Investor Home Page - www.BoardwalkREIT.com Bwalk.comMSIRentals.comBoardwalkRetirementCommunity.com
Investor Home Page - www.BoardwalkREIT.com

2003 BEI Archived Press Release

Boardwalk Rental Communities

* February 21, 2003 Conference Call Web Page
Q4 2002 Webcast and Conference Call Information

TSE SYMBOL: BEI NYSE SYMBOL: BEI February 21, 2003

Boardwalk Announces Record Fourth Quarter
And Full Year 2002 Financial Results;
25% Increase In 2002 FFO Per Share, Excluding Gains

Additional Acquisitions Increase Montreal Portfolio
And Expands Operations Into The Gatineau/Ottawa Region

2002 Q4 ReportDOWNLOAD FEBRUARY 21, 2003 PRESS RELEASE (Printer Friendly 121Kb PDF File)


Calgary, Alberta – February 21, 2003


CALGARY, Feb. 21 /CNW/ - Boardwalk Equities Inc. ("BEI" - TSX, NYSE)
today announced record financial results for the fourth quarter of 2002 and
for fiscal 2002. For the fourth quarter ended December 31, 2002, the Company
reported Funds From Operations ("FFO"), a key performance measurement for real
estate companies, of $13.5 million and FFO per share of $0.27 on a diluted
basis, compared to FFO of $12.0 million and FFO per share of $0.24 for the
same period last year. For the year ended December 31, 2002, the Company
reported FFO of $63.1 million and FFO per share of $1.26, compared to FFO of
$57.9 million and FFO per share of $1.15.
    Funds From Operations ("FFO") is a generally accepted measure of
operating  performance of real estate companies, however is a non-GAAP
measurement. The Company calculates FFO by taking Net Earnings and adding non
cash items including Future Income Taxes and Amortization. The amount is
currently referenced on Boardwalk's Consolidated Statement of Cash Flows. The
determination of this amount may differ from that of other real estate
companies.

    Highlights of the Company's fourth quarter 2002 financial results
include:
    - Rental revenues of $63.9 million, an increase of 19.4% compared to
      $53.5 million for the three-month period ended December 31, 2001.
    - Net operating income of $40.2 million, representing a 18.9% increase
      from $33.8 million in the same period last year.
    - FFO of $13.5 million, an increase of 12.5% compared to $12.0 million
      for the three-month period ended December 31, 2001. FFO from rental
      operations, which excludes any gains on property dispositions, of
      $13.5 million, an increase of 16.4% compared to $11.6 million for the
      three-month period ended December 31, 2001.
    - FFO per share of $0.27 on a diluted basis, an increase of 12.5%
      compared to $0.24 for the three-month period ended December 31, 2001.
      FFO per share from rental operations, which excludes gains, was $0.27
      on a diluted basis, up 17.4% compared to $0.23 for the three-month
      period ended December 31, 2001.

    Highlights of the Company's financial results for the fiscal 2002
include:
    - Rental revenues of $241.9 million, an increase of 17.8% compared to
      $205.3 million for the twelve-month period ended December 31, 2001.
    - Net operating income of $163.1 million, representing a 19.1% increase
      from $137.0 million in the same period last year.
    - FFO of $63.1 million, an increase of 9.0% compared to $57.9 million for
      the twelve-month period ended December 31, 2001. FFO from rental
      operations, which excludes gains, of $62.1 million, an increase of
      24.5% compared to $49.9 million for the twelve-month period ended
      December 31, 2001.
    - FFO per share of $1.26 on a diluted basis, compared to $1.15 for the
      twelve-month period ended December 31, 2001, representing a 9.6%
      increase. FFO per share from rental operations, which excludes gains,
      was $1.24 on a diluted basis, up 25.3% compared to $0.99 for the
      twelve-month period ended December 31, 2001.

