Table of Contents
Page |
|
3 |
Earnings Release |
2023 Outlook |
|
Consolidated Statements of Operations |
|
Consolidated Balance Sheets |
|
Schedule 1 – EBITDAre and Adjusted EBITDAre |
|
Schedule 2 – Aimco Leverage and Maturities |
|
Schedule 3 – Aimco Portfolio |
|
Schedule 4 – Aimco Capital Additions |
|
Schedule 5 – Aimco Development and Redevelopment Project Summaries |
|
Schedule 6 – Stabilized Operating Properties |
|
Schedule 7 – Acquisitions, Dispositions, and Leased Communities |
|
Schedule 8 – Net Asset Value Components |
|
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures |
2
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
Financial Results and Recent Highlights
|
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% |
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
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 $74.4 million in development and redevelopment activities. Updates include:
Investment & Disposition Activity
Aimco is focused on delivering strong investment returns, through the ownership of apartment properties as well as development and redevelopment activities, funded primarily through third-party capital.
Third Quarter 2023 Earnings Release and Supplemental Schedules | 5
Operating Property Results
Aimco owns a diversified portfolio of operating apartment communities located in eight major U.S. markets with average rents in line with local market averages.
Aimco’s Stabilized Operating Properties produced solid results for the quarter ended September 30, 2023.
|
Third Quarter |
|
Year-to-Date |
|||||||
Stabilized Operating Properties |
Year-over-Year |
|
Sequential |
|
Year-over-Year |
|||||
($ 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% |
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. |
|
||
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
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
Public Market Equity
Common Stock Repurchases
Commitment to Enhance Stockholder Value
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
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
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
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
Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
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 |
|
|
(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 |
|
|
(3,610 |
) |
|
|
(2,907 |
) |
|
|
(10,460 |
) |
|
|
(5,446 |
) |
Net (income) loss attributable to noncontrolling interests |
|
|
(447 |
) |
|
|
(240 |
) |
|
|
(1,060 |
) |
|
|
(585 |
) |
Net (income) loss attributable to common noncontrolling |
|
|
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 |
|
$ |
(0.02 |
) |
|
$ |
0.19 |
|
|
$ |
(0.10 |
) |
|
$ |
1.82 |
|
Net income (loss) attributable to common stockholders per |
|
$ |
(0.02 |
) |
|
$ |
0.19 |
|
|
$ |
(0.10 |
) |
|
$ |
1.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding – |
|
|
143,299 |
|
|
|
149,611 |
|
|
|
144,431 |
|
|
|
149,706 |
|
Weighted-average common shares outstanding – |
|
|
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
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
Supplemental Schedule 1
EBITDAre and Adjusted EBITDAre
(in thousands) (unaudited)
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||
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
Supplemental Schedule 2
Aimco Leverage and Maturities
(dollars in thousands) (unaudited)
|
|
|
|
|
Aimco Share of |
|
|
|
|
|
Total |
|
|
Weighted |
|
|
Weighted Average Interest Rate |
|
||||||||||
Debt |
|
Consolidated |
|
|
Unconsolidated |
|
|
Noncontrolling |
|
|
Aimco |
|
|
Maturity |
|
|
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 |
|
|
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
Supplemental Schedule 3
Aimco Portfolio
(square feet in thousands) (land in acres) (unaudited)
|
|
Number of Properties |
|
|
Number of Apartment |
|
|
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:
[2] Development and Redevelopment – Land includes:
[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
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
Supplemental Schedule 5(a)
Aimco Active Development and Redevelopment Project Summaries
(dollars in millions) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated / Actual |
||||||||
|
|
Location |
|
Units |
|
|
Units Leased or |
|
|
Commercial |
|
|
Commercial |
|
|
Initial |
|
Stabilized |
|
NOI |
||||||
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/ |
|
|
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
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/ |
|
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
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 |
|
|
Expenses, Net of Utility |
|
|
Net Operating Income |
|
|
|
Net Operating |
|
Average Daily |
|
Average |
|
|||||||||||||||||||||||||||||
|
Apartment |
|
Apartment |
|
|
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 |
|
|
Expenses, Net of Utility |
|
|
Net Operating Income |
|
|
|
Net Operating |
|
Average Daily |
|
Average |
|
|||||||||||||||||||||||||||||
|
Apartment |
|
Apartment |
|
|
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 |
|
|
Expenses, Net of Utility |
|
|
Net Operating Income |
|
|
|
Net Operating |
|
Average Daily |
|
Average |
|
|||||||||||||||||||||||||||||
|
Apartment |
|
Apartment |
|
|
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
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 |
|
||
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
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:
[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
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:
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
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:
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
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, |
|
|
Expenses, |
|
|
Revenues, |
|
|
Expenses, |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
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, |
|
|
Expenses, |
|
|
Revenues, |
|
|
Expenses, |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
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
[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