Try our mobile app

Published: 2023-11-06 16:15:51 ET
<<<  go to AIV company page
EX-99.1 2 aiv-ex99_1.htm EX-99.1 EX-99.1

 

img255192919_0.jpg 

 


img255192919_1.jpg 

Table of Contents

 

Page

 

3

Earnings Release

8

2023 Outlook

11

Consolidated Statements of Operations

12

Consolidated Balance Sheets

13

Schedule 1 – EBITDAre and Adjusted EBITDAre

14

Schedule 2 – Aimco Leverage and Maturities

15

Schedule 3 – Aimco Portfolio

16

Schedule 4 – Aimco Capital Additions

17

Schedule 5 – Aimco Development and Redevelopment Project Summaries

19

Schedule 6 – Stabilized Operating Properties

20

Schedule 7 – Acquisitions, Dispositions, and Leased Communities

21

Schedule 8 – Net Asset Value Components

22

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

2


img255192919_2.jpg 

Aimco Reports Third Quarter Results, Updates 2023 Guidance, and Provides Highlights on Recent and Planned Activities

 

 

Denver, Colorado, November 6, 2023 – Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today third quarter results for 2023, updated guidance, and provided highlights on recent and planned activities.

 

Wes Powell, Aimco President and Chief Executive Officer, comments:

 

“Thank you for your interest in Aimco. The apartment business remains on sound footing and Aimco is well positioned given the composition of our assets and the quality of our investment platform. Our diversified portfolio of apartment communities located within neighborhoods that have largely avoided the pressure of competitive new supply, has continued to generate strong performance and has experienced NOI growth of nearly 20% over the past 18 months. During the third quarter, average monthly revenues per apartment home increased by 7.2% on a year-over-year basis and we have increased our full year NOI guidance by more than 100 basis points at the midpoint.

"Aimco's regional investment teams are successfully advancing our active development projects and are on track to deliver more than 600 of those new units by the end of 2023 and another 700 in 2024. It is projected that this current class of projects will produce more than $55 million of NOI annually when fully stabilized, an amount equal to more than half of the NOI currently produced by Aimco's portfolio of stabilized apartment communities and representing an accretive yield on direct capital investment of 6.8%. While we are advancing plans for a select number of new projects, which offer the prospect of strong risk adjusted returns, we anticipate reducing the amount of Aimco capital that is allocated to development activity over the year ahead given market conditions and the relative attractiveness of other capital allocation opportunities.

 

“We continue to view the repurchase of Aimco common stock as being very attractive. Over the past 22 months, we have opportunistically repurchased 8.8 million shares at an average price of $7.33 per share. The Aimco Board of Directors recently increased our share repurchase authorization to 30 million shares, doubling the size of our previous authorization.

"Aimco’s balance sheet remains rock solid. Our near-term debt maturities are extremely limited with less than 2% of the total coming due over the next 30 months inclusive of extension options. Fixed-rate loans tied to our stabilized portfolio, representing 70% of our total leverage, carry an interest rate of 4.25%, are fully assumable and have a weighted average time to maturity of 7.4 years.

"Consistent with our capital allocation strategy, at times we may choose to monetize certain pipeline assets prior to vertical construction in order to maximize value and risk adjusted returns. As such, we are preparing to market for sale our Brickell Assemblage located in Miami, as well as certain recently completed development projects and select land holdings. In addition, we remain under agreement to sell our 80% stake in the Parkmerced mezzanine loan. We expect these sales to take place during the course of 2024, provided pricing and terms are favorable. The proceeds will be prudently allocated to return capital to stockholders, reduce leverage, and/or accretive new investments.

"Above all else, the Aimco management team and Board remain intently focused on creating and unlocking value for Aimco stockholders.”

Third Quarter 2023 Earnings Release and Supplemental Schedules | 3


img255192919_2.jpg 

 

Financial Results and Recent Highlights

Net loss attributable to common stockholders per share, on a fully dilutive basis, was $(0.02) for the quarter ended September 30, 2023, compared to net income per share of $0.19 for the same period in 2022, due primarily to lower real estate transaction proceeds and reduced tax benefit.
Third Quarter 2023 revenue, expenses, and NOI from Aimco’s Stabilized Operating Properties were up 6.4%, 3.5%, and 7.6%, respectively, year-over-year, with average monthly revenue per apartment home increasing by 7.2% to $2,358, while maintaining an average rent to income below 20% for new Aimco residents.
Aimco updated full year 2023 guidance related to Stabilized Property Operations as follows:

 

Full Year 2023 Year-Over-Year Growth Rates

Stabilized Operating Properties

Revised Guidance Range

 

Prior Guidance Range

 

Low

 

High

 

Low

 

High

   Revenue, before utility reimbursements

8.25%

-

8.75%

 

7.75%

-

8.75%

   Expenses, net of utility reimbursements

5.75%

-

6.75%

 

8.00%

-

9.00%

   Net operating income (NOI)

9.00%

-

9.75%

 

7.50%

-

9.00%

As of October 31, 2023, Aimco delivered the 276-apartment home Hamilton in Miami, Florida, the 106-key Benson Hotel and Faculty Club in Aurora, Colorado, and 81 apartment homes at Upton Place in Upper Northwest Washington, D.C. Aimco expects to deliver, before year end, 153 additional apartment homes at Upton Place and the initial homes at Oak Shore in Corte Madera, California.
Aimco remains under contract to sell our remaining 80% stake in the Parkmerced mezzanine loan for $134 million plus accrued interest and is preparing to market additional assets for sale, including the Brickell Assemblage located in Miami, Florida.
Aimco acquired 1.7 million shares of its common stock during the third quarter 2023 at an average cost of $7.52 per share. Year to date, as of October 31, 2023, Aimco acquired more than 5.3 million shares at an average price of $7.40 per share.
Subsequent to quarter end, the Aimco Board of Directors increased the number of shares authorized for repurchase to 30 million, doubling the size of the Board’s previous authorization.
As of November 3, 2023, total shareholder return ("TSR") since the December 15, 2020 spin-off of AIR Communities was 15.9% outperforming the Russell 2000 over the same period by more than 2,300 basis points.

 

Value Add, Opportunistic & Alternative Investments

Development and Redevelopment

Aimco generally seeks development and redevelopment opportunities where barriers to entry are high, target customers can be clearly defined, and Aimco has a comparative advantage over others in the market. Aimco’s value add and opportunistic investments may also target portfolio acquisitions, operational turnarounds, and re-entitlements.

Third Quarter 2023 Earnings Release and Supplemental Schedules | 4


img255192919_2.jpg 

As of September 30, 2023, Aimco had five active development and redevelopment projects located in four U.S. markets, in varying phases of construction and lease-up. These projects remain on track, as measured by construction budget and lease-up metrics. Additionally, Aimco has a pipeline of future value-add opportunities totaling approximately 14 million gross square feet of development in Aimco's target markets of Southeast Florida, the Washington D.C. Metro, and Colorado's Front Range. During the third quarter, Aimco invested $74.4 million in development and redevelopment activities. Updates include:

In Miami, Florida, construction, repositioning, and lease-up of The Hamilton is complete. Demand for rental housing in Southeast Florida remains robust, especially for unique waterfront properties such as The Hamilton. As of October 31, 2023, 96% of the building's 276 units were occupied with in-place leases at rates more than 20% ahead of underwritten rents.
In Bethesda, Maryland, construction is progressing on plan at the first phase of Strathmore Square, which will contain 220 highly tailored apartment homes with initial delivery on track for the second half of 2024. This suburban infill project is located adjacent to the Grosvenor-Strathmore Metro station and the Strathmore Performing Arts Campus, and is 1.5 miles from The National Institutes of Health main campus. Funding for the $164.0 million project is fully secured with Aimco having already funded 100% of its equity commitment.
In Upper Northwest Washington D.C., construction at Upton Place continues on schedule and on budget. The initial delivery of 81 apartment homes occurred, on schedule, in mid-October with the first residents at Upton Place having moved into their new homes on November 1, 2023. As of October 31, 2023, 13 units had been leased or pre-leased, at rates ahead of our initial projections. To date, 80% of the project's 105K square feet of retail space has been leased and Aimco is in final lease negotiations with retailers on another 7%.
In Corte Madera, California, construction is ongoing at Oak Shore where 16 luxury single-family rental homes and eight accessory dwelling units are being developed. Construction has been completed on the initial homes and they will be ready for occupancy in November. As of October 31, 2023, two of the eight accessory dwelling units had been pre-leased at rates ahead of our initial projections.
In the third quarter 2023, Aimco invested $4.8 million into programming, design, documentation, and entitlement efforts related to select pipeline projects located in Southeast Florida, the Washington D.C. Metro, and Colorado’s Front Range.

