TORONTO, March 7,
2024 /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 2023") and year ended December
31, 2023 ("2023").
"We continued to generate strong financial performance with
growth in rental revenue, Cash NOI, same property Cash NOI and AFFO
per Unit for both the fourth quarter and full year," said
Milton Lamb, CEO of Automotive
Properties REIT. "Given the combination of fixed and CPI-linked
annual rent increases built into our triple-net leases, our
property portfolio is well positioned to continue generating solid
returns for unitholders."
Q4 2023 Highlights
- The REIT generated AFFO per Unit1 of $0.230 (diluted) and paid total cash
distributions of $0.201 per Unit (as
defined below) in Q4 2023, representing an AFFO payout
ratio1 of approximately 87.4%. For the comparable
three-month period ended December 31,
2022 ("Q4 2022"), the REIT generated AFFO per Unit of
$0.213 (diluted) and paid cash
distributions of $0.201 per Unit,
representing an AFFO payout ratio of approximately 94.4%.
- The REIT had a Debt to Gross Book Value ("Debt to
GBV")2 ratio of 45.0% as at December 31, 2023, and $57.2 million of undrawn capacity under its
revolving credit facilities, $0.3
million of cash on hand, and five unencumbered properties
with an aggregate value of approximately $70.6 million.
- The REIT's valuation of its investment properties decreased
nominally in Q4 2023 compared to the prior quarter to reflect
current market conditions, resulting in a fair value loss of
$0.8 million. The capitalization rate
applicable to the REIT's entire portfolio increased to 6.59% as at
December 31, 2023, compared to 6.56%
as at September 30, 2023 and 6.42% as
at December 31, 2022.
______________________________
|
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.
|
Financial Results Summary
|
Three months ended
December 31,
|
|
12 months ended
December 31,
|
|
($000s, except per
Unit amounts)
|
2023
|
2022
|
Change
|
2023
|
2022
|
Change
|
Rental revenue
(1)
|
$23,291
|
$20,901
|
11.4 %
|
$92,484
|
$82,861
|
11.6 %
|
NOI
(2)
|
19,741
|
17,629
|
12.0 %
|
78,413
|
70,575
|
11.1 %
|
Cash NOI
(2)
|
19,317
|
17,263
|
11.9 %
|
76,372
|
68,533
|
11.4 %
|
Same Property Cash NOI
(1) (2)
|
17,279
|
16,866
|
2.4 %
|
67,568
|
65,962
|
2.4 %
|
Net (Loss) Income
(3)
|
(15,199)
|
13,588
|
N/A
|
50,991
|
83,365
|
-38.8 %
|
FFO
(2)
|
11,939
|
11,008
|
8.5 %
|
48,010
|
46,748
|
2.7 %
|
AFFO
(2)
|
11,532
|
10,641
|
8.4 %
|
45,930
|
44,707
|
2.7 %
|
Distributions per
Unit
|
$0.201
|
$0.201
|
-
|
$0.804
|
$0.804
|
-
|
|
|
|
|
|
|
|
FFO per Unit - basic
(2) (4)
|
0.243
|
0.224
|
0.019
|
0.979
|
0.953
|
0.026
|
FFO per Unit - diluted
(2) (5)
|
0.238
|
0.221
|
0.017
|
0.959
|
0.939
|
0.020
|
|
|
|
|
|
|
|
AFFO per Unit - basic
(2) (4)
|
0.235
|
0.217
|
0.018
|
0.936
|
0.912
|
0.024
|
AFFO per Unit - diluted
(2) (5)
|
0.230
|
0.213
|
0.017
|
0.918
|
0.898
|
0.020
|
|
|
|
|
|
|
|
Ratios
(%)
|
|
|
|
|
|
|
FFO payout ratio
(2)
|
84.5 %
|
91.0 %
|
6.5 %
|
83.8 %
|
85.6 %
|
1.8 %
|
AFFO payout ratio
(2)
|
87.4 %
|
94.4 %
|
7.0 %
|
87.6 %
|
89.5 %
|
1.9 %
|
Debt to GBV
(6)
|
45.0 %
|
40.0 %
|
-5.0 %
|
45.0 %
|
40.0 %
|
-5.0 %
|
(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 2022,
thus removing the impact of acquisitions.
|
(3)
|
Net income for Q4 2023
includes changes in fair value adjustments of $3.6 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"), $21.0 million for interest rate
swaps and $0.8 million for investment properties. Net income for
2023 includes changes in fair value adjustments of $22.2 million
Class B LP Units, DUs, IDUs, PDUs and RDUs, $7.7 million for
interest rate swaps and $4.1 million for investment properties. For
2023 net income, 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 2023 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 Q4 2023 was 50,082,627.
|
(6)
|
Debt to GBV is a
supplementary financial measure. See "Non-IFRS Financial Measures"
at the end of this news release.
|
Rental revenue was $23.3 million
in Q4 2023 and $92.5 million in 2023,
representing increases of 11.4% and 11.6%, respectively, from Q4
2022 and the year ended December 31,
2022 ("2022"). Increased rental revenue in Q4 2023 and 2023
reflects growth from properties acquired subsequent to Q4 2022 and
during and subsequent to 2022, respectively, and contractual annual
rent increases.
