for questions.
Certainly. If you would like to ask a question, please press star followed by the number one on your telephone keypad. To withdraw your question, please press star one again. We'll pause for just a moment to compile a Q&A roster. Your first question comes from Matt Logan from RBC Capital Markets. Please go ahead. Your line is open.
Thank you and good morning.
Good morning.
Looking at your residential segment, the same property NOI growth was 12% excluding Jackson Park. How much of this was driven by the top line? Maybe some color on what sort of lease trade-out figures you're seeing for the portfolio.
Hey, Matt. Great question. Most of that is driven by top line. We've had a lot of revenue growth or very strong revenue growth leading into the year. Obviously second quarter, we saw things you know turning up in a pretty aggressive manner. In the third quarter, our rental growth ramped up quite significantly. As I mentioned in the call, you know last five months, 14%, last quarter, 18%. I think moving forward, as we look forward, frankly, we're particularly excited about the fact that two-thirds of our portfolio still hasn't turned either through renewals or new leases. I would probably say that in light of what we've seen in the last month or two, those figures, although obviously they're gonna change, have not slowed down one bit.
We anticipate having a very, very strong 2022 in terms of top line revenue.
Excellent. I guess if you think about your mark-to-market opportunity, it's probably somewhere in the, you know, mid to high teens, potentially excluding Jackson Park?
Yeah, I think, you know, it's a tricky question only because we do daily pricing and it moves all the time. I think the question you're trying to ask is, what is our loss to lease in comparison to market rates? I, without giving you a specific figure, only because it's a moving bogey, I think if you utilize anything between 14%-18%, I think you'd be pretty safe.
Yeah. Appreciate the color. Maybe just changing gears to your development pipeline. Can you talk about what impact inflation is having on your costs and if labor shortages are delaying the timelines at all?
Labor shortages have not been impactful to our scheduled starts. I hope I don't jinx myself by saying that on today's call, but so far they have not been impactful to our scheduled starts. As it relates to inflation, we're certainly feeling it, both obviously on the labor cost and frankly on materials cost, but we're also seeing on the numerator of the yield, which is obviously underwriting today's rents. As of right now, the numerator, which is obviously the NOI, has outstripped the increase in cost that we're seeing due to inflation. The returns that we've shared with you guys are very, very conservative. We've embedded the assumption that there'd be a continued run up in the fuel prices and labor costs in our developments. We feel pretty comfortable, assuming no major changes, in those development deals that we've communicated.
Thanks, Philippe. Maybe just changing gears to the office portfolio. You guys have a few assets held for sale. Can you give us a little bit of color on timing, what those assets are, and if there's a kinda ballpark yield we could assume?
That's a general question. We have no assets that are currently on the market. As we stated, we'll be timing the sales to when we have need for the cash, and we don't have any need for the cash right now as we're basically having CAD 800 million of free lines available to us post the Bow and Bell transactions. My guesstimation is, it may be one office asset that maybe come to the market mid-2022. That's a guess, though. It could be retail. There's nothing right now, no organized plan which will come first. It'll really become an opportunistic decision at the time when we wanted to sell some assets to raise the funds.
Just to clarify, the CAD 525 million held for sale is the Bell Campus?
Yes.
Yes, that's right.
Okay. Thank you. I'll turn it back. As a reminder, to ask a question, please press star followed by number one on your telephone keypad.
As a reminder, to ask a question, please press star followed by the number one on your telephone keypad. Your next question comes from Sam Damiani from TD Securities. Please go ahead, your line is open.
Thanks and good morning. Just on the retail side, I wonder if, Pat, you could give a little more color on what you're seeing with respect to lease amendments that you've had to put through during COVID and how NOI might evolve over the next couple of quarters as a result of that?
Sure. Hi, Sam. As you know, Toronto, Ontario malls were closed for the first six months of the year. Our rent and collections have really normalized across the country. Ontario, we have a little bit of catch up to do from the periods where all the tenants were closed. That should be settled out by the end of this year, and really we're back, basically back to normal, I would think more or less December forward for the entire portfolio. Just in terms of the NOI, it should be a much more stabilized number next year.
Sorry, would that stabilize, you know, in the first quarter or are there some lease amendments that will sort of trickle in over the course of 2022?
No, it should be stabilized in the first quarter.
Okay. With respect to the rent subsidy change, any impact that you expect as a result of the change in the subsidy programs?
No. For the most part, our sales are trending. I would say, you know, I'd said between 90% and 110% of 2019 comparable period. To be honest with you, there's a number of tenants that are exceeding 100% of what they were doing in 2019. Traffic back to the mall has been very strong, and a lot of the retailers are really experiencing strong sales right now, and I expect that to continue.
Yeah. I was at one of your malls, I guess last week, and had trouble finding a parking spot, actually.
Yeah. Yeah.
Then, just on the balance sheet, I wonder if Larry could just give a little bit of a sort of prediction into Q4 with the sale of the Bow and the Bell Campus closing. You know, what's your best guess on the debt to total assets on a proportionate share for the REIT today and also for post spin?
Morning, Sam. I think we put out in our deck when we announced the spin-off that we expect to finish off the year around 47%, 47%-48%, somewhere between that, like for debt to total assets.
That hasn't changed?
No, that's still the number. Yep.
Okay, great. Thanks, and I'll turn it back.
We have no further questions in queue. I'd like to turn the call back over to the presenters for any closing remarks.
Thanks, operator. Thanks everybody for joining us. Have a great end of the year. All the best. Bye.
This concludes today's conference call. Thank you for your participation. You may now disconnect.