Try our mobile app

Published: 2024-05-08 00:00:00 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

7

Outlook

10

Consolidated Statements of Operations

11

Consolidated Balance Sheets

12

Schedule 1 – EBITDAre and Adjusted EBITDAre

13

Schedule 2 – Aimco Leverage and Maturities

14

Schedule 3 – Aimco Portfolio

15

Schedule 4 – Aimco Capital Additions

16

Schedule 5 – Aimco Development and Redevelopment Project Summaries

18

Schedule 6 – Stabilized Operating Properties

19

Schedule 7 – Acquisitions, Dispositions, and Leased Communities

20

Schedule 8 – Net Asset Value Components

21

 

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

2


img255192919_2.jpg 

Aimco Reports First Quarter Results and Provides Highlights on

Recent Activities

 

Denver, Colorado, May 8, 2024 – Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today first quarter results for 2024 and provided highlights on recent and planned activities.

 

Financial Results and Highlights

Net loss attributable to common stockholders per share, on a fully dilutive basis, was $(0.07) for the quarter ended March 31, 2024, compared to net loss per share of $(0.06), for the same period in 2023. Higher net operating income (NOI) and gains related to our interest rate hedging instruments were offset by higher interest expense and depreciation related to advancing and completing development projects.
First Quarter 2024 revenue, expenses, and NOI from Aimco’s Stabilized Operating Properties increased 5.4%, 2.8%, and 6.5%, respectively, year-over-year, with average monthly revenue per apartment home increasing by 5.4% to $2,348.
During the first quarter, construction of Aimco's three active development projects advanced on plan. Following quarter end, Aimco substantially completed construction at Upton Place in Upper Northwest Washington, D.C. and, as of April 30, 2024, had leased 112 of the 689 units at rates ahead of underwriting.
Aimco acquired 0.9 million shares of its common stock during the first quarter 2024 at an average cost of $7.49 per share.

 

CEO Commentary

Wes Powell, Aimco President and Chief Executive Officer, comments: "Aimco delivered solid first quarter results and made steady progress towards the plans and objectives that we outlined for 2024. Demand for rental housing continues to outpace supply in the vast majority of Aimco’s markets, investment activity focused on multifamily assets has accelerated in recent months, and our regional development teams are executing well.

“Net operating income produced by our Stabilized portfolio was $107.4 million over the trailing twelve-month period and continues to grow, up 6.5% year-over-year during the first quarter. We remain on track to complete construction on our current class of development projects by year-end. These projects remain on budget, with total direct costs projected to be $648 million, and are expected to produce $44 million of NOI annually upon their stabilization. While our regional development teams are planning for select new project starts, total Aimco equity allocated to development and related activities is projected to be substantially reduced when compared to prior years.

“Consistent with our overarching goal to create and unlock value for Aimco stockholders, our previously announced plans to sell our 1001 Brickell Bay Drive office building and the adjacent Yacht Club apartment building in Miami, Florida are advancing steadily. As expected, these extraordinary assets have generated broad interest and our broker plans to solicit offers over the coming weeks. In addition, during the second quarter we plan to market for sale The Hamilton, our fully renovated waterfront asset in Miami’s Edgewater neighborhood. As sales are closed, and associated liabilities are retired, net proceeds will be prudently allocated with a preference for returning capital to stockholders.

First Quarter 2024 Earnings Release and Supplemental Schedules | 3


img255192919_2.jpg 

“Aimco continues to benefit from a well-structured balance sheet. Property-level borrowings on our Stabilized portfolio (representing two-thirds of Aimco’s total debt) are at favorable fixed-rates, are assumable, and have, on average, seven years of term remaining.

“Finally, I offer my thanks and appreciation to the Aimco team for their dedication and for continuing to produce strong results.”

 

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.

Results at Aimco’s Stabilized Operating Properties were as follows:

 

First Quarter

Stabilized Operating Properties

Year-over-Year

 

Sequential

($ in millions)

2024

2023

Variance

 

4Q 2023

Variance

   Average Daily Occupancy

97.9%

98.0%

(0.1)%

 

97.5%

0.4%

   Revenue, before utility reimbursements

$38.6

$36.7

5.4%

 

$38.4

0.7%

   Expenses, net of utility reimbursements

11.5

11.2

2.8%

 

10.6

8.3%

   Net operating income (NOI)

27.1

25.5

6.5%

 

27.7

(2.2)%

 

Revenue in the first quarter 2024 was $38.6 million, up 5.4% year-over-year, resulting from a 5.4% increase in average monthly revenue per apartment home to $2,348 and a 10-basis point decrease in Average Daily Occupancy to 97.9%.
Effective rents on all leases during the first quarter 2024 were 4.7% higher, on average, than the previous lease and 62.5% of residents whose leases were expiring signed renewals.
The median annual household income of new residents was $123,000 in the first quarter 2024, representing a rent-to-income ratio of 20.3%, up 80 bps from the same period last year.
Expenses in the first quarter 2024 were up 2.8% year-over-year primarily from higher real estate taxes and insurance.
NOI in the first quarter 2024 was $27.1 million, up 6.5% year-over-year.
Year to date, as of April 30, 2024, effective rents on all transacted leases were 4.3% higher, on average, than the previous lease.

 

Value Add and Opportunistic 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.

