EX-99 2 aiv-ex99_1.htm EX-99.1 EX-99

img255192919_0.jpg 

img255192919_1.jpg 

 


img255192919_2.jpg 

Table of Contents

 

Page

 

3

Earnings Release

8

2023 Outlook

11

Consolidated Statements of Operations

12

Consolidated Balance Sheets

13

Schedule 1 – EBITDAre and Adjusted EBITDAre

14

Schedule 2 – Aimco Leverage and Maturities

15

Schedule 3 – Aimco Portfolio

16

Schedule 4 – Aimco Capital Additions

17

Schedule 5 – Aimco Development and Redevelopment Project Summaries

19

Schedule 6 – Stabilized Operating Properties

20

Schedule 7 – Acquisitions, Dispositions, and Leased Communities

21

Schedule 8 – Net Asset Value Components

22

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

2


img255192919_3.jpg 

Aimco Reports First Quarter Results and Provides Recent Highlights

 

Denver, Colorado, May 4, 2023 – Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today first quarter results for 2023 and provided highlights on recent activities.

 

Wes Powell, Aimco President and Chief Executive Officer, comments: “The fundamentals of the U.S. apartment market in general, and Aimco’s business in particular, remain strong. Demand for living space continues to outpace supply in most markets and that trend is evident across the Aimco portfolio as Net Operating Income ("NOI") for our stabilized properties has grown by 10% or more, year-over-year, for six consecutive quarters. In the first quarter of 2023, revenue and NOI were up 11.4% and 13.1% respectively over the prior year. Leasing activity for the month of April proved promising with double digit blended lease to lease growth.

“The Aimco team continues its track record of adding value through our development program. Active projects remain on budget and on track to produce more than $55 million of annual NOI upon their stabilization. At The Hamilton, in Miami, Florida, construction was completed in April and the property is now 90% leased at rental rates well ahead of initial projections.

“We are also adding value through the planning and entitlement of our future development opportunities having invested approximately $6 million in those activities during the first quarter. Aimco maintains considerable optionality in regard to its development pipeline given the ability to extract value, and maximize risk adjusted returns, at various points in the pre-development process.

“The previously announced sale of our Parkmerced mezzanine loan investment remains on track. The buyer’s deposit became non-refundable in April and closing is scheduled for the second quarter. Together with the monetization of the swaption purchased to hedge against interest rate increases, we expect the sale to result in gross proceeds of approximately $220 million and the further simplification of the Aimco business.

“Our balance sheet remains safe and benefits from attractive, primarily assumable, in place financing. Including extensions, we have only $75 million of debt coming due over the next 36 months, the majority of which we plan to opportunistically retire when the loans are open for repayment, without penalty, later in 2023.

“The Aimco board and management team remain committed to maximizing and unlocking value for Aimco shareholders. Year-to-date, through April 30, we acquired more than 2.4 million shares of Aimco common stock at an average price of $7.36 per share.

 

“I offer my thanks to the Aimco team for their hard work and continued good results.”

 

 

Financial Results and Recent Highlights

Net loss attributable to common stockholders per share, on a fully dilutive basis, was $0.06 for the quarter ended March 31, 2023, compared to net income per share of $0.05 for the same period in 2022, due primarily to a reduction in accrued mezzanine loan income recognition and fair value adjustments on Aimco's interest hedging instruments.

First Quarter 2023 Earnings Release and Supplemental Schedules | 3


img255192919_3.jpg 

First Quarter 2023 Revenue, Expenses, and NOI from Aimco’s Stabilized Operating Properties were up 11.4%, 7.6%, and 13.1%, respectively, year over year, with average revenue per apartment home of $2,227, up $238 year over year.
Construction has been completed at The Hamilton, in Miami, Florida, where, as of April 30, 2023, the building's 276 apartment homes were 90% leased at rental rates well ahead of underwritten estimates.
As of April 30, 2023, total shareholder return ("TSR") since the December 15, 2020 spin-off of AIR Communities was 43.2% and year-to-date was 9.8%.

 

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.

As of March 31, 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 first quarter, Aimco invested $64.8 million in development and redevelopment activities. Updates include:

In Miami, Florida, construction and repositioning of The Hamilton is now complete. Demand for rental housing in Southeast Florida remains robust, especially for unique waterfront properties. As of April 30, 2023, 90% of the building's 276 units were leased or pre-leased at rates well ahead of underwritten rents.
In Bethesda, Maryland, construction is progressing on plan at the first phase of Strathmore Square, which will contain 220 highly tailored apartment homes when complete in 2025. This suburban infill project is located adjacent to the Grosvenor-Strathmore Metro station and the Strathmore Performing Arts Campus, and is 1.5 miles from The National Institutes of Health main campus. Funding for the $164.0 million project is fully secured with Aimco having a remaining equity commitment, as of April 30, 2023, of $7.4 million.
In upper northwest Washington D.C., construction at Upton Place continues on schedule and on budget. Aimco plans to start pre-leasing Upton’s 689 apartment homes during the summer of 2023 in anticipation of initial delivery in the fourth quarter of 2023. To date, 80% of the project's 105K square feet of retail space has been leased and Aimco has received letters of intent from retailers on another 16%.
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. Aimco expects to deliver the first homes in the third quarter with pre-leasing efforts having begun in the first quarter of 2023.
In Aurora, Colorado, The Benson Hotel and Faculty Club, a 106-key boutique hotel and event center with 18K square feet of event space, is complete and open to guests. As the only ‘on campus’ accommodations, The Benson is garnering strong interest from the many departments and offices

