TORONTO, March 16,
2023 /CNW/ - Automotive Properties Real Estate
Investment Trust (TSX: APR.UN) ("Automotive Properties REIT" or the
"REIT") today announced its financial results for the fourth
quarter ("Q4 2022") and year ended December
31, 2022 ("2022").
"We continued to generate growth in our key performance metrics
in 2022, driven by our acquisition program and contractual rent
increases. We have also advanced our debt strategy by increasing
the proportion of our debt at fixed rates to enhance our financial
flexibility," said Milton Lamb, CEO
of Automotive Properties REIT. "Our recent purchases of six
Quebec properties further
diversified our tenant base and increased the proportion of
our lease portfolio with contractual rent increases tied to CPI
adjustments, which will contribute to NOI growth. Our leases
containing CPI-related adjustments now represent approximately 26%
of our full-year base rent in 2023, which will help offset the
impact of higher interest rates in the future."
Q4 2022 Highlights
- The REIT generated AFFO per Unit1 of $0.213 (diluted) and paid total cash
distributions of $0.201 per Unit (as
defined below) in Q4 2022, representing an AFFO payout
ratio1 of approximately 94.4%. For the comparable
three-month period ended December 31,
2021 ("Q4 2021"), the REIT generated AFFO per Unit of
$0.220 (diluted) and paid cash
distributions of $0.201 per Unit,
representing an AFFO payout ratio of approximately 91.4%. The AFFO
payout ratio was higher in Q4 2022 primarily due to an increase in
interest expense and short and long-term performance awards, and
the vesting of long-term Unit-based compensation, partially offset
by the positive impact of the properties acquired subsequent to Q4
2021 and contractual rent increases.
- The REIT had a Debt to Gross Book Value ("Debt to
GBV")2 ratio of 40.0% as at December 31, 2022, and $79.1 million of undrawn capacity under its
revolving and non-revolving credit facilities, $0.4 million of cash on hand, and 10 unencumbered
properties with an aggregate value of approximately $120.0 million. As of the date of this news
release, the REIT has approximately $60.0
million of undrawn capacity under its revolving and
non-revolving credit facilities, four unencumbered properties with
an aggregate value of approximately $61.5
million and a Proforma Debt to GBV2 ratio of
44.9%.
- The REIT's valuation of its investment properties increased
nominally in Q4 2022 compared to the prior quarter to reflect
current market conditions, resulting in a fair value gain of
$1.8 million. The capitalization rate
applicable to the REIT's entire portfolio increased to 6.42% as at
December 31, 2022, compared to 6.37%
as at September 30, 2022 and 6.30% as
at December 31, 2021.
- On November 28, 2022, the REIT
sold the real estate underlying the Kingston Toyota and Lexus
automotive dealerships at a capitalization rate of 6.1%, resulting
in a sale price of approximately $18.0
million and a gain of approximately $1.7 million over the properties' fair value as
at June 30, 2022 determined in
accordance with IFRS (as defined below).
_____________________________
|
1 AFFO per
Unit and AFFO payout ratio are non-IFRS measures and non-IFRS
ratios, respectively. See "Non-IFRS Financial Measures" at the end
of this news release.
|
2 Debt to
GBV and Proforma Debt to GBV are supplementary financial measures.
See "Non-IFRS Financial Measures" at the end of this news
release.
|
Subsequent Event
- On January 3, 2023, the REIT
acquired the real estate underlying six automotive dealership
properties in Quebec (the "Quebec
Properties") from separate third parties for an aggregate purchase
price of approximately $98.5 million.
Four of the Quebec Properties are located in Laval and St.
