TORONTO, Nov. 13,
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
("Q3 2024") and nine-month ("YTD 2024") periods ended September 30, 2024.
"We generated continued growth in rental revenue, Cash NOI and
AFFO per Unit in the 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 agreements to acquire
three properties, including our first automotive property in
the United States and two heavy
construction equipment dealerships properties in the Greater Montreal Area. The purchase prices for
the acquisitions will be funded primarily from draws on our
revolving credit facilities, which were repaid in full with the
proceeds from our sale of the Kennedy Lands in Markham, a transaction that unlocked
significant value from this property."
Q3 2024 Highlights
- The REIT generated AFFO per Unit[1] of $0.233 (diluted) and paid total cash
distributions of $0.201 per Unit (as
defined below) in Q3 2024, representing an AFFO payout
ratio1 of approximately 86.3%. For the comparable
three-month period ended September 30,
2023 ("Q3 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%.
- On July 26, 2024, the REIT
entered into an agreement (the "Sale Agreement") to sell its
automotive dealership properties 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 initial gross proceeds
of $54.0 million (the "Sale
Transaction"). The Sale Transaction was completed on October 1, 2024 and the net proceeds were used
primarily to repay indebtedness under the REIT's revolving credit
facilities in full.
- The REIT had a Debt to Gross Book Value ("Debt to
GBV")[2] ratio of 43.7% as at September
30, 2024, and $55.1 million of
undrawn capacity under its revolving credit facilities,
$0.2 million of cash on
hand, and two unencumbered properties with an aggregate value
of approximately $72.3 million. The
REIT's Debt to GBV ratio declined to 41.8% as at October 1, 2024 due to the debt repayment noted
above. As at the date of this news release, the REIT has
approximately $90.0 million of
undrawn capacity under its revolving credit facilities and cash on
hand of $18.0 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.
|
Subsequent Events
- On October 15, 2024,
the REIT funded the dealership facility expansion at its
McNaught Cadillac Buick GMC dealership property located in
Winnipeg, Manitoba (the "McNaught
Expansion"). The McNaught Expansion added a new Cadillac building
having 13,681 square feet of gross leasable area ("GLA") at a cost
of approximately $7.1 million,
resulting in an annual rent increase. The REIT funded the McNaught
Expansion with cash on hand.
- On October 31, 2024, the REIT
announced that it entered into two separate agreements to acquire a
total of three properties (the "Property Acquisitions"). The first
agreement is to acquire a Rivian-tenanted automotive property in
Tampa, Florida for a purchase
price of approximately US$13.5
million (approximately C$18,800). The second agreement is to acquire two
heavy construction equipment dealership properties in the
Greater Montreal Area for a
purchase price of approximately $25.4
million. The addition of these three properties are expected
to be accretive to the REIT's AFFO per Unit. The REIT expects to
fund the Property Acquisitions with cash on hand and draws on its
revolving credit facilities and are expected to close in Q1 2025
and Q4 2024, respectively.
Financial Results Summary
|
Three months
ended
September 30,
|
Nine months
ended
September 30,
|
($000s, except per
Unit amounts)
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
|
|
|
|
|
|
|
Rental revenue
(1)
|
$23,533
|
$23,378
|
0.7 %
|
$70,461
|
$69,193
|
1.8 %
|
NOI
(2)
|
19,897
|
19,671
|
1.1 %
|
59,564
|
58,672
|
1.5 %
|
Cash NOI
(2)
|
19,680
|
19,213
|
2.4 %
|
58,724
|
57,026
|
3.0 %
|
Same Property Cash NOI
(1) (2)
|
19,643
|
19,214
|
2.2 %
|
56,247
|
54,922
|
2.4 %
|
Net Income
(3)
|
1,766
|
28,332
|
-93.8 %
|
59,955
|
66,190
|
-9.4 %
|
FFO
(2)
|
11,920
|
11,967
|
-0.4 %
|
36,004
|
36,071
|
-0.2 %
|
AFFO
(2)
|
11,690
|
11,499
|
1.7 %
|
35,127
|
34,398
|
2.1 %
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.603
|
$0.603
|
-
|
|
|
|
|
|
|
|
FFO per Unit - basic
(2) (4)
|
0.243
|
0.244
|
-0.001
|
0.734
|
0.735
|
-0.001
|
FFO per Unit - diluted
(2) (5)
|
0.237
|
0.239
|
-0.002
|
0.717
|
0.721
|
-0.004
|
|
|
|
|
|
|
|
AFFO per Unit - basic
(2) (4)
|
0.238
|
0.234
|
0.004
|
0.716
|
0.701
|
0.015
|
AFFO per Unit - diluted
(2) (5)
|
0.233
|
0.230
|
0.003
|
0.699
|
0.688
|
0.011
|
|
|
|
|
|
|
|
Ratios
(%)
|
|
|
|
|
|
|
FFO payout ratio
(2)
|
84.8 %
|
84.1 %
|
0.7 %
|
84.1 %
|
83.6 %
|
0.5 %
|
AFFO payout ratio
(2)
|
86.3 %
|
87.4 %
|
-1.1 %
|
86.3 %
|
87.6 %
|
-1.3 %
|
Debt to GBV
(6)
|
43.7 %
|
44.5 %
|
-0.8 %
|
43.7 %
|
44.5 %
|
-0.8 %
|
(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 Q3 2023,
thus removing the impact of acquisitions.
