Page
|
| | |
| | Earnings Release |
| |
| | Consolidated Statements of Operations |
| |
| | Consolidated Balance Sheets |
| |
| | Schedule 1 – Funds From Operations and Adjusted Funds From Operations |
| |
| | Schedule 2 – Proportionate Funds From Operations Presentation |
| |
| | Schedule 3 – Portfolio Summary |
| | |
| | Schedule 4 – Net Asset Value Supplemental Information |
| |
| | Schedule 5 – Capitalization and Financial Metrics |
| |
| | Schedule 6 – Conventional Same Store Operating Results |
| | |
| | Schedule 7 – Conventional Portfolio Data by Market |
| |
| | Schedule 8 – Apartment Community Disposition and Acquisition Activity |
| |
| | Schedule 9 – Capital Additions |
| |
| | Schedule 10 – Summary of Redevelopment and Development Activity |
| |
| | Glossary and Reconciliations |
Aimco Reports Second Quarter 2014 Results, Raises Guidance
Denver, Colorado, July 31, 2014 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today its second quarter 2014 results.
Chairman and Chief Executive Officer Terry Considine comments: "Aimco enjoyed a solid second quarter with good progress on all fronts. With higher rents and good cost discipline, Same Store Net Operating Income was up 5.9% year-over-year. Conventional community average revenue per apartment home is approaching $1,550, up 11.4% year- over-year, reflecting rent growth and continued portfolio improvements. We completed the redevelopment of our Pacific Bay Vistas community and are making good progress on our other redevelopment activities. Our balance sheet is strong. Our prospects are good as we enter the second half of the year."
Financial Results: Second Quarter AFFO Up 19%, Pro forma FFO Up 6%
|
| | | | | | | | | | | | | | | |
| SECOND QUARTER | | YEAR-TO-DATE |
(all items per common share - diluted) | 2014 | | 2013 | | 2014 | | 2013 |
Net income | $ | 0.51 |
| | $ | 0.07 |
| | $ | 0.95 |
| | $ | 0.10 |
|
Funds From Operations (FFO)/ Pro forma Funds From Operations (Pro forma FFO) | $ | 0.52 |
| | $ | 0.49 |
| | $ | 1.02 |
| | $ | 0.97 |
|
Deduct Aimco share of Capital Replacements | $ | (0.08 | ) | | $ | (0.12 | ) | | $ | (0.16 | ) | | $ | (0.23 | ) |
Adjusted Funds From Operations (AFFO) | $ | 0.44 |
| | $ | 0.37 |
| | $ | 0.86 |
| | $ | 0.74 |
|
Chief Financial Officer Ernie Freedman comments: "Second quarter Pro forma FFO of $0.52 per share was equal to the high end of our guidance. We are projecting third quarter Pro forma FFO per share to be in a range from $0.48 to $0.52 and we are increasing our full year 2014 Pro forma FFO per share guidance from a range from $2.02 to $2.12 to a range of $2.04 to $2.12. Our updated guidance includes $0.02 per share of prepayment penalties associated with property debt payoffs anticipated to be completed during the second half of 2014. We continue to expect full year AFFO per share to be between $1.64 and $1.74."
Pro forma FFO - Year-over-year, second quarter Pro forma FFO increased 6% as a result of improved property operating results, lower offsite costs and increased contribution from redevelopment communities. These positive results were somewhat offset by the loss of income from apartment communities that were sold.
Adjusted Funds from Operations - Second quarter AFFO increased 19% when compared to second quarter 2013, as a result of Pro forma FFO growth, lower Capital Replacement spending associated with multi-phase capital projects started in prior years, and lower Capital Replacement spending due to the sale of approximately 7,000 apartment homes during 2013 and an additional 3,700 apartment homes year-to-date. As Aimco concentrates its investment capital in higher quality, higher price point apartment communities, Capital Replacements are declining as a percentage of net operating income. As a result, AFFO is increasing at a faster rate than is Pro forma FFO.
Operating Results: Second Quarter Conventional Same Store NOI Up 5.9%
|
| | | | | | | | | | | | | | | | |
| SECOND QUARTER | YEAR-TO-DATE |
| Year-over-Year | Sequential | Year-over-Year |
| 2014 | 2013 | Variance | 1st Qtr | Variance | 2014 | 2013 | Variance |
Average Rent Per Apartment Home | $1,334 | $1,294 | 3.1 | % | $1,322 | 0.9 | % | $1,328 | $1,288 | 3.1 | % |
Other Income Per Apartment Home | 167 | 155 | 7.7 | % | 168 | (0.6 | )% | 167 | 150 | 11.3 | % |
Average Revenue Per Apartment Home | $1,501 | $1,449 | 3.7 | % | $1,490 | 0.8 | % | $1,495 | $1,438 | 4.1 | % |
Average Daily Occupancy | 96.0 | % | 95.6 | % | 0.4 | % | 95.7 | % | 0.3 | % | 95.8 | % | 95.5 | % | 0.3 | % |
| | | | | | | | |
$ in Millions | | | | | | | | |
Revenue | $176.9 | $169.9 | 4.1 | % | $174.9 | 1.1 | % | $351.8 | $337.0 | 4.4 | % |
Expenses | 58.8 | 58.4 | 0.7 | % | 59.7 | (1.6 | )% | 118.5 | 116.4 | 1.8 | % |
NOI | $118.1 | $111.5 | 5.9 | % | $115.2 | 2.6 | % | $233.3 | $220.6 | 5.8 | % |
Rental Rates - Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified either as a new lease, where a vacant apartment is leased to a new customer, or as a renewal.
|
| | | | | | |
2014 | 1st Qtr | Apr | May | Jun | 2nd Qtr | Year-to-Date |
Renewal rent increases | 4.9% | 5.2% | 4.7% | 5.1% | 5.0% | 5.0% |
New lease rent increases | 1.0% | 2.6% | 5.0% | 6.2% | 4.7% | 3.0% |
Weighted average rent increases | 2.8% | 3.9% | 4.9% | 5.7% | 4.9% | 3.9% |
Portfolio Management: Revenue Per Apartment Home Up 11.4% to $1,548
Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A", "B" and "C" quality market-rate apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco's target markets are primarily coastal markets, and also include several Sun Belt cities and Chicago, Illinois.
Aimco measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of local market average; "B" quality assets are those with rents 90% to 125% of local market average; and "C" quality assets are those with rents lower than 90% of local market average. For first quarter 2014, the most recent period for which REIS information is available, Aimco Conventional Apartment Community rents averaged 106% of local market average rents.
Aimco expects to sell each year the lowest-rated 5% to 10% of its portfolio and to reinvest the proceeds from such sales in redevelopment and acquisition of higher-quality apartment communities. Through this disciplined approach to capital recycling, from 2010 through 2013, Aimco increased its year-end Conventional portfolio average monthly revenue per apartment home at a compound annual growth rate of more than 8%. This rate of growth reflects the impact of market rent growth, and more significantly, the impact of portfolio management through dispositions, redevelopment and acquisitions.
Second quarter 2014 Conventional portfolio average monthly revenue per apartment home was $1,548, an 11.4% increase compared to second quarter 2013, as a result of year-over-year Same Store monthly revenue per apartment home growth of 3.7% and the sale of Conventional Apartment Communities during 2013 and
2014 with average monthly revenues per apartment home substantially lower than those of the retained portfolio and reinvestment of the proceeds in higher-rent apartment communities through redevelopment and acquisitions.
Dispositions - In second quarter 2014, Aimco sold four Conventional Apartment Communities and two consolidated Affordable Apartment Communities with 2,016 and 111 apartment homes, respectively, for $156.6 million in gross proceeds. Aimco's share of net sales proceeds after distributions to limited partners, repayment of existing property debt and transaction costs was $120.5 million. In second quarter, Aimco also sold its partnership interests in nine unconsolidated Affordable Apartment Communities with 427 units.
Redevelopment: On Track to Create $1.50 of Net Asset Value per Share
During second quarter 2014, Aimco invested $54.4 million in redevelopment.
Pacific Bay Vistas, in San Bruno, California, was completed in April and was 88% occupied as of July 30. Aimco expects Pacific Bay Vistas to reach stabilized occupancy before the end of summer.
Construction continued at both Lincoln Place, in Venice, California and at Preserve at Marin, in Corte Madera, California. Work at each of these communities is progressing as planned. As of June 30, 2014, 342 of the 391 completed apartment homes at Lincoln Place were occupied and 26 of the 36 completed apartment homes at Preserve at Marin were occupied. In early July, and consistent with Aimco's redevelopment plan, the amenity building and the first of the newly constructed apartment homes at Lincoln Place were delivered. Also, in late July, the third of seven apartment buildings at Preserve at Marin was delivered as planned.
As previously reported, during first quarter 2014, Aimco started the redevelopment of its 2900 on First community in Seattle. This first phase of the redevelopment includes the renovation of all 135 apartment homes, is on time and on budget, and the new product has been well received. In second quarter, Aimco increased the scope of this redevelopment to include amenities such as a new fitness center, a redesigned courtyard to include a dog park, resident lounge and BBQ area, and other building interior and commercial space upgrades. Aimco expects to invest approximately $8.2 million in these additional amenities and upgrades, bringing the total estimated redevelopment investment to $15.2 million. Also as a result of the increased scope of work, Aimco expects to increase average revenue per apartment home at this community by an incremental $245 per month, bringing the project-wide incremental increase in average revenue per apartment home to $525 per month. Additional information may be found on Supplemental Schedule 10.
Development: Progressing as Planned
During second quarter 2014, Aimco invested $8.2 million in the development of its One Canal Street apartment community in Boston. The project is on time and on budget.
Balance Sheet and Liquidity: Leverage on Target and Declining
Components of Aimco Leverage |
| | | | | | | |
| AS OF JUNE 30, 2014 |
$ in Millions | Amount | % of Total | Weighted Avg. Maturity (Yrs.) | Weighted Avg Rate |
Aimco share of long-term, non-recourse property debt | $ | 4,020.0 |
| 93 | % | 8.2 | 5.26% |
Outstanding borrowings on revolving credit facility | 53.4 |
| 1 | % | 4.3 | 2.78% |
Preferred securities | 265.7 |
| 6 | % | Perpetual | 6.71% |
Total leverage | $ | 4,339.1 |
| 100 | % | n/a | 5.32% |
Leverage Ratios
Aimco leverage targets are: Debt and Preferred Equity to EBITDA less than 7.0x; and EBITDA Coverage of Interest and Preferred Dividends greater than 2.5x. Aimco also focuses on Debt to EBITDA and EBITDA Coverage of Interest ratios. See the Glossary for definitions of these metrics.
|
| | |
| TRAILING-TWELVE-MONTHS ENDED JUNE 30, |
| 2014 | 2013 |
Debt to EBITDA | 6.8x | 7.8x |
Debt and Preferred Equity to EBITDA | 7.3x | 8.0x |
EBITDA Coverage of Interest | 2.6x | 2.5x |
EBITDA Coverage of Interest and Preferred Dividends | 2.5x | 2.4x |
Future leverage reduction is expected both from earnings growth and from regularly scheduled property debt amortization funded from retained earnings.
Liquidity
Aimco recourse debt at June 30, 2014, was limited to its revolving credit facility, which Aimco uses for working capital and other short-term purposes, and to secure letters of credit.
At the end of the second quarter, Aimco had outstanding borrowings on its revolving credit facility of $53.4 million and available capacity of $502.1 million, net of $44.5 million of letters of credit backed by the facility. At the end of the second quarter, Aimco's share of cash and restricted cash on hand was $253.8 million. In addition, Aimco held ten apartment communities in its unencumbered asset pool with a total estimated fair market value of approximately $570.0 million.
Equity Activity
Preferred Equity Issuances - As previously announced, on May 12, 2014, Aimco priced an underwritten public offering of five million shares of its 6.875% Class A Cumulative Preferred Stock. The shares were priced at $25 per share for gross proceeds to Aimco of $125 million. Net proceeds to Aimco were approximately $120.8 million. Also during second quarter 2014, Aimco issued 117,400 shares of its 7.000% Class Z Cumulative Preferred Stock through its Class Z Preferred Stock At-the-Market offering program at $25.65 per share, equating to a yield of 6.823%, for gross proceeds to Aimco of $3 million. A portion of the net proceeds from preferred equity issuances was used by Aimco to repay indebtedness under its revolving credit facility. Aimco intends to use the remainder of the proceeds for the repayment of non-recourse property debt.
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.26 per share of Class A Common Stock for the quarter ended June 30, 2014. The second quarter 2014 dividend is payable on August 29, 2014, to stockholders of record on August 15, 2014.
Outlook
|
| | | |
| THIRD QUARTER | FULL YEAR 2014 | PREVIOUS FULL YEAR 2014 |
| | | |
Net income per share | $0.05 to $0.09 | $1.10 to $1.18 | $0.68 to $0.78 |
Pro forma FFO per share | $0.48 to $0.52 | $2.04 to $2.12 | $2.02 to $2.12 |
AFFO per share | $0.34 to $0.38 | $1.64 to $1.74 | $1.64 to $1.74 |
| | | |
Conventional Same Store Operating Measures | | | |
NOI change compared to second quarter 2014 | -0.25% to 0.75% | n/a | n/a |
NOI change compared to same period 2013 | 3.25% to 4.25% | 4.50% to 5.25% | 3.00% to 5.00% |
Revenue change compared to 2013 | n/a | 3.90% to 4.20% | 3.00% to 4.00% |
Expense change compared to 2013 | n/a | 2.25% to 2.50% | 2.00% to 3.00% |
| | | |
Other Guidance Updates | | | |
Tax Benefit, Excluding Historic Tax Credit Benefit [1] | n/a | ~$3M | ~ $0M |
Historic Tax Credit Benefit [2] | n/a | $12M to $14M | $10M to $11M |
Real estate value of unencumbered properties | n/a | $900M to $950M | $525M to $575M |
| |
[1] | Represents revised projection of tax benefit associated with Aimco's Taxable REIT Subsidiary. |
| |
[2] | In connection with its first quarter earnings report, Aimco announced additional costs associated with the redevelopment of its Lincoln Place community in Venice, California. A portion of such costs are eligible for Historic Tax Credits, which are recognized by Aimco as apartment homes are delivered. |
Earnings Conference Call Information
|
| |
Live Conference Call: | Conference Call Replay: |
Friday, August 1, 2014 at 1:00 p.m. ET | Replay available until 9:00 a.m. ET on August 18, 2014 |
Domestic Dial-In Number: 1-888-317-6003 | Domestic Dial-In Number: 1-877-344-7529 |
International Dial-In Number: 1-412-317-6061 | International Dial-In Number: 1-412-317-0088 |
Passcode: 6449406 | Passcode: 10048938 |
Live webcast and replay: http://www.aimco.com/investors/events-presentations/webcasts |
Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco's website at http://www.aimco.com/investors/financial-reports/quarterly-earning-reports.
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 not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. These measures are defined in the Glossary in the Supplemental Information and, where appropriate, reconciled to the most comparable GAAP measures.
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the largest markets in the United States. Aimco is one of the country's largest owners and operators of apartments, with 218 communities in 23 states and the District of Columbia. Aimco common shares are traded on the New York Stock Exchange under the ticker symbol AIV, and are included in the S&P 500. For more information about Aimco, please visit our website at www.aimco.com.
Contact
Elizabeth Coalson, Vice President Investor Relations
Investor Relations 303-691-4350, investor@aimco.com
Forward-looking Statements
This Earnings Release and Supplemental Information contain forward-looking statements within the meaning of the federal securities laws, including, without limitation, statements regarding projected results and specifically forecasts of: third quarter and full year 2014 results, including but not limited to Pro forma FFO and selected components thereof; AFFO; and Aimco's development and redevelopment project investments, timelines and stabilized rents. These forward-looking statements are based on management's judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to: Aimco's ability to maintain current or meet projected occupancy, rental rates 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 projects; and our ability to comply with debt covenants, including financial coverage ratios.
Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that our earnings may not be sufficient to maintain compliance with debt covenants; real estate 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 terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; the timing of acquisitions, dispositions, developments and redevelopments; insurance risk, including the cost of insurance; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; energy costs; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of apartment communities presently owned or previously owned by Aimco. In addition, Aimco's current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on its ability to meet the various requirements imposed by the Internal Revenue 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, 2013, and the other documents Aimco files from time to time with the Securities and Exchange Commission. These forward-looking statements reflect management's judgment as of this date, and Aimco assumes no obligation to revise or update them to reflect future events or circumstances. This press release does not constitute an offer of securities for sale.
|
| | | | | | | | | | | | | | | | |
Consolidated Statements of Operations | | | | | | | | |
(in thousands, except per share data) (unaudited) | | | | | | | | (Page 1 of 2) |
|
| | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
REVENUES | | | | | | | | |
Rental and other property revenues | | $ | 239,492 |
| | $ | 233,936 |
| | $ | 479,628 |
| | $ | 464,188 |
|
Tax credit and asset management revenues | | 6,926 |
| | 7,809 |
| | 15,714 |
| | 15,061 |
|
Total revenues | | 246,418 |
| | 241,745 |
| | 495,342 |
| | 479,249 |
|
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Property operating expenses | | 94,438 |
| | 94,298 |
| | 193,643 |
| | 188,166 |
|
Investment management expenses | | 1,021 |
| | 1,697 |
| | 2,273 |
| | 3,130 |
|
Depreciation and amortization | | 71,399 |
| | 73,833 |
| | 141,706 |
| | 149,548 |
|
General and administrative expenses | | 10,125 |
| | 11,153 |
| | 20,657 |
| | 22,932 |
|
Other expense, net | | 3,638 |
| | 2,052 |
| | 5,988 |
| | 4,121 |
|
Total operating expenses | | 180,621 |
| | 183,033 |
|
| 364,267 |
| | 367,897 |
|
Operating income | | 65,797 |
| | 58,712 |
| | 131,075 |
| | 111,352 |
|
Interest income, net | | 1,671 |
| | 2,651 |
| | 3,400 |
| | 9,064 |
|
Interest expense | | (55,061 | ) | | (57,730 | ) | | (110,807 | ) | | (116,076 | ) |
Other, net | | 189 |
| | (987 | ) | | (1,790 | ) | | (3,251 | ) |
Income before income taxes, discontinued operations and gain on dispositions | | 12,596 |
| | 2,646 |
| | 21,878 |
| | 1,089 |
|
Income tax benefit (expense) | | 5,347 |
| | (169 | ) | | 8,105 |
| | (274 | ) |
Income from continuing operations | | 17,943 |
| | 2,477 |
| | 29,983 |
| | 815 |
|
Income from discontinued operations, net | | — |
| | 4,502 |
| | — |
| | 8,997 |
|
Gain on dispositions of real estate, net of tax | | 66,662 |
| | — |
| | 136,154 |
| | — |
|
Net income | | 84,605 |
| | 6,979 |
| | 166,137 |
| | 9,812 |
|
Noncontrolling interests: | | | | | | | | |
Net (income) loss income attributable to noncontrolling interests in consolidated real estate partnerships | | (2,226 | ) | | 6,150 |
| | (13,615 | ) | | 11,112 |
|
Net income attributable to preferred noncontrolling interests in Aimco OP | | (1,602 | ) | | (1,606 | ) | | (3,207 | ) | | (3,212 | ) |
Net income attributable to common noncontrolling interests in Aimco OP | | (3,735 | ) | | (575 | ) | | (7,346 | ) | | (872 | ) |
Net (income) loss attributable to noncontrolling interests | | (7,563 | ) | | 3,969 |
| | (24,168 | ) | | 7,028 |
|
Net income attributable to Aimco | | 77,042 |
| | 10,948 |
| | 141,969 |
| | 16,840 |
|
Net income attributable to Aimco preferred stockholders | | (1,758 | ) | | (701 | ) | | (2,212 | ) | | (1,403 | ) |
Net income attributable to participating securities | | (274 | ) | | (140 | ) | | (513 | ) | | (280 | ) |
Net income attributable to Aimco common stockholders | | $ | 75,010 |
| | $ | 10,107 |
| | $ | 139,244 |
| | $ | 15,157 |
|
Earnings attributable to Aimco per common share - basic: | | | | | | | | |
Income from continuing operations | | $ | 0.51 |
| | $ | 0.01 |
| | $ | 0.96 |
| | $ | — |
|
Net income | | $ | 0.51 |
| | $ | 0.07 |
| | $ | 0.96 |
| | $ | 0.10 |
|
Earnings attributable to Aimco per common share - diluted: | | | | | | | | |
Income from continuing operations | | $ | 0.51 |
| | $ | 0.01 |
| | $ | 0.95 |
| | $ | — |
|
Net income | | $ | 0.51 |
| | $ | 0.07 |
| | $ | 0.95 |
| | $ | 0.10 |
|
|
| | | | | | | | |
Consolidated Statements of Operations (continued) | | | | |
Income from Discontinued Operations | | | | (Page 2 of 2) |
|
| | | | |
In first quarter 2014, Aimco adopted a new accounting standard which generally eliminates, on a prospective basis, the requirement that sales of individual apartment communities be presented within discontinued operations. Under the new standard, the results of operations related to apartment communities sold or classified as held for sale during 2014 or subsequent periods are included in continuing operations for both the current period and prior periods, and any gain or loss on such sales is included as a separate line item below income from discontinued operations within Aimco's Consolidated Statements of Operations. |
| | | | |
Income from discontinued operations for apartment communities sold prior to Aimco's January 1, 2014 adoption of the new standard consists of the following (in thousands): |
| | | | |
| | Three Months Ended June 30, 2013 | | Six Months Ended June 30, 2013 |
Rental and other property revenues | | $ | 18,647 |
| | $ | 37,267 |
|
Property operating expenses | | (8,075 | ) | | (16,628 | ) |
Depreciation and amortization | | (4,838 | ) | | (9,718 | ) |
(Provision for) recovery of real estate impairment losses | | (103 | ) | | 124 |
|
Operating income | | 5,631 |
| | 11,045 |
|
Interest income | | 115 |
| | 193 |
|
Interest expense | | (4,172 | ) | | (8,373 | ) |
Income before gain on dispositions of real estate and income taxes | | 1,574 |
| | 2,865 |
|
Gain on dispositions of real estate | | 2,663 |
| | 5,992 |
|
Income tax expense | | 265 |
| | 140 |
|
Income from discontinued operations, net | | $ | 4,502 |
| | $ | 8,997 |
|
Loss (income) from discontinued operations attributable to: | | | | |
Noncontrolling interests in consolidated real estate partnerships | | $ | 5,313 |
| | $ | 7,530 |
|
Noncontrolling interests in Aimco OP | | (550 | ) | | (866 | ) |
Total noncontrolling interests | | 4,763 |
| | 6,664 |
|
Income from discontinued operations attributable to Aimco | | $ | 9,265 |
|
| $ | 15,661 |
|
| | | | |
|
| | | | | | | | |
Consolidated Balance Sheets |
(in thousands) (unaudited) |
| | | | |
| | June 30, 2014 | | December 31, 2013 |
ASSETS | | | | |
Buildings and improvements | | $ | 6,169,512 |
| | $ | 6,332,723 |
|
Land | | 1,811,503 |
| | 1,881,358 |
|
Total real estate | | 7,981,015 |
| | 8,214,081 |
|
Accumulated depreciation | | (2,716,076 | ) | | (2,822,872 | ) |
Net real estate | | 5,264,939 |
| | 5,391,209 |
|
Cash and cash equivalents | | 33,826 |
| | 55,751 |
|
Restricted cash | | 223,580 |
| | 127,037 |
|
Other assets | | 500,877 |
| | 505,416 |
|
Assets held for sale [1] | | 55,443 |
| | — |
|
Total assets | | $ | 6,078,665 |
| | $ | 6,079,413 |
|
| | | | |
LIABILITIES AND EQUITY | | | | |
Non-recourse property debt | | $ | 4,152,802 |
| | $ | 4,337,785 |
|
Revolving credit facility borrowings | | 53,400 |
| | 50,400 |
|
Total indebtedness | | 4,206,202 |
| | 4,388,185 |
|
Accounts payable | | 37,158 |
| | 43,161 |
|
Accrued liabilities and other | | 282,531 |
| | 287,595 |
|
Deferred income | | 93,294 |
| | 107,775 |
|
Liabilities related to assets held for sale [1] | | 30,753 |
| | — |
|
Total liabilities | | 4,649,938 |
| | 4,826,716 |
|
Preferred noncontrolling interests in Aimco OP | | 78,917 |
| | 79,953 |
|
Equity: | | | | |
Perpetual Preferred Stock | | 186,126 |
| | 68,114 |
|
Class A Common Stock | | 1,462 |
| | 1,459 |
|
Additional paid-in capital | | 3,692,854 |
| | 3,701,339 |
|
Accumulated other comprehensive loss | | (5,243 | ) | | (4,602 | ) |
Distributions in excess of earnings | | (2,735,097 | ) | | (2,798,853 | ) |
Total Aimco equity | | 1,140,102 |
| | 967,457 |
|
Noncontrolling interests in consolidated real estate partnerships | | 233,064 |
| | 233,008 |
|
Common noncontrolling interests in Aimco OP | | (23,356 | ) | | (27,721 | ) |
Total equity | | 1,349,810 |
| | 1,172,744 |
|
Total liabilities and equity | | $ | 6,078,665 |
| | $ | 6,079,413 |
|
| | | | |
[1] As of June 30, 2014, Aimco had six properties with an aggregate of 224 units classified as held for sale. |
|
| | | | | | | | | | | | | | | | |
Supplemental Schedule 1 | | | | | | | | |
| | | | | | | | |
Funds From Operations and Adjusted Funds From Operations | | | | | | | |
(in thousands, except per share data) (unaudited) | | | | | | | | |
| | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
Net income attributable to Aimco common stockholders | | $ | 75,010 |
| | $ | 10,107 |
| | $ | 139,244 |
| | $ | 15,157 |
|
Adjustments: | | | | | | | | |
Depreciation and amortization, net of noncontrolling partners' interest | | 69,553 |
| | 71,558 |
| | 137,983 |
| | 144,665 |
|
Depreciation and amortization related to non-real estate assets, net of noncontrolling partners' interest | | (2,384 | ) | | (2,932 | ) | | (4,771 | ) | | (5,865 | ) |
(Gain) loss on dispositions and other, net of income taxes and noncontrolling partners' interest | | (65,972 | ) | | 290 |
| | (123,018 | ) | | 361 |
|
(Recovery of) provision for impairment losses related to depreciable real estate assets, net of noncontrolling partners' interest | | (163 | ) | | — |
| | 377 |
| | 37 |
|
Discontinued operations [1]: | | | | | | | | |
Gain on dispositions of real estate, net of income taxes and noncontrolling partners' interest | | — |
| | (7,518 | ) | | — |
| | (12,597 | ) |
Recovery of impairment losses related to depreciable real estate assets, net of noncontrolling partners' interest | | — |
| | (729 | ) | | — |
| | (963 | ) |
Depreciation of rental property, net of noncontrolling partners' interest | | — |
| | 3,933 |
| | — |
| | 7,949 |
|
Common noncontrolling interests in Aimco OP's share of above adjustments | | (45 | ) | | (3,478 | ) | | (550 | ) | | (7,224 | ) |
Amounts allocable to participating securities | | (2 | ) | | (145 | ) | | (37 | ) | | (293 | ) |
FFO / Pro forma Attributable to Aimco common stockholders | | $ | 75,997 |
| | $ | 71,086 |
| | $ | 149,228 |
| | $ | 141,227 |
|
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities | | (12,313 | ) | | (17,689 | ) | | (23,593 | ) | | (32,813 | ) |
AFFO Attributable to Aimco common stockholders | | $ | 63,684 |
| | $ | 53,397 |
| | $ | 125,635 |
| | $ | 108,414 |
|
| | | | | | | | |
Weighted average common shares outstanding | | 145,657 |
| | 145,321 |
| | 145,565 |
| | 145,245 |
|
Dilutive common stock equivalents | | 328 |
| | 353 |
| | 268 |
| | 287 |
|
Total shares and dilutive share equivalents | | 145,985 |
| | 145,674 |
| | 145,833 |
| | 145,532 |
|
| | | | | | | | |
FFO / Pro forma FFO per share - diluted | | $ | 0.52 |
| | $ | 0.49 |
| | $ | 1.02 |
| | $ | 0.97 |
|
AFFO per share - diluted | | $ | 0.44 |
| | $ | 0.37 |
| | $ | 0.86 |
| | $ | 0.74 |
|
| | | | | | | | |
[1] As discussed in the Consolidated Statements of Operations, Aimco adopted a new accounting standard in first quarter 2014, which generally eliminates, on a prospective basis, the requirement that sales of individual apartment communities be presented within discontinued operations. Details of FFO amounts related to apartment communities sold and held for sale during second quarter and year-to-date 2014 may be found on Supplemental Schedules 2(a) and 2(b), respectively. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 2(a) |
| | | | | | | | | | | | | | | |
Proportionate Funds From Operations Presentation | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2014 Compared to Three Months Ended June 30, 2013 |
(in thousands, except per share data) (unaudited) |
| | Three Months Ended June 30, 2014 | | Three Months Ended June 30, 2013 |
| | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount | | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount |
