TORONTO, Aug. 14,
2024 /CNW/ - Automotive Properties Real Estate
Investment Trust (TSX: APR.UN) ("Automotive Properties REIT" or the
"REIT") today announced its financial results for the three-month
("Q2 2024") and six-month ("YTD 2024") periods ended June 30, 2024.
"We generated continued growth in rental revenue, Cash NOI and
AFFO per Unit in the second quarter, supported by the fixed and
CPI-linked annual rent increases built into our leases," said
Milton Lamb, CEO of Automotive
Properties REIT. "Subsequent to quarter end, we entered into an
agreement to unlock substantial value through the strategic
disposition of one of our dealership properties. We expect that
this transaction and the expected use of the proceeds from the
sale, along with the recent expansion and extension of one of our
credit facilities, will provide us with enhanced financial
flexibility moving forward."
Q2 2024 Highlights
- The REIT generated AFFO per Unit1 of $0.233 (diluted) and paid total cash
distributions of $0.201 per Unit (as
defined below) in Q2 2024, representing an AFFO payout
ratio1 of approximately 86.3%. For the comparable
three-month period ended June 30,
2023 ("Q2 2023"), the REIT generated AFFO per Unit of
$0.230 (diluted) and paid cash
distributions of $0.201 per Unit,
representing an AFFO payout ratio of approximately 87.4%.
- The REIT had a Debt to Gross Book Value ("Debt to
GBV")2 ratio of 43.6% as at June
30, 2024, and $54.4 million of
undrawn capacity under its revolving credit facilities,
$0.2 million of cash on hand, and
four unencumbered properties with an aggregate value of
approximately $86.0 million
(including the Kennedy Lands (as defined below) which are
investment properties held for sale and had an IFRS fair value of
$54.0 million as at June 30, 2024).
- The REIT's valuation of its investment properties increased in
Q2 2024 compared to the prior quarter, resulting in a fair value
gain of $23.9 million. The increase
reflected increased NOI3, current market conditions and
the Sale Transaction (as defined below). The capitalization rate
applicable to the REIT's entire portfolio increased to 6.68%
as at June 30, 2024, compared to
6.59% as at December 31, 2023 and
6.52% as at June 30, 2023.
Subsequent
Events
- On July 26, 2024, the REIT
entered into an agreement (the "Sale Agreement") to sell its
automotive dealership property located at 8210 and 8220 Kennedy
Road and 7 and 13/15 Main Street in Markham, Ontario (collectively, the "Kennedy
Lands") to a member of the Dilawri Group for an initial sale price
of $54.0 million (the "Sale
Transaction").
- On August 1, 2024, the REIT
extended the maturity date of the $78.5
million, non-revolving balance of Credit Facility 2 from
January 2025 to January 2028. In addition, the capacity under the
revolving portion of Credit Facility 2 was increased from
$15.0 million to $20.0 million.
____________________________
|
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 is a supplementary financial measure. See "Non-IFRS Financial
Measures" at the end of this news release.
|
3 NOI is a
non-IFRS measure. See "Non-IFRS Financial Measures" at the end of
this news release.