First Quarter 2023 Earnings Release and Supplemental Schedules | 4


img255192919_3.jpg 

located on the surrounding Anschutz Medical Campus, which includes The University of Colorado Medical School, UC Health Hospital, Children’s Hospital Colorado, The Rocky Mountain VA Medical Center and the burgeoning Fitzsimons Innovation Community.
In the first quarter 2023, Aimco invested $5.7 million into future development pipeline projects located in Southeast Florida, the Washington D.C. Metro, and Colorado’s Front Range. Programming, design, documentation and entitlement efforts continue with projected unit counts and rentable square footage on track to meet or exceed initial projections. Aimco has received Urban Development Review Board approvals related to its 34th Street and Biscayne Boulevard properties in Miami’s Edgewater neighborhood, conditional approvals on its Broward Boulevard sites in Fort Lauderdale, and earlier this month submitted a major amendment to the existing approval for the first phase of development at its site in Fort Lauderdale’s Flagler Village neighborhood. As part of Aimco's capital allocation strategy, it may choose to monetize certain pipeline assets prior to vertical construction in an effort to maximize value add and risk adjusted returns.

 

 

Alternative Investments

Aimco’s current alternative investments are primarily those investments originated prior to the separation from AIR Communities and include a mezzanine loan secured by a stabilized multifamily property with an option to participate in future multifamily development, as well as three passive equity investments. Over time, we plan to significantly reduce capital allocated to these investments. Updates include:

In February 2023, Aimco entered into an agreement to sell the Parkmerced mezzanine loan for $167.5 million. The initial $5 million deposit received by the purchaser became nonrefundable in April 2023 when various conditions, including transfer consents, were cleared. The sale is scheduled to close in the second quarter of 2023. Together with the monetization of the $1.5 billion notional swaption, purchased in conjunction with the mezzanine loan investment to protect against future interest rate increases, Aimco expects gross proceeds from these transactions to be approximately $220 million.

 

Investment Activity

Aimco is focused on growing the business, and delivering strong investment returns, through development and redevelopment activities, funded primarily through third-party capital. Updates include:

In February 2023, Aimco entered into an option agreement with the Fitzsimons Redevelopment Authority. If exercised, the option allows for the long-term lease of 4.8 acres of land located on the Anschutz Medical Campus in Aurora, Colorado that can accommodate approximately 850K square feet of commercial life science development built out over multiple phases. The option's annual cost is approximately $0.5 million.

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 5


img255192919_3.jpg 

Operating Property Results

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

Aimco’s operating properties produced solid results for the quarter ended March 31, 2023.

 

First Quarter

Stabilized Operating Properties

Year-over-Year

 

Sequential

($ in millions)

2023

2022

Variance

 

4Q 2022

Variance

   Average Daily Occupancy

98.0%

98.5%

(0.5)%

 

97.4%

0.6%

   Revenue, before utility reimbursements

$36.7

$32.9

11.4%

 

$35.9

2.1%

   Expenses, net of utility reimbursements

11.2

10.4

7.6%

 

10.1

11.1%

   Net operating income (NOI)

25.5

22.5

13.1%

 

25.9

(1.5%)

 

Revenue in the first quarter 2023 was $36.7 million, up 11.4% year-over-year, resulting from a $238 increase in average monthly revenue per apartment home to $2,227, offset by a 50-basis point decrease in Average Daily Occupancy to 98.0%.
New lease rents increased 7.0% and Aimco retained 54.5% of residents whose leases were expiring during the quarter at rents 9.0% higher, on average, than the previous lease.
The median annual household income of new residents was more than $125,000 in the first quarter 2023, representing a rent to income ratio of 19.5%.
Expenses in the first quarter 2023 were up 7.6% year over year due primarily to higher net utilities and insurance. Sequentially, expenses in the first quarter 2023 were higher than the fourth quarter 2022 due primarily to seasonally higher costs related to winter weather in Boston and Chicago.
Net operating income in the first quarter 2023 was $25.5 million, up 13.1% year-over-year.
During April, the preliminary results show steady demand with 10.3% blended rent increases for transactions across the portfolio.

 

Other Real Estate Operations

Aimco also owns 1001 Brickell Bay Drive, a waterfront office building in Miami, Florida, owned as part of a larger assemblage with substantial development potential. Leases within the building have been executed on terms of less than four years or contain redevelopment provisions as needed to maximize the value of the underlying development rights.

The Miami office market remains active. Following first quarter lease expirations, as of March 31, 2023, the building was 77% occupied, and by the end of April the building was 79% leased.

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 6


img255192919_3.jpg 

Balance Sheet and Financing Activity

Aimco is highly focused on maintaining a strong balance sheet, including having at all times ample liquidity. As of March 31, 2023, Aimco had access to $336.1 million, including $163.6 million of cash on hand, $22.5 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, 2023, was as follows:

 

 

as of March 31, 2023

 

Proportionate, $ in thousands

 

Amount

 

 

Weighted Avg.
Maturity (Yrs.)

 

Total non-recourse fixed rate debt

 

$

779,395

 

 

 

7.9

 

Total non-recourse floating rate debt

 

 

156,486

 

 

 

1.9

 

Total non-recourse construction loan debt

 

 

152,734

 

 

 

2.8

 

Cash and restricted cash

 

 

(186,090

)

 

 

 

  Net Leverage

 

$

902,525

 

 

 

 

 

As of March 31, 2023, 98% of Aimco's total debt was either fixed rate or hedged with interest rate cap protection. Aimco's total debt maturities for the next 36 months, inclusive of all contractual extension rights, total approximately $75 million and the majority of which are higher cost loans prepayable at par later this summer when Aimco intends to retire approximately $60 million.

 

Partner Equity Financing

In March, Alaska Permanent Fund Corporation made an initial funding payment to Aimco towards its share of land and pre-development costs at Aimco's Fitzsimons 4 pipeline project, located on the Anschutz Medical Campus in Aurora, Colorado, representing the first investment to be funded pursuant to the programmatic equity agreement signed in August 2022. Land and pre-development costs are estimated to be approximately $7 million, of which Aimco’s share is $1.75 million.