First Quarter 2024 Earnings Release and Supplemental Schedules | 4


img255192919_2.jpg 

As of March 31, 2024, Aimco had three active development multifamily projects located in two 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 13 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 first quarter, Aimco invested $42.8 million in development and redevelopment activities, inclusive of construction debt and third-party equity. Updates on active development and redevelopment projects include:

In Upper Northwest Washington D.C., construction at Upton Place is substantially complete. As of April 30, 2024, Aimco has delivered all 689 apartment homes with 112 units leased or pre-leased and 74 homes occupied, at rates ahead of our initial projections. To provide additional revenue and vibrancy during lease up, Aimco is collaborating with Placemakr for the temporary use of 150 units as short-term furnished rentals. Additionally, as of April 30, 2024, more than 82% of the project's 105K square feet of retail space had been leased, and Aimco was in final lease negotiations with, or had letters of intent from, retailers on another 15% of the square footage.
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.
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. As of April 30, 2024, four of the residences were occupied and Aimco had pre-leased another five at rates ahead of our initial projections.
In the first quarter 2024, Aimco invested $1 million into programming, design, documentation, and entitlement efforts related to select pipeline projects located in South Florida and on the Anschutz Medical Campus in Aurora, Colorado. Consistent with Aimco's capital allocation strategy, it may choose to monetize certain of these assets prior to vertical construction in an effort to maximize value add and risk-adjusted returns.

 

 

Investment & Disposition Activity

Aimco is focused on prudently allocating capital and delivering strong investment returns. Consistent with Aimco's capital allocation philosophy, it monetizes the value within its assets when accretive uses of the proceeds are identified and invests when the risk-adjusted returns are superior to other uses of capital.

In the first quarter, Aimco, along with CBRE serving as sales broker, brought to market a two-property waterfront assemblage located in Miami, Florida. The properties include 1001 Brickell Bay Drive, a 605K gross square foot office building and 1111 Brickell Bay Drive (aka Yacht Club Apartments), a 357-unit multifamily asset. Combined, the 4.25-acre site can accommodate 3.1 million gross square feet of development, nearly 2.5 times the size of the current improvements. Additionally, during the second quarter 2024, Aimco plans to market for sale The Hamilton, its recently completed waterfront redevelopment in Miami’s Edgewater neighborhood. If pricing and terms are acceptable, Aimco plans to close on these dispositions by the end of 2024.

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 5


img255192919_2.jpg 

Balance Sheet and Financing Activity

Aimco is highly focused on maintaining a strong balance sheet, including ample liquidity at all times. As of March 31, 2024, Aimco had access to $290.4 million, including $121.8 million of cash on hand, $18.6 million of restricted cash, and the capacity to borrow up to $150.0 million on its revolving credit facility.

Aimco’s net leverage as of March 31, 2024, was as follows:

 

 

as of March 31, 2024

 

Aimco Share, $ in thousands

 

Amount

 

 

Weighted Avg.
Maturity (Yrs.) [1]

 

Total non-recourse fixed rate debt

 

$

775,463

 

 

 

7.0

 

Total non-recourse floating rate debt

 

 

89,843

 

 

 

1.5

 

Total non-recourse construction loan debt

 

 

313,193

 

 

 

1.6

 

Cash and restricted cash

 

 

(140,018

)

 

 

 

  Net Leverage

 

$

1,038,481

 

 

 

 

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

 

As of March 31, 2024, 100% of Aimco's total debt was either fixed rate or hedged with interest rate cap protection and, including contractual extensions, Aimco has only $8.5 million, or less than 1% of its total debt, maturing prior to May 2026.

 

Public Market Equity

Common Stock Repurchases

In the first quarter, Aimco repurchased 0.9 million shares of its common stock at a weighted average price of $7.49 per share. Since the start of 2022 and through April 30, 2024, Aimco has repurchased 10.6 million shares at an average cost of $7.31 per share.
In the first quarter, approximately 36,907 units of the Aimco Operating Partnership's equity securities were redeemed in exchange for cash at a weighted average price per unit of $7.74.

 

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 and continues to engage regularly with several leading advisory firms, including Morgan Stanley & Co. LLC.

Aimco’s announced plans to reduce exposure to development activity and monetize certain assets represent a commitment to simplify the portfolio and unlock embedded value when there are opportunities to do so. These efforts will further improve Aimco’s positioning in the market and provide increased flexibility as the Board of Directors continues its review and consideration of broader strategic actions to maximize stockholder value. In addition, in conjunction with our contemplated asset sales, we will prioritize return of capital to our stockholders as a key component of our capital allocation philosophy.

 

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.

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 6


img255192919_2.jpg 

2024 Outlook

 

1Q 2024

2024

 

2024

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

Forecast is full year unless otherwise noted

Results

Forecast

 

Prior

Forecast

Net income (loss) per share – diluted [1]

 

$(0.07)

 

$(0.50) - $(0.40)

 

$(0.50) - $(0.40)

 

 

 

 

 

 

 

Operating Properties

 

 

 

 

 

 

Revenue Growth, before utility reimbursements

 

5.4%

 

1.75% - 3.75%

 

1.75% - 3.75%

Operating Expense Growth, net of utility reimbursements

 

2.8%

 

6.00% - 8.00%

 

6.00% - 8.00%

Net Operating Income Growth

 

6.5%

 

-0.75% - 2.75%

 

-0.75% - 2.75%

Recurring Capital Expenditures

 

$3

 

$11 - $13

 

$11 - $13

 

 

 

 

 

 

 

Active Developments and Redevelopments

 

 

 

Total Direct Costs of Projects in Occupancy Stabilization at Period End [2]

 

$68

 

$648

 

$648

Total Direct Costs of Projects Under Construction at Period End [2]

 

$580

 

$0 - $250

 

$0 - $250

Direct Project Costs

$30.2

$70 - $100

 

$70 - $100

Other Capitalized Costs

 

$7.0

 

$15 - $20

 