Real estate operations: | | | | | | | | | | | | | | | | |
Rental and other property revenues | | | | | | | | | | | | | | | | |
Conventional Same Store | | $ | 184,984 |
| | $ | — |
| | $ | (7,770 | ) | | $ | 177,214 |
| | $ | 177,490 |
| | $ | — |
| | $ | (7,904 | ) | | $ | 169,586 |
|
Conventional Redevelopment | | 6,928 |
| | — |
| | — |
| | 6,928 |
| | 3,759 |
| | — |
| | — |
| | 3,759 |
|
Other Conventional | | 17,743 |
| | 502 |
| | — |
| | 18,245 |
| | 16,645 |
| | 499 |
| | — |
| | 17,144 |
|
Total Conventional | | 209,655 |
| | 502 |
| | (7,770 | ) | | 202,387 |
| | 197,894 |
| | 499 |
| | (7,904 | ) | | 190,489 |
|
Affordable Same Store | | 22,092 |
| | — |
| | — |
| | 22,092 |
| | 21,702 |
| | — |
| | (501 | ) | | 21,201 |
|
Other Affordable | | 3,001 |
| | 1,009 |
| | (625 | ) | | 3,385 |
| | 3,096 |
| | 1,012 |
| | (635 | ) | | 3,473 |
|
Total Affordable | | 25,093 |
| | 1,009 |
| | (625 | ) | | 25,477 |
| | 24,798 |
| | 1,012 |
| | (1,136 | ) | | 24,674 |
|
Sold and Held For Sale Apartment Communities | | 4,714 |
| | 29 |
| | (35 | ) | | 4,708 |
| | 11,225 |
| | 86 |
| | (745 | ) | | 10,566 |
|
Property management revenues, primarily from affiliates | | 30 |
| | (59 | ) | | 227 |
| | 198 |
| | 19 |
| | (61 | ) | | 330 |
| | 288 |
|
Total rental and other property revenues | | 239,492 |
| | 1,481 |
| | (8,203 | ) | | 232,770 |
| | 233,936 |
| | 1,536 |
| | (9,455 | ) | | 226,017 |
|
| | | | | | | | | | | | | | | | |
Property operating expenses | | | | | | | | | | | | | | | | |
Conventional Same Store | | 60,979 |
| | — |
| | (2,594 | ) | | 58,385 |
| | 60,838 |
| | — |
| | (2,775 | ) | | 58,063 |
|
Conventional Redevelopment | | 2,620 |
| | — |
| | — |
| | 2,620 |
| | 1,788 |
| | — |
| | — |
| | 1,788 |
|
Other Conventional | | 8,515 |
| | 164 |
| | — |
| | 8,679 |
| | 7,739 |
| | 119 |
| | — |
| | 7,858 |
|
Total Conventional | | 72,114 |
| | 164 |
| | (2,594 | ) | | 69,684 |
| | 70,365 |
| | 119 |
| | (2,775 | ) | | 67,709 |
|
Affordable Same Store | | 8,580 |
| | — |
| | — |
| | 8,580 |
| | 8,560 |
| | — |
| | (161 | ) | | 8,399 |
|
Other Affordable | | 1,586 |
| | 486 |
| | (434 | ) | | 1,638 |
| | 1,521 |
| | 443 |
| | (376 | ) | | 1,588 |
|
Total Affordable | | 10,166 |
| | 486 |
| | (434 | ) | | 10,218 |
| | 10,081 |
| | 443 |
| | (537 | ) | | 9,987 |
|
Sold and Held For Sale Apartment Communities | | 3,368 |
| | 17 |
| | (16 | ) | | 3,369 |
| | 4,758 |
| | 46 |
| | (418 | ) | | 4,386 |
|
Casualties | | 2,852 |
| | — |
| | (37 | ) | | 2,815 |
| | 1,505 |
| | — |
| | (61 | ) | | 1,444 |
|
Property management expenses | | 5,938 |
| | — |
| | (69 | ) | | 5,869 |
| | 7,589 |
| | — |
| | 99 |
| | 7,688 |
|
Total property operating expenses | | 94,438 |
| | 667 |
| | (3,150 | ) | | 91,955 |
| | 94,298 |
| | 608 |
| | (3,692 | ) | | 91,214 |
|
Net real estate operations | | 145,054 |
| | 814 |
| | (5,053 | ) | | 140,815 |
| | 139,638 |
| | 928 |
| | (5,763 | ) | | 134,803 |
|
| | | | | | | | | | | | | | | | |
Amortization of deferred tax credit income | | 6,833 |
| | — |
| | — |
| | 6,833 |
| | 7,215 |
| | — |
| | — |
| | 7,215 |
|
Asset management revenues | | — |
| | — |
| | 4 |
| | 4 |
| | — |
| | — |
| | 191 |
| | 191 |
|
Non-recurring revenues | | 93 |
| | — |
| | — |
| | 93 |
| | 594 |
| | — |
| | — |
| | 594 |
|
Total tax credit and asset management revenues | | 6,926 |
| | — |
| | 4 |
| | 6,930 |
| | 7,809 |
| | — |
| | 191 |
| | 8,000 |
|
| | | | | | | | | | | | | | | | |
Investment management expenses | | (1,021 | ) | | — |
| | — |
| | (1,021 | ) | | (1,697 | ) | | — |
| | — |
| | (1,697 | ) |
Depreciation and amortization related to non-real estate assets | | (2,383 | ) | | — |
| | 6 |
| | (2,377 | ) | | (2,924 | ) | | — |
| | 8 |
| | (2,916 | ) |
General and administrative expenses | | (10,125 | ) | | — |
| | 13 |
| | (10,112 | ) | | (11,153 | ) | | — |
| | 42 |
| | (11,111 | ) |
Other expense, net | | (3,608 | ) | | (55 | ) | | (316 | ) | | (3,979 | ) | | (2,082 | ) | | (56 | ) | | (26 | ) | | (2,164 | ) |
Interest income | | 1,603 |
| | — |
| | 86 |
| | 1,689 |
| | 2,648 |
| | 2 |
| | (72 | ) | | 2,578 |
|
Interest expense | | (54,295 | ) | | (389 | ) | | 1,715 |
| | (52,969 | ) | | (55,816 | ) | | (375 | ) | | 2,237 |
| | (53,954 | ) |
Other, net of non-FFO items | | 81 |
| | 371 |
| | (512 | ) | | (60 | ) | | 1,255 |
| | 558 |
| | (1,068 | ) | | 745 |
|
Income tax benefit (expense) | | 5,135 |
| | — |
| | — |
| | 5,135 |
| | (132 | ) | | — |
| | — |
| | (132 | ) |
Discontinued operations, net of non-FFO items | | — |
| | — |
| | — |
| | — |
| | 6,323 |
| | — |
| | (928 | ) | | 5,395 |
|
Other FFO items attributable to Sold and Held For Sale Apartment Communities | | (777 | ) | | — |
| | 139 |
| | (638 | ) | | (1,899 | ) | | — |
| | 83 |
| | (1,816 | ) |
Preferred dividends and distributions | | (3,360 | ) | | — |
| | — |
| | (3,360 | ) | | (2,307 | ) | | — |
| | — |
| | (2,307 | ) |
Common noncontrolling interests in Aimco OP | | (3,780 | ) | | — |
| | — |
| | (3,780 | ) | | (4,053 | ) | | — |
| | — |
| | (4,053 | ) |
Amounts allocated to participating securities | | (276 | ) | | — |
| | — |
| | (276 | ) | | (285 | ) | | — |
| | — |
| | (285 | ) |
FFO / Pro forma FFO | | $ | 79,174 |
| | $ | 741 |
| | $ | (3,918 | ) | | $ | 75,997 |
| | $ | 75,325 |
| | $ | 1,057 |
| | $ | (5,296 | ) | | $ | 71,086 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 2(b) |
| | | | | | | | | | | | | | | |
Proportionate Funds From Operations Presentation | | | | | | | | | | | | | | | |
Six Months Ended June 30, 2014 Compared to Six Months Ended June 30, 2013 |
(in thousands, except per share data) (unaudited) |
| | Six Months Ended June 30, 2014 | | Six Months Ended June 30, 2013 |
| | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount | | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount |
Real estate operations: | | | | | | | | | | | | | | | | |
Rental and other property revenues | | | | | | | | | | | | | | | | |
Conventional Same Store | | $ | 367,854 |
| | $ | — |
| | $ | (15,444 | ) | | $ | 352,410 |
| | $ | 352,244 |
| | $ | — |
| | $ | (15,983 | ) | | $ | 336,261 |
|
Conventional Redevelopment | | 12,837 |
| | — |
| | — |
| | 12,837 |
| | 7,526 |
| | — |
| | — |
| | 7,526 |
|
Other Conventional | | 34,582 |
| | 964 |
| | — |
| | 35,546 |
| | 32,575 |
| | 959 |
| | — |
| | 33,534 |
|
Total Conventional | | 415,273 |
| | 964 |
| | (15,444 | ) | | 400,793 |
| | 392,345 |
| | 959 |
| | (15,983 | ) | | 377,321 |
|
Affordable Same Store | | 43,979 |
| | — |
| | — |
| | 43,979 |
| | 43,390 |
| | — |
| | (991 | ) | | 42,399 |
|
Other Affordable | | 5,979 |
| | 2,008 |
| | (1,239 | ) | | 6,748 |
| | 6,018 |
| | 2,022 |
| | (1,252 | ) | | 6,788 |
|
Total Affordable | | 49,958 |
| | 2,008 |
| | (1,239 | ) | | 50,727 |
| | 49,408 |
| | 2,022 |
| | (2,243 | ) | | 49,187 |
|
Sold and Held For Sale Apartment Communities | | 14,365 |
| | 116 |
| | (339 | ) | | 14,142 |
| | 22,392 |
| | 581 |
| | (1,518 | ) | | 21,455 |
|
Property management revenues, primarily from affiliates | | 32 |
| | (123 | ) | | 476 |
| | 385 |
| | 43 |
| | (143 | ) | | 660 |
| | 560 |
|
Total rental and other property revenues | | 479,628 |
| | 2,965 |
| | (16,546 | ) | | 466,047 |
| | 464,188 |
| | 3,419 |
| | (19,084 | ) | | 448,523 |
|
| | | | | | | | | | | | | | | | |
Property operating expenses | | | | | | | | | | | | | | | | |
Conventional Same Store | | 123,365 |
| | — |
| | (5,345 | ) | | 118,020 |
| | 121,449 |
| | — |
| | (5,653 | ) | | 115,796 |
|
Conventional Redevelopment | | 4,916 |
| | — |
| | — |
| | 4,916 |
| | 3,391 |
| | — |
| | — |
| | 3,391 |
|
Other Conventional | | 17,075 |
| | 296 |
| | — |
| | 17,371 |
| | 15,134 |
| | 227 |
| | — |
| | 15,361 |
|
Total Conventional | | 145,356 |
| | 296 |
| | (5,345 | ) | | 140,307 |
| | 139,974 |
| | 227 |
| | (5,653 | ) | | 134,548 |
|
Affordable Same Store | | 18,078 |
| | — |
| | — |
| | 18,078 |
| | 17,400 |
| | — |
| | (328 | ) | | 17,072 |
|
Other Affordable | | 3,127 |
| | 912 |
| | (853 | ) | | 3,186 |
| | 2,985 |
| | 886 |
| | (716 | ) | | 3,155 |
|
Total Affordable | | 21,205 |
| | 912 |
| | (853 | ) | | 21,264 |
| | 20,385 |
| | 886 |
| | (1,044 | ) | | 20,227 |
|
Sold and Held For Sale Apartment Communities | | 7,819 |
| | 73 |
| | (180 | ) | | 7,712 |
| | 9,798 |
| | 370 |
| | (781 | ) | | 9,387 |
|
Casualties | | 6,942 |
| | — |
| | 133 |
| | 7,075 |
| | 2,680 |
| | (6 | ) | | (25 | ) | | 2,649 |
|
Property management expenses | | 12,321 |
| | — |
| | (101 | ) | | 12,220 |
| | 15,329 |
| | — |
| | (234 | ) | | 15,095 |
|
Total property operating expenses | | 193,643 |
| | 1,281 |
| | (6,346 | ) | | 188,578 |
| | 188,166 |
| | 1,477 |
| | (7,737 | ) | | 181,906 |
|
Net real estate operations | | 285,985 |
| | 1,684 |
| | (10,200 | ) | | 277,469 |
| | 276,022 |
| | 1,942 |
| | (11,347 | ) | | 266,617 |
|
| | | | | | | | | | | | | | | | |
Amortization of deferred tax credit income | | 13,667 |
| | — |
| | — |
| | 13,667 |
| | 14,431 |
| | — |
| | — |
| | 14,431 |
|
Asset management revenues | | — |
| | — |
| | 9 |
| | 9 |
| | — |
| | — |
| | 233 |
| | 233 |
|
Non-recurring revenues | | 2,047 |
| | — |
| | — |
| | 2,047 |
| | 630 |
| | — |
| | — |
| | 630 |
|
Total tax credit and asset management revenues | | 15,714 |
| | — |
| | 9 |
| | 15,723 |
| | 15,061 |
| | — |
| | 233 |
| | 15,294 |
|
| | | | | | | | | | | | | | | | |
Investment management expenses | | (2,273 | ) | | — |
| | — |
| | (2,273 | ) | | (3,130 | ) | | — |
| | — |
| | (3,130 | ) |
Depreciation and amortization related to non-real estate assets | | (4,764 | ) | | — |
| | 13 |
| | (4,751 | ) | | (5,849 | ) | | — |
| | 16 |
| | (5,833 | ) |
General and administrative expenses | | (20,657 | ) | | — |
| | 32 |
| | (20,625 | ) | | (22,932 | ) | | (1 | ) | | 90 |
| | (22,843 | ) |
Other expense, net | | (5,826 | ) | | (115 | ) | | (109 | ) | | (6,050 | ) | | (4,132 | ) | | (144 | ) | | 224 |
| | (4,052 | ) |
Interest income | | 3,331 |
| | (12 | ) | | 177 |
| | 3,496 |
| | 9,060 |
| | 318 |
| | 23 |
| | 9,401 |
|
Interest expense | | (108,676 | ) | | (722 | ) | | 3,661 |
| | (105,737 | ) | | (111,860 | ) | | (929 | ) | | 4,637 |
| | (108,152 | ) |
Other, net of non-FFO items | | 536 |
| | 704 |
| | (1,102 | ) | | 138 |
| | 985 |
| | 1,244 |
| | (1,129 | ) | | 1,100 |
|
Income tax benefit (expense) | | 7,755 |
| | — |
| | — |
| | 7,755 |
| | (242 | ) | | — |
| | — |
| | (242 | ) |
Discontinued operations, net of non-FFO items | | — |
| | — |
| | — |
| | — |
| | 12,169 |
| | — |
| | (1,773 | ) | | 10,396 |
|
Other FFO items attributable to Sold and Held For Sale Apartment Communities | | (2,244 | ) | | — |
| | 192 |
| | (2,052 | ) | | (4,232 | ) | | — |
| | 187 |
| | (4,045 | ) |
Preferred dividends and distributions | | (5,419 | ) | | — |
| | — |
| | (5,419 | ) | | (4,615 | ) | | — |
| | — |
| | (4,615 | ) |
Common noncontrolling interests in Aimco OP | | (7,896 | ) | | — |
| | — |
| | (7,896 | ) | | (8,096 | ) | | — |
| | — |
| | (8,096 | ) |
Amounts allocated to participating securities | | (550 | ) | | — |
| | — |
| | (550 | ) | | (573 | ) | | — |
| | — |
| | (573 | ) |
FFO / Pro forma FFO | | $ | 155,016 |
| | $ | 1,539 |
| | $ | (7,327 | ) | | $ | 149,228 |
| | $ | 147,636 |
| | $ | 2,430 |
| | $ | (8,839 | ) | | $ | 141,227 |
|
|
| | | | | | | | | | | | | |
Supplemental Schedule 3 | | | | | | | | | |
| | | | | | | | | |
Portfolio Summary | | | | | | | | | |
As of June 30, 2014 | | | | | | | | | |
(unaudited) | | | | | | | | | |
| | Number of Apartment Communities | | Number of Apartment Homes | | Effective Apartment Homes | | Average Ownership | |
Conventional Same Store | | 117 |
| | 42,174 |
| | 40,918 |
| | 97 | % | |
Conventional Redevelopment | | 5 |
| | 1,802 |
| | 1,802 |
| | 100 | % | |
Conventional Acquisition | | 5 |
| | 174 |
| | 174 |
| | 100 | % | |
Other Conventional | | 24 |
| | 2,928 |
| | 2,858 |
| | 98 | % | |
Conventional Held for Sale | | 6 |
| | 224 |
| | 224 |
| | 100 | % | |
Total Conventional portfolio | | 157 |
| | 47,302 |
| | 45,976 |
| | 97 | % | |
| | | | | | | | | |
Affordable Same Store [1] | | 46 |
| | 7,424 |
| | 7,424 |
| | 100 | % | |
Other Affordable [2] | | 15 |
| | 1,718 |
| | 1,058 |
| | 62 | % | |
Total Affordable portfolio | | 61 |
| | 9,142 |
| | 8,482 |
| | 93 | % | |
Total portfolio | | 218 |
| | 56,444 |
| | 54,458 |