 

 

Investment & Disposition Activity

Aimco is focused on delivering strong investment returns, through the ownership of apartment properties as well as development and redevelopment activities, funded primarily through third-party capital.

No new investment or disposition activity occurred during the third quarter.
Aimco remains under contract to sell its 80% stake in the Parkmerced mezzanine loan for $134 million plus accrued interest. In June, at the time of closing on the sale of a 20% non-controlling position, the purchaser pre-paid $4 million of interest to Aimco and is expected to pay another $7 million prior to year end.
Subsequent to quarter end, Aimco initiated plans to market for sale the Brickell Assemblage located in Miami, Florida, as well as certain recently completed developments and select land holdings. Aimco expects the sales to occur by the end of 2024, pending favorable pricing and terms. The proceeds will be allocated to return capital to stockholders, reduce leverage, and/or accretive new investments.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 5


img255192919_2.jpg 

 

Operating Property Results

Aimco owns a diversified portfolio of operating apartment communities located in eight major U.S. markets with average rents in line with local market averages.

Aimco’s Stabilized Operating Properties produced solid results for the quarter ended September 30, 2023.

 

Third Quarter

 

Year-to-Date

Stabilized Operating Properties

Year-over-Year

 

Sequential

 

Year-over-Year

($ in millions)

2023

2022

Variance

 

2Q 2023

Variance

 

2023

2022

Variance

   Average Daily Occupancy

95.2%

96.0%

(0.7)%

 

96.2%

(0.9)%

 

96.5%

97.4%

(0.9)%

   Revenue, before utility reimbursements

$37.7

$35.5

6.4%

 

$37.0

1.9%

 

$111.4

$102.2

9.0%

   Expenses, net of utility reimbursements

10.7

10.4

3.5%

 

11.5

(6.5)%

 

33.4

31.3

6.6%

   Net operating income (NOI)

27.0

25.1

7.6%

 

25.5

5.7%

 

78.0

70.9

10.0%

 

Revenue in the third quarter 2023 was $37.7 million, up 6.4% year-over-year, resulting from a 7.2% increase in average monthly revenue per apartment home to $2,358, partially offset by a 75-basis point decrease in Average Daily Occupancy to 95.2%. As of October 31, 2023, occupancy had increased to 97.3%.
New lease rents increased 8.0% and Aimco retained 58.3% of residents whose leases were expiring during the quarter at rents 4.5% higher, on average, than the previous lease.
The median annual household income of new residents was $133,000 in the third quarter 2023, representing a rent to income ratio of 19.5%.
Expenses in the third quarter 2023 were up 3.5% year-over-year primarily from higher insurance costs, during the quarter we received favorable real estate tax valuations in Chicago largely offsetting the impact of the prior unfavorable real estate tax valuation in Miami, which has since been successfully appealed.
NOI in the third quarter 2023 was $27.0 million, up 7.6% year-over-year. Aimco raised full year 2023 NOI guidance by more than 100 basis points at the midpoint, to a range of 9.00% to 9.75%.

 

 

Balance Sheet and Financing Activity

Aimco is highly focused on maintaining a strong balance sheet, including ample liquidity at all times. As of September 30, 2023, Aimco had access to $320.2 million, including $95.7 million of cash on hand, $20.2 million of restricted cash, $54.3 million in a short-term treasury investment, and the capacity to borrow up to $150.0 million on its revolving credit facility.

Aimco’s net leverage as of September 30, 2023, was as follows:

 

 

as of September 30, 2023

 

Proportionate, $ in thousands

 

Amount

 

 

Weighted Avg.
Maturity (Yrs.) [1]

 

Total non-recourse fixed rate debt

 

$

777,480

 

 

 

7.4

 

Total non-recourse floating rate debt

 

 

101,154

 

 

 

1.6

 

Total non-recourse construction loan debt

 

 

238,800

 

 

 

2.1

 

Cash and restricted cash [2]

 

 

(114,469

)

 

 

 

  Net Leverage

 

$

1,002,965

 

 

 

 

[1] Weighted average maturities presented exclude contractual extension rights.

[2] On September 30, 2023, Aimco had $54.3 million invested in a four-month treasury bill that was excluded from cash in accordance with U.S. GAAP.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 6


img255192919_2.jpg 

As of September 30, 2023, 100% of Aimco's total debt was either fixed rate or hedged with interest rate cap protection and, including contractual extensions, Aimco has only $19.9 million, or less than 2% of its total debt, maturing over the next 30 months.

 

Aimco Credit Facility

In October, subsequent to quarter end, Aimco exercised an option to extend the duration of its revolving credit facility for twelve months. Aimco will now retain the capacity to borrow up to $150.0 million through December 2024 and has one remaining 12-month extension option.

 

 

Public Market Equity

Common Stock Repurchases

In the third quarter, Aimco repurchased 1.7 million shares of its common stock at a weighted average price of $7.52 per share. In 2023, through October 31, Aimco repurchased more than 5.3 million shares of its common stock at a weighted average price of approximately $7.40 per share.
Subsequent to quarter end, the Aimco Board of Directors increased the number of shares authorized for repurchase to 30 million, doubling the size of the Board's previous authorization.

 

Commitment to Enhance Stockholder Value

The Aimco Board of Directors, in coordination with management, remains intently focused on maximizing and unlocking value for Aimco stockholders. During the ongoing review, the Board continues to engage regularly with several leading advisory firms, including Morgan Stanley & Co. LLC, to review current market conditions.

Aimco believes it is well positioned for long term growth given its high-quality development pipeline and investment platform, diversified portfolio of core and opportunistic multifamily assets, and long-duration, low-cost balance sheet. As such, the timing of any broad strategic action to unlock stockholder value will take into consideration a host of factors, including the health and stability of both the financial and capital markets.

There can be no assurance that the ongoing review will result in any particular transaction or transactions or other strategic changes or outcomes and the timing of any such event is similarly uncertain. The Company does not intend to disclose or comment on developments related to the foregoing unless or until it determines that further disclosure is appropriate or required.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 7


img255192919_2.jpg 

2023 Outlook

 

 

2023 Outlook

$ in millions (except per share amounts), Square Feet in millions

Third Quarter

2023 YTD

2023 Full Year

Forecast

Prior Full Year

Forecast

Net income (loss) per share – diluted

 

$(0.10)

 

$(0.21) - $(0.11)

 

 

$(0.28) - $(0.18)

 

 

 

 

 

 

 

 

 

 

Active Developments and Redevelopments

 

Total Direct Costs of Projects Underway [1]

 

$814

 

$773

 

 

$773

 

Direct Project Costs [2]

$164.2

$200 - $210

$175 - $185

Other Capitalized Costs

 

$26.8

 

$36 - $38

 

 

$36 - $38

 

Construction Loan Draws [2]

 

$132.5

 

$190 - $200

 

 

$170 - $175

 

JV Partner Equity Funding

 

$0.2

 

$0.4

 

 

$0.4

 

AIV Equity Funding [3]

 

$49.5

 

~$50

 

 

~$50

 

 

 

 

 

 

 

 

 

 

Pipeline Projects

 

 

 

 

 

 

 

 

Pipeline Size Gross Square Feet [4]

 

14.1

 

14.1

 

 

14.1

 

Pipeline Size Multifamily Units [4]

 

6,544

 

6,544

 

 

6,544

 

Pipeline Size Commercial Sq Ft [4]

 

1.7

 

1.7

 

 

1.7

 

Planning Costs

 

$13.7

 

$16 - $18

 

 

$20 - $25

 

 

 

 

 

 

 

 

 

 

Real Estate Transactions

 

 

 

 

 

 

 

 

Acquisitions

None

None

None

Dispositions [5]

$91.5

$98.5

$98.5

 

Operating Properties

 

Revenue Growth, before utility reimbursements

9.0%

8.25% - 8.75%

7.75% - 8.75%

Operating Expense Growth, net of utility reimbursements [6]

6.6%

5.75% - 6.75%

8.0% - 9.0%

Net Operating Income Growth

10.0%

9.00% - 9.75%

7.5% - 9.0%

Recurring Capital Expenditures

$9.2

$12 - $13

 $11 - $13

 

 

 

 

 

 

 

 

 

General and Administrative

$24.5

$33 - $34

$33 - $34

 

 

 

 

 

 

 

 

 

Leverage

 

 

 

 

 

 

 

 

Interest Expense, net of capitalization [7]

 

$19.2

 

$28 - $30

 

 

$33 - $35

 

[1] Includes land or leasehold value, calculated as the quarterly average and is reduced from prior guidance due to the accelerated stabilization of The Hamilton in 3Q 2023 and its corresponding removal from projects underway in 4Q 2023.

[2] Direct project costs and construction loan draws increased due primarily to timing and an acceleration of investment to optimize construction activities ahead of winter.

[3] AIV equity funding at the end of the third quarter 2023 was ahead of the full year target due to the timing of partnership reimbursements.