Eustache in the Greater Montreal
Area (Hamel Honda, Honda Ste-Rose, Chomedey Toyota and
Mazda de Laval) and two of the
Quebec Properties are located in Sorel-Tracy, northeast of Montreal (Hyundai Sorel and Kia Sorel). On closing of the REIT's acquisition
of the Quebec Properties, the operating tenants entered into
long-term, triple-net leases with the REIT that include a
contractual annual rent increase based on the Quebec Consumer Price
Index, subject to a minimum of 1.5%, after year one of the lease
term. The leases have a weighted average term of
approximately 16 years.
Financial Results Summary
|
|
|
|
|
|
|
|
Three months ended
December 31,
|
|
12 months ended
December 31,
|
|
($000s, except per
Unit amounts)
|
2022
|
2021
|
Change
|
2022
|
2021
|
Change
|
|
|
|
|
|
|
|
Rental revenue
(1)
|
$20,901
|
$19,781
|
5.7 %
|
$82,861
|
$78,218
|
5.9 %
|
NOI(2)
|
17,629
|
16,776
|
5.1 %
|
70,575
|
67,081
|
5.2 %
|
Cash
NOI(2)
|
17,263
|
16,128
|
7.0 %
|
68,533
|
64,225
|
6.7 %
|
Same Property Cash NOI
(excluding bad
debt recovery) (2)
|
16,070
|
15,722
|
2.2 %
|
64,155
|
62,706
|
2.3 %
|
Net Income
(3)
|
13,588
|
10,409
|
30.5 %
|
83,365
|
85,418
|
-2.4 %
|
FFO(2)
|
11,008
|
11,491
|
-4.2 %
|
46,748
|
46,529
|
0.5 %
|
AFFO(2)
|
10,641
|
10,921
|
-2.6 %
|
44,707
|
43,987
|
1.6 %
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.804
|
$0.804
|
-
|
|
|
|
|
|
|
|
FFO per Unit - basic
(4)
|
0.224
|
0.234
|
-0.010
|
0.953
|
0.954
|
-0.001
|
FFO per Unit -
diluted (5)
|
0.221
|
0.231
|
-0.010
|
0.939
|
0.941
|
-0.002
|
|
|
|
|
|
|
|
AFFO per Unit - basic
(4)
|
0.217
|
0.223
|
-0.006
|
0.912
|
0.902
|
0.010
|
AFFO per Unit -
diluted (5)
|
0.213
|
0.220
|
-0.007
|
0.898
|
0.890
|
0.008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios
(%)
|
|
|
|
|
|
|
FFO payout
ratio(2)
|
91.0 %
|
87.0 %
|
4.0 %
|
85.6 %
|
85.4 %
|
0.2 %
|
AFFO payout
ratio(2)
|
94.4 %
|
91.4 %
|
3.0 %
|
89.5 %
|
90.3 %
|
-0.8 %
|
Debt to GBV
(6)
|
40.0 %
|
40.2 %
|
-0.2 %
|
40.0 %
|
40.2 %
|
-0.2 %
|
(1)
|
Rental revenue is based
on rents from leases entered into with tenants, all of which are
triple-net leases and include recoverable realty taxes and
straight-line adjustments. Same Property Cash NOI is based on
rental revenue for the same asset base having consistent gross
leasable area in both periods.
|
(2)
|
NOI, Cash NOI, Same
Property Cash NOI (excluding bad debt (recovery)), FFO, AFFO, FFO
per Unit, AFFO per Unit, FFO payout ratio and AFFO payout ratio are
non-IFRS measures or non-IFRS ratios, as applicable. See "Non-IFRS
Financial Measures" at the end of this news release. References to
"Same Property" correspond to properties that the REIT owned in Q4
2021, thus removing the impact of acquisitions.
|
(3)
|
Net income for Q4 2022
includes changes in fair value adjustments of $2.8 million for
Class B Limited Partnership Units of Automotive Properties Limited
Partnership ("Class B LP Units"), Deferred Units ("DUs"), Income
Deferred Units ("IDUs"), Performance Deferred Units ("PDUs") and
Restricted Deferred Units ("RDUs"), $0.2 million for interest rate
swaps and $1.8 million for investment properties. Please refer to
the consolidated financial statements of the REIT and notes
thereto.