| | 96 | % | |
| | | | | | | | | |
[1] Represents Aimco's portfolio of Affordable Apartment Communities redeveloped with Low Income Housing Tax Credits, generally | |
between 2005 and 2009. Aimco expects to sell these apartment communities as the tax credit compliance periods expire, with | |
the majority of sales expected to occur from 2015 to 2019. | |
[2] Represents Aimco's portfolio of Affordable Apartment Communities that are not subject to tax credit agreements and/or are | |
owned in part by Aimco, but managed by a third party. | |
| |
| | | | | | | | | |
|
| | | | | | | | | | | | | |
Supplemental Schedule 4 | | | | | | | |
| | | | | | | |
Net Asset Value Supplemental Information | | | | | | (Page 1 of 2) |
(in thousands) (unaudited) | | | | | | | |
One measure of stockholder value is Net Asset Value (NAV), which is the estimated fair value of assets, net of liabilities, noncontrolling interests and preferred equity. The information provided below is intended to assist users of Aimco’s financial information in making their own estimates of Aimco’s NAV. See the following page for notes to the Supplemental Information provided below. |
| | | | | | | |
Trailing Twelve Month Net Operating Income Data [1] | | | | | |
| | | | | | | |
| | Proportionate Property Net Operating Income | |
| | Conventional | | Affordable | | Total | |
Rental and other property revenues | | $ | 788,896 |
| | $ | 100,127 |
| | $ | 889,023 |
| |
Property operating expenses | | (273,675 | ) | | (40,932 | ) | | (314,607 | ) | |
Property NOI | | $ | 515,221 |
| | $ | 59,195 |
| | $ | 574,416 |
| |
| | | | | | | |
|
| | | | | | | | | | | | | | | | |
| | | | | | | | |
Proportionate Balance Sheet Data | | | | | | | | |
As of June 30, 2014 | | | | | | | | |
| | Consolidated GAAP Balance Sheet | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Balance Sheet |
ASSETS | | | | | | | | |
Real estate | | $ | 7,981,015 |
| | $ | 50,625 |
| | $ | (281,789 | ) | | $ | 7,749,851 |
|
Accumulated depreciation | | (2,716,076 | ) | | (9,155 | ) | | 96,495 |
| | (2,628,736 | ) |
Net real estate [2] | | 5,264,939 |
| | 41,470 |
| | (185,294 | ) | | 5,121,115 |
|
Cash and cash equivalents | | 33,826 |
| | 271 |
| | (2,785 | ) | | 31,312 |
|
Restricted cash | | 223,580 |
| | 1,410 |
| | (2,545 | ) | | 222,445 |
|
Investment in unconsolidated real estate partnerships | | 16,230 |
| | (16,230 | ) | | — |
| | — |
|
Deferred financing costs, net | | 33,511 |
| | 207 |
| | (516 | ) | | 33,202 |
|
Goodwill | | 47,156 |
| | — |
| | — |
| | 47,156 |
|
Other assets | | 403,980 |
| | 622 |
| | (146,677 | ) | | 257,925 |
|
Assets held for sale | | 55,443 |
| | — |
| | — |
| | 55,443 |
|
Total assets | | $ | 6,078,665 |
| | $ | 27,750 |
| | $ | (337,817 | ) | | $ | 5,768,598 |
|
| | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | |
Non-recourse property debt | | 4,152,802 |
| | $ | 24,844 |
| | $ | (157,623 | ) | | $ | 4,020,023 |
|
Revolving credit facility borrowings | | 53,400 |
| | — |
| | — |
| | 53,400 |
|
Deferred income [3] | | 93,294 |
| | 14 |
| | — |
| | 93,308 |
|
Other liabilities | | 319,689 |
| | 2,892 |
| | (120,182 | ) | | 202,399 |
|
Liabilities related to assets held for sale | | 30,753 |
| | — |
| | — |
| | 30,753 |
|
Total liabilities | | 4,649,938 |
| | 27,750 |
| | (277,805 | ) | | 4,399,883 |
|
Preferred noncontrolling interests in Aimco OP | | 78,917 |
| | — |
| | — |
| | 78,917 |
|
Perpetual preferred stock | | 186,126 |
| | — |
| | — |
| | 186,126 |
|
Other Aimco equity | | 953,976 |
| | — |
| | 173,052 |
| | 1,127,028 |
|
Noncontrolling interests in consolidated real estate partnerships | | 233,064 |
| | — |
| | (233,064 | ) | | — |
|
Common noncontrolling interests in Aimco OP | | (23,356 | ) | | — |
| | — |
| | (23,356 | ) |
Total liabilities and equity | | $ | 6,078,665 |
| | $ | 27,750 |
| | $ | (337,817 | ) | | $ | 5,768,598 |
|
|
| | | | | | | |
Supplemental Schedule 4 (continued) | | | | |
| | | | | | |
Net Asset Value Supplemental Information | (Page 2 of 2) |
| |
| | | | | | | |
[1] | Refer to the Glossary for the definition of Proportionate Property Net Operating Income, as well as a reconciliation of the trailing twelve month amounts in this table to the corresponding amounts computed in accordance with GAAP. |
[2] | Net real estate includes three projects, Lincoln Place, Pacific Bay Vistas and The Preserve at Marin, which are in varying stages of significant redevelopment. Refer to Supplemental Schedule 10 for further information about these three redevelopment projects. |
[3] | Deferred income includes $55.0 million of unamortized cash contributions received by Aimco in exchange for the allocation of tax credits and related tax benefits to the investors in tax credit arrangements. These cash contributions are deferred upon receipt and amortized into earnings in future periods as Aimco delivers the tax credits and related benefits to the investors. |
| Under existing tax credit agreements, Aimco will receive in the future additional cash contributions of $28.4 million, which when received will be deferred and amortized into earnings in future periods. Deferred income and the future earnings associated with the deferred income are excluded from Aimco’s internal estimates of NAV. |
|
| | | | | | | | | | | | | | | | | | | | | |
| Income to be recognized in future periods: | | | | | | |
| | | | | June 30, 2014 | | | | | | |
| Deferred tax credit income balance | | $ | 55,011 |
| | | | | | |
| Cash contributions to be received in the future | | 28,390 |
| | | | | | |
| Total to be amortized | | $ | 83,401 |
| | | | | | |
| | | | | | | | | | | |
| | | | | | | | | |
| Amortization schedule: | | | | | | |
| | | Revenue | | Expense | | Projected Income | | Estimated Income Taxes | | Projected Income, net of tax |
| 2014 3Q - 4Q | | $ | 13,667 |
| | $ | (677 | ) | | $ | 12,990 |
| | $ | (5,066 | ) | | $ | 7,924 |
|
| 2015 | | 23,759 |
| | (1,271 | ) | | 22,488 |
| | (8,770 | ) | | 13,718 |
|
| 2016 | | 18,238 |
| | (1,085 | ) | | 17,153 |
| | (6,690 | ) | | 10,463 |
|
| 2017 | | 14,375 |
| | (850 | ) | | 13,525 |
| | (5,275 | ) | | 8,250 |
|
| 2018 | | 6,879 |
| | (361 | ) | | 6,518 |
| | (2,542 | ) | | 3,976 |
|
| Thereafter | | 11,319 |
| | (592 | ) | | 10,727 |
| | (4,184 | ) | | 6,543 |
|
| Total | | $ | 88,237 |
| | $ | (4,836 | ) | | $ | 83,401 |
| | $ | (32,527 | ) | | $ | 50,874 |
|
| | | | | | | | | | | |
| |
|
| | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 5 | | | | | | | | | | | | |
| | | | | | | | | | | | |
Capitalization and Financial Metrics | | | | | | | | (Page 1 of 2) | |
As of June 30, 2014 | | | | | | | | | | | | |
(dollars in thousands) (unaudited) | | | | | | | | | | | | |
| | | | | | | | | | | | |
Non-Recourse Property Debt Balances and Characteristics |
Debt | | Consolidated | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Balances | | Weighted Average Maturity (Years) | | Weighted Average Rate |
Fixed rate loans payable | | $ | 3,947,218 |
| | $ | 24,844 |
| | $ | (157,589 | ) | | $ | 3,814,473 |
| | 8.0 |
| | 5.40 | % |
Floating rate tax-exempt bonds | | 120,766 |
| | — |
| | (34 | ) | | 120,732 |
| | 4.0 |
| | 1.20 | % |
Fixed rate tax-exempt bonds | | 84,818 |
| | — |
| | — |
| | 84,818 |
| | 24.5 |
| | 4.84 | % |
Total non-recourse property debt | | $ | 4,152,802 |
| | $ | 24,844 |
| | $ | (157,623 | ) | | $ | 4,020,023 |
| | 8.2 |
| | 5.26 | % |
Revolving credit facility borrowings | | 53,400 |
| | — |
| | — |
| | 53,400 |
| | | | |
Cash and restricted cash | | (257,406 | ) | | (1,681 | ) | | 5,330 |
| | (253,757 | ) | | | | |
Securitization Trust Assets [1] | | (60,221 | ) | | — |
| | — |
| | (60,221 | ) | | | | |
Net Debt | | $ | 3,888,575 |
| | $ | 23,163 |
| | $ | (152,293 | ) | | $ | 3,759,445 |
| | | | |
|
| | | | | | | | | |
[1] | In 2011, $673.8 million of Aimco's loans payable were securitized and Aimco purchased for $51.5 million the subordinate positions in the trust that holds these loans. The investments, which have a face value of $100.9 million and a carrying amount of $60.2 million, are included in Other Assets on Aimco’s Consolidated Balance Sheet at June 30, 2014. The carrying amount of these investments effectively reduces Aimco's June 30, 2014 debt balances. |
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Aimco Share Non-Recourse Property Debt | | |
| | Amortization | | Maturities | | Total | | Maturities as a Percent of Total Debt | | Average Rate on Maturing Debt | |
2014 3Q | | $ | 19,968 |
| | $ | — |
| | $ | 19,968 |
| | — |
| | — |
| |
2014 4Q | | 20,945 |
| | 15,793 |
| | 36,738 |
| | 0.39 | % | | 4.96 | % | |
Total 2014 | | 40,913 |
| | 15,793 |
| | 56,706 |
| | 0.39 | % | | 4.96 | % | |
| | | | | | | | | | | |
2015 1Q | | 21,171 |
| | 164 |
| | 21,335 |
| | — |
| | 1.00 | % | |
2015 2Q | | 21,299 |
| | 3,944 |
| | 25,243 |
| | 0.10 | % | | 5.91 | % | |
2015 3Q | | 21,023 |
| | 110,168 |
| | 131,191 |
| | 2.74 | % | | 4.25 | % | |
2015 4Q | | 20,772 |
| | 42,371 |
| | 63,143 |
| | 1.05 | % | | 5.72 | % | |
Total 2015 | | 84,265 |
| | 156,647 |
| | 240,912 |
| | 3.90 | % | | 4.69 | % | |
| | | | | | | | | | | |
2016 | | 82,085 |
| | 404,424 |
| | 486,509 |
| | 10.06 | % | | 4.98 | % | |
2017 | | 77,636 |
| | 353,514 |
| | 431,150 |
| | 8.79 | % | | 5.91 | % | |
2018 | | 73,556 |
| | 186,806 |
| | 260,362 |
| | 4.65 | % | | 4.35 | % | |
2019 | | 66,604 |
| | 540,048 |
| | 606,652 |
| | 13.43 | % | | 5.62 | % | |
2020 | | 58,578 |
| | 355,360 |
| | 413,938 |
| | 8.84 | % | | 6.35 | % | |
2021 | | 39,359 |
| | 701,802 |
| [2] | 741,161 |
| | 17.46 | % | | 5.58 | % | |
2022 | | 27,815 |
| | 175,556 |
| | 203,371 |
| | 4.37 | % | | 5.16 | % | |
2023 | | 14,273 |
| | 54,803 |
| | 69,076 |
| | 1.36 | % | | 5.12 | % | |
2024 | | 13,430 |
| | 39,887 |
| | 53,317 |
| | 0.99 | % | | 4.26 | % | |
Thereafter | | 367,325 |
| | 89,544 |
| | 456,869 |
| | 2.23 | % | | 3.43 | % | |
Total | | $ | 945,839 |
| | $ | 3,074,184 |
| | $ | 4,020,023 |
| | | | 5.04 | % | [3] |
|
| | | | | | | | | |
[2] | 2021 maturities include property loans that will repay substantially all of Aimco’s subordinate positions in the securitization discussed above. |
[3] | Money-Weighted Average Interest Rate represents the weighted average interest rate on Aimco’s fixed and floating rate property debt taking into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of June 30, 2014, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt. |
|
| | | | | | | | | | | |
Supplemental Schedule 5 (continued) | | | | | | | | |
| | | | | | | | |
Capitalization and Financial Metrics | | | | | | | | (Page 2 of 2) |
|
(share, unit and dollar amounts in thousands) (unaudited) | | | | | | |
Preferred Securities | | | | | | | | |
| | | | | | | | |
| | Shares/Units Outstanding as of June 30, 2014 | | Date First Available for Redemption by Aimco | | Coupon | | Amount |
Perpetual Preferred Stock: | | | | | | | | |
Class A | | 5,000 |
| | 5/17/2019 | | 6.875% | | $ | 125,000 |
|
Class Z | | 1,392 |
| | 7/29/2016 | | 7.000% | | 34,791 |
|
Series A Community Reinvestment Act | | — |
| | 6/30/2011 | | 1.500% | | 27,000 |
|
Total perpetual preferred stock | | | | | | 6.121% | | 186,791 |
|
| | | | | | | | |
Preferred Partnership Units | | 2,918 |
| | | | 8.114% | | 78,917 |
|
Total preferred securities | | | | | | 6.713% | | $ | 265,708 |
|
| | | | | | | | |
|
| | | | | | | | | | | |
Common Stock, Partnership Units and Equivalents |
| | | | | | | | | | |
| | As of | | | | |
June 30, 2014 | | | | | | | |
Class A Common Stock outstanding | | 145,658 |
| | | | | | | | |
Dilutive securities: | | | | | | | | | | |
Options and restricted stock | | 532 |
| | | | | | | | |
Total shares and dilutive share equivalents | | 146,190 |
| | | | | | | | |
Common Partnership Units and equivalents | | 7,672 |
| | | | | | | | |
Total shares, units and dilutive share equivalents | | 153,862 |
| | | | | | | | |
| | | | | | | | | | |
|
| | | | | | | | | | |
Debt Ratios | | | | | | | | | | |
| | | | Trailing Twelve Months Ended June 30, | | |
| | | | 2014 | | 2013 | | | | |
Debt to EBITDA | | 6.8x | | 7.8x | | | | |
Debt and Preferred Equity to EBITDA | | 7.3x | | 8.0x | | | | |
EBITDA Coverage of Interest | | 2.6x | | 2.5x | | | | |
EBITDA Coverage of Interest and Preferred Dividends | | 2.5x | | 2.4x | | | | |
| | | | | | | | | | |