$15 - $20

Construction Loan Draws [3]

 

$33.6

 

$85 - $90

 

$85 - $90

JV Partner Equity Funding

 

$0

 

$0 - $25

 

$0 - $25

AIV Equity Funding [4]

 

$3.6

 

$0 - $5

 

$0 - $5

 

 

 

 

 

 

 

Pipeline Projects

 

 

 

 

 

 

Pipeline Size Gross Square Feet at Period End [5]

 

13.3

 

9.5 - 13.3

 

9.5 - 13.3

Pipeline Size Multifamily Units at Period End [5]

 

5,972

 

4,358 - 5,972

 

4,358 - 5,972

Pipeline Size Commercial Sq Ft at Period End [5]

 

1.7

 

1.2 - 1.7

 

1.2 - 1.7

Planning Costs

 

$0.8

 

$8 - $15

 

$12 - $17

 

 

 

 

 

 

 

Real Estate Transactions

 

 

 

 

 

 

Acquisitions

None

None

 

None

Dispositions [6]

None

See Below

 

See Below

 

 

 

General and Administrative

$8.5

$33 - $35

 

$33 - $35

 

 

 

 

 

 

 

Leverage

 

 

 

 

 

 

Interest Expense, net of capitalization [7]

 

$10

 

$52 - $57

 

$52 - $57

[1] Net income (loss) per share - diluted does not include any gains associated with potential transactions in 2024.

[2] Includes land or leasehold value.

[3] Construction loan draws at Aimco Share in first quarter 2024 were $29.5 million.

[4] Full year AIV equity funding is expected to be between $0 and $5 million. Quarter-end balances may fluctuate depending on timing of construction loan draws.

[5] Includes pipeline projects as presented on Supplemental Schedule 5b.

[6] In the first quarter 2024, Aimco, along with CBRE serving as sales broker, brought to market, its Brickell Assemblage, a two-property waterfront assemblage located in Miami, Florida. Additionally, during the second quarter 2024, Aimco plans to market for sale The Hamilton, its recently completed waterfront redevelopment in Miami’s Edgewater neighborhood. While Aimco does not provide specific guidance related to future transactions, if pricing and terms are acceptable, Aimco expects to complete the transactions by year end.

[7] Includes GAAP 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.

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 7


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

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 8


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. 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. The forward-looking statements in this document include, without limitation, statements 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 revenue and expense growth, our plans to form joint ventures, our plans for new acquisitions or dispositions, our strategic partnerships and value added therefrom, the potential for adverse economic and geopolitical conditions, which negatively impact our operations, including on our ability to maintain current or meet projected occupancy, rental rate and property operating results; the effect of acquisitions, dispositions, developments, and redevelopments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our development and redevelopment investments; expectations regarding sales of our apartment communities and the use of proceeds thereof; the availability and cost of corporate debt; and our ability to comply with debt covenants, including financial coverage ratios. We caution investors not to place undue reliance on any such forward-looking statements.

These forward-looking statements are based on management’s judgment as of this date, which is subject to risks and uncertainties that could cause actual results to differ materially from our expectations, including, but not limited to: the risk that the 2024 plans and goals may not be completed, as expected, in a timely manner or at all; geopolitical events which may adversely affect the markets in which our securities trade, and other macro-economic conditions, including, among other things, rising interest rates and inflation, which heightens the impact of the other risks and factors described herein; real estate and operating risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the amount, location and quality of competitive new housing supply; the timing and effects of acquisitions, dispositions, developments and redevelopments; expectations regarding sales of apartment communities and the use of proceeds thereof; insurance risks, including the cost of insurance, and natural disasters and severe weather such as hurricanes; supply chain disruptions, particularly with respect to raw materials such as lumber, steel, and concrete; financing risks, including the availability and cost of financing; the risk that cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that earnings may not be sufficient to maintain compliance with debt covenants, including financial coverage ratios; legal and regulatory risks, including costs associated with prosecuting or defending claims and any adverse outcomes; the terms of laws and governmental regulations that affect us and interpretations of those laws and regulations; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of apartment communities presently owned by us.

In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, as amended (the “Code”) and depends on our ability to meet the various requirements imposed by the Code through actual operating results, distribution levels and diversity of stock ownership.

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, 2023, 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 undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

First Quarter 2024 Earnings Release and Supplemental Schedules | 9


img255192919_2.jpg 

Consolidated Statements of Operations

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

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

REVENUES:

 

 

 

 

 

 

  Rental and other property revenues

 

$

50,203

 

 

$

44,268

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

    Property operating expenses

 

 

21,199

 

 

 

17,504

 

    Depreciation and amortization

 

 

19,468

 

 

 

16,271

 

    General and administrative expenses

 

 

8,549

 

 

 

8,403

 

  Total operating expenses

 

 

49,216

 

 

 

42,178

 

 

 

 

 

 

 

 

    Interest income

 

 

2,648

 

 

 

2,058

 

    Interest expense [1]

 

 

(13,370

)

 

 

(9,725

)

    Realized and unrealized gains (losses) on interest rate options

 

 

1,672

 

 

 

(1,057

)

    Realized and unrealized gains (losses) on
       equity investments

 

 

(271

)

 

 

137

 

Income from unconsolidated real estate partnerships

 

 

312

 

 

 

174

 

Other income (expense), net

 

 

(1,904

)

 

 

(3,626

)

Income (loss) before income tax benefit

 

 

(9,926

)

 

 

(9,949

)

    Income tax benefit (expense)

 

 

2,730

 

 

 

4,196

 

Net income (loss)

 

 

(7,196

)

 

 

(5,753

)

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

 

 

(3,560

)

 

 

(3,274

)

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

 

 

16

 

 

 

(264

)

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

 

 

554

 

 

 

474

 

   Net income (loss) attributable to Aimco

 

$

(10,186

)

 

$

(8,817

)

 

 

 

 

 

 

 

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

 

$

(0.07

)

 

$

(0.06

)

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

 

$

(0.07

)

 

$

(0.06

)

 

 

 

 

 

 

 

Weighted-average common shares outstanding –
basic

 

 

140,594

 

 

 

145,827

 

Weighted-average common shares outstanding –
diluted

 

 

140,594

 

 

 

145,827

 

 

[1] Interest expense increased in the three months ended March 31, 2024 from the same periods ending March 31, 2023, due primarily to interest on construction loan draws.