|
Financial Results Summary
($000s, except per
Unit amounts)
|
Three months
ended
June 30,
|
Six months ended
June 30,
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
|
|
|
|
|
|
|
Rental revenue
(1)
|
$23,515
|
$22,939
|
2.5 %
|
$46,928
|
$45,815
|
2.4 %
|
NOI
(2)
|
19,824
|
19,544
|
1.4 %
|
39,667
|
39,001
|
1.7 %
|
Cash NOI
(2)
|
19,535
|
18,933
|
3.2 %
|
39,044
|
37,814
|
3.3 %
|
Same Property Cash NOI
(1) (2)
|
19,219
|
18,752
|
2.5 %
|
36,594
|
35,708
|
2.5 %
|
Net Income
(3)
|
37,288
|
20,891
|
78.5 %
|
58,189
|
37,858
|
53.7 %
|
FFO
(2)
|
12,015
|
12,075
|
-0.5 %
|
24,084
|
24,104
|
-0.1 %
|
AFFO
(2)
|
11,714
|
11,490
|
1.9 %
|
23,437
|
22,899
|
2.3 %
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.402
|
$0.402
|
-
|
|
|
|
|
|
|
|
FFO per Unit - basic
(2) (4)
|
0.245
|
0.246
|
-0.001
|
0.491
|
0.491
|
-
|
FFO per Unit - diluted
(2) (5)
|
0.239
|
0.241
|
-0.002
|
0.480
|
0.482
|
-0.002
|
|
|
|
|
|
|
|
AFFO per Unit - basic
(2) (4)
|
0.239
|
0.234
|
0.005
|
0.478
|
0.467
|
0.011
|
AFFO per Unit - diluted
(2) (5)
|
0.233
|
0.230
|
0.003
|
0.467
|
0.458
|
0.009
|
|
|
|
|
|
|
|
Ratios
(%)
|
|
|
|
|
|
|
FFO payout ratio
(2)
|
84.1 %
|
83.4 %
|
0.7 %
|
83.8 %
|
83.6 %
|
0.2 %
|
AFFO payout ratio
(2)
|
86.3 %
|
87.4 %
|
-1.1 %
|
86.1 %
|
87.8 %
|
-1.7 %
|
Debt to GBV
(6)
|
43.6 %
|
45.1 %
|
-1.5 %
|
43.6 %
|
45.1 %
|
-1.5 %
|
(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, 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 Q2 2023,
thus removing the impact of acquisitions.
|
(3)
|
Net income for Q2 2024
includes changes in fair value adjustments of $5.3 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"), $2.8 million for interest rate
swaps and $23.9 million for investment properties and investment
properties held for sale. Please refer to the unaudited, condensed
consolidated interim 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 Q2 2024 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 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 Q2 2024 was 50,268,740.
|
(6)
|
Debt to GBV is a
supplementary financial measure. See "Non-IFRS Financial Measures"
at the end of this news release.
|
Rental revenue in Q2 2024 increased by 2.5% to $23.5 million, compared to $22.9 million in Q2 2023. The increase in rental
revenue reflects growth from a property acquired during Q2 2023,
and contractual annual rent increases.
The REIT generated total Cash NOI of $19.5 million in Q2 2024, representing an
increase of 3.2% compared to Q2 2023. The increase was primarily
attributable to the property acquired during Q2 2023 and
contractual rent increases. Same Property Cash NOI was $19.2 million in Q2 2024, representing an
increase of 2.5% compared to Q2 2023. The increase was primarily
attributable to contractual rent increases.
The REIT recorded net income of $37.3
million in Q2 2024, an increase of 78.5% compared to
$20.9 million in Q2 2023. The
increase was primarily due to favourable changes in non-cash fair
value adjustments for investment properties (including a
$23.8 million fair value gain as a
result of entering into the Sale Agreement), Class B LP Units, DUs,
IDUs, PDUs and RDUs (collectively "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 of $5.3
million in Q2 2024, compared to an increase of $0.6 million in Q2 2023.
FFO in Q2 2024 decreased by 0.5% to $12.0
million, or $0.239 per unit
(diluted), compared to $12.1 million,
or $0.241 per unit (diluted), in Q2
2023. The slight decrease in FFO was primarily attributable to
higher interest expense and a reduction in straight-line rent
adjustment, partially offset by higher rental revenue.
Straight-line rent adjustment decreased by $0.3 million due to the addition of leases to the
investment property portfolio containing CPI-linked rent
adjustments.
AFFO in Q2 2024 increased 1.9% to $11.7
million, or $0.233 per unit
(diluted), compared to $11.5 million,
or $0.230 per unit (diluted), in Q2
2023. The increase in AFFO reflected the impact of the property
acquired during Q2 2023 and contractual rent increases, partially
offset by higher interest costs. Straight-line rent adjustment is
excluded from the calculation of AFFO.