    Commenting on the Company's fourth quarter and fiscal 2002 results, Sam
Kolias, President and C.E.O., said "We are pleased to have delivered a record
year and another excellent quarter for our Company. We had industry-leading,
record results, reflecting both strong internal growth as well as a
significant contribution from acquisitions."
    "The internal growth realized in 2002, and the record rental performance
of our core portfolio, reflected the solid fundamentals of our major markets,
the quality of our portfolio and our continued focus on operations. From an
external growth perspective, we generated a significant contribution from
acquisitions completed during the year. The purchase of the Nuns' Island
portfolio in Montreal - the largest single acquisition in our history - had
the most significant impact on our results."
    "2002 was a year of significant growth and achievement for Boardwalk",
said Mike Hough, Boardwalk's Senior Vice President. "We delivered strong
financial results and performance and strategically expanded the Company's
base of operations into attractive new major market areas, significantly
broadening and strengthening our geographic platform and enhancing our     
long-term growth potential."
    "The fundamentals for the multi-family rental sector in most markets in
Canada remain healthy with very limited new supply. The strong relative
performance of the Canadian economy and job growth during 2002 certainly was a
positive factor for the multi-family market during 2002. In addition,
Boardwalk's portfolio is concentrated in some of the healthiest economic
markets in the country which has enabled us to deliver solid performance."
    "While we experienced a slight rise in turnover rates and vacancies
during the year, we have been very proactive in our leasing and marketing
efforts and have been able to generate solid same-property results", stated
Kevin Screpnechuk, Boardwalk's Senior Vice President, Rental Operations.
"Although new and resale housing markets remain active, we are continuing to
focus on operational and marketing initiatives to continue to deliver solid
operating performance."

    Operational Highlights
    The average vacancy rate across the Company's portfolio for the fourth
quarter of 2002 was 4.9%, compared to 4.4% in the third quarter of 2002, and
up from 3.9% in the fourth quarter of last year.
    The average monthly rent realized in fiscal 2002 was $716 per unit, up
$52, or 7.8%, from $664 per unit for the 12-months ended December 31, 2001.
Management estimates that market rents for its properties at the end of
December, 2002 averaged $790 per unit per month which compares to an average
in-place monthly rent per occupied unit of $754 for the twelve months ended
December 31, 2002. This translates into an estimated "loss-to-lease" of
approximately $12 million, maintaining existing occupancy rates.

    Same-Property Results
    Boardwalk continued to show solid performance in its stabilized
properties (defined as properties owned for over 24 months). The "same-
property" results for the Company's stabilized portfolio for the three month
period ended December 31, 2002 showed rental growth of 3.6% and NOI growth of
6.6% compared to the same period last year. For the twelve month period ended
December 31, 2002, the stabilized property portfolio had rental growth of 5.5%
and NOI growth of 7.5% compared to the same period last year. A total of
24,924 units, representing approximately 85% of Boardwalk's total portfolio,
were classified as stabilized as at December 31, 2002. None of the Company's
Quebec properties are currently classified as stabilized.


  
    Same-Property Results - Stabilized Portfolio
           Three Months Ended                          Three Months Ended
            December 31, 2002            vs.            December 31, 2001
    -----------------------------------------------------------------------
                                            Rental           % of total NOI
                             Rental      Operating              (stabilized
                             Revenues     Expenses       NOI     portfolio)
    -----------------------------------------------------------------------
    Calgary                     -0.7%        11.9%     -5.7%          23.2%
    Edmonton                     7.5%        -4.6%     15.1%          42.9%
    Other Alberta               -1.8%         6.4%     -5.4%           6.2%
    Ontario                      2.3%        -2.9%      6.6%          12.8%
    Saskatchewan                 3.4%        -8.0%     11.6%          14.9%
                             ----------------------------------------------
                                 3.6%        -1.4%      6.6%         100.0%
                             ----------------------------------------------

    Same-Property Results - Stabilized Portfolio
            Twelve Months Ended                        Twelve Months Ended
             December 31, 2002           vs.            December 31, 2001
    -----------------------------------------------------------------------
                                            Rental           % of total NOI
                             Rental      Operating              (stabilized
                             Revenues     Expenses       NOI     portfolio)
    -----------------------------------------------------------------------
    Calgary                      2.8%         8.9%      0.7%          24.2%
    Edmonton                     8.6%        -2.5%     13.9%          43.7%
    Other Alberta                1.5%         3.7%      0.6%           6.5%
    Ontario                      5.3%        -0.3%     10.0%          12.0%
    Saskatchewan                 2.9%         3.5%      2.5%          13.6%
                             ----------------------------------------------
                                 5.5%         1.4%      7.5%         100.0%
                             ----------------------------------------------
    >>