[4] Includes pipeline projects as presented on Supplemental Schedule 5b, calculated as the quarterly average.

[5] Dispositions include the gross proceeds from the partial sale of the Parkmerced mezzanine investment and the monetization of the related swaption. Full year guidance includes the additional $7 million payment expected by the end of the year. Aimco may receive additional proceeds if the buyer chooses to exercise its option to purchase the remaining Aimco interest in 2023.

[6] Full year operating expense guidance decreased by 225 basis points at the midpoint from prior guidance due to favorable tax bills in Chicago, Illinois and a successful real estate tax appeal in Miami, Florida.

[7] Includes contractual interest expense, exclusive of the amortization of deferred financing costs, and reduced by interest rate option payments which are included in the Realized and unrealized gains (losses) on interest rate options line on Aimco's income statement.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 8


img255192919_2.jpg 

Supplemental Information

The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco’s website at investors.aimco.com.

 

Glossary & Reconciliations of Non-GAAP Financial and Operating Measures

Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are measures not defined under accounting principles generally accepted in the United States, or GAAP. Certain Aimco terms and Non-GAAP measures are defined in the Glossary in the Supplemental Information and Non-GAAP measures reconciled to the most comparable GAAP measures.

 

About Aimco

Aimco is a diversified real estate company primarily focused on value add and opportunistic investments, targeting the U.S. multifamily sector. Aimco’s mission is to make real estate investments where outcomes are enhanced through our human capital so that substantial value is created for investors, teammates, and the communities in which we operate. Aimco is traded on the New York Stock Exchange as AIV. For more information about Aimco, please visit our website www.aimco.com.

 

Team and Culture

Aimco has a national presence with corporate headquarters in Denver, Colorado and Washington, D.C. Our investment platform is managed by experienced professionals based in three regions, where it will focus its new investment activity: Southeast Florida, the Washington D.C. Metro Area and Colorado's Front Range. By regionalizing this platform, Aimco can leverage the in-depth local market knowledge of each regional leader, creating a comparative advantage when sourcing, evaluating, and executing investment opportunities.

Above all else, Aimco is committed to a culture of integrity, respect, and collaboration.

 

Contact

Matt Foster, Sr. Director, Capital Markets and Investor Relations

Investor Relations 303-793-4661, investor@aimco.com

 

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 9


img255192919_2.jpg 

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include all statements that are not historical statements of fact and those regarding our intent, belief, or expectations, including, but not limited to, the statements in this document regarding our future plans and goals, including our pipeline investments and projects, our plans to eliminate certain near term debt maturities, our estimated value creation and potential, our timing, scheduling and budgeting, projections regarding lease growth, our plans to form joint ventures, our plans for new acquisitions or dispositions, our strategic partnerships and value added therefrom, and changes to our corporate governance. We caution investors not to place undue reliance on any such forward-looking statements.

Words such as “anticipate(s),” “expect(s),” “intend(s),” “plan(s),” “believe(s),” “may,” “will,” “would,” “could,” “should,” “seek(s)” and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside the control of Aimco that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statement. Important factors, among others, that may affect actual results or outcomes include, but are not limited to: (i) the risk that the 2023 and 2024 plans and goals may not be completed, as expected, in a timely manner or at all, (ii) the inability to recognize the anticipated benefits of the pipeline investments and projects, and (iii) changes in general economic conditions, including increases in interest rates and other force-majeure events. Although we believe that the assumptions underlying the forward-looking statements are reasonable, we can give no assurance that our expectations will be attained.

Readers should carefully review Aimco’s financial statements and the notes thereto, as well as the section entitled “Risk Factors” in Item 1A of Aimco’s Annual Report on Form 10-K for the year ended December 31, 2022, and subsequent Quarterly Reports on Form 10-Q and other documents Aimco files from time to time with the SEC. These filings identify and address important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements.

These forward-looking statements reflect management’s judgment and expectations as of this date, and Aimco assumes no (and disclaims any) obligation to revise or update them to reflect future events or circumstances.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 10


img255192919_2.jpg 

Consolidated Statements of Operations

(in thousands, except per share data) (unaudited)

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

  Rental and other property revenues

 

$

47,701

 

 

$

47,683

 

 

$

137,643

 

 

$

148,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

    Property operating expenses

 

 

18,328

 

 

 

17,455

 

 

 

54,648

 

 

 

56,384

 

    Depreciation and amortization

 

 

17,804

 

 

 

85,438

 

 

 

51,106

 

 

 

143,420

 

    General and administrative expenses [1]

 

 

8,198

 

 

 

10,809

 

 

 

24,487

 

 

 

29,243

 

  Total operating expenses

 

 

44,330

 

 

 

113,702

 

 

 

130,241

 

 

 

229,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest income [2]

 

 

2,486

 

 

 

915

 

 

 

7,022

 

 

 

2,036

 

    Interest expense [3]

 

 

(8,252

)

 

 

(9,719

)

 

 

(27,633

)

 

 

(65,865

)

    Mezzanine investment income (loss), net

 

 

(757

)

 

 

8,423

 

 

 

(1,013

)

 

 

24,990

 

    Realized and unrealized gains (losses) on interest rate options

 

 

955

 

 

 

9,209

 

 

 

3,280

 

 

 

48,005

 

    Realized and unrealized gains (losses) on
       equity investments

 

 

(1,066

)

 

 

(2,145

)

 

 

165

 

 

 

20,152

 

    Gains on dispositions of real estate

 

 

-

 

 

 

75,539

 

 

 

1,878

 

 

 

170,004

 

Lease modification income

 

 

-

 

 

 

1,577

 

 

 

-

 

 

 

206,963

 

Income from unconsolidated real estate partnerships

 

 

320

 

 

 

159

 

 

 

614

 

 

 

459

 

Other income (expense), net

 

 

(1,593

)

 

 

(1,329

)

 

 

(6,490

)

 

 

(4,238

)

Income (loss) before income tax benefit

 

 

(4,536

)

 

 

16,610

 

 

 

(14,775

)

 

 

321,834

 

    Income tax benefit (expense)

 

 

6,210

 

 

 

17,563

 

 

 

10,823

 

 

 

(24,338

)

Net income (loss)

 

 

1,674

 

 

 

34,173

 

 

 

(3,952

)

 

 

297,496

 

Net (income) loss attributable to redeemable noncontrolling
     interests in consolidated real estate partnerships

 

 

(3,610

)

 

 

(2,907

)

 

 

(10,460

)

 

 

(5,446

)

Net (income) loss attributable to noncontrolling interests
     in consolidated real estate partnerships

 

 

(447

)

 

 

(240

)

 

 

(1,060

)

 

 

(585

)

Net (income) loss attributable to common noncontrolling
     interests in Aimco Operating Partnership

 

 

123

 

 

 

(1,554

)

 

 

775

 

 

 

(14,648

)

   Net income (loss) attributable to Aimco

 

$

(2,260

)

 

$

29,472

 

 

$

(14,697

)

 

$

276,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders per
share – basic

 

$

(0.02

)

 

$

0.19

 

 

$

(0.10

)

 

$

1.82

 

Net income (loss) attributable to common stockholders per
share – diluted

 

$

(0.02

)

 

$

0.19

 

 

$

(0.10

)

 

$

1.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding –
basic

 

 

143,299

 

 

 

149,611

 

 

 

144,431

 

 

 

149,706

 

Weighted-average common shares outstanding –
diluted

 

 

143,299

 

 

 

151,197

 

 

 

144,431

 

 

 

151,076

 

 

[1] General and administrative expenses decreased in the three and nine months ended September 30, 2023 from the same periods ending September 30, 2022, due primarily to a decrease in expenses for consulting services paid to AIR Communities; this service agreement concluded on December 31, 2022.

[2] Interest income increased in the three and nine months ended September 30, 2023 from the same periods ending September 30, 2022, due primarily to increased interest earned on greater amounts of invested cash at higher rates in the current year versus the prior year.

[3] Interest expense decreased in the three and nine months ended September 30, 2023 from the same periods ending September 30, 2022, due primarily to the prepayment of debt during 2022.