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 10


img255192919_2.jpg 

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

1,638,190

 

 

$

1,593,802

 

Land

 

 

620,488

 

 

 

620,821

 

   Total real estate

 

 

2,258,678

 

 

 

2,214,623

 

Accumulated depreciation

 

 

(597,380

)

 

 

(580,802

)

   Net real estate

 

 

1,661,298

 

 

 

1,633,821

 

Cash and cash equivalents

 

 

121,814

 

 

 

122,601

 

Restricted cash

 

 

18,589

 

 

 

16,666

 

Interest rate options

 

 

5,072

 

 

 

5,255

 

Unconsolidated real estate partnerships

 

 

23,282

 

 

 

23,125

 

Notes receivable

 

 

58,187

 

 

 

57,554

 

Right-of-use lease assets - finance leases

 

 

108,673

 

 

 

108,992

 

Other assets, net

 

 

122,976

 

 

 

121,461

 

   Total assets

 

$

2,119,891

 

 

$

2,089,475

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Non-recourse property debt, net

 

$

845,671

 

 

$

846,298

 

Non-recourse construction loans, net

 

 

336,332

 

 

 

301,443

 

   Total indebtedness

 

 

1,182,003

 

 

 

1,147,741

 

Deferred tax liabilities

 

 

108,487

 

 

 

110,284

 

Lease liabilities - finance leases

 

 

119,269

 

 

 

118,697

 

Accrued liabilities and other

 

 

131,554

 

 

 

121,143

 

   Total liabilities

 

 

1,541,313

 

 

 

1,497,865

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated real estate partnerships

 

 

173,158

 

 

 

171,632

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common Stock

 

 

1,402

 

 

 

1,406

 

Additional paid-in capital

 

 

460,907

 

 

 

464,538

 

Retained earnings (deficit)

 

 

(126,478

)

 

 

(116,292

)

   Total Aimco equity

 

 

335,831

 

 

 

349,652

 

Noncontrolling interests in consolidated real estate partnerships

 

 

51,333

 

 

 

51,265

 

Common noncontrolling interests in Aimco Operating Partnership

 

 

18,256

 

 

 

19,061

 

   Total equity

 

 

405,420

 

 

 

419,978

 

   Total liabilities and equity

 

$

2,119,891

 

 

$

2,089,475

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 11


img255192919_2.jpg 

Supplemental Schedule 1

 

EBITDAre and Adjusted EBITDAre

(in thousands) (unaudited)

 

 

Three Months Ended
March 31, 2024

 

 

Twelve Months Ended
March 31, 2024

 

Net Income (loss)

$

(7,196

)

 

$

(158,746

)

Adjustments:

 

 

 

 

 

Interest expense

 

13,370

 

 

 

41,363

 

Income tax (benefit) expense

 

(2,730

)

 

 

(11,286

)

Gains on dispositions of real estate

 

-

 

 

 

(7,984

)

Depreciation and amortization

 

19,468

 

 

 

72,031

 

Adjustment related to EBITDAre of unconsolidated partnerships

 

215

 

 

 

799

 

EBITDAre

$

23,127

 

 

$

(63,823

)

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

 

(3,560

)

 

 

(14,211

)

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

 

16

 

 

 

(3,710

)

EBITDAre adjustments attributable to noncontrolling interests

 

(575

)

 

 

(832

)

Mezzanine investment (income) loss, net

 

628

 

 

 

156,313

 

Realized and unrealized (gains) losses on interest rate options

 

(1,672

)

 

 

(3,848

)

Adjusted EBITDAre

$

17,964

 

 

$

69,891

 

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 12


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) [3]

 

 

Stated

 

 

Capped

 

Fixed rate loans payable

 

$

771,000

 

 

$

4,463

 

 

 

 

 

$

775,463

 

 

 

7.0

 

 

 

4.25

%

 

 

4.25

%

Floating rate loans payable

 

 

81,300

 

 

 

8,543

 

 

 

 

 

 

89,843

 

 

 

1.5

 

 

 

9.83

%

 

 

8.00

%

Construction loan debt [1]

 

 

342,817

 

 

 

 

 

 

(29,624

)

 

 

313,193

 

 

 

1.6

 

 

 

9.43

%

 

 

7.76

%

   Total non-recourse debt [2]

 

$

1,195,117

 

 

$

13,005

 

 

$

(29,624

)

 

$

1,178,499

 

 

 

5.0

 

 

 

6.12

%

 

 

5.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

 

(140,403

)

 

 

 

 

 

385

 

 

 

(140,018

)

 

 

 

 

 

 

 

 

 

   Net Leverage

 

$

1,054,714

 

 

$

13,005

 

 

$

(29,239

)

 

$

1,038,481

 

 

 

 

 

 

 

 

 

 

 

Aimco Share Non-Recourse Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Rate on Maturing Debt

 

 

 

Amortization

 

 