 

 

Public Market Equity

Common Stock Repurchases

In the first quarter, Aimco repurchased 2.0 million shares of its common stock at a weighted average price of $7.27 per share. In 2023, through April 30, Aimco has repurchased more than 2.4 million shares of its common stock at a weighted average price of approximately $7.36 per share.

 

Commitment to Enhance Stockholder Value

As previously announced, the Aimco Board of Directors, in consultation with management and its corporate advisory team, is overseeing the review of a broad range of options to further enhance and unlock value for Aimco stockholders. The review, and the timing of any action that may result, is taking into consideration a host of factors including the health and stability of financial markets as well as the continued advancement of Aimco’s previously defined strategic plan. There can be no assurance that the ongoing review will result in any transaction.

First Quarter 2023 Earnings Release and Supplemental Schedules | 7


img255192919_3.jpg 

2023 Outlook

 

2023 Outlook

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

2023 Full Year

Forecast

First Quarter

2023

Net income (loss) per share – diluted

 

 

$(0.33) - $(0.23)

 

 

$(0.06)

 

 

 

 

 

 

 

 

 

Active Developments and Redevelopments

Total Direct Costs of Projects Underway [1]

 

 

$815

 

 

$815

 

Direct Project Costs

$165 - $185

$47.7

Other Capitalized Costs

 

 

$30 - $31

 

 

$10.0

 

Construction Loan Draws

 

 

$150 - $170

 

 

$36.5

 

JV Partner Equity Funding

 

 

$0

 

 

$0

 

AIV Equity Funding

 

 

~$45

 

 

$21.2

 

 

 

 

 

 

 

 

 

Pipeline Projects

 

 

 

 

 

 

 

Pipeline Size Gross Square Feet [1]

 

 

14.0

 

 

14.0

 

Pipeline Size Multifamily Units [1]

 

 

6,544

 

 

6,544

 

Pipeline Size Commercial Sq Ft [1]

 

 

1.7

 

 

1.7

 

Planning Costs

 

 

$20 - $25

 

 

$5.7

 

 

 

 

 

 

 

 

 

Real Estate Transactions

 

 

 

 

 

 

 

Acquisitions

None

None

Dispositions [2]

$220

None

Operating Properties

Revenue Growth, before utility reimbursements

5.0% - 7.0%

11.4%

Operating Expense Growth, net of utility reimbursements

5.25% - 7.25%

7.6%

Net Operating Income Growth

5.0% - 7.0%

13.1%

Recurring Capital Expenditures

$11 - $13

 $2.3

 

 

 

 

 

 

 

 

General and Administrative

$33 - $35

$8.6

 

 

 

 

 

 

 

 

Leverage

 

 

 

 

 

 

 

Interest Expense, net of capitalization [3]

 

 

$38 - $41

 

 

$7.0

 

[1] Includes land or leasehold value, calculated as the quarterly average.

[2] Dispositions include the expected gross proceeds from the sale of the Parkmerced mezzanine investment and the monetization of the related swaption.

[3] 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.

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 8


img255192919_3.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, 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 is able to leverage the in-depth local market knowledge of each regional leader, creating a comparative advantage when sourcing, evaluating, and executing investment opportunities and is essential to the execution of our mission and realization of our vision.

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 2023 Earnings Release and Supplemental Schedules | 9


img255192919_3.jpg 

Forward-Looking Statements

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

Words such as “anticipate(s),” “expect(s),” “intend(s),” “plan(s),” “believe(s),” “may,” “will,” “would,” “could,” “should,” “seek(s)” and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside the control of Aimco that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statement. Important factors, among others, that may affect actual results or outcomes include, but are not limited to: (i) the risk that the 2023 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.

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 10


img255192919_3.jpg 

Consolidated Statements of Operations

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

 

 

Three Months Ended
March 31,

 

 

 

 

2023

 

 

2022

 

 

REVENUES:

 

 

 

 

 

 

 

  Rental and other property revenues

 

$

44,268

 

 

$

49,994

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

    Property operating expenses

 

 

17,504

 

 

 

19,221

 

 

    Depreciation and amortization

 

 

16,271

 

 

 

23,118

 

 

    General and administrative expenses

 

 

8,403

 

 

 

9,472

 

 

  Total operating expenses

 

 

42,178

 

 

 

51,811

 

 

 

 

 

 

 

 

 

 

    Interest income

 

 

2,058

 

 

 

555

 

 

    Interest expense

 

 

(9,725

)

 

 

(14,601

)

 

    Mezzanine investment income (loss), net

 

 

(128

)

 

 

8,237

 

 

    Realized and unrealized gains (losses) on interest rate options

 

 

(1,057

)

 

 

18,778

 

 

    Realized and unrealized gains (losses) on
       equity investments

 

 

137

 

 

 

(4,332

)

 

    Income from unconsolidated real estate partnerships

 

 

174

 

 

 

256

 

 

    Other income (expense), net

 

 

(3,498

)

 

 

(1,020

)

 

Income (loss) before income tax benefit

 

 

(9,949

)

 

 

6,056

 

 

    Income tax benefit (expense)

 

 

4,196

 

 

 

4,056

 

 

Net income (loss)

 

 

(5,753

)

 

 

10,112

 

 

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

 

 

(3,274

)

 

 

(1,470

)

 

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

 

 

(264

)

 

 

2

 

 

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

 

 

474

 

 

 

(435

)

 

   Net income (loss) attributable to Aimco

 

$

(8,817

)

 

$

8,209

 

 

 

 

 

 

 

 

 

 

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

 

$

(0.06

)

 

$

0.05

 

 

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

 

$

(0.06

)

 

$

0.05

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding –
basic

 

 

145,827

 

 

 