    Acquisition/Disposition Activity
    In the fourth quarter of 2002, the Company completed the acquisition of  
5-8 Place de Merici at Les Jardins de Merici in Quebec City. The luxury
residential rental property consists of four concrete high-rise buildings with
a total of 346 residential units. The acquisition price was $27.1 million. The
acquisition was completed on November 3, 2002.
    There were no dispositions in the fourth quarter of 2002. In the fourth
quarter of 2001, results include operating profits of $0.4 million generated
from the sale of two small properties, which were sold for a total of
$3.7 million.
    In 2002, Boardwalk acquired a total of over 3,500 units, increasing its
portfolio to over 29,300 units at year-end. This represents a 13% increase in
the Company's portfolio from the end of 2001.

    $54 Million of Additional Acquisitions Announced To Date in 2003
    Subsequent to December 31, 2002, the Company closed on the acquisition of
an additional 1,129 units at an acquisition price of $54.0 million. This
includes additional acquisitions in the Montreal market and the acquisition of
an apartment complex in Gatineau, Quebec. The acquisition price equates to an
average acquisition price of approximately $47,800 per unit, and less than $65
per rentable square foot, which is estimated to be less than half of
replacement cost. The properties acquired were:

    Domaine d'Iberville Apartments, Montreal (Longueuil)
    Boardwalk has acquired the Domaine d'Iberville Apartments in Longueuil, a
    luxury apartment complex which consists of four luxury concrete high-rise
    buildings with a total of 720 residential units and a total rentable area
    of approximately 560,000 square feet. The acquisition of the properties
    was by way of a leasehold interest and the transaction closed on
    February 4, 2003. The acquisition price of $34.5 million equates to
    approximately $47,900 per unit. The going-in unlevered return on the
    acquisition is projected at in excess of 10% and the return on equity at
    over 20%, with the high returns in part reflecting the existing ground
    lease. The current monthly rents at the property average just under $700
    per unit. The acquisition was funded by a combination of cash on hand and
    existing credit facilities. The $23 million drawn under the Company's
    credit facilities for the acquisitions carries a floating interest rate
    which is currently at 5.0%.

    Under the terms of the existing ground lease, which expires in
    January 2029, there is one rent revision clause which takes place in
    January 2008. After that revision, the land rent will remain constant
    thereafter through to the expiration of the ground lease in 2029. There
    are no participation clauses throughout the term of the ground lease.

    All of the buildings are clustered within an 11.5-acre site.  Amenities
    at the Domaine d'Iberville property include two indoor swimming pools,
    men's and women's saunas and an outdoor tennis court. The property is
    situated on the bank of the St. Lawrence River on Montreal's South Shore
    and is in close proximity to the foot of the Jacques-Cartier Bridge and
    to the subway which provides access to downtown Montreal in under 10
    minutes. The suites feature exceptional views of the St. Lawrence River
    and of the downtown Montreal skyline.

    Parc de la Montagne, Gatineau (Hull)
    The Company has acquired the "Parc de la Montagne" apartment complex in
    the City of Gatineau (formerly Hull), Quebec, which represents the
    company's fist acquisition in the Gatineau/Ottawa region. The property
    consists of three concrete high-rise buildings with a total of 321
    residential units and total rentable area of 204,000 square feet. The
    transaction closed on January 9, 2003.

    The acquisition price of $13.7 million equates to approximately $42,700
    per unit and $67 per rentable square foot. The going-in unlevered return
    on the acquisition is projected at approximately 8.5%. The acquisition
    was funded by a combination of cash on hand and the assumption of a $8.0
    million first mortgage. The mortgage has a fixed interest rate of 6.90%
    and matures on December 15, 2007.

    600 Cote Vertu, Montreal (Saint Laurent)
    The Company also expanded its presence in the Montreal market with the
    acquisition of 600 Cote Vertu, a six-storey concrete building located in
    the Montreal suburb of Saint Laurent. The 88-unit acquisition closed on
    February 5, 2003. The property has 88 units and a total rentable area of
    approximately 68,000 square feet.

    The acquisition price of $5.8 million equates to approximately $66,900
    per unit and $86 per rentable square foot. The going-in unlevered return
    on the acquisition is projected at approximately 8.5%. The acquisition
    was funded by a combination of cash on hand and the assumption of a $4.2
    million first mortgage. The mortgage bears a fixed interest rate of
    6.33% and matures in September, 2006.