|
(4)
|
FFO per Unit and AFFO
per Unit – basic is calculated by dividing the total FFO and AFFO
by the amount of the total weighted average number of outstanding
trust units of the REIT ("REIT Units" and together with the Class B
LP Units, "Units") and Class B LP Units. The total weighted average
number of Units outstanding – basic for Q4 2022 was
49,054,833.
|
(5)
|
FFO per Unit and AFFO
per Unit – diluted is calculated by dividing the total FFO and AFFO
by the amount of the total weighted average number of outstanding
Units, DUs, IDUs, PDUs and RDUs granted to certain independent
trustees and management of the REIT. The total weighted average
number of Units outstanding (including Class B LP Units, DUs, IDUs,
PDUs and RDUs) on a fully diluted basis for Q4 2022 was
49,847,669.
|
(6)
|
Debt to GBV is a
supplementary financial measure. As of the date of this news
release, the Proforma Debt to GBV is 44.9%. See "Non-IFRS Financial
Measures" at the end of this news release.
|
Rental revenue was $20.9 million in
Q4 2022 and $82.9 million in 2022,
representing increases of 5.7% and 5.9%, respectively, from Q4 2021
and the year ended December 31, 2021
("2021"). Increased rental revenue in Q4 2022 and 2022 reflects
growth from properties acquired subsequent to Q4 2021 and during
and subsequent to 2021, respectively, and contractual annual rent
increases.
The REIT generated total Cash NOI of $17.3 million in Q4 2022 and $68.5 million in 2022, representing increases of
7.0% and 6.7%, respectively, from Q4 2021 and 2021. The increases
were primarily attributable to the properties acquired subsequent
to Q4 2021 and during and subsequent to 2021, respectively, as well
as contractual rent increases. Same Property Cash NOI was
$16.1 million in Q4 2022 and
$64.2 million in 2022, representing
increases of 2.2% and 2.3%, respectively, from Q4 2021 and 2021
(excluding a bad debt recovery in 2021). The increases were
primarily attributable to contractual rent increases.
The REIT recorded net income of $13.6
million in Q4 2022, compared to $10.4
million in Q4 2021. Net income was $83.4 million in 2022, compared to $85.4 million in 2021. The variances were
primarily due to non-cash fair value adjustments for interest rate
swaps, investment properties, and Class B LP Units and Unit-based
compensation. The impact of the movement in the traded value of the
REIT Units resulted in an increase in fair value adjustment for
Class B LP Units and Unit-based compensation in Q4 2022 of
$2.8 million (2022 – increase of
$20.2 million), compared to a
decrease of $23.5 million in Q4 2021
(2021 – decrease of $44.6
million).
FFO was $11.0 million, or
$0.221 per unit (diluted), in Q4 2022
and $46.7 million, or $0.939 per unit (diluted), in 2022. That compares
to FFO of $11.5 million, or
$0.231 per unit (diluted), in Q4 2021
and $46.5 million, or $0.941 per unit (diluted), in 2021. The decreases
in FFO and FFO per unit in Q4 2022 were primarily due to increases
in short-term and long-term performance awards, interest expense
and the vesting of long-term Unit-based compensation, partially
offset by the impact of the properties acquired subsequent to Q4
2021 and contractual rent increases. The increase in FFO in 2022
reflects the impact of the properties acquired during and
subsequent to 2021, and contractual rent increases. The decrease in
FFO per unit in 2022 was primarily due to increases in short-term
and long-term performance awards, interest expense and the vesting
of long-term Unit-based compensation, partially offset by the
impact of the properties acquired during and subsequent to 2021 and
contractual rent increases.