The REIT generated total Cash NOI of $19.3 million in Q4 2023 and $76.4 million in 2023, representing increases of
11.9% and 11.4%, respectively, from Q4 2022 and 2022. The increases
were primarily attributable to the properties acquired subsequent
to Q4 2022 and during and subsequent to 2022, respectively, as well
as contractual rent increases. Same Property Cash NOI was
$17.3 million in Q4 2023 and
$67.6 million in 2023, representing
increases of 2.4% compared to each of the corresponding prior-year
periods. The increases were primarily attributable to contractual
rent increases.
The REIT recorded a net loss of $15.2
million in Q4 2023, compared to net income of $13.6 million in Q4 2022. Net income was
$51.0 million in 2023, compared to
$83.4 million in 2022. The variances
were primarily due to changes in non-cash fair value adjustments
for interest rate swaps, investment properties, and Class B LP
Units and Unit-based compensation, partially offset by higher NOI.
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 in Q4 2023 of $3.6 million (2023 – increase of $22.2 million), compared to an increase of
$2.8 million in Q4 2022 (2022 –
increase of $20.2 million).
FFO was $11.9 million, or
$0.238 per unit (diluted), in Q4 2023
and $48.0 million, or $0.959 per unit (diluted), in 2023. That compares
to FFO of $11.0 million, or
$0.221 per unit (diluted), in Q4 2022
and $46.7 million, or $0.939 per unit (diluted), in 2022. The increases
in FFO in Q4 2023 and 2023 were primarily attributable to the
impact of the properties acquired subsequent to Q4 2022 and during
and subsequent to 2022, respectively, and contractual rent
increases.
AFFO was $11.5 million, or
$0.230 per unit (diluted), in Q4 2023
and $45.9 million, or $0.918 per unit (diluted), in 2023. That compares
to AFFO of $10.6 million, or
$0.213 per unit (diluted), in Q4 2022
and $44.7 million, or $0.898 per unit (diluted), in 2022. The increases
in AFFO in Q4 2023 and 2023 were primarily attributable to the
impact of the properties acquired subsequent to Q4 2022 and during
and subsequent to 2022, respectively, and contractual rent
increases.
Adjusted Cash Flow from Operations ("ACFO")3 for 2023
was $49.3 million, an increase of
6.7% compared to $46.2 million in
2022. The increase was primarily attributable to the properties
acquired during and subsequent to 2022 and contractual rent
increases.
_______________________________
|
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 Q4 2023, the REIT declared and paid total distributions
of $9.86 million, or $0.201 per Unit, representing an AFFO payout
ratio of 87.4%. The AFFO payout ratio was lower in Q4 2023 compared
to the 94.4% AFFO payout ratio in Q4 2022 primarily due to the
positive impact of acquisitions completed subsequent to Q4 2022 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 2023, the REIT declared and paid total distributions of
$39.44 million, or $0.804 per Unit, representing an AFFO payout
ratio of 87.6%. The AFFO payout ratio was lower in 2023 compared to
the 89.5% AFFO payout ratio in 2022 primarily due to the impact of
the properties acquired during and subsequent to 2022 and
contractual rent increases.
Liquidity and Capital
Resources
As at December 31, 2023, the REIT
had a Debt to GBV ratio of 45.0%, $57.2
million of undrawn capacity under its revolving credit
facilities, $0.3 million of cash on
hand, and five unencumbered properties with an aggregate value
of approximately $70.6 million. As of
the date of this news release, the REIT has approximately
$63.2 million of undrawn capacity
under its revolving credit facilities and five unencumbered
properties with an aggregate value of approximately $70.6 million.
As at December 31, 2023, 95% of
the REIT's debt was fixed with a weighted average interest rate of
4.25%, a weighted average interest rate swap term and mortgages
remaining of 4.8 years, and a weighted average term to maturity of
debt of 2.9 years.
Units Outstanding
As at December 31, 2023, there
were 39,727,346 REIT Units and 9,327,487 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
elevated interest rates and inflation may have an adverse effect on
consumer demand 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 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, 2023 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 Friday, March 8,
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/4bbXrUj to receive an instant automated
call back. Alternatively, they can dial (416) 764-8688 or (888)
390-0546 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 (416) 764-8677
or (888) 390-0541, passcode: 647702 #. The replay will be available
until March 15, 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; and the expected
timing of the closing of the Brossard Property acquisition.
