TORONTO, March 5,
2025 /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 2024") and year ended December
31, 2024 ("2024").
"Following the completion of our sale of the Kennedy Lands, we
had an active fourth quarter and start to 2025 on the acquisition
front," said Milton Lamb, CEO of
Automotive Properties REIT. "During Q4, we acquired two heavy
construction equipment dealerships in the Greater Montreal Area and entered into an
agreement to acquire a Rivian-tenanted property in Tampa, Florida. Subsequent to year-end, we
entered into an agreement to acquire a Tesla-tenanted property in a
suburb of Columbus, Ohio. We
expect to close these two U.S. acquisitions by the end of
March 2025. We expect the addition of
these four properties to increase our AFFO per Unit, while also
enhancing our geographic, brand and tenant diversification."
"Our property portfolio generated solid organic growth for the
fourth quarter and year, supported by the fixed and CPI-linked
contractual rent increases embedded in our leases," continued Mr.
Lamb. "We look forward to further building on these solid results
in 2025 through continued organic growth and the positive impact of
our property acquisitions."
Q4 2024 Highlights
- The REIT generated AFFO per Unit1 of $0.232 (diluted) and paid regular cash
distributions of $0.201 per Unit (as
defined below) in Q4 2024, representing an AFFO payout
ratio1 of approximately 86.6%. For the comparable
three-month period ended December 31,
2023 ("Q4 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 42.4% as at December 31, 2024, and $88.8 million of undrawn capacity under its
revolving credit facilities, $0.3
million of cash on hand, and three unencumbered properties
with an aggregate value of approximately $43.8 million. As at the date of this news
release, the REIT has approximately $89.4
million of undrawn capacity under its revolving credit
facilities.
- On October 1, 2024, the REIT
completed the sale of the 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 net proceeds from the Sale Transaction
were used primarily to repay in full the REIT's indebtedness under
its revolving credit facilities.
- On October 15, 2024, the REIT
funded the dealership facility expansion at its McNaught Cadillac
Buick GMC dealership property located in Winnipeg, Manitoba. The investment of
approximately $7.1 million resulted
in an annual rent increase. The tenant has also exercised an early
lease renewal and extended the duration of the existing lease
term.
- On October 31, 2024, the REIT
announced that it had entered into an agreement to acquire a
Rivian-tenanted automotive property in Tampa, Florida (the "Tampa Property") for a
purchase price of approximately US$13.5
million (approximately C$18.8
million). The REIT expects to fund the purchase price for
the acquisition of the Tampa Property with draws on its revolving
credit facilities. The acquisition of the Tampa Property is
expected to close in March 2025,
subject to the satisfaction of customary closing conditions.
- On November 25, 2024, the REIT
acquired two heavy construction equipment dealership properties
located in the Greater Montreal
Area for a purchase price of approximately $25.4 million (the "Greater Montreal
Properties"). The REIT funded the purchase price of the Greater
Montreal Properties with cash on hand and by drawing on its
revolving credit facilities.
- The REIT declared a special distribution in the amount of
$0.55 per Unit (the "Special
Distribution") payable to Unitholders of record as of December 31, 2024, comprised of $0.081 per Unit payable in cash and $0.469 per Unit payable through the issuance of
Units. The Unit portion of the Special Distribution was paid on
December 31, 2024 and the cash
portion of the Special Distribution was paid on January 6, 2025.
____________________
|
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
Event
- On February 10, 2025, the REIT
announced that it had entered into an agreement with a third party
to acquire a Tesla-tenanted collision center property (the
"Columbus Tesla Property") located in Dublin, Ohio, a suburb of Columbus, for approximately US$17.8 million (approximately C$25.5 million). The REIT expects to fund the
purchase price for the acquisition of the Columbus Tesla Property
primarily by drawing on its revolving credit facilities. The
acquisition is expected to close in March
2025, subject to the satisfaction of customary closing
conditions.