AFFO was $10.6 million, or
$0.213 per unit (diluted), in Q4 2022
and $44.7 million, or $0.898 per unit (diluted), in 2022. That compares
to AFFO of $10.9 million, or
$0.220 per unit (diluted), in Q4 2021
and $44.0 million, or $0.890 per unit (diluted), in 2021. The decreases
in AFFO and AFFO per unit in Q4 2022 were primarily due to
increases in short-term and long-term performance awards, interest
expense and the vesting of long-term Unit-based compensation,
partially offset by the impact of the properties acquired
subsequent to Q4 2021 and contractual rent increases. The increases
in AFFO and AFFO per unit in 2022 reflect the impact of the
properties acquired during and subsequent to 2021 and contractual
rent increases.
Adjusted Cash Flow from Operations ("ACFO")3 for 2022
was $46.3 million, compared to
$48.4 million in 2021. The decrease
was primarily attributable to higher interest costs due to
additional debt incurred by the REIT to acquire properties
subsequent to 2021, and higher interest rates.
Cash Distributions
The REIT is currently paying monthly cash distributions of
$0.067 per Unit, representing
$0.804 per Unit on an annualized
basis. For Q4 2022, the REIT declared and paid total distributions
of $9.86 million, or $0.201 per Unit, representing an AFFO payout
ratio of 94.4%. The AFFO payout ratio was higher in Q4 2022
compared to the 91.4% AFFO payout ratio in Q4 2021 primarily as a
result of the increase in interest expense and short and long-term
performance awards, and the vesting of long-term Unit-based
compensation, partially offset by the impact of the properties
acquired subsequent to Q4 2021 and contractual rent increases. For
2022, the REIT declared and paid total distributions of
$39.4 million, or $0.804 per Unit, representing an AFFO payout
ratio of 89.5%. The AFFO payout ratio was lower in 2022 compared to
the 90.3% AFFO payout ratio in 2021 primarily due to the impact of
the properties acquired during and subsequent to 2021 and
contractual rent increases.
Liquidity and Capital
Resources
As at December 31, 2022, the REIT
had a Debt to GBV ratio of 40.0% and $79.1
million of undrawn capacity under its revolving and
non-revolving credit facilities, $0.4
million of cash on hand, and 10 unencumbered properties
with an aggregate value of approximately $120.0 million. As of the date of this news
release, the REIT has approximately $60.0
million of undrawn capacity under its revolving and
non-revolving credit facilities, four unencumbered properties
with an aggregate value of approximately $61.5 million, and a Proforma Debt to GBV ratio
of 44.9% (see "Non-IFRS Financial Measures" at the end of this news
release).
Units Outstanding
As at December 31, 2022, there
were 39,727,346 REIT Units and 9,327,487 Class B LP Units
outstanding.
_______________________________
|
3 ACFO is a
non-IFRS measure. See "Non-IFRS Financial Measures" at the end of
this news release.
|
Outlook
The REIT is subject to risks associated with rising inflation,
interest rates and availability of capital. As a result of rising
inflation and various factors occurring globally, as of the date of
this news release, the Bank of Canada ("BoC") has raised the overnight rate
by 425 basis points since the beginning of 2022. As at the date of
this news release, the longer-term rates have increased, with the
BoC 10-Year benchmark bond yield increasing by approximately 1.2%
since the beginning of 2022 to approximately 2.8%. Management will
continue to monitor the impact of interest rates and inflation on
its property portfolio and the overall real estate
industry. Higher interest rates and inflation may also have an
adverse effect on consumer demand. The REIT's annual contractual
rent increases across its portfolio partially insulate it from
rising inflation.
The REIT will continue to monitor and strategically move
floating and short-term debt into fixed rate and/or long-term debt
to minimize any future interest rate increase impact. The
fluctuation in the interest rate environment, inflation and credit
environment impacts rental growth and capitalization rates overall
in the real estate industry, and may also provide attractive buying
opportunities for the REIT.
The COVID-19 pandemic has impacted the vehicle supply chain,
resulting in constraints of specific parts, models and brands.