    "We are very pleased to further expand our portfolio in Montreal, the
largest multi-family market in the country, with high-quality assets that will
be immediately and significantly accretive to our results." said Bill Chidley,
Boardwalk's Senior Vice President of Corporate Development. "The Domaine
d'Iberville Apartment complex is a premiere institutional-grade property
located in an excellent location on the South Shore of Montreal. The
properties have been kept in excellent condition with virtually no deferred
maintenance. We are also pleased to have established a presence in the
Gatineau/Ottawa market area with the acquisition of the Parc de la Montagne
property."
    These acquisitions expand Boardwalk's presence in the Montreal market to
over 3,900 units, and its portfolio in the province of Quebec to over 4,500
units.
    "We had strategically targeted major markets in the province of Quebec
with a view to entering those markets if attractive acquisition opportunities
arose", stated Sam Kolias. "In a short period of time, Boardwalk has amassed
what we consider to be the highest quality multi-family rental portfolio in
the province. We have also delivered significant incremental per share FFO
growth and incremental shareholder value from these acquisitions."
    "With the entry into the Montreal, Quebec City and Gatineau markets over
the past 12 months, we have expanded our geographic presence into major market
areas that are over two and a half times larger in terms of the universe of
rental units than all of our previous major markets combined. This should
provide us with even greater abilities over time to explore growth
opportunities, and we remain active in assessing additional opportunities in
these markets. We will also continue to investigate additional opportunities
to expand our operations into other major markets in Canada as part of our
strategy of building a truly national platform."

    Continued Financial Strength
    The Company maintained its solid financial position in the quarter.
Boardwalk's total mortgage debt was $1.31 billion as at December 31, 2002, up
from $1.11 billion at December 31, 2001, reflecting the additional debt on
acquisitions completed during the year. As of December 31, 2002, the Company's
debt had an average maturity of 4.8 years with a weighted average interest
rate of 5.88%, and the Company's debt-to-total-market-capitalization ratio was
63.2%.
    The Company's interest coverage ratio, excluding gains, for the     
twelve-month period ended December 31, 2002 increased to 1.93 times compared
to 1.84 times in the same period last year.
    During 2002, Boardwalk successfully completed over $300 million in
mortgage refinancings and renewals.  The largest was the refinancing of the
3,100-unit Nuns' Island portfolio which was completed in November of 2002. The
new first NHA-insured mortgage on the Nuns' Island properties totalled
$152.6 million, with a five-year term maturing on November 1, 2007 and a fixed
interest rate of 5.23%.  The proceeds of the refinancing were used in part to
repay the $107.4 million outstanding balance of prior first and second
mortgages on the property which had an overall weighted average interest rate
of 9.3%.

    Quarterly Dividend Announced
    Yesterday, the Board of Directors approved the initiation of a quarterly
dividend for the Company. The Board declared a quarterly dividend of $0.02 per
common share, which is payable on March 20, 2003 to all common shareholders of
record as of March 6, 2003. The dividend equates to an annual dividend rate of
$0.08 per share, a 60% increase from the previous annual dividend amount of
$0.05 per share, and reflects the Board's confidence in the financial position
of the Company.

    Outlook and 2003 Earnings Guidance
    Commenting on the outlook for the Company, Rob Geremia, Senior Vice
President, Finance and CFO, said "Boardwalk is well positioned to deliver
improved results in the current fiscal year. In 2003, we will benefit from
expected continued solid internal growth from our stabilized portfolio as well
as have the impact of the full year contribution of our 2002 acquisitions and
the contribution of acquisitions that we closed in the first quarter of 2003.
In addition, we will also benefit from the impact of the Nuns' Island mortgage
refinancing which was completed in November of last year. Overall, we are
reiterating our previous fiscal 2003 FFO per share guidance of between $1.40
and $1.44, which does not include any contribution from property sales."

    Supplementary Information
    Boardwalk produces Quarterly Supplemental Information that provides
detailed information regarding the Company's activities during the quarter.
The Fourth Quarter Supplemental Information is available on the INVESTOR
section of our website (www.bwalk.com).