Maturities [3]

 

 

Total

 

 

Maturities as a
Percent of Total

 

 

Stated

 

 

Capped

 

2024 2Q

 

$

989

 

 

$

8,543

 

 

$

9,532

 

 

 

0.72

%

 

 

12.75

%

 

 

10.86

%

2024 3Q

 

 

999

 

 

 

100,700

 

 

 

101,699

 

 

 

8.54

%

 

 

8.64

%

 

 

6.31

%

2024 4Q

 

 

1,014

 

 

 

 

 

 

1,014

 

 

 

 

 

 

 

 

 

 

Total 2024

 

 

3,002

 

 

 

109,243

 

 

 

112,245

 

 

 

9.27

%

 

 

8.96

%

 

 

6.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 1Q

 

 

1,028

 

 

 

 

 

 

1,028

 

 

 

 

 

 

 

 

 

 

2025 2Q

 

 

1,025

 

 

 

129,102

 

 

 

130,127

 

 

 

10.95

%

 

 

9.89

%

 

 

8.06

%

2025 3Q

 

 

1,035

 

 

 

 

 

 

1,035

 

 

 

 

 

 

 

 

 

 

2025 4Q

 

 

1,050

 

 

 

159,548

 

 

 

160,598

 

 

 

13.54

%

 

 

9.91

%

 

 

8.56

%

Total 2025

 

 

4,138

 

 

 

288,650

 

 

 

292,788

 

 

 

24.49

%

 

 

9.90

%

 

 

8.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

2,816

 

 

 

75,519

 

 

 

78,335

 

 

 

6.41

%

 

 

3.10

%

 

 

3.10

%

2027

 

 

2,116

 

 

 

 

 

 

2,116

 

 

 

 

 

 

 

 

 

 

2028

 

 

2,195

 

 

 

 

 

 

2,195

 

 

 

 

 

 

 

 

 

 

2029

 

 

2,278

 

 

 

179,646

 

 

 

181,924

 

 

 

15.24

%

 

 

4.66

%

 

 

4.66

%

2030

 

 

2,363

 

 

 

 

 

 

2,363

 

 

 

 

 

 

 

 

 

 

2031

 

 

1,696

 

 

 

104,508

 

 

 

106,204

 

 

 

8.87

%

 

 

3.20

%

 

 

3.20

%

2032

 

 

112

 

 

 

221,639

 

 

 

221,751

 

 

 

18.81

%

 

 

4.62

%

 

 

4.62

%

2033

 

 

 

 

 

173,435

 

 

 

173,435

 

 

 

14.72

%

 

 

4.60

%

 

 

4.60

%

Thereafter

 

 

 

 

 

5,143

 

 

 

5,143

 

 

 

0.44

%

 

 

3.25

%

 

 

3.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total Aimco Share

 

$

20,716

 

 

$

1,157,783

 

 

$

1,178,499

 

 

 

 

 

 

 

 

 

 

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

[2] Consolidated total non-recourse debt excludes $13.1 million of deferred financing costs.

[3] Debt maturities are presented with the earliest maturity date and do not include contractual extension options. Including extensions, the weighted average maturity is 5.7 years and Aimco has only $8.5 million of loans, at Aimco share, maturing prior to May 2026.

 

Common Stock, Partnership Units, and Equivalents

(in thousands) (unaudited)

 

March 31, 2024

 

Class A Common Stock Outstanding

 

140,211

 

Participating unvested restricted stock

 

2,464

 

Potentially dilutive options, share equivalents, and non-participating unvested restricted stock

 

1,788

 

Total shares and potentially dilutive share equivalents

 

144,463

 

Common Partnership Units and equivalents outstanding

 

8,468

 

Total shares, units and potentially dilutive share equivalents

 

152,931

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 13


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

 

 

 

-

 

 

 

295.0

 

 

 

106

 

 

 

-

 

Development and Redevelopment - Owned

 

 

3

 

 

 

965

 

 

 

103.6

 

 

 

-

 

 

 

-

 

Development and Redevelopment - Land [2]

 

 

6

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21.9

 

Development and Redevelopment - Leased

 

 

1

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Consolidated

 

 

33

 

 

 

6,589

 

 

 

425.7

 

 

 

106

 

 

 

21.9

 

Unconsolidated

 

 

6

 

 

 

142

 

 

 

-

 

 

 

-

 

 

 

2.9

 

Total Portfolio

 

 

39

 

 

 

6,731

 

 

 

425.7

 

 

 

106

 

 

 

24.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated (Aimco Share)

 

 

 

 

 

6,520

 

 

 

415.3

 

 

 

106

 

 

 

19.5

 

Total Unconsolidated (Aimco Share)

 

 

 

 

 

73

 

 

 

-

 

 

 

-

 

 

 

0.6

 

Total Portfolio (Aimco Share)

 

 

 

 

 

6,593

 

 

 

415.3

 

 

 

106

 

 

 

20.2

 

 

[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 The Benson Hotel and Faculty Club on the Anschutz Medical Campus in Aurora, Colorado.

[2] Development and Redevelopment – Land includes:

Flying Horse, developable land in Colorado Springs, Colorado;
Two land parcels in Miami, Florida where 26 units were razed in preparation for potential future developments adjacent to The Hamilton;
One land parcel 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.