Management believes these supply chain constraints will continue
into the foreseeable future but will not have a significant impact
on the REIT's tenants' ability to pay rent.
Overall, the REIT believes that the fundamentals of the
automotive dealership business remain solid, and that the industry
is resilient and essential.
The Canadian automotive dealership industry remains highly
fragmented, and the REIT expects continued consolidation over the
mid to long term due to increased industry sophistication and
growing capital requirements for owner operators, which encourages
them to pursue increased economies of scale.
Financial Statements
The REIT's audited consolidated financial statements and related
Management's Discussion & Analysis ("MD&A") for the year
ended December 31, 2022 are available
on the REIT's website at www.automotivepropertiesreit.ca and
on SEDAR at www.sedar.com.
Conference Call
Management of the REIT will host a conference call for analysts
and investors on Friday, March 17,
2023 at 9:00 a.m. (ET). To
join the conference call without operator assistance, you may
register and enter your phone number at
https://bit.ly/40BC75i to receive an instant automated call
back. Alternatively, you can dial (416) 764-8688 or (888) 390-0546
to reach a live operator who will join you into the call. A live
and archived webcast of the call will be accessible via the REIT's
website www.automotivepropertiesreit.ca.
To access a replay of the conference call, dial (416) 764-8677
or (888) 390-0541, passcode: 836929 #. The replay will be available
until March 24, 2023.
About Automotive Properties
REIT
Automotive Properties REIT is an internally managed,
unincorporated, open-ended real estate investment trust focused on
owning and acquiring primarily income-producing automotive
dealership properties located in Canada. The REIT's portfolio
currently consists of 76 income-producing commercial properties,
representing approximately 2.8 million square feet of gross
leasable area, in metropolitan markets across British
Columbia, Alberta, Saskatchewan, Manitoba, Ontario and Québec. Automotive
Properties REIT is the only public vehicle
in Canada focused on consolidating automotive dealership
real estate properties. For more information, please
visit: www.automotivepropertiesreit.ca.
Forward-Looking
Information
This news release contains forward-looking information within
the meaning of applicable securities legislation, which reflects
the REIT's current expectations regarding future events and in some
cases can be identified by such terms as "will" and "expected".
Forward-looking information includes the REIT's expectations with
respect to inflation and interest rates, the military conflict in
Ukraine and the COVID-19 pandemic,
including the impact of each of the foregoing on the REIT and its
tenants. Forward-looking information is based on a number of
assumptions and is subject to a number of risks and uncertainties,
many of which are beyond the REIT's control that could cause actual
results and events to differ materially from those that are
disclosed in or implied by such forward-looking information. Such
risks and uncertainties include, but are not limited to, the
factors discussed under "Risks & Uncertainties, Critical
Judgments & Estimates" in the REIT's MD&A for the year
ended December 31, 2022 and in the
REIT's annual information form dated March
16, 2023, which are available on SEDAR (www.sedar.com) and
the REIT's website (www.automotivepropertiesreit.ca). The REIT does
not undertake any obligation to update such forward-looking
information, whether as a result of new information, future events
or otherwise, except as expressly required by applicable law. This
forward-looking information speaks only as of the date of this news
release.