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
annual information form dated March 7,
2024, which are available on SEDAR+
(www.sedarplus.ca) 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. 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,
2023 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 (Loss)
Income and Comprehensive Income
|
Three Months
Ended
December 31,
|
|
12 Months
Ended
December 31,
|
|
($000s, except per Unit
amounts)
|
2023
|
2022
|
Variance
|
2023
|
2022
|
Variance
|
Calculation of
NOI
|
|
|
|
|
|
|
Property
revenue
|
$23,291
|
$20,901
|
$2,390
|
$92,484
|
$82,861
|
$9,623
|
Property
costs
|
(3550)
|
(3,272)
|
(278)
|
(14,071)
|
(12,286)
|
(1,785)
|
NOI (including
straight–line adjustments)
|
$19,741
|
$17,629
|
$2,112
|
$78,413
|
$70,575
|
$7,838
|
Adjustments:
|
|
|
|
|
|
|
Land lease
payments
|
(115)
|
(86)
|
(29)
|
(345)
|
(345)
|
-
|
Straight–line
adjustment
|
(309)
|
(280)
|
(29)
|
(1,696)
|
(1,697)
|
1
|
Cash
NOI
|
$19,317
|
$17,263
|
$2,054
|
$76,372
|
$68,533
|
$7,839
|
Reconciliation of
net income to FFO and AFFO
|
|
|
|
|
|
|
Net (loss) income and
comprehensive income
|
($15,199)
|
$13,588
|
($28,787)
|
$50,991
|
$83,365
|
$(32,374)
|
Adjustments:
|
|
|
|
|
|
|
Change in fair value —
Interest rate swaps
|
20,972
|
180
|
20,792
|
7,739
|
(25,999)
|
33,738
|
Distributions on
Class B LP Units
|
1,875
|
1,875
|
-
|
7,499
|
7,621
|
(122)
|
Change in fair value –
Class B LP Units and Unit-based
compensation
|
3,565
|
(2,804)
|
6,369
|
(22,163)
|
(20,215)
|
(1,948)
|
Change in fair value —
investment properties
|
768
|
(1,791)
|
2,559
|
4,113
|
2,285
|
1,828
|
ROU asset net balance
of depreciation/interest and lease
payments(1)
|
(42)
|
(40)
|
(2)
|
(169)
|
(309)
|
140
|
FFO
|
$11,939
|
$11,008
|
$931
|
$48,010
|
$46,748
|
$1,262
|
Adjustments:
|
|
|
|
|
|
|
Straight–line
adjustment
|
(309)
|
(280)
|
(29)
|
(1,696)
|
(1,697)
|
1
|
Capital expenditure
reserve
|
(98)
|
(87)
|
(11)
|
(384)
|
(344)
|
(40)
|
AFFO
|
$11,532
|
$10,641
|
$891
|
$45,930
|
$44,707
|
$1,223
|
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
|
49,035,475
|
19,358
|
Weighted average Units
Outstanding — diluted
|
50,082,627
|
49,847,669
|
234,958
|
50,049,275
|
49,802,602
|
246,673
|
FFO per Unit –
basic(2)
|
$0.243
|
$0.224
|
$0.019
|
$0.979
|
$0.953
|
$0.026
|
FFO per Unit –
diluted(3)
|
$0.238
|
$0.221
|
$0.017
|
$0.959
|
$0.939
|
$0.020
|
AFFO per Unit –
basic(2)
|
$0.235
|
$0.217
|
$0.018
|
$0.936
|
$0.912
|
$0.024
|
AFFO per Unit –
diluted(3)
|
$0.230
|
$0.213
|
$0.017
|
$0.918
|
$0.898
|
$0.020
|
Distributions per
Unit
|
$0.201
|
$0.201
|
—
|
$0.804
|
$0.804
|
—
|
FFO payout
ratio
|
84.5 %
|
91.0 %
|
6.5 %
|
83.8 %
|
85.6 %
|
1.8 %
|
AFFO payout
ratio
|
87.4 %
|
94.4 %
|
7.0 %
|
87.6 %
|
89.5 %
|
1.9 %
|
Same Property Cash Net Operating Income
|
Three Months
Ended
December 31,
|
|
12 Months
Ended
December
31,
|
|
($000s)
|
2023
|
2022
|
Variance
|
2023
|
2022
|
Variance
|
Same property base
rental revenue
|
$17,365
|
$16,958
|
$407
|
$67,913
|
$66,307
|
$1,606
|
Land lease
payments
|
(86)
|
(86)
|
—
|
(345)
|
(345)
|
—
|
Same Property Cash
NOI
|
$17,279
|
$16,866
|
$407
|
$67,568
|
$65,962
|
$1,606
|
Reconciliation of Cash Flow from Operating Activities to
ACFO
|
12 Months Ended
December 31,
|
|
($000s)
|
2023
|
2022
|
Variance
|
Cash flow from
operating activities
|
$74,266
|
$64,547
|
$9,719
|
Change in non-cash
working capital
|
129
|
618
|
(489)
|
Interest
paid
|
(23,569)
|
(16,919)
|
(6,650)
|
Amortization of
financing fees
|
(932)
|
(784)
|
(148)
|
Amortization of
indemnification fees
|
(262)
|
(696)
|
434
|
Net interest expense
and other financing charges
in excess of interest paid
|
25
|
(254)
|
279
|
Capital expenditure
reserve
|
(384)
|
(344)
|
(40)
|
ACFO
|
$49,273
|
$46,168
|
$3,105
|
ACFO payout
ratio
|
80.04 %
|
85.4 %
|
(5.35 %)
|
SOURCE Automotive Properties Real Estate Investment Trust