Revolving Line of Credit Debt Coverage Covenants |
| | | | Amount | | Covenant | | | | |
Debt Service Coverage Ratio | | | | 1.78x | | 1.50x | | | | |
Fixed Charge Coverage Ratio | | | | 1.72x | | 1.30x | | | | |
| | | | | | | | | | |
Credit Ratings | | | | | | | | | | |
| | | | | | | | | | |
Fitch Ratings | | Issuer Default Rating | | BB+ (positive) | | | | |
Standard and Poor’s | | Corporate Credit Rating | | BB+ (positive) | [1] | | | |
| | | | | | | | | | |
[1] In April 2014, Standard and Poor's upgraded Aimco's credit rating outlook from stable to positive. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(a) |
|
Conventional Same Store Operating Results |
Second Quarter 2014 Compared to Second Quarter 2013 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | Apartment Communities | Apartment Homes | Effective Apartment Homes | | 2Q 2014 | 2Q 2013 | Growth | | 2Q 2014 | 2Q 2013 | Growth | | 2Q 2014 | 2Q 2013 | Growth | | | 2Q 2014 | | 2Q 2014 | 2Q 2013 | | 2Q 2014 | 2Q 2013 |
Target Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Los Angeles | | 12 | 3,552 | 2,901 | | $ | 20,055 |
| $ | 19,176 |
| 4.6% | | $ | 5,440 |
| $ | 5,663 |
| (3.9)% | | $ | 14,615 |
| $ | 13,513 |
| 8.2% | | | 72.9% | | 95.8% | 95.5% | | $ | 2,405 |
| $ | 2,307 |
|
Orange County | | 3 | 1,017 | 1,017 | | 5,905 |
| 5,664 |
| 4.3% | | 1,637 |
| 1,693 |
| (3.3)% | | 4,268 |
| 3,971 |
| 7.5% | | | 72.3% | | 96.4% | 96.1% | | 2,008 |
| 1,933 |
|
San Diego | | 6 | 2,032 | 2,032 | | 9,370 |
| 8,833 |
| 6.1% | | 2,535 |
| 2,593 |
| (2.2)% | | 6,835 |
| 6,240 |
| 9.5% | | | 72.9% | | 96.5% | 95.9% | | 1,593 |
| 1,512 |
|
Southern CA Total | | 21 | 6,601 | 5,950 | | 35,330 |
| 33,673 |
| 4.9% | | 9,612 |
| 9,949 |
| (3.4)% | | 25,718 |
| 23,724 |
| 8.4% | | | 72.8% | | 96.2% | 95.7% | | 2,059 |
| 1,971 |
|
East Bay | | 1 | 246 | 246 | | 1,476 |
| 1,319 |
| 11.9% | | 431 |
| 481 |
| (10.4)% | | 1,045 |
| 838 |
| 24.7% | | | 70.8% | | 96.6% | 96.3% | | 2,070 |
| 1,856 |
|
San Jose | | 1 | 224 | 224 | | 1,287 |
| 1,222 |
| 5.3% | | 399 |
| 419 |
| (4.8)% | | 888 |
| 803 |
| 10.6% | | | 69.0% | | 96.9% | 96.3% | | 1,976 |
| 1,888 |
|
San Francisco | | 5 | 774 | 774 | | 5,106 |
| 4,727 |
| 8.0% | | 1,480 |
| 1,410 |
| 5.0% | | 3,626 |
| 3,317 |
| 9.3% | | | 71.0% | | 96.8% | 96.6% | | 2,272 |
| 2,107 |
|
Northern CA Total | | 7 | 1,244 | 1,244 | | 7,869 |
| 7,268 |
| 8.3% | | 2,310 |
| 2,310 |
| 0.0% | | 5,559 |
| 4,958 |
| 12.1% | | | 70.6% | | 96.8% | 96.5% | | 2,179 |
| 2,019 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 1,295 | 1,281 | | 4,349 |
| 4,068 |
| 6.9% | | 1,633 |
| 1,520 |
| 7.4% | | 2,716 |
| 2,548 |
| 6.6% | | | 62.5% | | 95.3% | 94.6% | | 1,187 |
| 1,118 |
|
Boston | | 11 | 4,129 | 4,129 | | 16,872 |
| 16,246 |
| 3.9% | | 6,313 |
| 6,191 |
| 2.0% | | 10,559 |
| 10,055 |
| 5.0% | | | 62.6% | | 97.2% | 95.9% | | 1,402 |
| 1,368 |
|
Chicago | | 10 | 3,245 | 3,245 | | 14,404 |
| 13,797 |
| 4.4% | | 5,343 |
| 5,302 |
| 0.8% | | 9,061 |
| 8,495 |
| 6.7% | | | 62.9% | | 95.7% | 96.6% | | 1,546 |
| 1,473 |
|
Denver | | 7 | 1,613 | 1,540 | | 5,991 |
| 5,600 |
| 7.0% | | 1,846 |
| 1,623 |
| 13.7% | | 4,145 |
| 3,977 |
| 4.2% | | | 69.2% | | 95.5% | 95.1% | | 1,358 |
| 1,275 |
|
Miami | | 5 | 2,471 | 2,460 | | 15,142 |
| 14,362 |
| 5.4% | | 4,779 |
| 4,711 |
| 1.4% | | 10,363 |
| 9,651 |
| 7.4% | | | 68.4% | | 96.4% | 97.3% | | 2,128 |
| 2,001 |
|
Philadelphia | | 4 | 2,042 | 1,963 | | 8,433 |
| 7,976 |
| 5.7% | | 3,019 |
| 2,887 |
| 4.6% | | 5,414 |
| 5,089 |
| 6.4% | | | 64.2% | | 97.4% | 94.5% | | 1,470 |
| 1,433 |
|
Phoenix | | 4 | 886 | 742 | | 1,987 |
| 1,912 |
| 3.9% | | 707 |
| 697 |
| 1.4% | | 1,280 |
| 1,215 |
| 5.3% | | | 64.4% | | 94.5% | 94.8% | | 945 |
| 907 |
|
Seattle | | 1 | 104 | 104 | | 499 |
| 462 |
| 8.0% | | 212 |
| 207 |
| 2.4% | | 287 |
| 255 |
| 12.5% | | | 57.5% | | 97.2% | 96.3% | | 1,644 |
| 1,536 |
|
Suburban New York - New Jersey | | 2 | 1,162 | 1,162 | | 5,143 |
| 4,973 |
| 3.4% | | 1,787 |
| 1,725 |
| 3.6% | | 3,356 |
| 3,248 |
| 3.3% | | | 65.3% | | 96.9% | 96.0% | | 1,523 |
| 1,485 |
|
Washington - NoVa - MD | | 14 | 6,547 | 6,519 | | 28,420 |
| 28,241 |
| 0.6% | | 8,837 |
| 8,753 |
| 1.0% | | 19,583 |
| 19,488 |
| 0.5% | | | 68.9% | | 96.3% | 95.7% | | 1,509 |
| 1,509 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Target Markets | | 91 | 31,339 | 30,339 | | 144,439 |
| 138,578 |
| 4.2% | | 46,398 |
| 45,875 |
| 1.1% | | 98,041 |
| 92,703 |
| 5.8% | | | 67.9% | | 96.3% | 95.8% | | 1,648 |
| 1,590 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Other Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Baltimore | | 5 | 1,180 | 1,066 | | 4,054 |
| 3,940 |
| 2.9% | | 1,516 |
| 1,441 |
| 5.2% | | 2,538 |
| 2,499 |
| 1.6% | | | 62.6% | | 94.4% | 94.4% | | 1,343 |
| 1,305 |
|
Houston | | 3 | 1,143 | 1,081 | | 3,029 |
| 2,851 |
| 6.2% | | 1,167 |
| 1,109 |
| 5.2% | | 1,862 |
| 1,742 |
| 6.9% | | | 61.5% | | 94.4% | 94.9% | | 990 |
| 926 |
|
Nashville | | 4 | 1,114 | 1,114 | | 3,640 |
| 3,543 |
| 2.7% | | 1,363 |
| 1,392 |
| (2.1)% | | 2,277 |
| 2,151 |
| 5.9% | | | 62.6% | | 94.4% | 96.1% | | 1,153 |
| 1,103 |
|
Norfolk - Richmond | | 6 | 1,643 | 1,564 | | 4,982 |
| 4,977 |
| 0.1% | | 1,660 |
| 1,679 |
| (1.1)% | | 3,322 |
| 3,298 |
| 0.7% | | | 66.7% | | 95.8% | 95.2% | | 1,108 |
| 1,113 |
|
Other Markets | | 8 | 5,755 | 5,754 | | 16,783 |
| 16,008 |
| 4.8% | | 6,681 |
| 6,861 |
| (2.6)% | | 10,102 |
| 9,147 |
| 10.4% | | | 60.2% | | 95.4% | 94.4% | | 1,019 |
| 982 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Other Markets | | 26 | 10,835 | 10,579 | | 32,488 |
| 31,319 |
| 3.7% | | 12,387 |
| 12,482 |
| (0.8)% | | 20,101 |
| 18,837 |
| 6.7% | | | 61.9% | | 95.2% | 94.8% | | 1,076 |
| 1,041 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Grand Total | | 117 | 42,174 | 40,918 | | $ | 176,927 |
| $ | 169,897 |
| 4.1% | | $ | 58,785 |
| $ | 58,357 |
| 0.7% | | $ | 118,142 |
| $ | 111,540 |
| 5.9% | | | 66.8% | | 96.0% | 95.6% | | $ | 1,501 |
| $ | 1,449 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(b) |
|
Conventional Same Store Operating Results |
Second Quarter 2014 Compared to First Quarter 2014 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | Apartment Communities | Apartment Homes | Effective Apartment Homes | | 2Q 2014 | 1Q 2014 | Growth | | 2Q 2014 | 1Q 2014 | Growth | | 2Q 2014 | 1Q 2014 | Growth | | | 2Q 2014 | | 2Q 2014 | 1Q 2014 | | 2Q 2014 | 1Q 2014 |
Target Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Los Angeles | | 12 | 3,552 | 2,901 | | $ | 20,055 |
| $ | 19,910 |
| 0.7% | | $ | 5,440 |
| $ | 5,754 |
| (5.5)% | | $ | 14,615 |
| $ | 14,156 |
| 3.2% | | | 72.9% | | 95.8% | 95.8% | | $ | 2,405 |
| $ | 2,389 |
|
Orange County | | 3 | 1,017 | 1,017 | | 5,905 |
| 5,837 |
| 1.2% | | 1,637 |
| 1,698 |
| (3.6)% | | 4,268 |
| 4,139 |
| 3.1% | | | 72.3% | | 96.4% | 96.5% | | 2,008 |
| 1,983 |
|
San Diego | | 6 | 2,032 | 2,032 | | 9,370 |
| 9,036 |
| 3.7% | | 2,535 |
| 2,610 |
| (2.9)% | | 6,835 |
| 6,426 |
| 6.4% | | | 72.9% | | 96.5% | 96.5% | | 1,593 |
| 1,537 |
|
Southern CA Total | | 21 | 6,601 | 5,950 | | 35,330 |
| 34,783 |
| 1.6% | | 9,612 |
| 10,062 |
| (4.5)% | | 25,718 |
| 24,721 |
| 4.0% | | | 72.8% | | 96.2% | 96.1% | | 2,059 |
| 2,027 |
|
East Bay | | 1 | 246 | 246 | | 1,476 |
| 1,453 |
| 1.6% | | 431 |
| 470 |
| (8.3)% | | 1,045 |
| 983 |
| 6.3% | | | 70.8% | | 96.6% | 98.1% | | 2,070 |
| 2,006 |
|
San Jose | | 1 | 224 | 224 | | 1,287 |
| 1,276 |
| 0.9% | | 399 |
| 427 |
| (6.6)% | | 888 |
| 849 |
| 4.6% | | | 69.0% | | 96.9% | 95.3% | | 1,976 |
| 1,993 |
|
San Francisco | | 5 | 774 | 774 | | 5,106 |
| 4,959 |
| 3.0% | | 1,480 |
| 1,495 |
| (1.0)% | | 3,626 |
| 3,464 |
| 4.7% | | | 71.0% | | 96.8% | 96.0% | | 2,272 |
| 2,224 |
|
Northern CA Total | | 7 | 1,244 | 1,244 | | 7,869 |
| 7,688 |
| 2.4% | | 2,310 |
| 2,392 |
| (3.4)% | | 5,559 |
| 5,296 |
| 5.0% | | | 70.6% | | 96.8% | 96.3% | | 2,179 |
| 2,139 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 1,295 | 1,281 | | 4,349 |
| 4,238 |
| 2.6% | | 1,633 |
| 1,581 |
| 3.3% | | 2,716 |
| 2,657 |
| 2.2% | | | 62.5% | | 95.3% | 95.2% | | 1,187 |
| 1,158 |
|
Boston | | 11 | 4,129 | 4,129 | | 16,872 |
| 16,473 |
| 2.4% | | 6,313 |
| 6,431 |
| (1.8)% | | 10,559 |
| 10,042 |
| 5.1% | | | 62.6% | | 97.2% | 95.6% | | 1,402 |
| 1,391 |
|
Chicago | | 10 | 3,245 | 3,245 | | 14,404 |
| 14,448 |
| (0.3)% | | 5,343 |
| 5,278 |
| 1.2% | | 9,061 |
| 9,170 |
| (1.2)% | | | 62.9% | | 95.7% | 95.5% | | 1,546 |
| 1,554 |
|
Denver | | 7 | 1,613 | 1,540 | | 5,991 |
| 5,920 |
| 1.2% | | 1,846 |
| 1,759 |
| 4.9% | | 4,145 |
| 4,161 |
| (0.4)% | | | 69.2% | | 95.5% | 96.1% | | 1,358 |
| 1,333 |
|
Miami | | 5 | 2,471 | 2,460 | | 15,142 |
| 15,008 |
| 0.9% | | 4,779 |
| 4,699 |
| 1.7% | | 10,363 |
| 10,309 |
| 0.5% | | | 68.4% | | 96.4% | 97.6% | | 2,128 |
| 2,084 |
|
Philadelphia | | 4 | 2,042 | 1,963 | | 8,433 |
| 8,308 |
| 1.5% | | 3,019 |
| 3,354 |
| (10.0)% | | 5,414 |
| 4,954 |
| 9.3% | | | 64.2% | | 97.4% | 96.2% | | 1,470 |
| 1,466 |
|
Phoenix | | 4 | 886 | 742 | | 1,987 |
| 1,989 |
| (0.1)% | | 707 |
| 708 |
| (0.1)% | | 1,280 |
| 1,281 |
| (0.1)% | | | 64.4% | | 94.5% | 96.5% | | 945 |
| 926 |
|
Seattle | | 1 | 104 | 104 | | 499 |
| 482 |
| 3.5% | | 212 |
| 218 |
| (2.8)% | | 287 |
| 264 |
| 8.7% | | | 57.5% | | 97.2% | 97.5% | | 1,644 |
| 1,586 |
|
Suburban New York - New Jersey | | 2 | 1,162 | 1,162 | | 5,143 |
| 5,001 |
| 2.8% | | 1,787 |
| 1,755 |
| 1.8% | | 3,356 |
| 3,246 |
| 3.4% | | | 65.3% | | 96.9% | 95.7% | | 1,523 |
| 1,499 |
|
Washington - NoVa - MD | | 14 | 6,547 | 6,519 | | 28,420 |
| 28,367 |
| 0.2% | | 8,837 |
| 8,941 |
| (1.2)% | | 19,583 |
| 19,426 |
| 0.8% | | | 68.9% | | 96.3% | 95.4% | | 1,509 |
| 1,520 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Target Markets | | 91 | 31,339 | 30,339 | | 144,439 |
| 142,705 |
| 1.2% | | 46,398 |
| 47,178 |
| (1.7)% | | 98,041 |
| 95,527 |
| 2.6% | | | 67.9% | | 96.3% | 95.9% | | 1,648 |
| 1,635 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Other Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Baltimore | | 5 | 1,180 | 1,066 | | 4,054 |
| 4,071 |
| (0.4)% | | 1,516 |
| 1,504 |
| 0.8% | | 2,538 |
| 2,567 |
| (1.1)% | | | 62.6% | | 94.4% | 93.9% | | 1,343 |
| 1,355 |
|
Houston | | 3 | 1,143 | 1,081 | | 3,029 |
| 2,967 |
| 2.1% | | 1,167 |
| 1,279 |
| (8.8)% | | 1,862 |
| 1,688 |
| 10.3% | | | 61.5% | | 94.4% | 95.3% | | 990 |
| 960 |
|
Nashville | | 4 | 1,114 | 1,114 | | 3,640 |
| 3,585 |
| 1.5% | | 1,363 |
| 1,330 |
| 2.5% | | 2,277 |
| 2,255 |
| 1.0% | | | 62.6% | | 94.4% | 94.9% | | 1,153 |
| 1,130 |
|
Norfolk - Richmond | | 6 | 1,643 | 1,564 | | 4,982 |
| 4,922 |
| 1.2% | | 1,660 |
| 1,610 |
| 3.1% | | 3,322 |
| 3,312 |
| 0.3% | | | 66.7% | | 95.8% | 94.5% | | 1,108 |
| 1,109 |
|
Other Markets | | 8 | 5,755 | 5,754 | | 16,783 |
| 16,664 |
| 0.7% | | 6,681 |
| 6,816 |
| (2.0)% | | 10,102 |
| 9,848 |
| 2.6% | | | 60.2% | | 95.4% | 95.0% | | 1,019 |
| 1,016 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Other Markets | | 26 | 10,835 | 10,579 | | 32,488 |
| 32,209 |
| 0.9% | | 12,387 |
| 12,539 |
| (1.2)% | | 20,101 |
| 19,670 |
| 2.2% | | | 61.9% | | 95.2% | 94.9% | | 1,076 |
| 1,070 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Grand Total | | 117 | 42,174 | 40,918 | | $ | 176,927 |
| $ | 174,914 |
| 1.1% | | $ | 58,785 |
| $ | 59,717 |
| (1.6)% | | $ | 118,142 |
| $ | 115,197 |
| 2.6% | | | 66.8% | | 96.0% | 95.7% | | $ | 1,501 |
| $ | 1,490 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(c) |
|
Conventional Same Store Operating Results |
Six Months Ended June 30, 2014 Compared to Six Months Ended June 30, 2013 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | Apartment Communities | Apartment Homes | Effective Apartment Homes | | YTD 2Q 2014 | YTD 2Q 2013 | Growth | | YTD 2Q 2014 | YTD 2Q 2013 | Growth | | YTD 2Q 2014 | YTD 2Q 2013 | Growth | | | YTD 2Q 2014 | | YTD 2Q 2014 | YTD 2Q 2013 | | YTD 2Q 2014 | YTD 2Q 2013 |
Target Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Los Angeles | | 12 | 3,552 | 2,901 | | $ | 39,965 |
| $ | 38,088 |
| 4.9% | | $ | 11,195 |
| $ | 11,646 |
| (3.9)% | | $ | 28,770 |
| $ | 26,442 |
| 8.8% | | | 72.0% | | 95.8% | 95.6% | | $ | 2,397 |
| $ | 2,290 |
|
Orange County | | 3 | 1,017 | 1,017 | | 11,742 |
| 11,233 |
| 4.5% | | 3,335 |
| 3,391 |
| (1.7)% | | 8,407 |