First Quarter 2024 Earnings Release and Supplemental Schedules | 14


img255192919_2.jpg 

Supplemental Schedule 4

 

Aimco Capital Additions

(consolidated amounts in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

 

March 31, 2024

 

 

 

 

 

Capital Replacements and Casualty

 

$

2,727

 

Property Upgrades

 

 

108

 

Tenant Improvements

 

 

275

 

Development and Redevelopment

 

 

42,759

 

Total Capital Additions [1]

 

$

45,870

 

 

 

 

 

 

 

[1] First quarter 2024 total capital additions include $31 million of Direct Capital Investment ($30 million on active projects and $1 million on projects in planning) and certain other costs capitalized in accordance with GAAP.

 

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 15


img255192919_2.jpg 

 

Supplemental Schedule 5(a)

 

Aimco Active Development Project Summaries

(dollars in millions) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated / Actual

Project Name

 

Location

 

Units

 

 

Units Leased or
Pre-Leased

 

 

Commercial
Sq Ft

 

 

Commercial
Pre-Leased

 

 

Initial
Occupancy
[6]

 

 

Stabilized
Occupancy
[6]

 

NOI
Stabilization
[6]

  Upton Place [1]

 

Washington, D.C.

 

 

689

 

 

15%

 

 

 

105,053

 

 

82%

 

 

4Q 2023

 

 

4Q 2025

 

4Q 2026

  Strathmore Square

 

Bethesda, MD

 

 

220

 

 

 

 

 

9,000

 

 

 

 

3Q 2024

 

 

4Q2025

 

4Q 2026

  Oak Shore

 

Corte Madera, CA

 

 

24

 

 

33%

 

 

 

 

 

 

4Q 2023

 

 

4Q 2024

 

4Q 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

933

 

 

 

 

 

 

114,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Capital Investment

 

 

 

 

 

Project Name

 

Status

 

Aimco Ownership [5]

 

 

Land Cost/
Leasehold Value

 

 

Planned

 

 

To-Date

 

 

Remaining

 

 

 

 

 

  Upton Place [2]

 

Lease-up / Active Construction

 

90%

 

 

 

92.8

 

 

 

245.0

 

 

 

231.6

 

 

 

13.4

 

 

 

 

 

  Strathmore Square

 

Active Construction

 

95%

 

 

 

24.9

 

 

 

164.0

 

 

 

135.6

 

 

 

28.4

 

 

 

 

 

  Oak Shore

 

Lease-up / Active Construction

 

100%

 

 

 

6.1

 

 

 

47.1

 

 

 

37.8

 

 

 

9.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

123.8

 

 

$

456.1

 

 

$

405.1

 

 

$

51.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects Under Construction [3]

 

 

$

579.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects in Occupancy Stabilization [4]

 

 

$

68.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Estimated Direct Costs of Development Portfolio

 

 

$

648.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Stabilized NOI

 

 

$

44.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] As of April 30, 2024, the commercial space at Upton Place was 82% pre-leased and Aimco was in final negotiation with, or had letters of intent from, retailers for another 15% of the square footage.

[2] The ground lease for Upton Place is presented at its initial GAAP value recorded at the formation of the joint venture.

[3] Estimated Direct Costs of Projects Under Construction represents the total of the land cost or property valuation for leasehold and the planned Direct Capital Investment.

[4] Includes the land cost and Direct Capital Investment for The Benson Hotel and Faculty Club, a 106-key hotel and event space on the Anschutz Medical Campus in Aurora, Colorado.

[5] Aimco ownership presented as estimated upon construction completion.

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

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 16


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. 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. As previously announced, Aimco is marketing for sale the Brickell Assemblage and expects the sale 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

 

 

 

560,000

 

 

 

114

 

 

 

6,500

 

 

3Q 2024

3333 Biscayne Boulevard (Miami)

 

3333 Biscayne [3]

 

 

2.80

 

 

 

1,760,000

 

 

 

650

 

 

 

176,000

 

 

2025

510-532 NE 34th Street (Miami)

 

One Edgewater

 

 

0.50

 

 

 

533,000

 

 

 

204

 

 

 

 

 

2025

300 Broward Boulevard (Fort Lauderdale)

 

300 Broward [3]

 

 

2.31

 

 

 

1,700,000

 

 

 

935

 

 

 

40,000

 

 

2025

901 N Federal Highway (Fort Lauderdale)

 

Flagler Village Phase I

 

 

5.70

 

 

 

1,830,000

 

 

 

690

 

 

 

230,000

 

 

2025

1001-1111 Brickell Bay Drive (Miami)

 

Brickell Assemblage

 

 

4.25

 

 

 

3,200,000

 

 

 

1,500

 

 

 

500,000

 

 

2027

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

 

Flagler Village Phase II

 

 

1.70

 

 

 

400,000

 

 

 

300

 

 

 

 

 

2027

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

 

Flagler Village Phase III

 

 

1.40

 

 

 

400,000

 

 

 

300

 

 

 

 

 

2028

Washington D.C. Metro Area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5300 Block of Tuckerman Lane (Bethesda)

 

Strathmore Square Phase II [3]

 

 

1.35

 

 

 

525,000

 

 

 

399

 

 

 

11,000

 

 

2025

Colorado's Front Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E 23rd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 4 [3]

 

 

1.77

 

 

 

415,000

 

 

 

285

 

 

 

 

 

4Q 2024

1765 Silversmith Road (Colorado Springs)

 

Flying Horse

 

 

7.45

 

 

 

300,000

 

 

 

95

 

 

 

 

 

2025

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 4

 

 

1.53

 

 

 

232,000

 

 

 

 

 

 

225,000

 

 

2025

E 22nd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 2

 

 

2.29

 

 

 

390,000

 

 

 

275

 

 

 

 

 

2026

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 5

 

 

1.22

 

 

 

230,000

 

 

 

 

 

 

190,000

 

 

2026

E 23rd Avenue & Uvalda (Aurora)

 

Fitzsimons 3

 

 

1.11

 

 

 

400,000

 

 

 

225

 

 

 

 

 

2027

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 6

 

 

2.04

 

 

 

385,000

 

 

 

 

 

 

315,000

 

 

2028

Total Future Pipeline

 

 

 

 

38.52

 

 

 

13,260,000

 

 

 

5,972

 

 

 

1,693,500

 

 

 

 

[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.