149,790

 

 

Weighted-average common shares outstanding –
diluted

 

 

145,827

 

 

 

150,348

 

 

 

 

 

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 11


img255192919_3.jpg 

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

March 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

1,391,963

 

 

$

1,322,381

 

Land

 

 

640,892

 

 

 

641,102

 

   Total real estate

 

 

2,032,855

 

 

 

1,963,483

 

Accumulated depreciation

 

 

(545,604

)

 

 

(530,722

)

   Net real estate

 

 

1,487,251

 

 

 

1,432,761

 

Cash and cash equivalents

 

 

166,149

 

 

 

206,460

 

Restricted cash

 

 

22,485

 

 

 

23,306

 

Mezzanine investments

 

 

158,430

 

 

 

158,558

 

Interest rate options

 

 

60,508

 

 

 

62,387

 

Unconsolidated real estate partnerships

 

 

16,470

 

 

 

15,789

 

Notes receivable

 

 

39,363

 

 

 

39,014

 

Right-of-use lease assets - finance leases

 

 

110,625

 

 

 

110,269

 

Other assets, net

 

 

127,894

 

 

 

132,679

 

   Total assets

 

$

2,189,175

 

 

$

2,181,223

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Non-recourse property debt, net

 

$

929,291

 

 

$

929,501

 

Construction loans, net

 

 

155,691

 

 

 

118,698

 

   Total indebtedness

 

 

1,084,982

 

 

 

1,048,199

 

Deferred tax liabilities

 

 

114,883

 

 

 

119,615

 

Lease liabilities - finance leases

 

 

116,212

 

 

 

114,625

 

Accrued liabilities and other

 

 

97,220

 

 

 

106,600

 

   Total liabilities

 

 

1,413,297

 

 

 

1,389,039

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated real estate partnerships

 

 

167,129

 

 

 

166,826

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common Stock

 

 

1,448

 

 

 

1,466

 

Additional paid-in capital

 

 

489,304

 

 

 

496,482

 

Retained earnings

 

 

41,087

 

 

 

49,904

 

   Total Aimco equity

 

 

531,839

 

 

 

547,852

 

Noncontrolling interests in consolidated real estate partnerships

 

 

48,321

 

 

 

48,294

 

Common noncontrolling interests in Aimco Operating Partnership

 

 

28,589

 

 

 

29,212

 

   Total equity

 

 

608,749

 

 

 

625,358

 

   Total liabilities and equity

 

$

2,189,175

 

 

$

2,181,223

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 12


img255192919_3.jpg 

Supplemental Schedule 1

 

EBITDAre and Adjusted EBITDAre

(in thousands) (unaudited)

 

 

Three Months Ended
Mar 31, 2023

 

 

Trailing 12 Months Ended
Mar 31, 2023

 

Net Income (loss)

$

(5,753

)

 

$

76,293

 

Adjustments:

 

 

 

 

 

Interest expense

 

9,725

 

 

 

68,967

 

Income tax (benefit) expense

 

(4,196

)

 

 

17,124

 

Gains on dispositions of real estate

 

-

 

 

 

(175,997

)

Lease modification income

 

-

 

 

 

(206,964

)

Depreciation and amortization

 

16,271

 

 

 

152,120

 

Adjustment related to EBITDAre of unconsolidated partnerships

 

223

 

 

 

970

 

EBITDAre

$

16,270

 

 

$

(67,487

)

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

 

(3,274

)

 

 

(10,633

)

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

 

(264

)

 

 

(3,938

)

EBITDAre adjustments attributable to noncontrolling interests

 

(16

)

 

 

(496

)

Mezzanine investment loss, net accrued

 

128

 

 

 

187,604

 

Realized and unrealized (gains) losses on interest rate options

 

1,057

 

 

 

(28,370

)

Unrealized (gains) losses on IQHQ investment

 

-

 

 

 

(20,501

)

Adjusted EBITDAre

$

13,901

 

 

$

56,180

 

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 13


img255192919_3.jpg 

Supplemental Schedule 2

 

Aimco Leverage and Maturities

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

Consolidated

 

 

Aimco Share of Unconsolidated
Partnerships

 

 

Noncontrolling
Interests

 

 

Total
Aimco
Share

 

 

Weighted
Average
Maturity
(Years)

 

 

Weighted
Average
Stated
Interest Rate [3]

 

Fixed rate loans payable

 

$

774,639

 

 

$

4,915

 

 

$

(159

)

 

$

779,395

 

 

 

7.9

 

 

 

4.25

%

Floating rate loans payable

 

 

164,183

 

 

 

3,515

 

 

 

(11,213

)

 

 

156,486

 

 

 

1.9

 

 

 

10.33

%

Construction loan debt [1]

 

 

162,404

 

 

 

 

 

 

(9,670

)

 

 

152,734

 

 

 

2.8

 

 

 

8.51

%

   Total non-recourse debt [2]

 

$

1,101,227

 

 

$

8,430

 

 

$

(21,042

)

 

$

1,088,615

 

 

 

6.3

 

 

 

5.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

 

(188,634

)

 

 

 

 

 

2,544

 

 

 

(186,090

)

 

 

 

 

 

 

   Net Leverage

 

$

912,593

 

 

$

8,430

 

 

$

(18,498

)

 

$

902,525

 

 

 

 

 

 

 

 

 

Aimco Share Non-Recourse Debt

 

 

Amortization

 

 

Maturities [4]

 

 

Total

 

 

Maturities as a
Percent of Total

 

 

Average Rate on
Maturing Debt

 

2023 Q2

 

$

953

 

 

$

 

 

$

953

 

 

 

%

 

 

%

2023 Q3

 

 

962

 

 

 

3,515

 

 

 

4,477

 

 

 

0.32

%

 

 

12.13

%

2023 Q4

 