| 7,842 |
| 7.2% | | | 71.6% | | 96.4% | 95.7% | | 1,995 |
| 1,924 |
|
San Diego | | 6 | 2,032 | 2,032 | | 18,406 |
| 17,454 |
| 5.5% | | 5,145 |
| 5,079 |
| 1.3% | | 13,261 |
| 12,375 |
| 7.2% | | | 72.0% | | 96.5% | 95.6% | | 1,565 |
| 1,498 |
|
Southern CA Total | | 21 | 6,601 | 5,950 | | 70,113 |
| 66,775 |
| 5.0% | | 19,675 |
| 20,116 |
| (2.2)% | | 50,438 |
| 46,659 |
| 8.1% | | | 71.9% | | 96.2% | 95.6% | | 2,043 |
| 1,957 |
|
East Bay | | 1 | 246 | 246 | | 2,928 |
| 2,626 |
| 11.5% | | 902 |
| 940 |
| (4.0)% | | 2,026 |
| 1,686 |
| 20.2% | | | 69.2% | | 97.4% | 96.4% | | 2,038 |
| 1,845 |
|
San Jose | | 1 | 224 | 224 | | 2,564 |
| 2,430 |
| 5.5% | | 826 |
| 840 |
| (1.7)% | | 1,738 |
| 1,590 |
| 9.3% | | | 67.8% | | 96.1% | 96.1% | | 1,985 |
| 1,881 |
|
San Francisco | | 5 | 774 | 774 | | 10,065 |
| 9,305 |
| 8.2% | | 2,975 |
| 2,837 |
| 4.9% | | 7,090 |
| 6,468 |
| 9.6% | | | 70.4% | | 96.4% | 96.5% | | 2,248 |
| 2,076 |
|
Northern CA Total | | 7 | 1,244 | 1,244 | | 15,557 |
| 14,361 |
| 8.3% | | 4,703 |
| 4,617 |
| 1.9% | | 10,854 |
| 9,744 |
| 11.4% | | | 69.8% | | 96.5% | 96.4% | | 2,159 |
| 1,995 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 1,295 | 1,281 | | 8,588 |
| 8,146 |
| 5.4% | | 3,214 |
| 3,041 |
| 5.7% | | 5,374 |
| 5,105 |
| 5.3% | | | 62.6% | | 95.3% | 94.9% | | 1,172 |
| 1,116 |
|
Boston | | 11 | 4,129 | 4,129 | | 33,345 |
| 32,294 |
| 3.3% | | 12,745 |
| 12,557 |
| 1.5% | | 20,600 |
| 19,737 |
| 4.4% | | | 61.8% | | 96.4% | 95.9% | | 1,397 |
| 1,359 |
|
Chicago | | 10 | 3,245 | 3,245 | | 28,852 |
| 27,311 |
| 5.6% | | 10,621 |
| 10,014 |
| 6.1% | | 18,231 |
| 17,297 |
| 5.4% | | | 63.2% | | 95.6% | 96.4% | | 1,550 |
| 1,461 |
|
Denver | | 7 | 1,613 | 1,540 | | 11,911 |
| 11,129 |
| 7.0% | | 3,604 |
| 3,224 |
| 11.8% | | 8,307 |
| 7,905 |
| 5.1% | | | 69.7% | | 95.8% | 95.7% | | 1,346 |
| 1,259 |
|
Miami | | 5 | 2,471 | 2,460 | | 30,150 |
| 28,270 |
| 6.7% | | 9,477 |
| 9,456 |
| 0.2% | | 20,673 |
| 18,814 |
| 9.9% | | | 68.6% | | 97.0% | 97.0% | | 2,106 |
| 1,975 |
|
Philadelphia | | 4 | 2,042 | 1,963 | | 16,741 |
| 15,977 |
| 4.8% | | 6,373 |
| 6,040 |
| 5.5% | | 10,368 |
| 9,937 |
| 4.3% | | | 61.9% | | 96.8% | 94.7% | | 1,468 |
| 1,433 |
|
Phoenix | | 4 | 886 | 742 | | 3,976 |
| 3,790 |
| 4.9% | | 1,415 |
| 1,388 |
| 1.9% | | 2,561 |
| 2,402 |
| 6.6% | | | 64.4% | | 95.5% | 94.9% | | 936 |
| 897 |
|
Seattle | | 1 | 104 | 104 | | 981 |
| 937 |
| 4.7% | | 430 |
| 423 |
| 1.7% | | 551 |
| 514 |
| 7.2% | | | 56.2% | | 97.4% | 95.8% | | 1,615 |
| 1,567 |
|
Suburban New York - New Jersey | | 2 | 1,162 | 1,162 | | 10,144 |
| 9,725 |
| 4.3% | | 3,542 |
| 3,538 |
| 0.1% | | 6,602 |
| 6,187 |
| 6.7% | | | 65.1% | | 96.3% | 95.4% | | 1,511 |
| 1,461 |
|
Washington - NoVa - MD | | 14 | 6,547 | 6,519 | | 56,787 |
| 56,435 |
| 0.6% | | 17,779 |
| 17,464 |
| 1.8% | | 39,008 |
| 38,971 |
| 0.1% | | | 68.7% | | 95.9% | 95.8% | | 1,515 |
| 1,507 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Target Markets | | 91 | 31,339 | 30,339 | | 287,145 |
| 275,150 |
| 4.4% | | 93,578 |
| 91,878 |
| 1.9% | | 193,567 |
| 183,272 |
| 5.6% | | | 67.4% | | 96.1% | 95.8% | | 1,641 |
| 1,578 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Other Markets | | | | | | | | | | | | | | | | | | | | | | | | | |
Baltimore | | 5 | 1,180 | 1,066 | | 8,125 |
| 7,934 |
| 2.4% | | 3,020 |
| 2,905 |
| 4.0% | | 5,105 |
| 5,029 |
| 1.5% | | | 62.8% | | 94.2% | 94.6% | | 1,349 |
| 1,310 |
|
Houston | | 3 | 1,143 | 1,081 | | 5,996 |
| 5,643 |
| 6.3% | | 2,445 |
| 2,245 |
| 8.9% | | 3,551 |
| 3,398 |
| 4.5% | | | 59.2% | | 94.8% | 95.0% | | 975 |
| 916 |
|
Nashville | | 4 | 1,114 | 1,114 | | 7,224 |
| 6,951 |
| 3.9% | | 2,693 |
| 2,749 |
| (2.0)% | | 4,531 |
| 4,202 |
| 7.8% | | | 62.7% | | 94.7% | 95.3% | | 1,142 |
| 1,091 |
|
Norfolk - Richmond | | 6 | 1,643 | 1,564 | | 9,904 |
| 9,933 |
| (0.3)% | | 3,270 |
| 3,190 |
| 2.5% | | 6,634 |
| 6,743 |
| (1.6)% | | | 67.0% | | 95.2% | 94.9% | | 1,108 |
| 1,115 |
|
Other Markets | | 8 | 5,755 | 5,754 | | 33,447 |
| 31,462 |
| 6.3% | | 13,497 |
| 13,458 |
| 0.3% | | 19,950 |
| 18,004 |
| 10.8% | | | 59.6% | | 95.2% | 94.3% | | 1,017 |
| 966 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total Other Markets | | 26 | 10,835 | 10,579 | | 64,696 |
| 61,923 |
| 4.5% | | 24,925 |
| 24,547 |
| 1.5% | | 39,771 |
| 37,376 |
| 6.4% | | | 61.5% | | 95.0% | 94.6% | | 1,073 |
| 1,031 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Grand Total | | 117 | 42,174 | 40,918 | | $ | 351,841 |
| $ | 337,073 |
| 4.4% | | $ | 118,503 |
| $ | 116,425 |
| 1.8% | | $ | 233,338 |
| $ | 220,648 |
| 5.8% | | | 66.3% | | 95.8% | 95.5% | | $ | 1,495 |
| $ | 1,438 |
|
|
| | | | | | | | | | | | | | | |
Supplemental Schedule 6(d) | | | | | | | |
| | | | | | | |
Conventional Same Store Operating Expense Detail |
(in thousands) (unaudited) | | | | | | | |
| | | | | | | |
Quarterly Comparison |
| | | | | | | |
| | 2Q 2014 | % of Total | | 2Q 2013 | $ Change | % Change |
Real estate taxes | | $ | 16,793 |
| 28.6 | % | | $ | 16,120 |
| $ | 673 |
| 4.2 | % |
Onsite payroll | | 10,624 |
| 18.1 | % | | 10,796 |
| (172 | ) | (1.6 | )% |
Utilities | | 11,878 |
| 20.2 | % | | 11,116 |
| 762 |
| 6.9 | % |
Repairs and maintenance | | 8,063 |
| 13.7 | % | | 8,378 |
| (315 | ) | (3.8 | )% |
Software, technology and other | | 4,303 |
| 7.3 | % | | 4,332 |
| (29 | ) | (0.7 | )% |
Insurance | | 2,558 |
| 4.4 | % | | 3,187 |
| (629 | ) | (19.7 | )% |
Marketing | | 2,374 |
| 4.0 | % | | 2,131 |
| 243 |
| 11.4 | % |
Expensed turnover costs | | 2,192 |
| 3.7 | % | | 2,297 |
| (105 | ) | (4.6 | )% |
Total | | $ | 58,785 |
| 100.0 | % | | $ | 58,357 |
| $ | 428 |
| 0.7 | % |
| | | | | | | |
Sequential Comparison |
| | | | | | | |
| | 2Q 2014 | % of Total | | 1Q 2014 | $ Change | % Change |
Real estate taxes | | $ | 16,793 |
| 28.6 | % | | $ | 16,717 |
| $ | 76 |
| 0.5 | % |
Onsite payroll | | 10,624 |
| 18.1 | % | | 11,254 |
| (630 | ) | (5.6 | )% |
Utilities | | 11,878 |
| 20.2 | % | | 13,234 |
| (1,356 | ) | (10.2 | )% |
Repairs and maintenance | | 8,063 |
| 13.7 | % | | 7,285 |
| 778 |
| 10.7 | % |
Software, technology and other | | 4,303 |
| 7.3 | % | | 4,055 |
| 248 |
| 6.1 | % |
Insurance | | 2,558 |
| 4.4 | % | | 3,035 |
| (477 | ) | (15.7 | )% |
Marketing | | 2,374 |
| 4.0 | % | | 2,415 |
| (41 | ) | (1.7 | )% |
Expensed turnover costs | | 2,192 |
| 3.7 | % | | 1,722 |
| 470 |
| 27.3 | % |
Total | | $ | 58,785 |
| 100.0 | % | | $ | 59,717 |
| $ | (932 | ) | (1.6 | )% |
| | | | | | | |
Year to Date Comparison |
| | | | | | | |
| | YTD 2Q 2014 | % of Total | | YTD 2Q 2013 | $ Change | % Change |
Real estate taxes | | $ | 33,509 |
| 28.3 | % | | $ | 32,212 |
| $ | 1,297 |
| 4.0 | % |
Onsite payroll | | 21,877 |
| 18.5 | % | | 21,846 |
| 31 |
| 0.1 | % |
Utilities | | 25,112 |
| 21.2 | % | | 22,898 |
| 2,214 |
| 9.7 | % |
Repairs and maintenance | | 15,348 |
| 13.0 | % | | 16,085 |
| (737 | ) | (4.6 | )% |
Software, technology and other | | 8,358 |
| 7.1 | % | | 8,168 |
| 190 |
| 2.3 | % |
Insurance | | 5,593 |
| 4.7 | % | | 6,820 |
| (1,227 | ) | (18.0 | )% |
Marketing | | 4,789 |
| 4.0 | % | | 4,428 |
| 361 |
| 8.2 | % |
Expensed turnover costs | | 3,917 |
| 3.2 | % | | 3,968 |
| (51 | ) | (1.3 | )% |
Total | | $ | 118,503 |
| 100.0 | % | | $ | 116,425 |
| $ | 2,078 |
| 1.8 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 7(a) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Conventional Portfolio Data by Market |
Second Quarter 2014 Compared to Second Quarter 2013 |
(unaudited) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended June 30, 2014 | | Quarter Ended June 30, 2013 |
| | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Revenue per Effective Apartment Home | | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Revenue per Effective Apartment Home |
Target Markets | | | | | | | | | | | | | | | | | | | | |
Los Angeles | | 13 |
| | 4,248 |
| | 3,597 |
| | 11.9 | % | | $ | 2,389 |
| | 13 |
| | 4,248 |
| | 3,597 |
| | 9.9 | % | | $ | 2,310 |
|
Orange County | | 4 |
| | 1,213 |
| | 1,213 |
| | 3.6 | % | | 1,868 |
| | 4 |
| | 1,213 |
| | 1,213 |
| | 3.2 | % | | 1,793 |
|
San Diego | | 12 |
| | 2,430 |
| | 2,360 |
| | 5.9 | % | | 1,567 |
| | 12 |
| | 2,430 |
| | 2,360 |
| | 5.3 | % | | 1,483 |
|
Southern CA Total | | 29 |
| | 7,891 |
| | 7,170 |
| | 21.4 | % | | 2,013 |
| | 29 |
| | 7,891 |
| | 7,170 |
| | 18.4 | % | | 1,916 |
|
East Bay | | 2 |
| | 413 |
| | 413 |
| | 1.1 | % | | 1,753 |
| | 2 |
| | 413 |
| | 413 |
| | 0.9 | % | | 1,559 |
|
San Jose | | 1 |
| | 224 |
| | 224 |
| | 0.7 | % | | 1,976 |
| | 1 |
| | 224 |
| | 224 |
| | 0.6 | % | | 1,888 |
|
San Francisco | | 7 |
| | 1,208 |
| | 1,208 |
| | 3.6 | % | | 2,358 |
| | 7 |
| | 1,208 |
| | 1,208 |
| | 2.3 | % | | 2,107 |
|
Northern CA Total | | 10 |
| | 1,845 |
| | 1,845 |
| | 5.4 | % | | 2,154 |
| | 10 |
| | 1,845 |
| | 1,845 |
| | 3.8 | % | | 1,911 |
|
| | | | | | | | | | | | | | | | | | | | |
Atlanta | | 6 |
| | 1,325 |
| | 1,311 |
| | 2.1 | % | | 1,218 |
| | 5 |
| | 1,295 |
| | 1,281 |
| | 1.7 | % | | 1,118 |
|
Boston | | 12 |
| | 4,173 |
| | 4,173 |
| | 8.2 | % | | 1,410 |
| | 11 |
| | 4,129 |
| | 4,129 |
| | 7.4 | % | | 1,367 |
|
Chicago | | 10 |
| | 3,245 |
| | 3,245 |
| | 6.8 | % | | 1,546 |
| | 11 |
| | 3,407 |
| | 3,343 |
| | 6.4 | % | | 1,468 |
|
Denver | | 7 |
| | 1,613 |
| | 1,540 |
| | 3.1 | % | | 1,358 |
| | 8 |
| | 2,177 |
| | 2,104 |
| | 3.6 | % | | 1,169 |
|
Manhattan | | 23 |
| | 999 |
| | 999 |
| | 3.4 | % | | 2,949 |
| | 21 |
| | 959 |
| | 959 |
| | 3.4 | % | | 2,933 |
|
Miami | | 5 |
| | 2,516 |
| | 2,505 |
| | 7.8 | % | | 2,128 |
| | 5 |
| | 2,494 |
| | 2,483 |
| | 7.1 | % | | 2,001 |
|
Philadelphia | | 6 |
| | 3,538 |
| | 3,459 |
| | 7.3 | % | | 1,611 |
| | 7 |
| | 3,888 |
| | 3,809 |
| | 7.6 | % | | 1,539 |
|
Phoenix | | 5 |
| | 1,374 |
| | 1,230 |
| | 1.7 | % | | 1,020 |
| | 6 |
| | 1,806 |
| | 1,506 |
| | 1.9 | % | | 957 |
|
Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.3 | % | | 1,847 |
| | 2 |
| | 239 |
| | 239 |
| | 0.3 | % | | 1,695 |
|
Suburban New York - New Jersey | | 2 |
| | 1,162 |
| | 1,162 |
| | 2.5 | % | | 1,523 |
| | 2 |
| | 1,162 |
| | 1,162 |
| | 2.4 | % | | 1,448 |
|
Washington - NoVa - MD | | 14 |
| | 6,547 |
| | 6,519 |
| | 14.7 | % | | 1,509 |
| | 14 |
| | 6,547 |
| | 6,467 |
| | 14.2 | % | | 1,507 |
|
| | | | | | | | | | | | | | | | | | | | |
Total Target Markets | | 131 |
| | 36,467 |
| | 35,397 |
| | 84.7 | % | | 1,691 |
| | 131 |
| | 37,839 |
| | 36,497 |
| | 78.2 | % | | 1,597 |
|
| | | | | | | | | | | | | | | | | | | | |
Other Markets | | | | | | | | | | | | | | | | | | | | |
Baltimore | | 5 |
| | 1,180 |
| | 1,065 |
| | 1.9 | % | | 1,343 |
| | 5 |
| | 1,180 |
| | 1,066 |
| | 1.8 | % | | 1,310 |
|
Houston | | 3 |
| | 1,143 |
| | 1,081 |
| | 1.4 | % | | 990 |
| | 5 |
| | 2,237 |
| | 2,168 |
| | 2.4 | % | | 879 |
|
Nashville | | 4 |
| | 1,114 |
| | 1,114 |
| | 1.7 | % | | 1,153 |
| | 4 |
| | 1,114 |
| | 1,114 |
| | 1.6 | % | | 1,099 |
|
Norfolk - Richmond | | 6 |
| | 1,643 |
| | 1,564 |
| | 2.5 | % | | 1,108 |
| | 6 |
| | 1,643 |
| | 1,564 |
| | 2.4 | % | | 1,113 |
|
Other Markets | | 8 |
| | 5,755 |
| | 5,755 |
| | 7.8 | % | | 1,019 |
| | 25 |
| | 11,952 |
| | 11,952 |
| | 13.6 | % | | 939 |
|
| | | | | | | | | | | | | | | | | | | | |
Total Other | | 26 |
| | 10,835 |
| | 10,579 |
| | 15.3 | % | | 1,076 |
| | 45 |
| | 18,126 |
| | 17,864 |
| | 21.8 | % | | 979 |
|
| | | | | | | | | | | | | | | | | | | | |
Grand Total | | 157 |
| | 47,302 |
| | 45,976 |
| | 100.0 | % | | $ | 1,548 |
| | 176 |
| | 55,965 |
| | 54,361 |
| | 100.0 | % | | $ | 1,389 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 7(b) | |
| |
Conventional Portfolio Data by Market | |
First Quarter 2014 Market Information | |
(unaudited) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C" quality market-rate apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of local market average; "B" quality assets are those with rents 90% to 125% of local market average; and "C" quality assets are those with rents less than 90% of local market average. The schedule below illustrates Aimco’s Conventional Apartment Community portfolio quality based on 1Q 2014 data, the most recent period for which third-party data is available. The portfolio data has been adjusted to remove apartment communities sold through 2Q 2014.