Financial Results Summary
|
Three months ended
December 31,
|
|
12 months ended
December 31,
|
|
($000s, except per
Unit amounts)
|
2024
|
2023
|
Change
|
2024
|
2023
|
Change
|
Rental revenue
(1)
|
$23,415
|
$23,291
|
0.5 %
|
$93,876
|
$92,484
|
1.5 %
|
NOI
(2)
|
19,765
|
19,741
|
0.1 %
|
79,329
|
78,413
|
1.2 %
|
Cash NOI
(2)
|
19,585
|
19,317
|
1.4 %
|
78,269
|
76,372
|
2.5 %
|
Same Property Cash NOI
(1) (2)
|
19,284
|
18,897
|
2.0 %
|
75,530
|
73,818
|
2.3 %
|
Net Income (loss)
(3)
|
12,046
|
(15,199)
|
N/A
|
72,001
|
50,991
|
41.2 %
|
FFO
(2)
|
11,874
|
11,939
|
-0.5 %
|
47,879
|
48,010
|
-0.3 %
|
AFFO
(2)
|
11,682
|
11,532
|
1.3 %
|
46,810
|
45,930
|
1.9 %
|
Distributions per Unit
(4)
|
$0.201
|
$0.201
|
-
|
$0.804
|
$0.804
|
-
|
|
|
|
|
|
|
|
FFO per Unit - basic
(2) (5)
|
0.242
|
0.243
|
-0.001
|
0.976
|
0.979
|
-0.003
|
FFO per Unit - diluted
(2) (6)
|
0.236
|
0.238
|
-0.002
|
0.953
|
0.959
|
-0.006
|
|
|
|
|
|
|
|
AFFO per Unit - basic
(2) (5)
|
0.238
|
0.235
|
0.003
|
0.954
|
0.936
|
0.018
|
AFFO per Unit - diluted
(2) (6)
|
0.232
|
0.230
|
0.002
|
0.932
|
0.918
|
0.014
|
|
|
|
|
|
|
|
Ratios
(%)
|
|
|
|
|
|
|
FFO payout ratio
(2)
|
85.2 %
|
84.5 %
|
0.7 %
|
84.4 %
|
83.8 %
|
0.6 %
|
AFFO payout ratio
(2)
|
86.6 %
|
87.4 %
|
-0.8 %
|
86.3 %
|
87.6 %
|
-1.3 %
|
Debt to GBV
(7)
|
42.4 %
|
45.0 %
|
-2.6 %
|
42.4 %
|
45.0 %
|
-2.6 %
|
(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 Q4 2023, thus
removing the impact of acquisitions.
|
(3)
|
Net income for Q4 2024
includes changes in fair value adjustments of $1.6 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"), $0.05 million for interest rate
swaps and foreign exchange forward contract and $1.4 million for
investment properties. Net income for 2024 includes changes in fair
value adjustments of $9.1 million Class B LP Units, DUs, IDUs, PDUs
and RDUs, $9.8 million for interest rate swaps and foreign exchange
forward contract and $27.7 million for investment properties Please
refer to the consolidated financial statements of the REIT and the
notes thereto for additional information.
|
(4)
|
Excludes the Special
Distribution.
|
(5)
|
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 2024 was
49,090,142.
|
(6)
|
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 Q4 2024 was 50,297,193.
|
(7)
|
Debt to GBV is a
supplementary financial measure. See "Non-IFRS Financial Measures"
at the end of this news release.
|
Rental revenue was $23.4 million
in Q4 2024 and $93.9 million in 2024,
representing increases of 0.5% and 1.5%, respectively, from Q4 2023
and the year ended December 31, 2023
("2023"). Increased rental revenue in Q4 2024 and 2024 reflects
growth from the properties acquired subsequent to Q4 2023 and
during and subsequent to 2023, respectively, and contractual rent
increases, partially offset by the decrease in rent as a result of
the Sale Transaction.
The REIT generated total Cash NOI of $19.6 million in Q4 2024 and $78.3 million in 2024, representing increases of
1.4% and 2.5%, respectively, from Q4 2023 and 2023. The increases
were primarily attributable to the properties acquired subsequent
to Q4 2023 and during and subsequent to 2023, respectively, and
contractual rent increases. Same Property Cash NOI was $19.3 million in Q4 2024 and $75.5 million in 2024, representing increases of
2.0% and 2.3%, respectively, from Q4 2023 and 2023. The increases
were primarily attributable to contractual rent increases.