|
(3)
|
Net income for Q3 2024
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"), $12.5 million for interest rate
swaps and $5.1 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 Q3 2024 was
49,072,488.
|
(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 Q3 2024 was 50,286,264.
|
(6)
|
Debt to GBV is a
supplementary financial measure. See "Non-IFRS Financial Measures"
at the end of this news release.
|
Rental revenue in Q3 2024 increased by 0.7% to $23.5 million, compared to $23.4 million in Q3 2023. The increase in rental
revenue reflects growth from the property acquired during Q2 2023
and contractual annual rent increases.
The REIT generated total Cash NOI of $19.7 million in Q3 2024, representing an
increase of 2.4% compared to Q3 2023. The increase was primarily
attributable to the property acquired during Q2 2023 and
contractual rent increases. Same Property Cash NOI was $19.6 million in Q3 2024, representing an
increase of 2.2% compared to Q3 2023. The increase was primarily
attributable to contractual rent increases.
The REIT recorded net income of $1.8
million in Q3 2024, compared to $28.3
million in Q3 2023. The decrease was primarily due to
changes in non-cash fair value adjustments for interest rate swaps
and Class B LP Units, DUs, IDUs, PDUs and RDUs (collectively
"Unit-based compensation"), partially offset by changes in fair
value adjustments for investment properties and investment
properties held for sale (including the $23.8 million fair value gain as a result of
entering into the Sale Agreement). The impact of the movement in
the traded value of the REIT Units resulted in a decrease in fair
value adjustment for Class B LP Units and Unit-based compensation
of $2.8 million in Q3 2024, compared
to an increase of $10.6 million in Q3
2023.
FFO in Q3 2024 decreased by 0.4% to $11.9
million, or $0.237 per Unit
(diluted), compared to $12.0 million,
or $0.239 per Unit (diluted), in Q3
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 $0.2 million due to the addition of leases to the
investment property portfolio containing CPI-linked rent
adjustments.
AFFO in Q3 2024 increased 1.7% to $11.7
million, or $0.233 per Unit
(diluted), compared to $11.5 million,
or $0.230 per Unit (diluted), in Q3
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")3 for Q3
2024 was $11.7 million, an increase
of 1.5% compared to $11.5 million in
Q3 2023. The increase was primarily attributable to the difference
in timing of non-cash working capital payments.
__________________________________
|
3 ACFO
is a non-IFRS measure. See "Non-IFRS Financial Measures" at the end
of this news release.
|
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 Q3 2024, the REIT declared and paid total distributions
of $9.87 million, or $0.201 per Unit, representing an AFFO payout
ratio of 86.3%. The AFFO payout ratio was lower in Q3 2024 compared
to the 87.4% AFFO payout ratio in Q3 2023, primarily due to the
positive impact of the property acquired and contractual rent
increases, partially offset by higher interest expense.