    Teleconference on Fourth Quarter, 2002 Financial Results
    We invite you to participate in the teleconference that will be held to
discuss the Company's fiscal 2002 year-end and fourth quarter results this
morning at 11:15am EST. Senior management will speak to the financial results
and provide a corporate update. Presentation materials and a Supplementary
Information Package for the fourth quarter of 2002 will be made available on
the INVESTOR section of our website (www.bwalk.com) prior to the call.

    Participation & Registration: For participation and registration for the
conference please RSVP to Investor Relations at 403-531-9255 or by email to
investor@bwalk.com.

    Teleconference Dial-In Numbers: The telephone numbers for the conference
are: 416-640-4127 (within Toronto) or toll-free 1-800-814-4857 (outside
Toronto).

    Webcast: Investors will be able to listen to the call and view our slide
presentation over the Internet by visiting http://investor.bwalk.com 15 min.
prior to the start of the call. An information page will be provided for
software needed and system requirements. The live audiocast will also be
available at http://www.newswire.ca/webcast/viewEventCNW.html?eventID(equal
sign)469260.

    Replay: An audio recording of the teleconference will be available
approximately one hour after the call until 11:59pm EST on February 28th,2003.
You can access it by dialing 416-640-1917 and using the following passcode,
235105 followed by the pound key. An audio archive will also be available on
our Investor site (investor.bwalk.com) approximately two hours after the
conference call.

    Corporate Profile
    Boardwalk Equities Inc. is Canada's largest owner/operator of multi-
family rental communities. Boardwalk currently owns and operates in excess of
250 properties with over 30,500 units totalling approximately 26 million net
rentable square feet. The Company's portfolio is concentrated in the provinces
of Alberta, Saskatchewan, Ontario and Quebec. Boardwalk is headquartered in
Calgary and its shares are listed on both the Toronto Stock Exchange and the
New York Stock Exchange and trade under the symbol BEI. The Company has a
total market capitalization of approximately $2.1 billion.

    Forward-Looking Statements
    This release contains forward-looking statements within the meaning of
the U.S. Private Securities Litigation Reform Act of 1995. The forward-looking
statements are statements that involve risks and uncertainties, including, but
not limited to, changes in the demand for apartment and town home rentals, the
effects of economic conditions, the impact of competition and competitive
pricing, the effects of the Company's accounting policies and other matters
detailed in the Company's filings with Canadian and United States securities
regulators available on SEDAR in Canada and by request through the Securities
and Exchange Commission in the United States, including matters set forth in
the Company's Annual Report to Shareholders under the heading "Management's
Discussion and Analysis". Because of these risks and uncertainties, the
results, expectations, achievements, or performance described in this release
may be different from those currently anticipated by the Company.

    CONSOLIDATED BALANCE SHEETS
    (CDN$ THOUSANDS)

    AS AT                                         December31,    December 31,
                                                        2002            2002
                                               -----------------------------
    Assets

    Revenue producing properties                  $1,604,277      $1,381,541
    Properties held for resale                         7,038           6,630
    Mortgages and accounts receivable                 14,704          22,325
    Other assets                                      13,723          11,846
    Deferred financing costs                          37,521          32,957
    Segregated tenants' security deposits              7,596           8,320
    Cash and cash equivalents                         23,631          25,672
    ------------------------------------------------------------------------
                                                  $1,708,490      $1,489,291
                                               -----------------------------
                                               -----------------------------

    Liabilities

    Mortgages payable                             $1,307,177      $1,108,406
    Accounts payable and accrued
     liabilities                                      21,498          19,525
    Refundable tenants' security
     deposits and other                               10,496          10,418
    Capital lease obligations                          4,598           7,203
    Future income taxes                               62,976          58,755
    ------------------------------------------------------------------------
                                                   1,406,745       1,204,307
                                               -----------------------------

    Shareholders' Equity

    Share capital                                    266,516         258,202
    Retained earnings                                 35,229          26,782
    ------------------------------------------------------------------------
                                                     301,745         284,984
    ------------------------------------------------------------------------
                                                  $1,708,490      $1,489,291
                                               -----------------------------
                                               -----------------------------


    CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)
    (CDN$ THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                      December 31    December 31   December 31   December 31
                             2002           2001          2002          2001
                      (12 months)    (12 months)    (3 Months)    (3 Months)