Portfolio age is another indicator of quality. The average age of Aimco's portfolio, adjusted for its sizeable investment in redevelopment, is approximately 31 years. See the Glossary for further information. |
| | | | | | | | | | | | | | | | |
| | Quarter Ended March 31, 2014 | |
| | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Rent per Effective Apartment Home [1] | | Market Rent [2] | | Percentage of Market Rent Average | | Average Age of Apartment Communities [3] |
Target Markets | | | | | | | | | | | | | | | | |
Los Angeles | | 13 |
| | 4,248 |
| | 3,597 |
| | 11.6 | % | | $ | 2,198 |
| | $ | 1,463 |
| | 150.2 | % | | 13 |
|
Orange County | | 4 |
| | 1,213 |
| | 1,213 |
| | 3.6 | % | | 1,699 |
| | 1,603 |
| | 106.0 | % | | 15 |
|
San Diego | | 12 |
| | 2,430 |
| | 2,360 |
| | 5.8 | % | | 1,378 |
| | 1,426 |
| | 96.6 | % | | 26 |
|
Southern CA Total | | 29 |
| | 7,891 |
| | 7,170 |
| | 21.0 | % | | 1,821 |
| | 1,476 |
| | 123.4 | % | | 18 |
|
East Bay | | 2 |
| | 413 |
| | 413 |
| | 1.1 | % | | 1,538 |
| | 1,449 |
| | 106.1 | % | | 34 |
|
San Jose | | 1 |
| | 224 |
| | 224 |
| | 0.7 | % | | 1,808 |
| | 1,726 |
| | 104.8 | % | | 13 |
|
San Francisco | | 7 |
| | 1,208 |
| | 1,208 |
| | 3.2 | % | | 2,022 |
| | 2,102 |
| | 96.2 | % | | 23 |
|
Northern CA Total | | 10 |
| | 1,845 |
| | 1,845 |
| | 5.0 | % | | 1,862 |
| | 1,888 |
| | 98.6 | % | | 24 |
|
| | | | | | | | | | | | | | | | |
Atlanta | | 6 |
| | 1,325 |
| | 1,311 |
| | 2.2 | % | | 1,047 |
| | 821 |
| | 127.5 | % | | 17 |
|
Boston | | 12 |
| | 4,173 |
| | 4,173 |
| | 8.0 | % | | 1,296 |
| | 1,820 |
| | 71.2 | % | | 40 |
|
Chicago | | 10 |
| | 3,245 |
| | 3,245 |
| | 7.2 | % | | 1,343 |
| | 1,089 |
| | 123.3 | % | | 19 |
|
Denver | | 7 |
| | 1,613 |
| | 1,540 |
| | 3.3 | % | | 1,151 |
| | 918 |
| | 125.4 | % | | 26 |
|
Manhattan | | 23 |
| | 999 |
| | 999 |
| | 2.8 | % | | 2,824 |
| | 3,128 |
| | 90.3 | % | | 106 |
|
Miami | | 5 |
| | 2,512 |
| | 2,501 |
| | 8.1 | % | | 1,823 |
| | 1,130 |
| | 161.3 | % | | 24 |
|
Philadelphia | | 6 |
| | 3,538 |
| | 3,459 |
| | 7.2 | % | | 1,373 |
| | 1,098 |
| | 125.0 | % | | 33 |
|
Phoenix | | 5 |
| | 1,374 |
| | 1,230 |
| | 1.8 | % | | 890 |
| | 744 |
| | 119.6 | % | | 17 |
|
Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.4 | % | | 1,522 |
| | 1,151 |
| | 132.2 | % | | 16 |
|
Suburban New York - New Jersey | | 2 |
| | 1,162 |
| | 1,162 |
| | 2.5 | % | | 1,359 |
| | 1,580 |
| | 86.0 | % | | 13 |
|
Washington - NoVa - MD | | 14 |
| | 6,547 |
| | 6,519 |
| | 15.2 | % | | 1,361 |
| | 1,513 |
| | 90.0 | % | | 43 |
|
| | | | | | | | | | | | | | | | |
Total Target Markets | | 131 |
| | 36,463 |
| | 35,393 |
| | 84.7 | % | | 1,502 |
| | 1,419 |
| | 105.9 | % | | 30 |
|
| | | | | | | | | | | | | | | | |
Other Markets | | | | | | | | | | | | | | | | |
Baltimore | | 5 |
| | 1,180 |
| | 1,065 |
| | 2.0 | % | | 1,197 |
| | 1,081 |
| | 110.7 | % | | 43 |
|
Houston | | 3 |
| | 1,143 |
| | 1,081 |
| | 1.3 | % | | 835 |
| | 824 |
| | 101.3 | % | | 29 |
|
Nashville | | 4 |
| | 1,114 |
| | 1,114 |
| | 1.8 | % | | 981 |
| | 801 |
| | 122.5 | % | | 27 |
|
Norfolk - Richmond | | 6 |
| | 1,643 |
| | 1,564 |
| | 2.6 | % | | 950 |
| | 895 |
| | 106.1 | % | | 26 |
|
Other Markets | | 8 |
| | 5,755 |
| | 5,755 |
| | 7.6 | % | | 847 |
| | 848 |
| | 99.9 | % | | 37 |
|
| | | | | | | | | | | | | | | | |
Total Other | | 26 |
| | 10,835 |
| | 10,579 |
| | 15.3 | % | | 910 |
| | 871 |
| | 104.4 | % | | 34 |
|
| | | | | | | | | | | | | | | | |
Grand Total | | 157 |
| | 47,298 |
| | 45,972 |
| | 100.0 | % | | $ | 1,364 |
| | $ | 1,291 |
| | 105.7 | % | | 31 |
|
| | | | | | | | | | | | | | | | |
[1] Represents rents after concessions and vacancy loss, divided by Effective Apartment Homes. Does not include other rental income. | |
[2] 1Q 2014 effective rents per REIS. | | | | | | | | | | | | | | |
[3] Average Age of Apartment Communities represents the weighted average age of Aimco’s Conventional Apartment Communities as of 2013. Age is calculated by Aimco based on the year the community was originally built, adjusted for redevelopment and/or other major capital improvements that effectively reduce the age of the community. Such investments include construction of new buildings and/or amenities, replacement or modernization of mechanical, plumbing and electrical systems, and other investments that are consequential in nature. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 8 |
|
Apartment Community Disposition and Acquisition Activity |
(dollars in millions, except average revenue per home) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | |
Second Quarter 2014 Dispositions |
| | | | | | | | | | | | | | | | | | | | | | |
| | Apartment Communities | | Number of Homes | | Weighted Average Ownership | | Gross Proceeds | | NOI Cap Rate [2] | | Free Cash Flow Cap Rate [3] | | Property Debt | | Net Sales Proceeds [4] | | Aimco Gross Proceeds | | Aimco Net Proceeds | | Average Revenue per Home |
Conventional | | 4 |
| | 2,016 |
| | 100% | | $ | 150.0 |
| | 7.3 | % | | 5.7 | % | | $ | 44.9 |
| | $ | 96.0 |
| | $ | 150.0 |
| | $ | 117.8 |
| | $ | 930 |
|
Affordable [1] | | 2 |
| | 111 |
| | 55% | | 6.6 |
| | 5.9 | % | | 4.8 | % | | 3.1 |
| | 2.7 |
| | 6.6 |
| | 2.7 |
| | 1,000 |
|
Total Dispositions | | 6 |
| | 2,127 |
| | 98% | | $ | 156.6 |
| | 7.2 | % | | 5.7 | % | | $ | 48.0 |
| | $ | 98.7 |
| | $ | 156.6 |
| | $ | 120.5 |
| | $ | 933 |
|
| | | | | | | | | | | | | | | | | | | | | | |
Year-to-Date 2014 Dispositions |
| | | | | | | | | | | | | | | | | | | | | | |
| | Apartment Communities | | Number of Homes | | Weighted Average Ownership | | Gross Proceeds | | NOI Cap Rate [2] | | Free Cash Flow Cap Rate [3] | | Property Debt | | Net Sales Proceeds [4] | | Aimco Gross Proceeds | | Aimco Net Proceeds | | Average Revenue per Home |
Conventional | | 7 |
| | 3,235 |
| | 100% | | $ | 248.4 |
| | 7.0 | % | | 5.5 | % | | $ | 92.5 |
| | $ | 138.5 |
| | $ | 248.4 |
| | $ | 160.3 |
| | $ | 926 |
|
Affordable [1] | | 4 |
| | 498 |
| | 49% | | 45.1 |
| | 6.7 | % | | 5.5 | % | | 16.2 |
| | 26.8 |
| | 24.1 |
| | 13.7 |
| | 1,051 |
|
Total Dispositions | | 11 |
| | 3,733 |
| | 93% | | $ | 293.5 |
| | 7.0 | % | | 5.5 | % | | $ | 108.7 |
| | $ | 165.3 |
| | $ | 272.5 |
| | $ | 174.0 |
| | $ | 934 |
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
[1] In addition to the sales of consolidated apartment communities above, during the second quarter, Aimco sold its partnership interests in nine unconsolidated Affordable Apartment Communities with 427 apartment homes, for gross proceeds to Aimco of less than $0.1 million. |
[2] NOI Cap Rate is calculated based on Aimco's share of the trailing twelve month proportionate property NOI prior to sale, less a 3.0% management fee, divided by the gross proceeds, which excludes |
prepayment penalties associated with the related property debt, if applicable. Conventional Apartment Communities sold during 2014 are primarily outside of Aimco's target markets or in less desirable |
locations within Aimco's target markets, and had average revenues per apartment home approximately 40% below Aimco's retained portfolio. Accordingly, the NOI capitalization rates for Conventional |
Apartment Communities sold during 2014 are not representative of those for Aimco's retained portfolio. |
[3] Free Cash Flow Cap Rate represents the NOI cap rate, adjusted for assumed Capital Replacements spending of $1,200 per apartment home. |
[4] Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable. |
|
|
Year-to-Date 2014 Acquisitions |
Aimco acquired for $12.0 million two buildings containing a total of 40 units in the Upper East Side of Manhattan. Each of these buildings is contiguous to other buildings owned and operated by Aimco, allowing for operational efficiency, as well as the assemblage of air rights. The apartment communities had average revenues per home of $2,120 at the the date of their acquisition. Aimco intends to add value to the apartment communities through redevelopment of apartment homes and operational improvements. |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 9 | | | | | | | | | | | | |
| | | | | | | | | | | | |
Capital Additions | | | | | | | | | | | | |
(in thousands, except per apartment home data) (unaudited) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Aimco classifies capital additions as Capital Replacements (“CR”), Capital Improvements (“CI”), Property Upgrades, Redevelopment, Development or Casualty. Recurring capital additions are apportioned between CR and CI based on the useful life of the item under consideration and the period over which Aimco has owned the item. Under this method of classification,CR represents the portion of the item consumed during Aimco’s ownership of the item, while CI represents the portion of the item that was consumed prior to Aimco’s ownership. See the Glossary for further descriptions. |
| | | | | | | | | | | | |
| | Three Months Ended June 30, 2014 | | Six Months Ended June 30, 2014 |
| | Conventional | | Affordable | | Total | | Conventional | | Affordable | | Total |
Capital Additions | | | | | | | | | | | | |
Capital Replacements | | | | | | | | | | | | |
Buildings and grounds | | $ | 6,484 |
| | $ | 859 |
| | $ | 7,343 |
| | $ | 12,369 |
| | $ | 1,412 |
| | $ | 13,781 |
|
Turnover capital additions | | 2,336 |
| | 304 |
| | 2,640 |
| | 4,464 |
| | 576 |
| | 5,040 |
|
Capitalized site payroll and indirect costs | | 1,114 |
| | 59 |
| | 1,173 |
| | 2,024 |
| | 97 |
| | 2,121 |
|
Capital Replacements | | 9,934 |
| | 1,222 |
| | 11,156 |
| | 18,857 |
| | 2,085 |
| | 20,942 |
|
Capital Improvements | | 5,920 |
| | 218 |
| | 6,138 |
| | 11,973 |
| | 852 |
| | 12,825 |
|
Property Upgrades | | 10,733 |
| | — |
| | 10,733 |
| | 19,201 |
| | — |
| | 19,201 |
|
Redevelopment Additions | | 54,388 |
| | — |
| | 54,388 |
| | 106,107 |
| | — |
| | 106,107 |
|
Development Additions | | 8,244 |
| | — |
| | 8,244 |
| | 17,226 |
| | — |
| | 17,226 |
|
Casualty | | 1,871 |
| | 392 |
| | 2,263 |
| | 3,407 |
| | 638 |
| | 4,045 |
|
Total Capital Additions [1] | | $ | 91,090 |
| | $ | 1,832 |
| | $ | 92,922 |
| | $ | 176,771 |
| | $ | 3,575 |
| | $ | 180,346 |
|
| | | | | | | | | | | | |
Total apartment homes | | 46,936 |
| | 8,363 |
| | 55,299 |
| | 46,936 |
| | 8,363 |
| | 55,299 |
|
Capital Replacements per apartment home | | $ | 212 |
| | $ | 146 |
| | $ | 202 |
| | $ | 402 |
| | $ | 249 |
| | $ | 379 |
|
|
| | | | |
[1] Total Capital Additions reported above exclude $0.6 million and $1.5 million, respectively, for the three and six months ended June 30, 2014, related to apartment communities sold or classified as held for sale at the end of the period. For the three and six months ended June 30, 2014, Total Capital Additions include $3.7 million and $8.0 million of interest costs, respectively. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 10 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Summary of Redevelopment and Development Activity | | | | | | | (Page 1 of 2) | |
Six Months Ended June 30, 2014 | | |
(dollars in millions, except per apartment home data) (unaudited) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | Schedule | | Incremental Monthly Revenue per Apartment Home | | | | |
| Total Number of Apartment Homes at Completion | Estimated Net Investment | Inception-to-Date Net Investment | Construction Start | Initial Occupancy | Construction Complete | Stabilized Occupancy | | Rent | Other Income | Total | | Commercial Revenue | | Occupancy |
Redevelopment of Operating Communities | | | | | | | | | | | | | | | |
2900 on First Apartments, Seattle, WA [1] | 135 |
| $ | 15.2 |
| $ | 4.5 |
| 1Q 2014 | 1Q 2014 | 1Q 2015 | 1Q 2015 | | $ | 485 |
| $ | 40 |
| $ | 525 |
| | $ | 0.1 |
| | 43 | % |
The Palazzo at Park La Brea, Los Angeles, CA [2] | 521 |
| 15.7 |
| 11.6 |
| 1Q 2012 | 4Q 2012 | 3Q 2014 | 4Q 2014 | | $ | 370 |
| $ | — |
| $ | 370 |
| | $ | — |
| | 94 | % |
The Sterling, Philadelphia, PA [3] | 537 |
| 25.0 |
| 7.1 |
| 4Q 2013 | 3Q 2014 | 2Q 2015 | 4Q 2014 | | $ | 160 |
| $ | 20 |
| $ | 180 |
| | $ | 0.5 |
| | 87 | % |
Subtotal | 1,193 |
| $ | 55.9 |
| $ | 23.2 |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | Schedule | | Monthly Revenue per Apartment Home | | | | |
| Total Number of Apartment Homes at Completion | Estimated Net Investment | Inception-to-Date Net Investment | Construction Start | Initial Occupancy | Construction Complete | Stabilized Occupancy | | Rent | Other Income | Total | | Commercial Revenue | | Occupancy |
Previously Vacant Communities | | | | | | | | | | | | | | |
Lincoln Place, Venice, CA [4] | 795 |
| $ | 365.0 |
| $ | 341.3 |
| Multiple | Multiple | 1Q 2015 | 2Q 2015 | | $ | 2,690 |
| $ | 130 |
| $ | 2,820 |
| | $ | — |
| | 43 | % |
The Preserve at Marin, Corte Madera, CA | 126 |
| 125.5 |
| 101.5 |
| 4Q 2012 | 1Q 2014 | 1Q 2015 | 2Q 2015 | | 5,150 |
| 150 |
| 5,300 |
| | — |
| | 21 | % |
| | | | | | | | | | | | | | | |
New Development | | | | | | | | | | | | | | |
One Canal Street, Boston, MA | 310 |
| 190.0 |
| 33.1 |
| 4Q 2013 | 1Q 2016 | 2Q 2016 | 2Q 2017 | | 3,300 |
| 400 |
| 3,700 |
| | 1.1 |
| | n/a |
|
Subtotal/weighted average | 1,231 |
| $ | 680.5 |
| $ | 475.9 |
| | | | | | $ | 3,095 |
| $ | 200 |
| $ | 3,295 |
| | $ | 1.1 |
| | |
| | | | | | | | | | | | | | | |
Completed This Quarter | | | | | | | | | | | | | | | |
Pacific Bay Vistas, San Bruno, CA | 308 |
| 121.1 |
| 119.9 |
| 4Q 2011 | 3Q 2013 | 2Q 2014 | 3Q 2014 | | $ | 2,390 |
| $ | 160 |
| $ | 2,550 |
| | — |
| | 82 | % |
Grand Total | 2,732 |
| $ | 857.5 |
| $ | 619.0 |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Terms and Definitions | | |
Estimated Net Investment - represents total estimated investment, net of tax and other credits earned by Aimco as a direct result of its redevelopment or development of the community. Total estimated investment includes all capitalized costs projected to be incurred to redevelop or develop the respective community, as determined in accordance with GAAP. Where possible, Aimco makes use of tax and other available credits to reduce its invested capital, thereby maximizing investment returns. Aimco seeks historic tax and other credits related to several other communities in its redevelopment pipeline, which, if successful, Aimco will include in the net estimated investment. |
Stabilized Occupancy - period in which Aimco expects to achieve targeted physical occupancy, generally greater than 90%. Prior to first quarter 2014, Aimco reported “Stabilized Operations”, which represented the quarter in which Aimco expected property operations to no longer be impacted by construction activity. |
Commercial Revenue - represents the projected annual revenue, or incremental revenue, contribution from commercial rents. |
Monthly Revenue per Apartment Home - represents the sum of projected rents and other rental income on a per-apartment home basis. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update these projections at least annually to reflect changes in market rents and rental rate achievement. |
Incremental Monthly Revenue per Apartment Home - represents the sum of the amounts by which rents and other rental income per apartment home are projected to increase compared to pre-redevelopment amounts. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement. |
Occupancy - for previously vacant communities and new development, represents physical occupancy as of June 30, 2014. For other redevelopment, represents second quarter 2014 average daily occupancy. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Supplemental Schedule 10 | | | | | | | | | | | | | |
| | |
Summary of Redevelopment and Development Activity | | | | | | | (Page 2 of 2) | |
| | |
| | |
[1] During the second quarter 2014, Aimco increased the scope of this redevelopment to include amenities such as a new fitness center, a redesigned courtyard to include a dog park, resident lounge and BBQ area, and other building interior and commercial space upgrades. Aimco expects to invest approximately $8.2 million in these additional amenities and upgrades, bringing the total estimated redevelopment investment to $15.2 million. As a result of the increased scope of work, Aimco expects to increase average revenue per apartment home at this community by an incremental $245 per month, bringing the project-wide incremental increase in average revenue per apartment home to $525 per month. The expanded scope does not impact the schedule as previously disclosed. | | |
[2] The Palazzo is owned in a joint venture in which Aimco has an approximate 53% interest. Aimco's share of this $15.7 million investment is $8.3 million. | | |
[3] This redevelopment includes significant renovation of existing commercial space, upgrading common areas and the redevelopment of 69 apartment homes. Aimco may redevelop additional apartment homes in the future. Stabilized Occupancy is expected in 4Q 2014, while construction related to the redevelopment of common areas and commercial space will continue into 2Q 2015. | | |
[4] An earlier phase of the Lincoln Place redevelopment began in fourth quarter 2011. During third quarter 2012, redevelopment started on the remaining buildings and construction began on the new apartment and amenity buildings. In addition, Aimco determined in first quarter 2014 the value of historic tax and other credits secured in connection with the redevelopment. Aimco’s net investment is projected to be $365 million, which consists of a gross investment of $390 million, offset by $25 million of historic tax and other credits associated with the redevelopment. | | |
| | |
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.