Adjusted Cash Flow from Operations ("ACFO")4 for
Q2 2024 was $12.4 million, a decrease
of 1.9% compared to $12.7 million in
Q2 2023. The decrease was primarily attributable to higher interest
paid.
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 Q2 2024, the REIT declared and paid total distributions
of $9.86 million, or $0.201 per Unit, representing an AFFO payout
ratio of 86.3%. The AFFO payout ratio was lower in Q2 2024 compared
to the 87.4% AFFO payout ratio in Q2 2023, primarily due to the
positive impact of the property acquired in Q2 2023 and contractual
rent increases.
Liquidity and Capital Resources
As at June 30, 2024, the REIT had
a Debt to GBV ratio of 43.6%, $54.4
million of undrawn capacity under its revolving credit
facilities, $0.2 million of cash on
hand, and four unencumbered properties with an aggregate value
of approximately $86.0 million
(including the Kennedy Lands, which had an IFRS fair value of
$54.0 million as at June 30, 2024). As of the date of this news
release, the REIT has approximately $62.9
million of undrawn capacity under its revolving credit
facilities and two unencumbered properties with an aggregate
value of approximately $13.8 million.
The reduction in the number of unencumbered properties is due to
the exclusion of the Kennedy Lands which are held for sale, and the
exclusion of a second investment property that was added as
security for Credit Facility 2 in connection with the extension of
the maturity date for Credit Facility 2 subsequent to the end of Q2
2024.
As at June 30, 2024, 94% of the
REIT's debt was fixed with a weighted average interest rate of
4.31%, a weighted average interest rate swap term and mortgages
remaining of 4.4 years, and a weighted average term to maturity of
debt of 2.4 years.
_______________________
|
4 ACFO is a
non-IFRS measure. See "Non-IFRS Financial Measures" at the end of
this news release.
|
Units Outstanding
As at June 30, 2024, there were
49,054,833 REIT Units outstanding. On June
21, 2024, the Dilawri Group converted all 9,327,487
outstanding Class B LP Units into an equal number of REIT Units. As
at June 30, 2024, there were nil
Class B LP Units outstanding.
Outlook
The REIT is subject to risks associated with inflation, interest
rates and availability of capital. The REIT anticipates that
inflation and interest rates will remain elevated in the near term
and may have an adverse effect on consumer confidence and the
overall economy. The fluctuation in the interest rate environment,
inflation and credit environment impacts rental growth and
capitalization rates overall in the real estate industry which, in
turn, could provide attractive buying opportunities for the
REIT.
The Sale Transaction is a strategic disposition by the REIT that
demonstrates the REIT's ability to work with its tenants, where
desirable, to unlock value where doing so is in line with the
REIT's long-term growth strategy and is otherwise in the best
interest of the REIT. The REIT expects that, assuming closing of
the Sale Transaction occurs on October 1,
2024, the net proceeds of the Sale Transaction will be
used primarily to initially repay indebtedness under the REIT's
existing revolving credit facilities, resulting in an expected
reduction of Debt to GBV ratio to approximately 41.8% (as compared
to 44.6% as at March 31,
2024 and 43.6% as at June 30,
2024), which, assuming the repaid funds are not reborrowed
and interest rates remain constant, is expected to resultantly
increase AFFO..
Assuming successful completion of the Sale Transaction and the
repayment of indebtedness under the REIT's revolving credit
facilities with the proceeds therefrom, the completion of the Sale
Transaction will provide the REIT with additional acquisition
capacity and flexibility to make accretive property acquisitions as
opportunities arise.
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 unaudited consolidated financial statements and
related Management's Discussion & Analysis ("MD&A") for Q2
2024 are available on the REIT's website at
www.automotivepropertiesreit.ca and on SEDAR+ at
www.sedarplus.ca.
Conference Call
Management of the REIT will host a conference call for analysts
and investors on Thursday, August 15,
2024 at 9:00 a.m. (ET). To
join the conference call without operator assistance, participants
can register and enter their phone number at
https://emportal.ink/45Wp29X to receive an instant automated
call back. Alternatively, they can dial (289) 819-1350 or (800)
836-8184 to reach a live operator who will join them 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 (289) 819-1450
or (888) 660-6345, passcode: 32085 #. The replay will be available
until August 22, 2024.