    Revenue
      Rental income     $241,896       $205,281       $63,927       $53,477
      Sales - properties
       held for resale     7,498         21,988             -         3,744
    ------------------------------------------------------------------------
                        $249,394       $227,269       $63,927       $57,221
    ------------------------------------------------------------------------
    Expenses
    Revenue producing
     properties
      Operating
       expenses           26,229         21,969        $7,565        $5,462
      Utilities           32,547         31,549        10,173        10,310
      Utility rebate      (3,705)        (4,967)         (402)         (907)
      Property taxes      23,686         19,743         6,433         4,860
    Cost of sales -
     properties
     held for resale       6,531         13,939             -         3,317
    Administration        19,931         16,482         5,560         4,198
    Financing costs       74,284         65,567        19,135        16,651
    Deferred financing
     costs amortization    3,239          1,800           738           405
    Amortization          46,748         53,584        12,747        14,973
    ------------------------------------------------------------------------
                        $229,490       $219,666       $61,949       $59,269
    ------------------------------------------------------------------------

    Operating earnings
     before the
     following           $19,904         $7,603        $1,978       ($2,048)
    Gain on debt
     settlement             (692)             -          (692)            -
    Provision for
     loss on technology
     investments               -         29,837             -         2,322
    ------------------------------------------------------------------------

    Operating earnings
     (loss) before
     income taxes        $20,596       ($22,234)       $2,670       ($4,370)

    Large corporations
     taxes                 3,600          3,246         1,253           913
    Future income taxes
     (recovery)            5,420        (12,678)         (796)       (1,989)
    ------------------------------------------------------------------------

    Net earnings (loss)
     for the period      $11,576       ($12,802)       $2,213       ($3,294)
    ------------------------------------------------------------------------
    ------------------------------------------------------------------------

    Net earnings (loss)
     per share
      Basic                $0.23         ($0.26)        $0.04        ($0.07)
      Diluted              $0.23         ($0.26)        $0.04        ($0.07)
    ------------------------------------------------------------------------
    ------------------------------------------------------------------------


    CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
    (CDN$ THOUSANDS)

    FOR THE YEAR ENDED                  December 31, 2002  December 31, 2001
                                        -------------------------------------

    Retained earnings, beginning of year          $26,782            $47,788
      Net earnings (loss)                          11,576            (12,802)
      Dividends paid                               (2,477)            (2,496)
      Premium on share repurchases                   (652)            (5,708)
    -------------------------------------------------------------------------
    Retained earnings, end of year                $35,229            $26,782
                                        -------------------------------------
                                        -------------------------------------


    CONSOLIDATED STATEMENT OF CASH FLOWS
    (CDN$ THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                          December 31, December 31, December 31, December 31,
     Cash obtained               2002         2001         2002         2001
     from (applied to):    (12 months)  (12 months)   (3 months)   (3 months)

    Operating activities
      Net earnings (loss)     $11,576     $(12,802)      $2,213      $(3,294)
      Income taxes              5,420      (12,678)        (796)      (1,989)
      Amortization             46,748       53,584       12,747       14,973
      Gain on debt
       settlement                (692)           -         (692)           -
      Provision for loss on
       technology investments       -       29,837            -        2,322
                            -------------------------------------------------
      Funds from operations   $63,052      $57,941       13,472       12,012

      Net change in
       operating working
       capital                 $7,434      $(9,516)      $5,402        $(889)
      Net change in
       properties held
       for resale               5,702       12,139          (39)       2,482
                            -------------------------------------------------
      Total operating
       cash flows             $76,188      $60,564      $18,835      $13,605
                            -------------------------------------------------

    Financing activities
      Issue of common shares
       for cash (net of
       issue costs)            $8,828       $2,097       $1,312         $156
      Stock repurchase program (1,167)     (10,305)        (121)      (9,692)
      Dividends paid           (2,477)      (2,496)           -            -
      Financing of revenue
       producing properties   305,841      169,067      175,212       72,484
      Repayment of debt on
       revenue producing
       properties            (238,708)    (128,681)    (126,273)     (32,493)
      Deferred financing
       costs incurred          (5,544)      (2,557)      (4,377)      (1,015)
                            -------------------------------------------------
                              $66,773      $27,125      $45,753      $29,440
                            -------------------------------------------------