Non-IFRS Financial
Measures
This news release contains certain financial measures and
ratios which are not defined under International Financial
Reporting Standards ("IFRS") and may not be comparable to similar
measures presented by other real estate investment trusts or
enterprises. FFO, AFFO, FFO payout ratio, AFFO payout ratio, NOI,
Cash NOI, Same Property Cash NOI and ACFO are key measures of
performance used by the REIT's management and real estate
businesses. Debt to GBV, a supplementary financial measure, is a
measure of financial position defined by the REIT's declaration of
trust. Proforma Debt to GBV, a supplementary financial measure, is
the ratio of the REIT's indebtedness to the gross book value of its
assets as at December 31, 2022,
adjusted to give effect to the REIT's acquisition of the Quebec
Properties. These measures, as well as any associated "per Unit"
amounts, are not defined by IFRS and do not have standardized
meanings prescribed by IFRS, and therefore should not be construed
as alternatives to net income or cash flow from operating
activities calculated in accordance with IFRS. The REIT believes
that AFFO is an important measure of economic earnings performance
and is indicative of the REIT's ability to pay distributions from
earnings, while FFO, NOI, Cash NOI and Same Property Cash NOI are
important measures of operating performance of real estate
businesses and properties. The IFRS measurement most directly
comparable to FFO, AFFO, NOI, Cash NOI and Same Property Cash NOI
is net income. ACFO is a supplementary measure used by management
to improve the understanding of the operating cash flow of the
REIT. The IFRS measurement most directly comparable to ACFO is cash
flow from operating activities. For reconciliations of NOI, FFO,
AFFO and Cash NOI to net income and comprehensive income, and ACFO
to cash flow from operating activities, please see the tables
below. For further information regarding these non-IFRS measures
and supplementary financial measures, please refer to Section 1
"General Information and Cautionary Statements – Non-IFRS Financial
Measures" and Section 6 "Non-IFRS Financial Measures" in the REIT's
MD&A for the year ended December 31,
2022 which is incorporated by reference herein and is
available on the REIT's website at www.automotivepropertiesreit.ca
and on SEDAR at www.sedar.com.
Reconciliation of NOI, Cash NOI, FFO and AFFO to Net Income
and Comprehensive Income
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
($000s, except per Unit
amounts)
|
2022
|
2021
|
Variance
|
2022
|
2021
|
Variance
|
Calculation of
NOI
|
|
|
|
|
|
|
Property
revenue
|
$20,901
|
$19,781
|
$1,120
|
$82,861
|
$78,218
|
$4,643
|
Property
costs
|
(3,272)
|
(3,005)
|
(267)
|
(12,286)
|
(11,137)
|
(1,149)
|
NOI (including
straight–line adjustments)
|
$17,629
|
$16,776
|
$853
|
$70,575
|
$67,081
|
$3,494
|
Adjustments:
|
|
|
|
|
|
|
Land lease
payments
|
(86)
|
(159)
|
73
|
(345)
|
(635)
|
290
|
Straight–line
adjustment
|
(280)
|
(489)
|
209
|
(1,697)
|
(2,221)
|
524
|
Cash
NOI
|
$17,263
|
$16,128
|
$1,135
|
$68,533
|
$64,225
|
$4,308
|
Reconciliation of
net income to FFO and AFFO
|
|
|
|
|
|
|
Net income and
comprehensive income
|
$13,588