 

977

 

 

 

 

 

 

977

 

 

 

 

 

 

 

Total 2023

 

 

2,893

 

 

 

3,515

 

 

 

6,408

 

 

 

0.32

%

 

 

12.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Q1

 

 

987

 

 

 

11,670

 

 

 

12,658

 

 

 

1.07

%

 

 

11.12

%

2024 Q2

 

 

991

 

 

 

 

 

 

991

 

 

 

 

 

 

 

2024 Q3

 

 

1,000

 

 

 

150,542

 

 

 

151,542

 

 

 

13.83

%

 

 

9.26

%

2024 Q4

 

 

1,015

 

 

 

 

 

 

1,015

 

 

 

 

 

 

 

Total 2024

 

 

3,993

 

 

 

162,212

 

 

 

166,205

 

 

 

14.90

%

 

 

9.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

4,144

 

 

 

138,806

 

 

 

142,950

 

 

 

12.75

%

 

 

9.53

%

2026

 

 

2,822

 

 

 

75,519

 

 

 

78,341

 

 

 

6.94

%

 

 

3.10

%

2027

 

 

2,122

 

 

 

 

 

 

2,122

 

 

 

 

 

 

 

2028

 

 

2,201

 

 

 

 

 

 

2,201

 

 

 

 

 

 

 

2029

 

 

2,284

 

 

 

179,646

 

 

 

181,930

 

 

 

16.50

%

 

 

4.66

%

2030

 

 

2,370

 

 

 

 

 

 

2,370

 

 

 

 

 

 

 

2031

 

 

1,702

 

 

 

104,508

 

 

 

106,210

 

 

 

9.60

%

 

 

3.20

%

2032

 

 

118

 

 

 

221,639

 

 

 

221,757

 

 

 

20.36

%

 

 

4.62

%

Thereafter

 

 

0

 

 

 

178,121

 

 

 

178,122

 

 

 

16.36

%

 

 

4.56

%

   Total Aimco Share

 

$

24,649

 

 

$

1,063,966

 

 

$

1,088,615

 

 

 

 

 

 

 

 

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

[2] Consolidated total non-recourse debt excludes $16.2 million of deferred financing costs.

[3] The weighted average interest rate, net of interest rate caps at March 31, 2023 was approximately 5.5%.

[4] Debt maturities are presented with the earliest maturity date and do not include contractual extension options.

 

Common Stock, Partnership Units, and Equivalents

(in thousands) (unaudited)

 

March 31, 2023

 

Class A Common Stock Outstanding

 

144,718

 

Participating unvested restricted stock

 

2,511

 

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

 

1,769

 

Total shares and dilutive share equivalents

 

148,998

 

Common Partnership Units and equivalents outstanding

 

8,600

 

Total shares, units and dilutive share equivalents

 

157,598

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 14


img255192919_3.jpg 

Supplemental Schedule 3

 

Aimco Portfolio

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

 

 

Number of Properties

 

 

Number of Apartment
Homes [3]

 

 

Office and Retail Sq Ft

 

 

Hotel Keys

 

 

Development Land [4]

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating Properties

 

 

21

 

 

 

5,600

 

 

 

27.1

 

 

 

-

 

 

 

-

 

Other Real Estate [1]

 

 

2

 

 

 

40

 

 

 

295.0

 

 

 

-

 

 

 

-

 

Development and Redevelopment - Owned

 

 

4

 

 

 

965

 

 

 

103.6

 

 

 

106

 

 

 

-

 

Development and Redevelopment - Land [2]

 

 

7

 

 

 

26

 

 

 

-

 

 

 

-

 

 

 

23.0

 

Development and Redevelopment - Leased

 

 

1

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Consolidated

 

 

35

 

 

 

6,655

 

 

 

425.7

 

 

 

106

 

 

 

23.0

 

Unconsolidated

 

 

6

 

 

 

142

 

 

 

-

 

 

 

-

 

 

 

2.9

 

Total Portfolio

 

 

41

 

 

 

6,797

 

 

 

425.7

 

 

 

106

 

 

 

25.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated (Aimco Share)

 

 

 

 

 

6,557

 

 

 

415.3

 

 

 

106

 

 

 

21.3

 

Total Unconsolidated (Aimco Share)

 

 

 

 

 

73

 

 

 

-

 

 

 

-

 

 

 

0.6

 

Total Portfolio (Aimco Share)

 

 

 

 

 

6,630

 

 

 

415.3

 

 

 

106

 

 

 

21.9

 

 

[1] Other Real Estate includes:

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

 

[2] Development and Redevelopment – Land includes:

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

 

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

 

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

First Quarter 2023 Earnings Release and Supplemental Schedules | 15


img255192919_3.jpg 

Supplemental Schedule 4

 

Aimco Capital Additions

(consolidated amounts in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

Capital Replacements and Casualty

 

$

2,259

 

 

Property Upgrades

 

 

146

 

 

Tenant Improvements

 

 

795

 

 

Development and Redevelopment

 

 

64,795

 

 

Total Capital Additions [1]

 

$

67,995

 

 

 

 

 

 

 

 

[1] First quarter 2023 total capital additions include $53 million of Direct Capital Investment, $48 million on active projects and $5

million on projects in planning, and certain other costs capitalized in accordance with GAAP. In addition, Aimco invested approximately $1 million on unconsolidated projects in planning.

 

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 16


img255192919_3.jpg 

 

Supplemental Schedule 5(a)

 

Aimco Active Development and Redevelopment Project Summaries

(dollars in millions) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated / Actual

 

 

Location

 

Units

 

 

Units Leased or
Pre-Leased

 

 

Commercial
Sq Ft

 

 

Commercial
Pre-Leased

 

 

Initial
Occupancy
[6]

 

Stabilized
Occupancy
[6]

 

NOI
Stabilization
[6]

The Benson Hotel and Faculty Club [1]

Aurora, CO

 

 

106

 

 

 

 

 

 

 

 

2Q 2023

 

2Q 2025

 

4Q 2026

Upton Place [2]

Washington, D.C.