    Investing activities
      Purchase of revenue
       producing properties $(102,926)    $(15,543)    $(27,484)     $(1,001)
      Project improvements
       to revenue producing
       properties             (39,433)     (52,938)     (12,647)     (13,589)
      Technology for real
       estate operations       (2,643)     (14,591)        (152)      (4,238)
                            -------------------------------------------------
                            $(145,002)    $(83,072)    $(40,283)    $(18,828)
                            -------------------------------------------------

    Decrease in cash
     and cash equivalents
     balance during period    $(2,041)      $4,617      $24,305      $24,217
    Cash and cash
     equivalents,
     beginning of period      $25,672      $21,055         (674)       1,455
    Cash and cash equivalents
     (indebtedness),
     end of period            $23,631      $25,672      $23,631      $25,672
                            -------------------------------------------------
                            -------------------------------------------------
    Funds from operations
     per share
      Basic                     $1.27        $1.16        $0.27        $0.24
      Diluted                   $1.26        $1.15        $0.27        $0.24
                            -------------------------------------------------
    Taxes Paid                 $3,691       $3,477       $1,344         $807
                            -------------------------------------------------
                            -------------------------------------------------
    Interest Paid             $72,486      $65,342      $18,224      $16,509
                            -------------------------------------------------
                            -------------------------------------------------

Corporate Profile

Boardwalk Equities Inc. is Canada’s largest owner/operator of multi-family
rental communities.  Boardwalk currently owns and operates in excess of 250
properties with over 30,500 units totalling approximately 26 million net
rentable square feet.  The Company’s portfolio is concentrated in the
provinces of Alberta, Saskatchewan, Ontario and Quebec.  Boardwalk is
headquartered in Calgary and its shares are listed on both the 
Toronto Stock Exchange and the New York Stock Exchange and trade under 
the symbol BEI.  The Company has a total market capitalization of 
approximately $2.1 billion.

Forward-Looking Statements
This release contains forward-looking statements within the meaning 
of the U.S. Private Securities Litigation Reform Act of 1995. The 
forward-looking statements are statements that involve risks and 
uncertainties, including, but not limited to, changes in the demand
for apartment and town home rentals, the effects of economic conditions, 
the impact of competition and competitive pricing, the effects of the 
Company's accounting policies and other matters detailed in the Company's 
filings with Canadian and United States securities regulators available
on SEDAR in Canada and by request through the Securities and Exchange 
Commission in the United States, including matters set forth in the 
Company's Annual Report to Shareholders under the heading 
``Management's Discussion and Analysis''. Because of these risks and 
uncertainties, the results, expectations, achievements, or performance
described in this release may be different from those currently
anticipated by the Company.

For further information please contact:
Boardwalk Equities Inc.

Sam Kolias, 
President and CEO, 
(403) 531-9255;

Mike Hough, 
Senior Vice President, 
(416) 364-0849;

Roberto Geremia, 
Senior Vice President, Finance 
and Chief Financial Officer, 
(403) 531-9255;

Paul Moon, 
Director of Corporate Communications, 
(403) 531-9255.

Recent investor information can be found on the Internet 
at http://investor.bwalk.com/.

----------------------------------------------------------------------
    TELECONFERENCE INFORMATION FOR FEBRUARY 21, 2003
----------------------------------------------------------------------

Teleconference:  
Friday February 21st, 2003
11:15am EST / 9:15am MST

The telephone numbers for the conference are: 
416-640-4127 (within Toronto) or 
toll-free 1-800-814-4857 (outside Toronto).  

Participation & Registration: 
Please RSVP to Investor Relations at 403-531-9255 
or by email to investor@bwalk.com.

Webcast:  
Investors will be able to listen to the call and view our slide 
presentation over the Internet by visiting http://investor.bwalk.com
15 min. prior to the start of the call.  
An information page will be provided
for any software needed and system requirements.  
The live audiocast will also be available at 
http://www.newswire.ca/webcast/viewEventCNW.html?eventID=469260.

Replay:  
An audio recording of the teleconference will be available
approximately one hour after the call until 11:59pm EST 
on February 28th, 2003.   You can access it by dialing 
416-640-1917 and using the following passcode, 235105#.  
An audio archive will also be available on our Investor site
(http://investor.bwalk.com) approximately two hours 
after the conference call.





Please Note:

Some documents require Acrobat Reader for viewing.

Certain presentations may require the Flash Player.

Visit Boardwalk Rental Communities Customer Website