See Item 2 of Aimco's Third Quarter 2023 SEC Form 10-Q, filed November 6, 2023, for additional discussion and analysis of Aimco's operations.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 11


img255192919_2.jpg 

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

September 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

1,546,503

 

 

$

1,322,381

 

Land

 

 

638,007

 

 

 

641,102

 

   Total real estate

 

 

2,184,510

 

 

 

1,963,483

 

Accumulated depreciation

 

 

(564,686

)

 

 

(530,722

)

   Net real estate

 

 

1,619,824

 

 

 

1,432,761

 

Cash and cash equivalents

 

 

95,680

 

 

 

206,460

 

Restricted cash

 

 

20,205

 

 

 

23,306

 

Mezzanine investments

 

 

158,173

 

 

 

158,558

 

Interest rate options

 

 

9,161

 

 

 

62,387

 

Unconsolidated real estate partnerships

 

 

22,667

 

 

 

15,789

 

Notes receivable

 

 

39,802

 

 

 

39,014

 

Right-of-use lease assets - finance leases

 

 

109,311

 

 

 

110,269

 

Other assets, net

 

 

176,043

 

 

 

132,679

 

   Total assets

 

$

2,250,866

 

 

$

2,181,223

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Non-recourse property debt, net

 

$

869,586

 

 

$

929,501

 

Construction loans, net

 

 

250,630

 

 

 

118,698

 

   Total indebtedness

 

 

1,120,216

 

 

 

1,048,199

 

Deferred tax liabilities

 

 

112,068

 

 

 

119,615

 

Lease liabilities - finance leases

 

 

117,666

 

 

 

114,625

 

Mezzanine investment - participation sold

 

 

34,402

 

 

 

 

Accrued liabilities and other

 

 

111,049

 

 

 

106,600

 

   Total liabilities

 

 

1,495,401

 

 

 

1,389,039

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated real estate partnerships

 

 

170,201

 

 

 

166,826

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common Stock

 

 

1,420

 

 

 

1,466

 

Additional paid-in capital

 

 

472,261

 

 

 

496,482

 

Retained earnings

 

 

35,207

 

 

 

49,904

 

   Total Aimco equity

 

 

508,888

 

 

 

547,852

 

Noncontrolling interests in consolidated real estate partnerships

 

 

48,703

 

 

 

48,294

 

Common noncontrolling interests in Aimco Operating Partnership

 

 

27,673

 

 

 

29,212

 

   Total equity

 

 

585,264

 

 

 

625,358

 

   Total liabilities and equity

 

$

2,250,866

 

 

$

2,181,223

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 12


img255192919_2.jpg 

Supplemental Schedule 1

 

EBITDAre and Adjusted EBITDAre

(in thousands) (unaudited)

 

 

Three Months Ended
September 30, 2023

 

 

Twelve Months Ended
September 30, 2023

 

Net Income (loss)

$

1,674

 

 

$

(209,274

)

Adjustments:

 

 

 

 

 

Interest expense

 

8,252

 

 

 

35,610

 

Income tax (benefit) expense

 

(6,210

)

 

 

(17,896

)

Gains on dispositions of real estate

 

-

 

 

 

(7,738

)

Lease modification income

 

-

 

 

 

-

 

Depreciation and amortization

 

17,804

 

 

 

66,654

 

Adjustment related to EBITDAre of unconsolidated partnerships

 

25

 

 

 

825

 

EBITDAre

$

21,545

 

 

$

(131,819

)

Net (Income) loss attributable to redeemable noncontrolling Interests consolidated real estate partnerships

 

(3,610

)

 

 

(13,843

)

Net (Income) loss attributable to noncontrolling interests consolidated real estate partnerships

 

(447

)

 

 

(4,146

)

EBITDAre adjustments attributable to noncontrolling interests

 

22

 

 

 

(156

)

Mezzanine investment (income) loss, net

 

757

 

 

 

205,242

 

Realized and unrealized (gains) losses on interest rate options

 

(955

)

 

 

(3,481

)

Adjusted EBITDAre

$

17,312

 

 

$

51,798

 

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 13


img255192919_2.jpg 

Supplemental Schedule 2

 

Aimco Leverage and Maturities

(dollars in thousands) (unaudited)

 

 

 

 

 

Aimco Share of

 

 

 

 

 

Total

 

 

Weighted
Average

 

 

Weighted Average Interest Rate

 

Debt

 

Consolidated

 

 

Unconsolidated
Partnerships

 

 

Noncontrolling
Interests

 

 

Aimco
Share

 

 

Maturity
(Years)

 

 

Stated

 

 

Capped

 

Fixed rate loans payable

 

$

772,940

 

 

$

4,690

 

 

$

(151

)

 

$

777,480

 

 

 

7.4

 

 

 

4.25

%

 

 

4.25

%

Floating rate loans payable

 

 

104,183

 

 

 

8,183

 

 

 

(11,213

)

 

 

101,154

 

 

 

1.6

 

 

 

10.26

%

 

 

8.43

%

Construction loan debt [1]

 

 

258,433

 

 

 

 

 

 

(19,633

)

 

 

238,800

 

 

 

2.1

 

 

 

9.56

%

 

 

7.82

%

   Total non-recourse debt [2]

 

$

1,135,557

 

 

$

12,874

 

 

$

(30,997

)

 

$

1,117,434

 

 

 

5.7

 

 

 

6.01

%

 

 

5.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash [3]

 

 

(115,885

)

 

 

 

 

 

1,416

 

 

 

(114,469

)

 

 

 

 

 

 

 

 

 

   Net Leverage

 

$

1,019,672

 

 

$

12,874

 

 

$

(29,581

)

 

$

1,002,965

 

 

 

 

 

 

 

 

 

 

 

Aimco Share Non-Recourse Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Rate on Maturing Debt

 

 

 

Amortization

 

 

Maturities [4]

 

 

Total

 

 

Maturities as a
Percent of Total

 

 

Stated

 

 

Capped

 

2023 Q4

 

$

977

 

 

$

 

 

$

977

 

 

 

%

 

 

%

 

 

%

Total 2023

 

 

977

 

 

 

 

 

 

977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Q1

 

 

987

 

 

 

11,670

 

 

 

12,658

 

 

 

1.04

%

 

 

11.78

%

 

 

9.95

%

2024 Q2

 

 

991

 

 

 

8,183

 

 

 

9,174

 

 

 

0.73

%

 

 

12.75

%

 

 

11.67

%

2024 Q3

 

 

1,000

 

 

 

100,700

 

 

 

101,700

 

 

 

9.01

%

 

 

8.64

%

 

 

6.31

%

2024 Q4

 

 

1,015

 

 

 

 

 

 

1,015

 

 

 

 

 

 

 

 

 

 

Total 2024

 

 

3,993

 

 

 

120,553

 

 

 

124,546

 

 

 

10.79

%

 

 

9.23

%

 

 

7.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

4,144

 

 

 

214,297

 

 

 

218,441

 

 

 

19.18

%

 

 

10.18

%

 

 

8.59

%

2026

 

 

2,822

 

 

 

75,519

 

 

 

78,341

 

 

 

6.76

%

 

 

3.10

%

 

 

3.10

%

2027

 

 

2,122

 

 

 

 

 

 

2,122

 

 

 

 

 

 

 

 

 

 

2028

 

 

2,201

 

 

 

 

 

 

2,201

 

 

 

 

 

 

 

 

 

 

2029

 

 

2,284

 

 

 

179,646

 

 

 

181,930

 

 

 

16.08

%

 

 

4.66

%

 

 

4.66

%

2030

 

 

2,370

 

 

 

 

 

 

2,370

 

 

 

 

 

 

 

 

 

 

2031

 

 

1,702

 

 

 

104,508

 

 

 

106,210

 

 

 

9.35

%

 

 

3.20

%

 

 

3.20

%

2032

 

 

118

 

 

 

221,639

 

 

 

221,757

 

 

 

19.83

%

 

 

4.62

%

 

 

4.62

%

Thereafter

 

 

 

 

 

178,539

 

 

 

178,539

 

 

 

15.98

%

 

 

4.56

%

 

 

4.56

%

   Total Aimco Share

 

$

22,733

 

 

$

1,094,701

 

 

$

1,117,433

 

 

 

 

 

 

 

 

 

 

[1] Aimco’s construction loan debt consists primarily of non-recourse, floating rate loans.

[2] Consolidated total non-recourse debt excludes $15.3 million of deferred financing costs.

[3] On September 30, 2023, Aimco had $54.3 million invested in a four-month treasury bill that was excluded from cash in accordance with U.S. GAAP.

[4] Debt maturities are presented with the earliest maturity date and do not include contractual extension options. Including extensions, the weighted average maturity is 6.3 years and Aimco has only $19.9 million of loans, at Aimco share, maturing over the next 30 months.