The REIT recorded net income of $12.0
million in Q4 2024, compared to a net loss of $15.2 million in Q4 2023. Net income was
$72.0 million in 2024, compared to
$51.0 million in 2023. The positive
variance in Q4 2024 was primarily due to changes in non-cash fair
value adjustments for interest rate swaps and foreign exchange
foreign contract, and for Class B LP Units, DUs, IDUs, PDUs and
RDUs (collectively "Unit-based compensation"). The positive
variance in 2024 was primarily due to changes in fair value
adjustments for investment properties (including a gain of
$23.8 million resulting from the Sale
Transaction), partially offset by changes in fair value adjustments
for Class B LP Units and Unit-based compensation, and for interest
rate swaps and a foreign exchange forward contract. 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 $1.6
million in Q4 2024 (2024 – increase of $9.1 million), compared to a decrease of
$3.6 million in Q4 2023 (2023 –
increase of $22.2 million).
FFO in Q4 2024 decreased by 0.5% to $11.9
million, or $0.236 per Unit
(diluted), compared to $11.9 million,
or $0.238 per Unit (diluted) in Q4
2023. The slight decrease was primarily attributable to higher
general and administrative expenses and a reduction in
straight-line rent adjustment, partially offset by lower interest
expense and higher base rental revenue. FFO in 2024 decreased by
0.3% to $47.9 million, or
$0.953 per Unit (diluted), compared
to $48.0 million, or $0.959 per Unit (diluted), in 2023. The slight
decrease was primarily attributable to higher interest expense,
higher general and administrative expenses, and a reduction in
straight-line rent adjustment, partially offset by higher base
rental revenue. Straight-line rent adjustment decreased by
$0.2 million in Q4 2024 and
$1.0 million in 2024, respectively,
due to the addition of leases to the investment property portfolio
containing CPI-linked rent adjustments.
AFFO in Q4 2024 increased 1.3% to $11.7
million, or $0.232 per Unit
(diluted), compared to $11.5 million,
or $0.230 per Unit (diluted), in Q4
2023. AFFO in 2024 increased 1.9% to $46.8
million, or $0.932 per Unit
(diluted), compared to $45.9 million,
or $0.918 per Unit (diluted), in
2023. The increases in AFFO in Q4 2024 and 2024 were primarily
attributable to the impact of the properties acquired subsequent to
Q4 2023 and during and subsequent to 2023, respectively, and
contractual rent increases. The increase to AFFO in 2024 was
partially offset by higher interest costs and general and
administrative expenses. Straight-line rent adjustment is excluded
from the calculation of AFFO.
Adjusted Cash Flow from Operations ("ACFO")3 for 2024
was $51.2 million, an increase of
3.9% compared to $49.3 million in
2023. The increase was primarily attributable to properties
acquired during and subsequent to 2023 and contractual rent
increases, partially offset by 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 Q4 2024, the REIT declared and paid regular cash
distributions of $9.87 million, or
$0.201 per Unit, representing an AFFO
payout ratio of 86.6%. The AFFO payout ratio was lower in Q4 2024
compared to the 87.4% AFFO payout ratio in Q4 2023, primarily due
to the positive impact of the properties acquired subsequent to Q4
2023 and contractual rent increases, partially offset by increased
interest expense, short and long-term performance awards, and the
vesting of long-term Unit-based compensation.
For 2024, the REIT declared and paid regular cash distributions
of $39.45 million, or $0.804 per Unit, representing an AFFO payout
ratio of 86.3%. The AFFO payout ratio was lower in 2024 compared to
the 87.6% AFFO payout ratio in 2023 primarily due to the impact of
the properties acquired during and subsequent to 2023 and
contractual rent increases.
Principally to distribute to Unitholders a portion of the
taxable income generated by the Sale Transaction, the REIT declared
and paid the Special Distribution to Unitholders of record as of
December 31, 2024 in the amount of
$0.55 per REIT unit, comprised of
$0.081 per Unit payable in cash and
$0.469 per Unit payable by the
issuance of Units. The Unit portion of the Special Distribution was
paid at the close of business on December
31, 2024 through the issuance of Units from treasury that
had a fair market value equal to the dollar amount of the Special
Distribution payable in Units based on the volume-weighted average
trading price of the Units on the Toronto Stock Exchange for the
five trading days ending on December 30,
2024. Immediately following the Special Distribution, the
outstanding Units of the REIT were consolidated such that each
Unitholder held, after the consolidation, the same number of Units
as held immediately prior to the Special Distribution. The cash
portion of the Special Distribution was paid on January 6, 2025.