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 17


img255192919_2.jpg 

Supplemental Schedule 6

 

Stabilized Operating Results

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

1Q 2024 v. 1Q 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

 

 

1Q 2024

 

1Q 2023

 

Growth

 

 

1Q 2024

 

1Q 2023

 

Growth

 

 

1Q 2024

 

1Q 2023

 

Growth

 

 

 

1Q 2024

 

1Q 2024

1Q 2023

 

1Q 2024

 

1Q 2023

 

Boston

 

5

 

 

2,719

 

 

$

16,888

 

$

15,907

 

 

6.2

%

 

$

4,549

 

$

4,540

 

 

0.2

%

 

$

12,339

 

$

11,367

 

 

8.6

%

 

 

73.1%

 

98.2%

97.9%

 

$

2,109

 

$

1,991

 

Chicago

 

7

 

 

1,495

 

 

 

10,255

 

 

9,687

 

 

5.9

%

 

 

2,952

 

 

3,148

 

 

(6.2

%)

 

 

7,303

 

 

6,539

 

 

11.7

%

 

 

71.2%

 

98.1%

98.1%

 

 

2,332

 

 

2,201

 

New York City

 

3

 

 

150

 

 

 

2,091

 

 

1,990

 

 

5.1

%

 

 

967

 

 

978

 

 

(1.1

%)

 

 

1,124

 

 

1,012

 

 

11.1

%

 

 

53.8%

 

98.8%

99.5%

 

 

4,704

 

 

4,444

 

SE Florida

 

2

 

 

729

 

 

 

6,329

 

 

5,983

 

 

5.8

%

 

 

2,009

 

 

1,592

 

 

26.2

%

 

 

4,320

 

 

4,391

 

 

(1.6

%)

 

 

68.3%

 

98.0%

98.2%

 

 

2,953

 

 

2,787

 

Other Markets [2]

 

4

 

 

507

 

 

 

3,076

 

 

3,105

 

 

(0.9

%)

 

 

1,026

 

 

928

 

 

10.6

%

 

 

2,050

 

 

2,177

 

 

(5.8

%)

 

 

66.6%

 

96.0%

97.3%

 

 

2,107

 

 

2,098

 

Total

 

21

 

 

5,600

 

 

$

38,639

 

$

36,672

 

 

5.4

%

 

$

11,503

 

$

11,186

 

 

2.8

%

 

$

27,136

 

$

25,486

 

 

6.5

%

 

 

70.2%

 

97.9%

98.0%

 

$

2,348

 

$

2,227

 

 

1Q 2024 v. 4Q 2023

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements

 

 

Net Operating Income

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

1Q 2024

 

4Q 2023

 

Growth

 

 

1Q 2024

 

4Q 2023

 

Growth

 

 

1Q 2024

 

4Q 2023

 

Growth

 

 

 

1Q 2024

 

1Q 2024

4Q 2023

 

1Q 2024

 

4Q 2023

 

Boston

 

5

 

 

2,719

 

 

$

16,888

 

$

16,742

 

 

0.9

%

 

$

4,549

 

$

4,347

 

 

4.6

%

 

$

12,339

 

$

12,395

 

 

(0.5

%)

 

 

73.1%

 

98.2%

97.2%

 

$

2,109

 

$

2,111

 

Chicago

 

7

 

 

1,495

 

 

 

10,255

 

 

10,241

 

 

0.1

%

 

 

2,952

 

 

2,644

 

 

11.6

%

 

 

7,303

 

 

7,597

 

 

(3.9

%)

 

 

71.2%

 

98.1%

98.7%

 

 

2,332

 

 

2,314

 

New York City

 

3

 

 

150

 

 

 

2,091

 

 

2,103

 

 

(0.6

%)

 

 

967

 

 

1,004

 

 

(3.7

%)

 

 

1,124

 

 

1,099

 

 

2.3

%

 

 

53.8%

 

98.8%

98.1%

 

 

4,704

 

 

4,764

 

SE Florida

 

2

 

 

729

 

 

 

6,329

 

 

6,159

 

 

2.8

%

 

 

2,009

 

 

1,774

 

 

13.2

%

 

 

4,320

 

 

4,385

 

 

(1.5

%)

 

 

68.3%

 

98.0%

97.5%

 

 

2,953

 

 

2,888

 

Other Markets [2]

 

4

 

 

507

 

 

 

3,076

 

 

3,118

 

 

(1.3

%)

 

 

1,026

 

 

857

 

 

19.7

%

 

 

2,050

 

 

2,261

 

 

(9.3

%)

 

 

66.6%

 

96.0%

94.9%

 

 

2,107

 

 

2,160

 

Total

 

21

 

 

5,600

 

 

$

38,639

 

$

38,363

 

 

0.7

%

 

$

11,503

 

$

10,626

 

 

8.3

%

 

$

27,136

 

$

27,737

 

 

(2.2

%)

 

 

70.2%

 

97.9%

97.5%

 

$

2,348

 

$

2,343

 

 

[1] Expenses, Net of Utility Reimbursements were elevated in Southeast Florida for the first quarter due primarily to higher real estate taxes and insurance.