 

Common Stock, Partnership Units, and Equivalents

(in thousands) (unaudited)

 

September 30, 2023

 

Class A Common Stock Outstanding

 

141,995

 

Participating unvested restricted stock

 

2,485

 

Dilutive options, share equivalents, and non-participating unvested restricted stock

 

1,499

 

Total shares and dilutive share equivalents

 

145,979

 

Common Partnership Units and equivalents outstanding

 

8,704

 

Total shares, units and dilutive share equivalents

 

154,683

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 14


img255192919_2.jpg 

Supplemental Schedule 3

 

Aimco Portfolio

(square feet in thousands) (land in acres) (unaudited)

 

 

Number of Properties

 

 

Number of Apartment
Homes [3]

 

 

Office and Retail Sq Ft

 

 

Hotel Keys

 

 

Development Land [4]

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating Properties

 

 

21

 

 

 

5,600

 

 

 

27.1

 

 

 

-

 

 

 

-

 

Other Real Estate [1]

 

 

2

 

 

 

40

 

 

 

295.0

 

 

 

-

 

 

 

-

 

Development and Redevelopment - Owned

 

 

4

 

 

 

965

 

 

 

103.6

 

 

 

106

 

 

 

-

 

Development and Redevelopment - Land [2]

 

 

7

 

 

 

26

 

 

 

-

 

 

 

-

 

 

 

23.0

 

Development and Redevelopment - Leased

 

 

1

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Consolidated

 

 

35

 

 

 

6,655

 

 

 

425.7

 

 

 

106

 

 

 

23.0

 

Unconsolidated

 

 

6

 

 

 

142

 

 

 

-

 

 

 

-

 

 

 

2.9

 

Total Portfolio

 

 

41

 

 

 

6,797

 

 

 

425.7

 

 

 

106

 

 

 

25.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated (Aimco Share)

 

 

 

 

 

6,557

 

 

 

415.3

 

 

 

106

 

 

 

21.3

 

Total Unconsolidated (Aimco Share)

 

 

 

 

 

73

 

 

 

-

 

 

 

-

 

 

 

0.6

 

Total Portfolio (Aimco Share)

 

 

 

 

 

6,630

 

 

 

415.3

 

 

 

106

 

 

 

21.9

 

 

[1] Other Real Estate includes:

1001 Brickell Bay Drive, Aimco’s office building adjacent to Yacht Club Apartments in the Brickell neighborhood of Miami, Florida, and
St. George Villas, a 40-unit apartment community of which Aimco's ownership includes a partnership share.

[2] Development and Redevelopment – Land includes:

Flying Horse, developable land in Colorado Springs, Colorado;
Two land parcels which include 26 homes in Miami, Florida for potential future developments adjacent to The Hamilton;
Two land parcels along Broward Boulevard and the land in Flagler Village in Fort Lauderdale, Florida for potential future developments; and
One land parcel for multifamily development on the Anschutz Medical Campus in Aurora, Colorado.

[3] Number of apartment homes includes all current apartments and those authorized for development.

[4] Development land includes the number of acres of land held by Aimco for future development, land with projects in active development is not included in this presentation.

Third Quarter 2023 Earnings Release and Supplemental Schedules | 15


img255192919_2.jpg 

Supplemental Schedule 4

 

Aimco Capital Additions

(consolidated amounts in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2023

 

 

September 30, 2023

 

 

 

 

 

 

 

 

Capital Replacements and Casualty

 

$

3,210

 

 

$

9,194

 

Property Upgrades

 

 

517

 

 

 

1,389

 

Tenant Improvements [1]

 

 

(143

)

 

 

534

 

Development and Redevelopment

 

 

74,403

 

 

 

220,367

 

Total Capital Additions [2]

 

$

77,988

 

 

$

231,485

 

 

 

 

 

 

 

 

 

[1] Tenant Improvements in the third quarter 2023 include reimbursements paid to Aimco for previously completed improvements.

 

[2] Third quarter 2023 total capital additions include $57 million of Direct Capital Investment ($53 million on active projects and $4 million on projects in planning) and certain other costs capitalized in accordance with GAAP. In addition to the amounts presented above, Aimco invested approximately $0.4 million in unconsolidated projects in planning.

 

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 16


img255192919_2.jpg 

 

Supplemental Schedule 5(a)

 

Aimco Active Development and Redevelopment Project Summaries

(dollars in millions) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated / Actual

 

 

Location

 

Units

 

 

Units Leased or
Pre-Leased

 

 

Commercial
Sq Ft

 

 

Commercial
Pre-Leased

 

 

Initial
Occupancy
[6]

 

Stabilized
Occupancy
[6]

 

NOI
Stabilization
[6]

The Benson Hotel and Faculty Club [1]

Aurora, CO

 

 

106

 

 

40%

 

 

 

 

 

 

2Q 2023

 

2Q 2025

 

4Q 2026

Upton Place [2]

Washington, D.C.

 

 

689

 

 

1%

 

 

 

105,053

 

 

80%

 

 

4Q 2023

 

4Q 2025

 

4Q 2026

The Hamilton

Miami, FL

 

 

276

 

 

97%

 

 

 

 

 

 

4Q 2022

 

3Q 2023

 

3Q 2024

Strathmore Square

Bethesda, MD

 

 

220

 

 

 

 

 

9,000

 

 

 

 

3Q 2024

 

4Q2025

 

4Q 2026

Oak Shore [3]

Corte Madera, CA

 

 

24

 

 

 

 

 

 

 

 

1Q 2024

 

4Q 2024

 

4Q 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

1,315

 

 

 

 

 

 

114,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Capital Investment

 

 

 

 

 

 

 

 

 

Location

 

Land Cost/
Leasehold Value

 

 

Planned

 

 

To-Date

 

 

Remaining

 

 

 

 

 

 

 

The Benson Hotel and Faculty Club

Aurora, CO

 

$

6.2

 

 

$

62.8

 

 

$

61.8

 

 

$

1.0

 

 

 

 

 

 

 

Upton Place [2]

Washington, D.C.

 

 

92.8

 

 

 

245.0

 

 

 

210.8

 

 

 

34.2

 

 

 

 

 

 

 

The Hamilton

Miami, FL

 

 

67.1

 

 

 

97.6

 

 

 

96.9

 

 

 

0.7

 

 

 

 

 

 

 

Strathmore Square [4]

Bethesda, MD

 

 

24.9

 

 

 

164.0

 

 

 

96.1

 

 

 

67.9

 

 

 

 

 

 

 

Oak Shore

Corte Madera, CA

 

 

6.1

 

 

 

47.1

 

 

 

31.7

 

 

 

15.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

197.0

 

 

$

616.5

 

 

$

497.4

 

 

$

119.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Size of Portfolio in Active Development and Redevelopment [5]

$

813.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Stabilized NOI

 

 

$

55.3

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] Initial occupancy at The Benson Hotel and Faculty Club occurred in April 2023. Units leased represents the room nights booked as a percentage of potential room nights for the month of September 2023.

[2] At Aimco's 90% share, Direct Capital Investment for Upton Place is $221 million. The ground lease for Upton Place is presented at its initial GAAP value recorded at the formation of the joint venture. In addition to the 80% of commercial square footage that is preleased, Aimco is in final lease negotiations with retailers on another 7%.

[3] Initial occupancy at Oak Shore is now expected in 1Q 2024 with stabilized occupancy now expected in 4Q 2024.

[4] Planned Direct Capital Investment for Strathmore Square at Aimco's 95% share is approximately $156 million with an expected total of $31.5 million of Aimco equity now fully funded.

[5] Estimated size of portfolio in active development and redevelopment represents the property valuation for leasehold and the planned Direct Capital Investment.

[6] Occupancy timing and stabilization are estimates subject to change.

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 17


img255192919_2.jpg 

Supplemental Schedule 5(b)

 

Aimco Development and Redevelopment Pipeline Projects

(unaudited)

Aimco controls a robust pipeline with opportunity for significant value creation. The total development cost at full completion could exceed $5 billion. Aimco expects to fund pipeline development projects with 50% to 60% loan-to-cost construction loans, Aimco equity of 10% to 15% of the total development cost, and the remaining costs funded with Co-GP and/or LP equity. In the aggregate, Aimco's equity currently embedded in these pipeline assets exceeds the Aimco equity required to fund construction of the pipeline in full. In addition, annual pipeline carry costs (exclusive of incremental investment) are fully covered by the cash flow from operating properties on the Brickell Assemblage. Subsequent to quarter end, Aimco initiated plans to market for sale certain assets including the Brickell Assemblage and select land holdings. Aimco expects the sales to be completed by the end of 2024, pending favorable pricing and terms.