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 77 income-producing commercial properties,
representing approximately 2.9 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, including the impact of
each of the foregoing on the REIT and its tenants, the completion
of the Sale Transaction, its timing and the anticipated financial
benefits from the Sale Transaction, and additional acquisition
capacity. 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, 2023 and in the
REIT's MD&A for the interim period ended June 30, 2024, and under "Risk Factors" in the
REIT's annual information form dated March
7, 2024, which are available on SEDAR+
(www.sedarplus.ca) and the REIT's website
(www.automotivepropertiesreit.ca). The
forward-looking information relating to the
financial impact of the Sale Transaction
are based principally on the following assumptions (i) the
Sale Transaction will close on October 1, 2024, (ii) the net proceeds from the
Sale Transaction will be used initially to repay the
REIT's revolving credit facilities on the closing
date, and (iii) no acquisitions are completed by the
REIT during the periods to which the applicable forward-looking
information applies and that the repaid debt is not
reborrowed. The forward-looking information relating to
the Sale Transaction and additional acquisition
capacity is subject to the further risk that the
customary closing conditions may not be satisfied or
waived such that the Sale Transaction does not close
on current terms or at all. 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 measures, are
measures of financial position defined by agreements to which the
REIT is a party. 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
Q2 2024 MD&A which is incorporated by reference herein and is
available on the REIT's website at
www.automotivepropertiesreit.ca and on SEDAR+ at
www.sedarplus.ca.
Reconciliation of NOI, Cash NOI, FFO and AFFO to Net Income
and Comprehensive Income
|
Three Months
Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
($000s, except per Unit
amounts)
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Calculation of
NOI
|
|
|
|
|
|
|
Property
revenue
|
$23,515
|
$22,939
|
$576
|
46,928
|
45,815
|
$1,113
|
Property
costs
|
(3,691)
|
(3,395)
|
(296)
|
(7,261)
|
(6,814)
|
(447)
|
NOI (including
straight–line adjustments)
|
$19,824
|
$19,544
|
$280
|
39,667
|
39,001
|
$666
|
Adjustments:
|
|
|
|
|
|
|
Land lease
payments
|
(86)
|
(86)
|
-
|
(172)
|
(172)
|
-
|
Straight–line
adjustment
|
(203)
|
(525)
|
322
|
(451)
|
(1,015)
|
(564)
|
Cash
NOI
|
$19,535
|
$18,933
|
$602
|
39,044
|
37,814
|
$1,230
|
Reconciliation of
net income to FFO and AFFO
|
|
|
|
|
|
|
Net income and
comprehensive income
|
$37,288
|
$20,891
|
$16,397
|
58,189
|
37,858
|
$20,331
|
Adjustments:
|
|
|
|
|
|
|
Change in fair value —
Interest rate swaps
|
2,781
|
(9,660)
|
12,441
|
(2,722)
|
(4,898)
|
2,176
|
Distributions on
Class B LP Units
|
1,250
|
1,875
|
(625)
|
3,125
|
3,750
|
(625)
|
Change in fair value –
Class B LP Units and Unit-based compensation
|
(5,333)
|
(595)
|
(4,738)
|
(10,335)
|
(15,087)
|
4,752
|
Change in fair value —
investment properties and investment properties held for
sale(1)
|
(23,893)
|
(391)
|