 

 

689

 

 

 

 

 

105,053

 

 

80%

 

 

4Q 2023

 

4Q 2025

 

4Q 2026

The Hamilton [3]

Miami, FL

 

 

276

 

 

88%

 

 

 

 

 

 

4Q 2022

 

4Q 2023

 

3Q 2024

Strathmore Square [4]

Bethesda, MD

 

 

220

 

 

 

 

 

9,000

 

 

 

 

3Q 2024

 

4Q2025

 

4Q 2026

Oak Shore

Corte Madera, CA

 

 

24

 

 

 

 

 

 

 

 

3Q 2023

 

2Q 2024

 

2Q 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

1,315

 

 

 

 

 

 

114,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Capital Investment

 

 

 

 

 

 

 

 

 

Location

 

Land Cost/
Leasehold Value

 

 

Planned

 

 

To-Date

 

 

Remaining

 

 

 

 

 

 

 

The Benson Hotel and Faculty Club [1]

Aurora, CO

 

$

6.2

 

 

$

63.8

 

 

$

60.7

 

 

$

3.1

 

 

 

 

 

 

 

Upton Place [2]

Washington, D.C.

 

 

92.8

 

 

 

245.0

 

 

 

162.8

 

 

 

82.2

 

 

 

 

 

 

 

The Hamilton [3]

Miami, FL

 

 

67.1

 

 

 

97.6

 

 

 

94.5

 

 

 

3.1

 

 

 

 

 

 

 

Strathmore Square [4]

Bethesda, MD

 

 

24.9

 

 

 

164.0

 

 

 

45.1

 

 

 

118.9

 

 

 

 

 

 

 

Oak Shore

Corte Madera, CA

 

 

6.1

 

 

 

47.1

 

 

 

23.3

 

 

 

23.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

197.0

 

 

$

617.5

 

 

$

386.5

 

 

$

231.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

814.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Stabilized NOI

 

 

$

55.3

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] Initial occupancy at The Benson Hotel and Faculty Club occurred in April 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 has letters of intent from retailers on another 16%.

[3] Initial occupancy at The Hamilton occurred in October 2022.

[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 required.

[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.

 

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 17


img255192919_3.jpg 

Supplemental Schedule 5(b)

 

Aimco Development and Redevelopment Pipeline Projects

(unaudited)

Aimco controls a robust pipeline with opportunity for significant value creation. The total development cost at full completion could exceed $5 billion. Aimco expects to fund pipeline development projects with 50% - 60% loan-to-cost construction loans, Aimco equity of 10% to 15% of the total development cost, with 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 minimal at approximately $2 million.

 

 

 

 

 

 

 

 

Estimated / Currently Planned [1]

Property Location

 

Project Name/
Description

 

Acreage [2]

 

 

Gross Sq Ft

 

 

Multifamily Units

 

 

Leasable Commercial Sq Ft

 

 

Earliest Vertical Construction Start

Southeast Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

556-640 NE 34th Street (Miami)

 

Hamilton House

 

 

1.10

 

 

 

830,000

 

 

 

241

 

 

 

5,000

 

 

1Q 2024

3333 Biscayne Boulevard (Miami)

 

3333 Biscayne [3]

 

 

2.80

 

 

 

1,760,000

 

 

 

650

 

 

 

176,000

 

 

1Q 2024

510-532 NE 34th Street (Miami)

 

One Edgewater

 

 

0.50

 

 

 

533,000

 

 

 

204

 

 

 

 

 

3Q 2024

200 Broward Boulevard (Fort Lauderdale)

 

200 Broward [3]

 

 

1.08

 

 

 

725,000

 

 

 

380

 

 

 

20,000

 

 

3Q 2024

300 Broward Boulevard (Fort Lauderdale)

 

300 Broward [3]

 

 

2.31

 

 

 

1,700,000

 

 

 

935

 

 

 

40,000

 

 

4Q 2024

901 N Federal Highway (Fort Lauderdale)

 

Flagler Village Phase I

 

 

4.60

 

 

 

1,315,000

 

 

 

455

 

 

 

200,000

 

 

4Q 2024

902 N Federal Highway (Fort Lauderdale)

 

Flagler Village Phase II

 

 

1.10

 

 

 

315,000

 

 

 

300

 

 

 

 

 

4Q 2026

1001-1111 Brickell Bay Drive (Miami)

 

Brickell Assemblage

 

 

4.25

 

 

 

3,200,000

 

 

 

1,500

 

 

 

500,000

 

 

2Q 2027

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

 

Flagler Village Phase III

 

 

1.70

 

 

 

400,000

 

 

 

300

 

 

 

 

 

4Q 2027

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

 

Flagler Village Phase IV

 

 

1.40

 

 

 

400,000

 

 

 

300

 

 

 

 

 

4Q 2028

Washington D.C. Metro Area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5300 Block of Tuckerman Lane (Bethesda)

 

Strathmore Square Phase II [3]

 

 

1.35

 

 

 

525,000

 

 

 

399

 

 

 

11,000

 

 

2Q 2024

Colorado's Front Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1765 Silversmith Road (Colorado Springs)

 

Flying Horse

 

 

7.45

 

 

 

300,000

 

 

 

95

 

 

 

 

 

1Q 2024

E 23rd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 4 [3]

 

 

1.77

 

 

 

415,000

 

 

 

285

 

 

 

 

 

2Q 2024

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 4

 

 

1.53

 

 

 

232,000

 

 

 

 

 

 

225,000

 

 

2Q 2024

E 22nd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 2

 

 

2.29

 

 

 

390,000

 

 

 

275

 

 

 

 

 

1Q 2025

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 5

 

 

1.22

 

 

 

230,000

 

 

 

 

 

 

190,000

 

 

2Q 2026

E 23rd Avenue & Uvalda (Aurora)

 

Fitzsimons 3

 

 

1.11

 

 

 

400,000

 

 

 

225

 

 

 

 

 

1Q 2027

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 6

 

 

2.04

 

 

 

385,000

 

 

 

 

 

 

315,000

 

 

2Q 2028

Total Future Pipeline

 

 

 

 

39.60

 

 

 

14,055,000

 

 

 

6,544

 

 

 

1,682,000

 

 

 

 

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

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

[3] Owned in a joint venture structure.