 

 

 

 

 

 

 

 

Estimated / Currently Planned [1]

Property Location

 

Project Name/
Description

 

Acreage [2]

 

 

Gross Sq Ft

 

 

Multifamily Units

 

 

Leasable Commercial Sq Ft

 

 

Earliest Vertical Construction Start

Southeast Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

556-640 NE 34th Street (Miami)

 

Hamilton House

 

 

1.10

 

 

 

830,000

 

 

 

241

 

 

 

5,000

 

 

1Q 2024

3333 Biscayne Boulevard (Miami)

 

3333 Biscayne [3]

 

 

2.80

 

 

 

1,760,000

 

 

 

650

 

 

 

176,000

 

 

1Q 2024

510-532 NE 34th Street (Miami)

 

One Edgewater

 

 

0.50

 

 

 

533,000

 

 

 

204

 

 

 

 

 

3Q 2024

200 Broward Boulevard (Fort Lauderdale)

 

200 Broward [3]

 

 

1.08

 

 

 

725,000

 

 

 

380

 

 

 

20,000

 

 

3Q 2024

300 Broward Boulevard (Fort Lauderdale)

 

300 Broward [3]

 

 

2.31

 

 

 

1,700,000

 

 

 

935

 

 

 

40,000

 

 

4Q 2024

901 N Federal Highway (Fort Lauderdale)

 

Flagler Village Phase I

 

 

4.60

 

 

 

1,315,000

 

 

 

455

 

 

 

200,000

 

 

4Q 2024

902 N Federal Highway (Fort Lauderdale)

 

Flagler Village Phase II

 

 

1.10

 

 

 

315,000

 

 

 

300

 

 

 

 

 

4Q 2026

1001-1111 Brickell Bay Drive (Miami)

 

Brickell Assemblage

 

 

4.25

 

 

 

3,200,000

 

 

 

1,500

 

 

 

500,000

 

 

2Q 2027

NE 9th Street & NE 5th Avenue (Fort Lauderdale)

 

Flagler Village Phase III

 

 

1.70

 

 

 

400,000

 

 

 

300

 

 

 

 

 

4Q 2027

NE 9th Street & NE 5th Avenue (Fort Lauderdale)

 

Flagler Village Phase IV

 

 

1.40

 

 

 

400,000

 

 

 

300

 

 

 

 

 

4Q 2028

Washington D.C. Metro Area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5300 Block of Tuckerman Lane (Bethesda)

 

Strathmore Square Phase II [3]

 

 

1.35

 

 

 

525,000

 

 

 

399

 

 

 

11,000

 

 

2Q 2024

Colorado's Front Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1765 Silversmith Road (Colorado Springs)

 

Flying Horse

 

 

7.45

 

 

 

300,000

 

 

 

95

 

 

 

 

 

1Q 2024

E 23rd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 4 [3]

 

 

1.77

 

 

 

415,000

 

 

 

285

 

 

 

 

 

2Q 2024

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 4

 

 

1.53

 

 

 

232,000

 

 

 

 

 

 

225,000

 

 

2Q 2024

E 22nd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 2

 

 

2.29

 

 

 

390,000

 

 

 

275

 

 

 

 

 

1Q 2025

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 5

 

 

1.22

 

 

 

230,000

 

 

 

 

 

 

190,000

 

 

2Q 2026

E 23rd Avenue & Uvalda (Aurora)

 

Fitzsimons 3

 

 

1.11

 

 

 

400,000

 

 

 

225

 

 

 

 

 

1Q 2027

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 6

 

 

2.04

 

 

 

385,000

 

 

 

 

 

 

315,000

 

 

2Q 2028

Total Future Pipeline

 

 

 

 

39.60

 

 

 

14,055,000

 

 

 

6,544

 

 

 

1,682,000

 

 

 

 

[1] Project metrics are estimated and could deviate substantially from what is currently planned.

[2] Acreage for the Bioscience project is presented proportionate based on the buildable gross square feet.

[3] Owned in a joint venture structure.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 18


img255192919_2.jpg 

Supplemental Schedule 6

 

Stabilized Operating Results

(amounts in thousands, except community, home and per home data) (unaudited)

3Q 2023 v. 3Q 2022

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements [1]

 

 

Net Operating Income

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2023

 

3Q 2022

 

Growth

 

 

3Q 2023

 

3Q 2022

 

Growth

 

 

3Q 2023

 

3Q 2022

 

Growth

 

 

 

3Q 2023

 

3Q 2023

3Q 2022

 

3Q 2023

 

3Q 2022

 

Boston

 

5

 

 

2,719

 

 

$

16,270

 

$

15,220

 

 

6.9

%

 

$

4,611

 

$

4,208

 

 

9.6

%

 

$

11,659

 

$

11,012

 

 

5.9

%

 

 

71.7%

 

94.8%

94.9%

 

$

2,105

 

$

1,966

 

Chicago

 

7

 

 

1,495

 

 

 

10,082

 

 

9,584

 

 

5.2

%

 

 

2,332

 

 

2,881

 

 

(19.1

%)

 

 

7,750

 

 

6,703

 

 

15.6

%

 

 

76.9%

 

96.2%

97.0%

 

 

2,336

 

 

2,204

 

New York City

 

3

 

 

150

 

 

 

2,016

 

 

1,907

 

 

5.7

%

 

 

1,025

 

 

892

 

 

14.9

%

 

 

991

 

 

1,015

 

 

(2.4

%)

 

 

49.2%

 

95.0%

98.2%

 

 

4,716

 

 

4,315

 

SE Florida

 

2

 

 

729

 

 

 

6,308

 

 

5,668

 

 

11.3

%

 

 

1,836

 

 

1,466

 

 

25.2

%

 

 

4,472

 

 

4,202

 

 

6.4

%

 

 

70.9%

 

97.0%

96.6%

 

 

2,974

 

 

2,683

 

Other Markets [2]

 

4

 

 

507

 

 

 

3,046

 

 

3,087

 

 

(1.3

%)

 

 

941

 

 

939

 

 

0.2

%

 

 

2,105

 

 

2,148

 

 

(2.0

%)

 

 

69.1%

 

92.2%

97.1%

 

 

2,173

 

 

2,091

 

Total

 

21

 

 

5,600

 

 

$

37,722

 

$

35,466

 

 

6.4

%

 

$

10,745

 

$

10,386

 

 

3.5

%

 

$

26,977

 

$

25,080

 

 

7.6

%

 

 

71.5%

 

95.2%

96.0%

 

$

2,358

 

$

2,200

 

 

3Q 2023 v. 2Q 2023

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements [1]

 

 

Net Operating Income

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2023

 

2Q 2023

 

Growth

 

 

3Q 2023

 

2Q 2023

 

Growth

 

 

3Q 2023

 

2Q 2023

 

Growth

 

 

 

3Q 2023

 

3Q 2023

2Q 2023

 

3Q 2023

 

2Q 2023

 

Boston

 

5

 

 

2,719

 

 

$

16,270

 

$

15,893

 

 

2.4

%

 

$

4,611

 

$

4,267

 

 

8.1

%

 

$

11,659

 

$

11,626

 

 

0.3

%

 

 

71.7%

 

94.8%

95.5%

 

$

2,105

 

$

2,041

 

Chicago

 

7

 

 

1,495

 

 

 

10,082

 

 

9,931

 

 

1.5

%

 

 

2,332

 

 

3,243

 

 

(28.1

%)

 

 

7,750

 

 

6,688

 

 

15.9

%

 

 

76.9%

 

96.2%

97.5%

 

 

2,336

 

 

2,271

 

New York City

 

3

 

 

150

 

 

 

2,016

 

 

2,019

 

 

(0.1

%)

 

 

1,025

 

 

877

 

 

16.9

%

 

 

991

 

 

1,142

 

 

(13.2

%)

 

 

49.2%

 

95.0%

98.2%

 

 

4,716

 

 

4,567

 

SE Florida

 

2

 

 

729

 

 

 

6,308

 

 

6,068

 

 

4.0

%

 

 

1,836

 

 

2,069

 

 

(11.3

%)

 

 

4,472

 

 

3,999

 

 

11.8

%

 

 

70.9%

 

97.0%

96.3%

 

 

2,974

 

 

2,881

 

Other Markets [2]

 

4

 

 

507

 

 

 

3,046

 

 

3,100

 

 

(1.7

%)

 

 

941

 

 

1,040

 

 

(9.5

%)

 

 

2,105

 

 

2,060

 

 

2.2

%

 

 

69.1%

 

92.2%

95.2%

 

 

2,173

 

 

2,141

 

Total

 

21

 

 

5,600

 

 

$

37,722

 

$

37,011

 

 

1.9

%

 

$

10,745

 

$

11,496

 

 

(6.5

%)

 

$

26,977

 

$

25,515

 

 

5.7

%

 

 

71.5%

 

95.2%

96.2%

 

$

2,358

 

$

2,291

 

 

3Q 2023 YTD v. 3Q 2022 YTD

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements [1]

 

 

Net Operating Income

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2023 YTD

 

3Q 2022 YTD

 

Growth

 

 

3Q 2023 YTD

 

3Q 2022 YTD

 

Growth

 

 

3Q 2023 YTD

 

3Q 2022 YTD

 

Growth

 

 

 

3Q 2023 YTD

 

3Q 2023 YTD

3Q 2022 YTD

 

3Q 2023 YTD

 

3Q 2022 YTD

 

Boston

 

5

 

 

2,719

 

 

$

48,070

 

$

44,100

 

 

9.0

%

 

$

13,417

 

$

12,761

 

 

5.1

%

 

$

34,653

 

$

31,339

 

 