________________________
|
3 ACFO is a
non-IFRS measure. See "Non-IFRS Financial Measures" at the end of
this news release.
|
Liquidity and Capital Resources
As at December 31, 2024, the REIT
had a Debt to GBV ratio of 42.4%, $88.8
million of undrawn capacity under its revolving credit
facilities, $0.3 million of cash on
hand, and three unencumbered properties with an aggregate
value of approximately $43.8 million.
As at the date of this news release, the REIT has approximately
$89.4 million of undrawn capacity
under its revolving credit facilities, cash on hand of $0.3 million, and three unencumbered properties
have an aggregate value of approximately $43.8 million.
As at December 31, 2024, 93% of
the REIT's debt was fixed with a weighted average interest rate of
4.37%, a weighted average interest rate swap term and mortgages
remaining of 4.2 years, and a weighted average term to maturity of
debt of 2.4 years.
Units Outstanding
As at December 31, 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, currency fluctuations and availability of capital. The REIT
is actively monitoring risks associated with recently proposed
trade tariffs and other trade restrictions, which, if implemented,
could impact cross-border trade, material costs, and overall
economic market conditions in Canada. While the full extent and impact of
these proposed trade tariffs and trade restrictions remains
uncertain, the REIT is continuing to assess their potential effect
on its business, property valuations and financing conditions.
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, thereby providing the REIT with additional acquisition
capacity. The REIT has entered into agreements to acquire the Tampa
Property for approximately US$13.5
million and the Columbus Tesla Property for approximately
US$17.8 million (together, the
"Property Acquisitions"). The REIT expects to fund the Property
Acquisitions with draws on its revolving credit facilities. The
addition of these properties is expected to increase the REIT's
AFFO per Unit.
The Canadian and United States
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 audited consolidated financial statements and related
Management's Discussion & Analysis ("MD&A") for the year
ended December 31, 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, March 6,
2025 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/4hK1nyh 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: 13550 #. The replay will be available
until March 13, 2025.
About Automotive Properties REIT
Automotive Properties REIT is an unincorporated, open-ended real
estate investment trust focused on owning and acquiring primarily
income-producing automotive and other OEM dealership and service
properties located in Canada and
the United States. The REIT's
portfolio currently consists of 78 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 and
OEM dealership and service 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 REIT's
expectations with respect to the completion of the Property
Acquisitions, the timing and the financial benefits therefrom and
the REIT's future 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,
2024 and in the REIT's annual information form dated
March 5, 2025, which are available on
SEDAR+ (www.sedarplus.ca) and the REIT's website
(www.automotivepropertiesreit.ca). The
forward-looking information relating to the proposed
Property Acquisitions is subject to the further risk
that the customary closing conditions may not be
satisfied or waived such that one or both of the 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 measure, is a
measure 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
MD&A for the year ended December 31,
2024 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
December 31,
|
|
12 Months
Ended
December 31,
|
|