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 18


img255192919_3.jpg 

Supplemental Schedule 6

 

Stabilized Operating Results

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

1Q 2023 v. 1Q 2022

 

 

 

 

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 2023

 

1Q 2022

 

Growth

 

 

1Q 2023

 

1Q 2022

 

Growth

 

 

1Q 2023

 

1Q 2022

 

Growth

 

 

 

1Q 2023

 

1Q 2023

1Q 2022

 

1Q 2023

 

1Q 2022

 

Boston

 

5

 

 

2,719

 

 

$

15,907

 

$

14,281

 

 

11.4

%

 

$

4,540

 

$

4,283

 

 

6.0

%

 

$

11,367

 

$

9,998

 

 

13.7

%

 

 

71.5%

 

97.9%

98.6%

 

$

1,991

 

$

1,777

 

Chicago

 

7

 

 

1,495

 

 

 

9,687

 

 

9,015

 

 

7.5

%

 

 

3,148

 

 

2,993

 

 

5.2

%

 

 

6,539

 

 

6,022

 

 

8.6

%

 

 

67.5%

 

98.1%

98.1%

 

 

2,201

 

 

2,049

 

New York City

 

3

 

 

150

 

 

 

1,990

 

 

1,725

 

 

15.4

%

 

 

978

 

 

879

 

 

11.3

%

 

 

1,012

 

 

846

 

 

19.6

%

 

 

50.9%

 

99.5%

99.1%

 

 

4,444

 

 

3,869

 

SE Florida

 

2

 

 

729

 

 

 

5,983

 

 

4,965

 

 

20.5

%

 

 

1,592

 

 

1,397

 

 

14.0

%

 

 

4,391

 

 

3,568

 

 

23.1

%

 

 

73.4%

 

98.2%

99.3%

 

 

2,787

 

 

2,287

 

Other Markets [1]

 

4

 

 

507

 

 

 

3,105

 

 

2,944

 

 

5.5

%

 

 

928

 

 

845

 

 

9.8

%

 

 

2,177

 

 

2,099

 

 

3.7

%

 

 

70.1%

 

97.3%

98.4%

 

 

2,098

 

 

1,967

 

Total

 

21

 

 

5,600

 

 

$

36,672

 

$

32,930

 

 

11.4

%

 

$

11,186

 

$

10,397

 

 

7.6

%

 

$

25,486

 

$

22,533

 

 

13.1

%

 

 

69.5%

 

98.0%

98.5%

 

$

2,227

 

$

1,989

 

 

1Q 2023 v. 4Q 2022

 

 

 

 

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 2023

 

4Q 2022

 

Growth

 

 

1Q 2023

 

4Q 2022

 

Growth

 

 

1Q 2023

 

4Q 2022

 

Growth

 

 

 

1Q 2023

 

1Q 2023

4Q 2022

 

1Q 2023

 

4Q 2022

 

Boston

 

5

 

 

2,719

 

 

$

15,907

 

$

15,518

 

 

2.5

%

 

$

4,540

 

$

3,924

 

 

15.7

%

 

$

11,367

 

$

11,594

 

 

(2.0

%)

 

 

71.5%

 

97.9%

97.1%

 

$

1,991

 

$

1,958

 

Chicago

 

7

 

 

1,495

 

 

 

9,687

 

 

9,589

 

 

1.0

%

 

 

3,148

 

 

2,768

 

 

13.7

%

 

 

6,539

 

 

6,821

 

 

(4.1

%)

 

 

67.5%

 

98.1%

98.0%

 

 

2,201

 

 

2,182

 

New York City

 

3

 

 

150

 

 

 

1,990

 

 

1,977

 

 

0.7

%

 

 

978

 

 

953

 

 

2.6

%

 

 

1,012

 

 

1,024

 

 

(1.2

%)

 

 

50.9%

 

99.5%

99.1%

 

 

4,444

 

 

4,432

 

SE Florida

 

2

 

 

729

 

 

 

5,983

 

 

5,802

 

 

3.1

%

 

 

1,592

 

 

1,545

 

 

3.0

%

 

 

4,391

 

 

4,257

 

 

3.1

%

 

 

73.4%

 

98.2%

97.5%

 

 

2,787

 

 

2,720

 

Other Markets [1]

 

4

 

 

507

 

 

 

3,105

 

 

3,046

 

 

1.9

%

 

 

928

 

 

874

 

 

6.2

%

 

 

2,177

 

 

2,172

 

 

0.2

%

 

 

70.1%

 

97.3%

96.6%

 

 

2,098

 

 

2,072

 

Total

 

21

 

 

5,600

 

 

$

36,672

 

$

35,932

 

 

2.1

%

 

$

11,186

 

$

10,064

 

 

11.1

%

 

$

25,486

 

$

25,868

 

 

(1.5

%)

 

 

69.5%

 

98.0%

97.4%

 

$

2,227

 

$

2,195

 

 

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

First Quarter 2023 Earnings Release and Supplemental Schedules | 19


img255192919_3.jpg 

Supplemental Schedule 7

 

Acquisitions, Dispositions, and Leased Communities

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

 

As of March 31, 2023

 

*No transactions in the first quarter of 2023.