10.6

%

 

 

72.1%

 

96.0%

96.9%

 

$

2,045

 

$

1,859

 

Chicago

 

7

 

 

1,495

 

 

 

29,700

 

 

27,824

 

 

6.7

%

 

 

8,723

 

 

8,993

 

 

(3.0

%)

 

 

20,977

 

 

18,831

 

 

11.4

%

 

 

70.6%

 

97.3%

97.6%

 

 

2,269

 

 

2,120

 

New York City

 

3

 

 

150

 

 

 

6,025

 

 

5,391

 

 

11.8

%

 

 

2,880

 

 

2,610

 

 

10.3

%

 

 

3,145

 

 

2,781

 

 

13.1

%

 

 

52.2%

 

97.6%

98.6%

 

 

4,574

 

 

4,049

 

SE Florida

 

2

 

 

729

 

 

 

18,359

 

 

15,887

 

 

15.6

%

 

 

5,497

 

 

4,330

 

 

27.0

%

 

 

12,862

 

 

11,557

 

 

11.3

%

 

 

70.1%

 

97.2%

98.1%

 

 

2,880

 

 

2,469

 

Other Markets [2]

 

4

 

 

507

 

 

 

9,250

 

 

9,004

 

 

2.7

%

 

 

2,909

 

 

2,651

 

 

9.7

%

 

 

6,341

 

 

6,353

 

 

(0.2

%)

 

 

68.6%

 

94.9%

97.7%

 

 

2,137

 

 

2,020

 

Total

 

21

 

 

5,600

 

 

$

111,404

 

$

102,206

 

 

9.0

%

 

$

33,426

 

$

31,345

 

 

6.6

%

 

$

77,978

 

$

70,861

 

 

10.0

%

 

 

70.0%

 

96.5%

97.4%

 

$

2,292

 

$

2,083

 

 

[1] Expenses, Net of Utility Reimbursements are 1) elevated in Southeast Florida due primarily to real estate taxes following a substantial increase in the assessed value of Yacht Club at Brickell, located in Miami, Florida, during the second quarter 2023; and 2) reduced in Chicago due primarily to real estate taxes following favorable bills received in the third quarter 2023.

[2] Other Markets includes markets where Aimco owns a single Stabilized Operating Property: Denver, Colorado; Nashville, Tennessee; Atlanta, Georgia; and San Francisco, California.

Third Quarter 2023 Earnings Release and Supplemental Schedules | 19


img255192919_2.jpg 

Supplemental Schedule 7

 

Acquisitions, Dispositions, and Leased Communities

(dollars in millions) (square feet in millions) (unaudited)

 

As of September 30, 2023

 

 

2023 Dispositions

 

 

 

 

 

 

 

 

 

 

Alternative Investment Dispositions

 

Collateral Real Estate Location

 

Closing Date

 

Value Sold

 

 

Percent of
Investment Sold

 

Parkmerced Mezzanine Investment [1]

 

San Francisco, CA

 

June

 

$

33.5

 

 

 

20

%

TOTAL Dispositions

 

 

 

 

 

$

33.5

 

 

 

 

 

 

[1] Represents proceeds for the partial sale of the Parkmerced mezzanine investment. Aimco also received $4 million of pre-paid interest on the remaining 80% of the investment, which the purchaser has the option of acquiring for an additional $134 million plus interest accruing at no less than 19% annually through May 2024. Separately, Aimco monetized its associated interest rate swaption for $54 million and invested the proceeds in a short-term treasury instrument as an ongoing hedge of the Parkmerced mezzanine loan investment.

 

In total, Aimco monetized $91.5 million of its Parkmerced mezzanine investments and, subject to the purchaser’s exercise of its option, may realize additional proceeds of approximately $156 million.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 20


img255192919_2.jpg 

Supplemental Schedule 8

 

Net Asset Value Components

(dollars in millions) (unaudited)

 

Net Assets

 

 

3Q 2023

 

Annualized NOI for Stabilized Operating Properties [1]

 

 

$

107.9

 

Annualized NOI for Other Real Estate [1][2]

 

 

 

8.1

 

Annualized NOI for unconsolidated real estate at AIV share [1]

 

 

 

1.6

 

Projected Annual NOI for Active Developments Projects upon stabilization [1][3]

 

 

 

55.3

 

Land, Planning and Entitlement Investment at cost [4]

 

 

 

163.5

 

Parkmerced Mezzanine Investment, net [5]

 

 

 

123.8

 

IQHQ and Real Estate Tech Fund Investments [6]

 

 

 

64.5

 

Cash and cash equivalents

 

 

 

95.7

 

Restricted cash

 

 

 

20.2

 

Short-term Treasury Investments

 

 

 

54.3

 

Notes receivable

 

 

 

39.8

 

Fair value adjustment on fixed rate property debt & preferred equity

 

 

 

100.0

 

 

 

 

 

 

Net Liabilities

 

 

 

 

Non-recourse property debt, net [7]

 

 

$

877.1

 

Construction loans, net [7]

 

 

 

258.4

 

Preferred equity interests

 

 

 

170.2

 

Investment remaining to complete active developments and redevelopments [3]

 

 

 

119.1

 

Amounts drawn on Aimco's revolving secured credit facility

 

 

 

-

 

Other liabilities, net

 

 

 

162.3

 

 

 

 

 

 

Common Stock, Partnership Units and Equivalents (in millions)

 

 

 

 

Total shares, units and dilutive share equivalents

 

 

 

154.7

 

Noncontrolling interests in real estate [8]

 

 

 

 

 

[1] Property NOI is presented at Aimco share and does not include property management fees of 3% of revenue.

[2] Other Real Estate includes 1001 Brickell Bay Drive, Aimco's class A office building located in the Brickell neighborhood of Miami, Florida and a 40-unit apartment community for which Aimco's ownership includes a partnership share.

[3] See Supplemental Schedule 5 for additional details.

[4] Includes land purchased and held for future development or redevelopment. Not included in Aimco's land inventory is:

The value for any entitlements secured, or accretive planning investment, since acquisition. Aimco estimates this value to be at least $40 million; and
The Brickell Assemblage, which is currently improved with two operating assets included in the annualized NOI amounts above. Based on recent comparable sales, Aimco estimates the current value of the 4.25-acre waterfront assemblage to be $125 - $175 million higher than the value of the real estate based on a capitalization of current NOI calculation.

[5] Represents the remaining mezzanine investment asset, net after the partial sale of the Parkmerced mezzanine loan. The purchaser that bought 20% of Aimco's investment in June 2023 has an option to purchase the remaining 80% for $134 million plus interest accruing at no less than 19% through May 2024.

[6] Investment value for IQHQ is based on the 2022 recapitalization value and the Real Estate Tech Funds are based on 3Q 2023 GAAP fair value.

[7] Amounts presented exclude deferred financing costs.

[8] Amounts presented at 100% ownership exclusive of noncontrolling interests. Aimco estimates this value to be $40 - $50 million.

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 21


img255192919_2.jpg 

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

This Earnings Release and Supplemental Information include certain financial and operating measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. Aimco’s definitions and calculations of these Non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These Non-GAAP financial and operating measures should not be considered an alternative to GAAP net income or any other GAAP measurement of performance and should not be considered an alternative measure of liquidity.

 

 

AIMCO OP: AIMCO OP, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 92.4% of the legal interest in the common partnership units of the Aimco OP and 94.8% of the economic interest in the common partnership units of the Aimco OP.

AVERAGE REVENUE PER APARTMENT HOME: Represents Aimco average monthly rental and other property revenues, excluding utility cost reimbursements, divided by the number of occupied apartment homes as of the end of the period.

DIRECT CAPITAL INVESTMENT: Represents all items related to the planning, construction, and management of development and redevelopment projects paid to third party providers. Direct Capital Investment does not include real estate taxes, insurance, right of use lease payments, and certain costs capitalized in accordance with GAAP, such as financing costs and internal team time.

EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION FOR REAL ESTATE (“EBITDAre”): Nareit defines EBITDAre as net income computed in accordance with GAAP, before interest expense, income taxes, depreciation and amortization expense, further adjusted for:

gains and losses on the dispositions of depreciated property;
impairment write-downs of depreciated property;
impairment write-downs of investments in unconsolidated partnerships caused by a decrease in the value of the depreciated property in such partnerships;
income recognized due to the modification of leased assets; and
adjustments to reflect the Aimco’s share of EBITDAre of investments in unconsolidated entities.

Aimco believes that EBITDAre is useful to investors, creditors and rating agencies as a supplemental measure of Aimco’s ability to incur and service debt because it is a recognized measure of performance by the real estate industry and facilitates comparison of credit strength between Aimco and other companies. Aimco presents EBITDAre on Supplemental Schedule 1 of this release.