Liquidity and Capital Resources
As at September 30, 2024, the REIT
had a Debt to GBV ratio of 43.7%, $55.1
million of undrawn capacity under its revolving credit
facilities, $0.2 million of cash on
hand, and two unencumbered properties with an aggregate value
of approximately $72.3 million
(including the Kennedy Lands, which had an IFRS fair value of
$54.0 million as at September 30, 2024). The completion of the Sale
Transaction occurred on October 1,
2024, with the net proceeds from the sale used primarily to
repay indebtedness under the REIT's revolving credit facilities in
full, which lowered the REIT's Debt to GBV ratio to 41.8% as at
October 1, 2024. As at the date of
this news release, the REIT has approximately $90.0 million of undrawn capacity under its
revolving credit facilities, cash on hand of $18.0 million, and one unencumbered property
valued at approximately $18.3
million.
As at September 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 4.1 years, and a weighted average term to maturity of
debt of 2.6 years.
Units Outstanding
As at September 30, 2024, there
were 49,090,142 REIT Units and nil Class B LP Units
outstanding.
Outlook
The REIT is subject to risks associated with inflation, interest
rates and availability of capital. Fluctuations 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 REIT used a portion of the net proceeds from the Sale
Transaction to pay down in full its indebtedness under its
revolving credit facilities, which lowered the REIT's Debt to GBV
ratio to 41.8% as at October 1, 2024
(43.7% as at September 30, 2024),
providing the REIT with additional acquisition capacity. The REIT
expects to use a portion of the net proceeds from the Sale
Transaction and draws on its revolving credit facilities to fund
the respective purchase prices of the Property Acquisitions.
Assuming closing occurs, the Property Acquisitions will enhance the
tenant and geographic diversification within the REIT's portfolio
and are expected to be accretive to the REIT's AFFO per Unit.
The Canadian automotive and original equipment manufacturer
("OEM") dealership and service industry is 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. The REIT plans to continue to grow
its portfolio of properties leased to OEMs, OEM dealers and other
automotive related uses.
Financial Statements
The REIT's unaudited consolidated financial statements and
related Management's Discussion & Analysis ("MD&A") for Q3
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, November 14,
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/3XTRbuC to receive an instant automated
call back. Alternatively, they can dial (416) 945-7677 or (888)
699-1199 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: 92690 #. The replay will be available
until November 21, 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
properties, including retail dealership and original equipment
manufacturer properties, located in Canada and the United States. 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, including the impact of
each of the foregoing on the REIT and its tenants, the completion
of the Property Acquisitions, the timing and the anticipated
financial benefits there from 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 September 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 Property
Acquisitions is subject to the further risk that the
customary closing conditions may not be satisfied or
waived such that one or more of the Property
Acquisitions do 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
Q3 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
September 30,
|
Nine Months Ended
September 30,
|
($000s, except per Unit
amounts)
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Calculation of
NOI
|
|
|
|
|
|
|
Property
revenue
|
$23,533
|
$23,378
|
$155
|
70,461
|
$69,193
|
$1,268
|
Property
costs
|
(3,636)
|
(3,707)
|
71