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 20


img255192919_3.jpg 

Supplemental Schedule 8

 

Net Asset Value Components

(dollars in millions) (unaudited)

 

 

 

 

1Q 2023
NOI [1]

 

 

Annualized
NOI

 

Operating Properties

 

 

 

 

 

 

 

Boston

 

 

$

11.4

 

 

$

45.5

 

Chicago

 

 

 

6.5

 

 

 

26.2

 

New York City

 

 

 

1.0

 

 

 

4.0

 

SE Florida

 

 

 

4.4

 

 

 

17.6

 

Other Markets

 

 

 

2.2

 

 

 

8.7

 

Total Stabilized Operating Properties

 

 

 

25.5

 

 

 

101.9

 

Other Real Estate [2]

 

 

 

2.5

 

 

 

10.0

 

Active Developments and Redevelopments (est. stabilized NOI) [3]

 

 

 

 

 

 

55.3

 

Total Stabilized and Other Real Estate

 

 

 

 

 

$

167.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Value as of
March 31, 2023

 

Land and Alternative Investments

 

 

 

 

 

 

 

Land inventory at cost [4]

 

 

 

 

 

$

163.5

 

Mezzanine loan to Parkmerced Apartments, net [5]

 

 

 

 

 

 

211.7

 

Fair value of equity investment in IQHQ

 

 

 

 

 

 

59.7

 

Fair value of stock and equity investments in RE Tech Funds

 

 

 

 

 

 

4.6

 

Cash and cash equivalents

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

$

166.1

 

Restricted cash

 

 

 

 

 

 

22.5

 

Indebtedness

 

 

 

 

 

 

 

Amounts drawn on Aimco's revolving secured credit facility

 

 

 

 

 

$

-

 

Non-recourse property debt, net [6]

 

 

 

 

 

 

938.8

 

Fair value adjustment on fixed rate property debt

 

 

 

 

 

 

(49.0

)

Construction loans, net [6]

 

 

 

 

 

 

162.4

 

Preferred equity interests [7]

 

 

 

 

 

 

167.1

 

Other

 

 

 

 

 

 

 

Investment remaining to complete active developments
    and redevelopments [3]

 

 

 

 

 

$

231.0

 

Other liabilities, net

 

 

 

 

 

 

128.7

 

Common Stock, Partnership Units and Equivalents (in millions)

 

 

 

 

 

 

 

Total shares, units and dilutive share equivalents

 

 

 

 

 

 

157.6

 

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 that Aimco's ownership includes a partnership share.

[3] See Supplemental Schedule 5 for additional details.
[4] Includes land purchased and held for future development or redevelopment. Not included in Aimco's land inventory is:

The value for any entitlements secured, or accretive planning investment, since acquisition. Aimco estimates this value to be $30 - $35 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] Includes the sale amount of the mezzanine loan pursuant to the agreement and the monetization of the $1.5 billion notional swaption placed related to the investment.

[6] Amounts presented excluding deferred financing costs.

[7] The value of preferred equity interests does not include a fair value adjustment, estimated to be ($21 million) at March 31, 2023.

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

First Quarter 2023 Earnings Release and Supplemental Schedules | 21


img255192919_3.jpg 

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

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

 

 

AIMCO OP: AIMCO OP, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 92.5% of the legal interest in the common partnership units of the Aimco OP and 94.9% of the economic interest in the common partnership units of the Aimco OP.

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

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

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

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

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

First Quarter 2023 Earnings Release and Supplemental Schedules | 22


img255192919_3.jpg 

ADJUSTED EBITDAre: Adjusted EBITDAre is defined by Aimco as EBITDAre adjusted to exclude the effect of the following items for the reasons set forth below:

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

MEZZANINE INVESTMENTS: Aimco’s Mezzanine Investments includes 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 March 31, 2023 was $379.5 million, net of non-cash impairment charges recognized in the fourth quarter 2022, the carrying value was $158.4 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, 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 March 31, 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)

$

97.2

 

Other assets, net (per Consolidated Balance Sheet)

 

(127.9

)

Interest Rate Options (per Consolidated Balance Sheet)

 

(60.5

)

 

 

 

Adjustments

 

 

Fair value of equity investment in IQHQ

 

59.7

 

Fair value of stock and equity investments in RE Tech Funds

 

4.6

 

Land Lease on Upton Place

 

96.2

 

Oak Shore Land Lease

 

6.1

 

Interest rate swaption on mezzanine investment

 

53.3

 

 

 

 

Other liabilities, net (per Schedule 8)

$

128.7

 

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

First Quarter 2023 Earnings Release and Supplemental Schedules | 23


img255192919_3.jpg 

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, 2023

 

 

March 31, 2022

 

Total Real Estate Operations

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

Revenues,
Before Utility
Reimbursements [1]

 

 

Expenses,
Net of Utility
Reimbursements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (per consolidated statements of operations)

$

44,268

 

 

$

17,504

 

 

$

49,994

 

 

$

19,221

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Stabilized Operating utilities reimbursement

 

(1,617

)

 

 

(1,617

)

 

 

(1,590

)

 

 

(1,590

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment: Other Real Estate

 

(3,694

)

 

 

1,192

 

 

 

(4,354

)

 

 

1,439

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(2,285

)

 

 

(5,893

)

 

 

(11,120

)

 

 

(8,673

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Stabilized Operating (per Schedule 6)

$

36,672

 

 

$

11,186

 

 

$

32,930

 

 

$

10,397

 

 

[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.

First Quarter 2023 Earnings Release and Supplemental Schedules | 24


img255192919_3.jpg 

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 an 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.

 

First Quarter 2023 Earnings Release and Supplemental Schedules | 25