(23,502)
|
(24,031)
|
2,566
|
(26,597)
|
ROU asset net balance
of depreciation/interest and lease payments
|
(78)
|
(45)
|
(33)
|
(142)
|
(85)
|
(57)
|
FFO
|
$12,015
|
$12,075
|
$(60)
|
$24,084
|
$24,104
|
$(20)
|
Adjustments:
|
|
|
|
|
|
|
Straight–line
adjustment
|
(203)
|
(490)
|
287
|
(451)
|
(1,015)
|
564
|
Capital expenditure
reserve
|
(98)
|
(95)
|
(3)
|
(196)
|
(190)
|
(6)
|
AFFO
|
$11,714
|
$11,490
|
$224
|
$23,437
|
$22,899
|
$538
|
Number of Units
outstanding (including Class B LP Units)
|
49,054,833
|
49,054,833
|
-
|
49,054,833
|
49,054,833
|
-
|
Weighted average Units
Outstanding — basic
|
49,054,833
|
49,054,833
|
-
|
49,054,833
|
49,054,833
|
-
|
Weighted average Units
Outstanding — diluted
|
50,268,740
|
50,024,870
|
243,870
|
50,191,972
|
49,957,715
|
234,257
|
FFO per Unit –
basic(2)
|
$0.245
|
$0.246
|
$(0.001)
|
$0.491
|
$0.491
|
-
|
FFO per Unit –
diluted(3)
|
$0.239
|
$0.241
|
$(0.002)
|
$0.480
|
$0.482
|
$(0.002)
|
AFFO per Unit –
basic(2)
|
$0.239
|
$0.234
|
$0.005
|
$0.478
|
$0.467
|
$0.011
|
AFFO per Unit –
diluted(3)
|
$0.233
|
$0.230
|
$0.003
|
$0.467
|
$0.458
|
$0.009
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.402
|
$0.402
|
-
|
FFO payout
ratio
|
84.1 %
|
83.4 %
|
0.7 %
|
83.8 %
|
83.6 %
|
0.2 %
|
AFFO payout
ratio
|
86.3 %
|
87.4 %
|
(1.1 %)
|
86.1 %
|
87.8 %
|
(1.7 %)
|
|
|
|
|
|
|
|
|
(1)
|
The Change in fair
value — investment properties in respect of the three and six
months ended June 30, 2024 is inclusive of the $23,760 fair value
gain as a result of entering into the Sale Agreement, thereby
classifying the Kennedy Lands as investment properties held for
sale.
|
(2)
|
FFO 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 REIT
Units and Class B LP Units.
|
(3)
|
FFO 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 REIT
Units, Class B LP Units and Unit-based compensation granted to
independent trustees and management of the REIT.
|
Same Property Cash Net Operating Income
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Same property base
rental revenue
|
$19,318
|
$18,838
|
$480
|
$36,779
|
$35,880
|
$899
|
Land lease
payments
|
(99)
|
(86)
|
(13)
|
(185)
|
(173)
|
(13)
|
Same Property Cash
NOI
|
$19,219
|
$18,752
|
$467
|
$36,594
|
$35,708
|
886
|
|
|
|
|
|
|
|
|
Reconciliation of Cash Flow from Operating Activities to
ACFO
|
Three Months
Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
($000s)
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Cash flow from
operating activities
|
$19,205
|
$16,404
|
$2,801
|
$38,454
|
$33,501
|
$4,953
|
Change in non-cash
working capital
|
(293)
|
2,416
|
(2,709)
|
(956)
|
3,496
|
(4,452)
|
Interest
paid
|
(6,164)
|
(5,731)
|
(433)
|
(12,314)
|
(11,467)
|
(847)
|
Amortization of
financing fees
|
(198)
|
(245)
|
47
|
(401)
|
(483)
|
82
|
Amortization of other
assets
|
(36)
|
(54)
|
18
|
(72)
|
(100)
|
28
|
Net interest expense
and other financing charges in excess of interest paid
|
28
|
(10)
|
38
|
56
|
(6)
|
62
|
Capital expenditure
reserve
|
(98)
|
(95)
|
(3)
|
(196)
|
(190)
|
(6)
|
ACFO
|
$12,444
|
$12,685
|
$(241)
|
$24,571
|
$24,751
|
$(180)
|
ACFO payout
ratio
|
79.2 %
|
77.7 %
|
1.5 %
|
80.3 %
|
79.6 %
|
0.7 %
|
SOURCE Automotive Properties Real Estate Investment Trust