($000s, except per Unit
amounts)
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Calculation of
NOI
|
|
|
|
|
|
|
Property
revenue
|
$23,415
|
$23,291
|
$124
|
$93,876
|
$92,484
|
$1,392
|
Property
costs
|
(3,650)
|
(3,550)
|
(100)
|
(14,547)
|
(14,071)
|
(476)
|
NOI (including
straight‑line adjustments)
|
$19,765
|
$19,741
|
$24
|
$79,329
|
$78,413
|
$916
|
Adjustments:
|
|
|
|
|
|
|
Land lease
payments
|
(86)
|
(115)
|
29
|
(384)
|
(345)
|
(39)
|
Straight‑line
adjustment
|
(94)
|
(309)
|
215
|
(676)
|
(1,696)
|
1,020
|
Cash
NOI
|
$19,585
|
$19,317
|
$268
|
$78,269
|
$76,372
|
$1,897
|
Reconciliation of
net income to FFO and AFFO
|
|
|
|
|
|
|
Net income (loss) and
comprehensive income
|
$12,046
|
($15,199)
|
$27,245
|
$72,001
|
$50,991
|
$21,010
|
Adjustments:
|
|
|
|
|
|
|
Change in fair value —
Interest rate swaps
|
47
|
20,972
|
(20,925)
|
9,810
|
7,739
|
2,071
|
Distributions on
Class B LP Units
|
-
|
1,875
|
(1,875)
|
3,125
|
7,499
|
(4,374)
|
Change in fair value –
Class B LP Units and Unit-based compensation
|
(1,582)
|
3,565
|
(5,147)
|
(9,096)
|
(22,163)
|
13,067
|
Change in fair value —
investment properties(1)
|
1,441
|
768
|
673
|
(27,664)
|
4,113
|
(31,777)
|
ROU asset net balance
of depreciation/interest and lease payments
|
(78)
|
(42)
|
(36)
|
(297)
|
(169)
|
(128)
|
FFO
|
$11,874
|
$11,939
|
($65)
|
$47,879
|
$48,010
|
($131)
|
Adjustments:
|
|
|
|
|
|
|
Straight‑line
adjustment
|
(94)
|
(309)
|
215
|
(676)
|
(1,696)
|
1.020
|
Capital expenditure
reserve
|
(98)
|
(98)
|
0
|
(393)
|
(384)
|
9
|
AFFO
|
$11,682
|
$11,532
|
$150
|
$46,810
|
$45,930
|
$880
|
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
|
49,090,142
|
49,054,833
|
35,309
|
49,068,183
|
49,054,833
|
35,309
|
Weighted average Units
Outstanding — diluted
|
50,297,193
|
50,082,627
|
214,566
|
50,235,796
|
50,049,275
|
186,521
|
FFO per Unit –
basic(2)
|
$0.242
|
$0.243
|
($0.001)
|
$0.976
|
$0.979
|
($0.003)
|
FFO per Unit –
diluted(3)
|
$0.236
|
$0.238
|
($0.002)
|
$0.953
|
$0.959
|
($0.006)
|
AFFO per Unit –
basic(2)
|
$0.238
|
$0.235
|
$0.003
|
$0.954
|
$0.936
|
$0.018
|
AFFO per Unit –
diluted(3)
|
$0.232
|
$0.230
|
$0.002
|
$0.932
|
$0.918
|
$0.014
|
Distributions per
Unit(4)
|
$0.201
|
$0.201
|
—
|
$0.804
|
$0.804
|
—
|
FFO payout
ratio(4)
|
85.2 %
|
84.5 %
|
0.7 %
|
84.4 %
|
83.8 %
|
0.6 %
|
AFFO payout
ratio(4)
|
86.6 %
|
87.4 %
|
(0.8 %)
|
86.3 %
|
87.6 %
|
(1.3 %)
|
|
|
|
|
|
|
|
|
|
(1)
|
The Change in fair
value — investment properties in respect of the 12 months ended
December 31, 2024 is inclusive of the $23,760 fair value gain as a
result of the Sale Transaction.
|
(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.
|
(4)
|
Excludes the Special
Distribution.
|
Same Property Cash Net Operating Income
|
Three Months Ended
December 31,
|
|
|
12 Months Ended
December 31,
|
|
|
2024
|
2023
|
Variance
|
2024
|
2023
|
Variance
|
Same property base
rental revenue
|
$19,383
|
$18,983
|
$400
|
$75,914
|
$74,163
|
$1,751
|
Land lease
payments
|
(99)
|
(86)
|
(13)
|
(384)
|
(345)
|
(39)
|
Same Property Cash
NOI
|
$19,284
|
$18,897
|
$387
|
$75,530
|
$73,818
|
1,712
|
|
|
|
|
|
|
|
|
Reconciliation of Cash Flow from Operating Activities to
ACFO
|
12 Months Ended
December 31,
|
|
|
($000s)
|
2024
|
2023
|
Variance
|
Cash flow from
operating activities
|
$75,914
|
$74,266
|
$1,648
|
Change in non-cash
working capital
|
570
|
129
|
441
|
Interest
paid
|
(24,016)
|
(23,569)
|
(447)
|
Amortization of
financing fees
|
(874)
|
(932)
|
58
|
Amortization of
indemnification fees
|
(144)
|
(262)
|
118
|
Net interest expense
and other financing charges in excess of interest paid
|
112
|
25
|
97
|
Capital expenditure
reserve
|
(393)
|
(384)
|
(9)
|
ACFO
|
$51,169
|
$49,273
|
$1,896
|
ACFO payout
ratio
|
77.10 %
|
80.04 %
|
(2.94 %)
|
|
|
|
|
|
SOURCE Automotive Properties Real Estate Investment Trust