|
(10,897)
|
(10,521)
|
(376)
|
NOI (including
straight–line adjustments)
|
$19,897
|
$19,671
|
$226
|
59,564
|
58,672
|
$892
|
Adjustments:
|
|
|
|
|
|
|
Land lease
payments
|
(86)
|
(86)
|
-
|
(259)
|
(259)
|
-
|
Straight–line
adjustment
|
(131)
|
(372)
|
241
|
(582)
|
(1,387)
|
806
|
Cash
NOI
|
$19,680
|
$19,213
|
$467
|
58,724
|
$57,026
|
$1,698
|
Reconciliation of
net income to FFO and AFFO
|
|
|
|
|
|
|
Net income and
comprehensive income
|
$1,766
|
$28,332
|
$(26,566)
|
59,955
|
$66,190
|
$(6,235)
|
Adjustments:
|
|
|
|
|
|
|
Change in fair value —
Interest rate swaps
|
12,485
|
(8,335)
|
20,820
|
9,763
|
(13,233)
|
22,996
|
Distributions on
Class B LP Units
|
-
|
1,874
|
(1,874)
|
3,125
|
5,624
|
(2,499)
|
Change in fair value –
Class B LP Units and Unit-based
compensation
|
2,821
|
(10,641)
|
13,462
|
(7,514)
|
(25,728)
|
18,214
|
Change in fair value —
investment properties and
investment properties held for sale(1)
|
(5,074)
|
779
|
(5,853)
|
(29,105)
|
3,345
|
(32,450)
|
ROU asset net balance
of depreciation/interest and lease
payments
|
(78)
|
(42)
|
(36)
|
(220)
|
(127)
|
(93)
|
FFO
|
$11,920
|
$11,967
|
$(47)
|
$36,004
|
$36,071
|
$(67)
|
Adjustments:
|
|
|
|
|
|
|
Straight–line
adjustment
|
(131)
|
(372)
|
241
|
(582)
|
(1,387)
|
805
|
Capital expenditure
reserve
|
(98)
|
(96)
|
(2)
|
(295)
|
(286)
|
(9)
|
AFFO
|
$11,690
|
$11,499
|
$192
|
$35,127
|
$34,398
|
$729
|
Number of Units
outstanding (including Class B LP Units)
|
49,090,142
|
49,054,833
|
35,309
|
49,090,142
|
49,054,833
|
35,309
|
Weighted average Units
Outstanding — basic
|
49,072,488
|
49,054,833
|
17,655
|
49,060,783
|
49,054,833
|
5,950
|
Weighted average Units
Outstanding — diluted
|
50,286,264
|
50,052,016
|
234,248
|
50,232,596
|
50,036,392
|
196,204
|
FFO per Unit –
basic(2)
|
$0.243
|
$0.244
|
$(0.001)
|
$0.734
|
$0.735
|
$(0.001)
|
FFO per Unit –
diluted(3)
|
$0.237
|
$0.239
|
$(0.002)
|
$0.717
|
$0.721
|
$(0.004)
|
AFFO per Unit –
basic(2)
|
$0.238
|
$0.234
|
$0.004
|
$0.716
|
$0.701
|
$0.015
|
AFFO per Unit –
diluted(3)
|
$0.233
|
$0.230
|
$0.003
|
$0.699
|
$0.688
|
$0.011
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.603
|
$0.603
|
-
|
FFO payout
ratio
|
84.8 %
|
84.1 %
|
0.7 %
|
84.1 %
|
83.6 %
|
0.5 %
|
AFFO payout
ratio
|
86.3 %
|
87.4 %
|
(1.1 %)
|
86.3 %
|
87.6 %
|
(1.3 %)
|
|
|
(1)
|
The Change in fair
value — investment properties in respect of the three and nine
months ended September 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. The Sale Transaction was completed on October 1,
2024.
|
(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
September 30,
|
Nine Months Ended
September 30,
|
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Same property base
rental revenue
|
$19,742
|
$19,300
|
$442
|
$56,532
|
$55,180
|
$1,352
|
Land lease
payments
|
(99)
|
(86)
|
(13)
|
(285)
|
(259)
|
(26)
|
Same Property Cash
NOI
|
$19,643
|
$19,214
|
$429
|
$56,247
|
$54,922
|
1,325
|
Reconciliation of Cash Flow from Operating Activities to
ACFO
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
($000s)
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Cash flow from
operating activities
|
$18,590
|
$20,704
|
$(2,114)
|
$57,029
|
$54,207
|
$2,822
|
Change in non-cash
working capital
|
(242)
|
(2,709)
|
2,467
|
(1,065)
|
787
|
(1,852)
|
Interest
paid
|
(6,290)
|
(6,030)
|
(260)
|
(18,604)
|
(17,496)
|
(1,108)
|
Amortization of
financing fees
|
(235)
|
(246)
|
11
|
(636)
|
(729)
|
93
|
Amortization of other
assets
|
(36)
|
(72)
|
36
|
(108)
|
(172)
|
64
|
Net interest expense
and other financing charges
in excess of interest paid
|
28
|
(6)
|
34
|
84
|
(19)
|
103
|
Capital expenditure
reserve
|
(99)
|
(96)
|
(3)
|
(295)
|
(286)
|
(9)
|
ACFO
|
$11,717
|
$11,545
|
$172
|
$36,406
|
$36,292
|
$114
|
ACFO payout
ratio
|
84.2 %
|
85.4 %
|
(1.2 %)
|
81.3 %
|
81.5 %
|
(0.2 %)
|
SOURCE Automotive Properties Real Estate Investment Trust