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

First Quarter 2024 Earnings Release and Supplemental Schedules | 18


img255192919_2.jpg 

Supplemental Schedule 7

 

Aimco Transactions

(dollars in millions) (unaudited)

 

 

In February 2024, Aimco sold a majority of its partnership interest in St. George Villas, a small, 40-unit, income-restricted property in South Carolina. Aimco's remaining 1% is under contract for disposition in the first quarter 2025.

 

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 19


img255192919_2.jpg 

Supplemental Schedule 8

 

Net Asset Value Components

(dollars in millions)(pre-tax)(unaudited)

 

Net Assets

 

 

1Q 2024

 

Annualized NOI for Stabilized Operating Properties [1]

 

 

$

108.5

 

Annualized NOI for other consolidated real estate [1][2]

 

 

 

19.9

 

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

 

 

 

2.4

 

Projected Annual NOI for Development Projects upon stabilization [1][3]

 

 

 

44.1

 

Land, Planning and Entitlement Investment at cost [4]

 

 

 

154.0

 

IQHQ and Real Estate Tech Fund Investments [5]

 

 

 

64.9

 

Cash and cash equivalents

 

 

 

121.8

 

Restricted cash

 

 

 

18.6

 

Notes receivable

 

 

 

58.2

 

Fair value adjustment on fixed rate property debt & preferred equity

 

 

 

66.4

 

 

 

 

 

 

Net Liabilities [6]

 

 

 

 

Non-recourse property debt, net [7]

 

 

$

852.3

 

Non-recourse construction loans, net [7]

 

 

 

342.8

 

Preferred equity interests

 

 

 

173.2

 

Investment remaining to complete active developments and redevelopments [3]

 

 

 

51.0

 

Amounts drawn on Aimco's revolving secured credit facility

 

 

 

-

 

Other liabilities, net

 

 

 

187.7

 

 

 

 

 

 

Common Stock, Partnership Units and Equivalents (in millions)

 

 

 

 

Total shares, units and dilutive share equivalents

 

 

 

152.9

 

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 consolidated real estate includes 1001 Brickell Bay Drive, Aimco's class A office building located in the Brickell neighborhood of Miami, Florida, and The Hamilton, a 276-unit recently completed redevelopment that reached stabilized occupancy in the third quarter 2023.

[3] See Supplemental Schedule 5 for additional details.

[4] Includes acquisition price for 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] Investment value for IQHQ is based on the 2022 recapitalization value and the Real Estate Tech Funds are based on 1Q 2024 GAAP fair value.

[6] Not included above is the tax liability that may be recognized on the disposition of certain assets, primarily Aimco’s 1001 Brickell Bay Drive office building, held by Aimco’s Taxable REIT Subsidiaries. Aimco’s balance sheet includes a $108.5 million deferred tax liability and a $3.7 million deferred tax asset representing the difference of the tax basis versus the carrying value for GAAP at the effective tax rates. The tax liability at disposition is most likely lower.

[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.

 

 

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 20


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 OPERATING PARTNERSHIP or 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; and
adjustments to reflect the Aimco 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.

First Quarter 2024 Earnings Release and Supplemental Schedules | 21


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 realized and unrealized gains or losses 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; and
the amount of non-cash investment income or loss recognized by Aimco related to the mezzanine loan made by Aimco to a partnership owning Parkmerced Apartments.

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 contractual balance of the loan, including accrued and unpaid interest, at March 31, 2024 was $418.1 million, net of non-cash impairment charges recognized in the fourth quarter 2022 and 2023, the carrying value has been reduced to $0. In June 2023, Aimco closed on the sale of a 20%, non-controlling interest in the mezzanine loan for $33.5 million plus a $4 million payment to secure an option on the remaining portion which has since expired. Separately, Aimco monetized its associated interest rate swaption for $54 million.

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, includes costs associated with our risk management activities, partnership administration expenses, fee income, and certain non-recurring items, as well as activity related to our Mezzanine Investment.

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 March 31, 2024, as presented in Supplemental Schedule 8, Net Asset Value Components, is calculated as follows (in millions):

 

Accrued Liabilities and Other (per Consolidated Balance Sheet)

$

131.6

 

Lease liabilities - finance leases (per Consolidated Balance Sheet)

 

119.3

 

Other assets, net (per Consolidated Balance Sheet)

 

(123.0

)

Interest Rate Options (per Consolidated Balance Sheet)

 

(5.1

)

Total (per Consolidated Balance Sheet)

 

122.8

 

 

 

 

Reduction in assets (reported elsewhere on Schedule 8):

 

 

IQHQ and Real Estate Tech Funds

 

64.9

 

 

 

 

Other liabilities, net (per Schedule 8)

$

187.7

 

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 22


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)

 

 

March 31, 2024

 

 

March 31, 2023

 

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)

$

50,203

 

 

$

21,199

 

 

$

44,268

 

 

$

17,504

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Stabilized Operating utilities reimbursement

 

(1,865

)

 

 

(1,865

)

 

 

(1,617

)

 

 

(1,617

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Other Real Estate

 

(4,764

)

 

 

(2,983

)

 

 

(3,671

)

 

 

(1,529

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(4,935

)

 

 

(4,848

)

 

 

(2,308

)

 

 

(3,172

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Stabilized Operating (per Schedule 6)

$

38,639

 

 

$

11,503

 

 

$

36,672

 

 

$

11,186

 

[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.

First Quarter 2024 Earnings Release and Supplemental Schedules | 23


img255192919_2.jpg 

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, 2023 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 that it owns as part of an assemblage with an adjacent apartment building and a boutique hotel and event center.

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.

 

First Quarter 2024 Earnings Release and Supplemental Schedules | 24