Third Quarter 2023 Earnings Release and Supplemental Schedules | 22


img255192919_2.jpg 

ADJUSTED EBITDAre: Adjusted EBITDAre is defined by Aimco, and presented on Supplemental Schedule 1 of this release, as EBITDAre adjusted to exclude the effect of the following items for the reasons set forth below:

net income attributable to noncontrolling interests in consolidated real estate partnerships and EBITDAre adjustments attributable to noncontrolling interests;
the amount of unrealized gains recognized by Aimco on its interest rate options, to allow investors to compare a measure of Aimco’s earnings before the effects of Aimco’s capital structure and indebtedness with that of other companies in the real estate industry;
the amount of unrealized gains recognized in the second quarter 2022 by Aimco on its investment in IQHQ; and
the amount of interest income or loss recognized by Aimco related to the mezzanine loan made by Aimco to a partnership owning Parkmerced Apartments that was accrued but not paid during the quarter.

MEZZANINE INVESTMENTS: Aimco’s Mezzanine Investments include a mezzanine loan inherited by Aimco from its predecessor. The loan was made to a partnership owning Parkmerced Apartments, located in southwest San Francisco, California, with an initial investment of $275 million. The balance of the loan, including accrued and unpaid interest, at September 30, 2023 was $398.2 million, net of non-cash impairment charges recognized in the fourth quarter 2022, the carrying value was $158.2 million. In June 2023, Aimco closed on the sale of a 20%, non-controlling interest in the mezzanine loan for $33.5 million with the purchaser having the option to purchase the remaining 80% for an additional $134 million plus interest accruing at no less than 19% annually through May 2024. The purchaser pre-paid $4 million of interest at the initial closing. Separately, Aimco monetized its associated interest rate swaption for $54 million and invested the proceeds in a short-term treasury instrument as an ongoing hedge of the Parkmerced mezzanine loan investment.

NET ASSET VALUE: Net Asset Value is calculated as the market value of a company's assets less its liabilities and obligations. Aimco estimates the value of its portfolio using methods management believes to be appropriate based on the characteristics of the item being valued.

NET OPERATING INCOME (NOI) MARGIN: Represents an apartment community’s net operating income as a percentage of the apartment community’s rental and other property revenues.

OTHER EXPENSES, NET: Other expenses, net, generally consists of risk management activities related to Aimco’s unconsolidated partnerships and certain other corporate expenses.

OTHER LIABILITIES, NET: Other liabilities, net, as presented on Supplemental Schedule 8, Net Asset Value Components, generally consists of the land lease for Aimco's Upton Place development, accrued expenses, resident security deposits, accounts payable, and other general liabilities, net of interest rate options and other assets, excluding the fair value of Aimco's investments in IQHQ and real estate technology funds.

Other liabilities, net as of September 30, 2023, as presented in Supplemental Schedule 8, Net Asset Value Components, is calculated as follows (in millions):

 

Accrued Liabilities and Other (per Consolidated Balance Sheet)

$

111.0

 

Lease liabilities - finance leases (per Consolidated Balance Sheet)

 

117.7

 

Other assets, net (per Consolidated Balance Sheet)

 

(176.0

)

Interest Rate Options (per Consolidated Balance Sheet)

 

(9.2

)

Total (per Consolidated Balance Sheet)

 

43.5

 

 

 

 

Reduction in assets (reported elsewhere on Schedule 8):

 

 

Short term treasury investment

 

54.3

 

IQHQ and Real Estate Tech Funds

 

64.5

 

 

 

 

Other liabilities, net (per Schedule 8)

$

162.3

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 23


img255192919_2.jpg 

PREFERRED EQUITY INTERESTS: Preferred equity interests includes the redeemable non-controlling interests, as presented on Aimco's Balance Sheet in accordance with GAAP, related to third party investment interests.

PROPERTY NET OPERATING INCOME (NOI): NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; property management expenses; depreciation; or interest expense. NOI is helpful because it helps both investors and management to understand the operating performance of real estate excluding costs associated with decisions about acquisition pricing, overhead allocations, and financing arrangements. NOI is also considered by many in the real estate industry to be a useful measure for determining the value of real estate. Reconciliations of NOI as presented in this Earnings Release and Supplemental Information to Aimco’s consolidated GAAP amounts are provided below.

Due to the diversity of its economic ownership interests in its apartment communities in the periods presented, Aimco evaluates the performance of the apartment communities in its segments using Property NOI, which represents the NOI for the apartment communities that Aimco consolidates and excludes apartment communities that it does not consolidate. Property NOI is defined as rental and other property revenue less property operating expenses. In its evaluation of community results, Aimco excludes utility cost reimbursement from rental and other property revenues and reflects such amount as a reduction of the related utility expense within property operating expenses. The following table presents the reconciliation of GAAP rental and other property revenue to the revenues before utility reimbursements and GAAP property operating expenses to expenses, net of utility reimbursements as presented on Supplemental Schedule 6.

Segment NOI Reconciliation

Three Months Ended (in thousands)

 

 

September 30, 2023

 

 

September 30, 2022

 

Total Real Estate Operations

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (per consolidated statements of operations)

$

47,701

 

 

$

18,328

 

 

$

47,683

 

 

$

17,455

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Stabilized Operating utilities reimbursement

 

(1,513

)

 

 

(1,513

)

 

 

(1,339

)

 

 

(1,339

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Other Real Estate

 

(3,542

)

 

 

(1,526

)

 

 

(3,466

)

 

 

(1,099

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Non-stabilized and other amounts not allocated [2]

 

(4,924

)

 

 

(4,544

)

 

 

(7,412

)

 

 

(4,631

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Stabilized Operating (per Schedule 6)

$

37,722

 

 

$

10,745

 

 

$

35,466

 

 

$

10,386

 

 

Segment NOI Reconciliation

Nine Months Ended (in thousands)

 

 

September 30, 2023

 

 

September 30, 2022

 

Total Real Estate Operations

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (per consolidated statements of operations)

$

137,643

 

 

$

54,648

 

 

$

148,375

 

 

$

56,384

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Utilities reimbursement

 

(4,544

)

 

 

(4,544

)

 

 

(4,323

)

 

 

(4,323

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Other Real Estate

 

(10,664

)

 

 

(4,237

)

 

 

(11,466

)

 

 

(3,656

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Non-stabilized and other amounts not allocated [2]

 

(11,031

)

 

 

(12,441

)

 

 

(30,380

)

 

 

(17,060

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Stabilized Operating (per Schedule 6)

$

111,404

 

 

$

33,426

 

 

$

102,206

 

 

$

31,345

 

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 24


img255192919_2.jpg 

[1] Approximately two-thirds of Aimco’s utility costs are reimbursed by residents. These reimbursements are included in rental and other property revenues on Aimco’s consolidated statements of operations prepared in accordance with GAAP. This adjustment represents the reclassification of utility reimbursements from revenues to property operating expenses for the purpose of evaluating segment results and as presented on Supplemental Schedule 6. Aimco also excludes the reimbursement amounts from the calculation of Average Revenue per Apartment Home throughout this Earnings Release and Supplemental Schedules.

[2] Properties not included in the Stabilized Operating Portfolio and other amounts not allocated includes operating results of properties not presented in the Stabilized Operation Portfolio as presented on Supplemental Schedule 6 during the periods shown, as well as property management and casualty expense, which are not included in property operating expenses, net of utility reimbursements in the Supplemental Schedule 6 presentation.

 

REAL ESTATE CLASSIFICATIONS: Aimco’s real estate portfolio is diversified by price point, geography, and opportunity. Aimco’s consolidated portfolio is classified into the following groups:

DEVELOPMENT and REDEVELOPMENT - OWNED: Includes apartment communities currently under construction or in pre-construction that have not achieved a stabilized level of operations and communities that have been completed in recent years that had not achieved and maintained stabilized operations for both the current and the comparable prior periods.

DEVELOPMENT and REDEVELOPMENT - LAND: Includes land parcels being held for potential future construction of real estate.

DEVELOPMENT and REDEVELOPMENT - LEASED: Includes communities leased from a third party currently under construction or in pre-construction that have not achieved a stabilized level of operations and communities that have been completed in recent years that had not achieved and maintained stabilized operations for both the current and the comparable prior periods.

STABILIZED OPERATING PROPERTIES: Apartment communities that (a) are owned and asset managed by Aimco, (b) had reached a stabilized level of operations as of January 1, 2022 and maintained it throughout the current and the comparable prior periods, and (c) are not expected to be sold within 12 months.

OTHER REAL ESTATE: Includes Aimco’s commercial office building and a 40-unit apartment community that Aimco's ownership includes a partnership share.

ASSETS HELD FOR SALE: Includes those assets, if any, that as of the last day of the quarter being reported, were under contract, with non-refundable deposits.

 

Third Quarter 2023 Earnings Release and Supplemental Schedules | 25