|
$10,409
|
$3,179
|
$83,365
|
$85,418
|
$(2,053)
|
Adjustments:
|
|
|
|
|
|
|
Change in fair value —
Interest rate swaps
|
180
|
(3,268)
|
3,448
|
(25,999)
|
(15,976)
|
(10,023)
|
Distributions on
Class B LP Units
|
1,875
|
1,997
|
(122)
|
7,621
|
7,988
|
(367)
|
Change in fair value –
Class B LP Units and Unit-based
compensation
|
(2,804)
|
23,498
|
(26,302)
|
(20,215)
|
44,555
|
(64,770)
|
Change in fair value —
investment properties
|
(1,791)
|
(21,069)
|
19,278
|
2,285
|
(75,157)
|
77,442
|
ROU asset net balance
of depreciation/interest and lease
payments(1)
|
(40)
|
(76)
|
36
|
(309)
|
(299)
|
(10)
|
FFO
|
$11,008
|
$11,491
|
$(483)
|
$46,748
|
$46,529
|
$219
|
Adjustments:
|
|
|
|
|
|
|
Straight–line
adjustment
|
(280)
|
(489)
|
209
|
(1,697)
|
(2,221)
|
524
|
Capital expenditure
reserve
|
(87)
|
(81)
|
(6)
|
(344)
|
(321)
|
(23)
|
AFFO
|
$10,641
|
$10,921
|
$(280)
|
$44,707
|
$43,987
|
$720
|
Number of Units
outstanding (including Class B LP Units)
|
49,054,833
|
49,013,407
|
41,426
|
49,054,833
|
49,013,407
|
41,426
|
Weighted average Units
Outstanding — basic
|
49,054,833
|
49,013,407
|
41,426
|
49,035,475
|
48,786,577
|
248,898
|
Weighted average Units
Outstanding — diluted
|
49,847,669
|
49,733,057
|
114,612
|
49,802,602
|
49,446,138
|
356,464
|
FFO per Unit –
basic(2)
|
$0.224
|
$0.234
|
$(0.01)
|
$0.953
|
$0.954
|
$(0.001)
|
FFO per Unit –
diluted(3)
|
$0.221
|
$0.231
|
$(0.01)
|
$0.939
|
$0.941
|
$(0.002)
|
AFFO per Unit –
basic(2)
|
$0.217
|
$0.223
|
$(0.006)
|
$0.912
|
$0.902
|
$0.010
|
AFFO per Unit –
diluted(3)
|
$0.213
|
$0.220
|
$(0.007)
|
$0.898
|
$0.890
|
$0.008
|
Distributions per
Unit
|
$0.201
|
$0.201
|
—
|
$0.804
|
$0.804
|
—
|
FFO payout
ratio
|
91.0 %
|
87.0 %
|
(4.0) %
|
85.6 %
|
85.4 %
|
0.2 %
|
AFFO payout
ratio
|
94.4 %
|
91.4 %
|
(3.0) %
|
89.5 %
|
90.3 %
|
0.8 %
|
|
|
|
|
|
|
|
|
|
Same Property Cash Net Operating Income
|
Three Months Ended
December 31,
|
|
Twelve Months Ended
December 31,
|
|
($000s)
|
2022
|
2021
|
Variance
|
2022
|
2021
|
Variance
|
Same property base
rental revenue
|
$16,156
|
$15,808
|
$348
|
$64,500
|
$63,051
|
$1,449
|
Bad debt recovery
(expense)
|
—
|
—
|
—
|
—
|
277
|
(277)
|
Land lease
payments
|
(86)
|
(86)
|
—
|
(345)
|
(345)
|
—
|
Same Property Cash
NOI
|
$16,070
|
$15,722
|
$348
|
$64,155
|
$62,983
|
$1,172
|
Bad debt
recovery
|
—
|
—
|
—
|
—
|
277
|
(277)
|
Same Property Cash
NOI
(excluding bad debt expense)
|
$16,070
|
$15,722
|
$348
|
$64,155
|
$62,706
|
$1,449
|
|
|
|
|
|
|
|
|
|
Reconciliation of Cash Flow from Operating Activities to
ACFO
|
12 Months Ended
December 31,
|
|
($000s)
|
2022
|
2021
|
Variance
|
Cash flow from
operating activities
|
$64,544
|
$62,212
|
$2,332
|
Change in non-cash
working capital
|
618
|
2,262
|
($1,644)
|
Interest
paid
|
(16,919)
|
(14,674)
|
(2,245)
|
Amortization of
financing fees
|
(784)
|
(557)
|
(224)
|
Amortization of
indemnification fees
|
(697)
|
(183)
|
(514)
|
Net interest expense
and other financing charges
in excess of interest paid
|
(254)
|
(349)
|
92
|
Capital expenditure
reserve
|
(170)
|
(321)
|
151
|
ACFO
|
$46,338
|
$48,390
|
$(2,052)
|
ACFO payout
ratio
|
85.1 %
|
81.1 %
|
4.0 %
|
SOURCE Automotive Properties Real Estate Investment Trust