ACQUISITION APARTMENT COMMUNITIES: Apartment communities acquired since January 1, 2013.
AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities benefit from governmental programs intended to provide housing to people with low or moderate incomes. These programs, which are usually administered by the U.S. Department of Housing and Urban Development (HUD) or state housing finance agencies, typically provide mortgage insurance, favorable financing terms, tax credits, or rental assistance payments to the owners of the communities. Under these programs, rent adjustments are made in accordance with property-specific contracts between Aimco and HUD, with rent increases generally based on an adjustment factor set by HUD annually.
AIMCO OP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco's UPREIT structure. Aimco owns approximately 95% of the common partnership units of the Aimco OP.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Non-GAAP measures representing Aimco's share of financial information discussed in this Earnings Release and Supplemental Information. Aimco's proportionate share of financial information includes Aimco's share of unconsolidated real estate partnerships and excludes noncontrolling interests in consolidated real estate partnerships. Proportionate reporting benefits the users of Aimco's financial information by providing the amount of revenues, expenses, assets and liabilities attributable only to Aimco stockholders. Aimco also refers to this measure as "Aimco's Share" of financial information. See Supplemental Schedules 2, 4 and 5 for reconciliation of Aimco's proportionate share of financial results to Aimco's consolidated financial statements.
AVERAGE AGE OF APARTMENT COMMUNITIES: Average Age of Apartment Communities represents the weighted average age of Aimco’s communities as of 2013 and is based on the year the community was originally built, adjusted for redevelopment and/or other major capital improvements that effectively reduce the age of the community. Such investments include construction of new buildings and/or amenities, replacement or modernization of mechanical, plumbing and electrical systems, and other investments that are consequential in nature.
CAPITAL ADDITIONS DEFINITIONS
CAPITAL IMPROVEMENTS (CI): CI includes all non-Redevelopment capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition.
CAPITAL REPLACEMENTS (CR): Unlike CI, CR does not increase the useful life of an asset from its original purchase condition. CR represents the portion of capital additions that are deemed to replace the consumed portion of acquired capital assets. CR is deducted in the calculation of AFFO.
CASUALTY CAPITAL ADDITIONS: Casualty capital additions represent capitalized costs incurred in connection with the restoration of an asset after a casualty event such as a hurricane, tornado or flood.
PROPERTY UPGRADES: Property Upgrades may include kitchen and bath remodeling; energy conservation projects; and investments in longer-lived materials designed to reduce turnover costs, such as simulated wood flooring and granite countertops. Property Upgrades differ from Redevelopment Additions in that they are generally lesser in scope and do not significantly disrupt property operations.
REDEVELOPMENT ADDITIONS: Redevelopment additions represent capital additions intended to enhance the value of the apartment community through the ability to generate higher average rental rates. Redevelopment additions may include costs related to entitlement, which enhance the value of a community through increased density, and costs related to renovation of exteriors, common areas or apartment homes.
CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities represent Aimco's portfolio of market-rate apartment communities. Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A", "B" and "C" quality Conventional Apartment Communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the United States, as measured by apartment value.
DEBT RATIO DEFINITIONS
ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco's proportionate share of interest expense less (i) prepayment penalties and amortization of deferred financing costs and (ii) the amount of interest income recognized by Aimco related to its investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt.
DEBT TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash, and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt to (b) Proportionate EBITDA.
DEBT AND PREFERRED EQUITY TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash, and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt, plus Aimco's preferred stock and the preferred units of the Aimco OP to (b) Proportionate EBITDA.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco's credit agreement, the ratio of (a) Earnings Before Interest, Taxes, Depreciation and Amortization, reduced by certain capital expenditure reserves (which Aimco refers to as "Compliance EBITDA"), to (b) debt service, which represents the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs) and (ii) debt amortization, for the four fiscal quarters preceding the date of calculation.
EBITDA COVERAGE OF INTEREST RATIO: The ratio of (a) Proportionate EBITDA to (b) Adjusted Interest Expense.
EBITDA COVERAGE OF INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Proportionate EBITDA to (b) the sum of Adjusted Interest Expense and Preferred Dividends.
FIXED CHARGE COVERAGE RATIO: As defined by Aimco's credit agreement, the ratio of (a) Compliance EBITDA to (b) fixed charges, which represent the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs), (ii) debt amortization and (iii) Preferred Dividends, for the four fiscal quarters preceding the date of calculation.
PREFERRED DIVIDENDS: Preferred dividends include dividends paid with respect to Aimco's Preferred Stock and the Aimco OP Preferred Partnership Units.
PROPORTIONATE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (PROPORTIONATE EBITDA): Proportionate EBITDA is computed by adding to Aimco's Pro forma FFO (a) Aimco's proportionate share of interest expense, taxes, depreciation and amortization related to non-real estate assets, non-cash stock compensation expense and (b) Preferred Dividends.
EFFECTIVE APARTMENT HOMES: The number of actual apartment homes multiplied by Aimco's ownership interest in the apartment community as of the end of the current period. Effective Apartment Homes may be used to analyze Aimco's proportionate financial measures on a per-home basis.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (NAREIT) defines as net income, computed in accordance with GAAP, excluding gains from sales of, and impairment losses recognized with respect to, depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) and ADJUSTED FUNDS FROM OPERATIONS (AFFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding preferred equity redemption related amounts (adjusted for noncontrolling interests). Preferred equity redemption related amounts (gains or losses) are items that periodically affect Aimco's operating results. Aimco excludes preferred equity redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating performance. AFFO represents Pro forma FFO reduced by Capital Replacements (also adjusted for noncontrolling interests).
FFO, Pro forma FFO and AFFO are helpful to investors in understanding Aimco's performance because they capture features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco's method for computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
MONEY-WEIGHTED AVERAGE INTEREST RATE: Money-Weighted Average Interest Rate represents the weighted average interest rate on Aimco’s fixed and floating rate property debt taking into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of June 30, 2014, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.
NEW LEASE AND RENEWAL RATES: Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified as either a new lease, where a vacant apartment is leased to a new customer, or a renewal of an existing lease.
OTHER AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities that do not meet the Same Store Apartment Community definition because they are not managed by Aimco and/or they are not subject to tax credit agreements.
OTHER CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities that have significant rent control restrictions; that had not reached and maintained a stabilized level of occupancy as of January 1, 2013, often due to a casualty event, and the operations of properties that are not multi-family, such as fitness centers.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and expenses specifically related to Aimco's administration of its real estate partnerships, for example, services such as audit, tax and legal.
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 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 on the following pages.
|
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(a) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | |
| | Three Months Ended June 30, 2014 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 184,984 |
| | $ | (7,770 | ) | | $ | 177,214 |
| | $ | (287 | ) | | $ | 176,927 |
|
Property operating expenses | | 60,979 |
| | (2,594 | ) | | 58,385 |
| | 400 |
| | 58,785 |
|
Property NOI | | $ | 124,005 |
| | $ | (5,176 | ) | | $ | 118,829 |
| | $ | (687 | ) | | $ | 118,142 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2013 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 177,490 |
| | $ | (7,904 | ) | | $ | 169,586 |
| | $ | 311 |
| | $ | 169,897 |
|
Property operating expenses | | 60,838 |
| | (2,775 | ) | | 58,063 |
| | 294 |
| | 58,357 |
|
Property NOI | | $ | 116,652 |
| | $ | (5,129 | ) | | $ | 111,523 |
| | $ | 17 |
| | $ | 111,540 |
|
|
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | | | |
| | Three Months Ended March 31, 2014 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 182,871 |
| | $ | (7,674 | ) | | $ | 175,197 |
| | $ | (283 | ) | | 174,914 |
|
Property operating expenses | | 62,386 |
| | (2,751 | ) | | 59,635 |
| | 82 |
| | 59,717 |
|
Property NOI | | $ | 120,485 |
| | $ | (4,923 | ) | | $ | 115,562 |
| | $ | (365 | ) | | $ | 115,197 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(c) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | |
| | Six Months Ended June 30, 2014 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 367,854 |
| | $ | (15,444 | ) | | $ | 352,410 |
| | $ | (569 | ) | | $ | 351,841 |
|
Property operating expenses | | 123,365 |
| | (5,345 | ) | | 118,020 |
| | 483 |
| | 118,503 |
|
Property NOI | | $ | 244,489 |
| | $ | (10,099 | ) | | $ | 234,390 |
| | $ | (1,052 | ) | | $ | 233,338 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | Six Months Ended June 30, 2013 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 352,244 |
| | $ | (15,983 | ) | | $ | 336,261 |
| | $ | 812 |
| | $ | 337,073 |
|
Property operating expenses | | 121,449 |
| | (5,653 | ) | | 115,796 |
| | 629 |
| | 116,425 |
|
Property NOI | | $ | 230,795 |
| | $ | (10,330 | ) | | $ | 220,465 |
| | $ | 183 |
| | $ | 220,648 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 4 Trailing Twelve Month (TTM) Proportionate NOI Amounts |
(in thousands) (unaudited) | | | | |
| | | | | | | | Subtract | | Add | | |
| Year Ended December 31, 2013 | | Y2013 to Y2014 | | Six Months June 30, 2013 | | Six Months June 30, 2014 | | |
| Consolidated Amount | Proportionate Share of Unconsolidated Partnerships | Noncontrolling Interests | Proportionate Amount | | Property Classification and Sales Changes | | Proportionate Amount | | Proportionate Amount | | TTM Proportionate Amount |
Rental and other property revenues: | | | | | | | | | | | | |
Conventional Same Store | $ | 747,478 |
| $ | — |
| $ | (31,395 | ) | $ | 716,083 |
| | $ | (35,511 | ) | | $ | 336,261 |
| | $ | 352,410 |
| | $ | 696,721 |
|
Conventional Redevelopment | 7,149 |
| — |
| — |
| 7,149 |
| | 9,276 |
| | 7,526 |
| | 12,837 |
| | 21,736 |
|
Other Conventional | 79,475 |
| 1,896 |
| — |
| 81,371 |
| | (12,944 | ) | | 33,534 |
| | 35,546 |
| | 70,439 |
|
Affordable | 105,054 |
| 4,677 |
| (7,365 | ) | 102,366 |
| | (3,779 | ) | | 49,187 |
| | 50,727 |
| | 100,127 |
|
Total rental and other property revenues | 939,156 |
| 6,573 |
| (38,760 | ) | 906,969 |
| | (42,958 | ) | | 426,508 |
| | 451,520 |
| | 889,023 |
|
Property operating expenses: | | | | | | | | | | | | |
Conventional Same Store | 253,696 |
| — |
| (11,001 | ) | 242,695 |
| | $ | (13,671 | ) | | 115,796 |
| | 118,020 |
| | 231,248 |
|
Conventional Redevelopment | 1,937 |
| — |
| — |
| 1,937 |
| | 5,307 |
| | 3,391 |
| | 4,916 |
| | 8,769 |
|
Other Conventional | 39,538 |
| 525 |
| — |
| 40,063 |
| | (8,415 | ) | | 15,361 |
| | 17,371 |
| | 33,658 |
|
Affordable | 43,014 |
| 2,169 |
| (3,568 | ) | 41,615 |
| | (1,720 | ) | | 20,227 |
| | 21,264 |
| | 40,932 |
|
Total property operating expenses | 338,185 |
| 2,694 |
| (14,569 | ) | 326,310 |
| | (18,499 | ) | | 154,775 |
| | 161,571 |
| | 314,607 |
|
Net operating income: | | | | | | | | | | | | |
Conventional Same Store | 493,782 |
| — |
| (20,394 | ) | 473,388 |
| | (21,840 | ) | | 220,465 |
| | 234,390 |
| | 465,473 |
|
Conventional Redevelopment | 5,212 |
| — |
| — |
| 5,212 |
| | 3,969 |
| | 4,135 |
| | 7,921 |
| | 12,967 |
|
Other Conventional | 39,937 |
| 1,371 |
| — |
| 41,308 |
| | (4,529 | ) | | 18,173 |
| | 18,175 |
| | 36,781 |
|
Affordable | 62,040 |
| 2,508 |
| (3,797 | ) | 60,751 |
| | (2,059 | ) | | 28,960 |
| | 29,463 |
| | 59,195 |
|
Total rental and other property revenues | $ | 600,971 |
| $ | 3,879 |
| $ | (24,191 | ) | $ | 580,659 |
| | $ | (24,459 | ) | | $ | 271,733 |
| | $ | 289,949 |
| | $ | 574,416 |
|
REDEVELOPMENT APARTMENT COMMUNITIES: Apartment communities where (a) a substantial number of available apartment homes have been vacated for major renovations or (b) occupancy was not stabilized as of January 1, 2013, due to ongoing or completed renovations, such as exteriors, common areas or apartment home improvements.
SAME STORE APARTMENT COMMUNITIES: Same Store apartment communities are those that (a) are managed by Aimco, (b) have reached and maintained a stabilized level of occupancy as of January 1, 2013, and (c) are not expected to be sold within 12 months. Same Store apartment communities are classified as either Conventional or Affordable. Affordable Same Store apartment communities exclude those that are not subject to tax credit agreements.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold during the period or classified as held for sale at the end of the period. Beginning in first quarter 2014, results of operations and any gain or loss on sales of these apartment communities are included in continuing operations in Aimco's consolidated income statements. For purposes of highlighting results of operations related to Aimco's retained portfolio, results for Sold and Held For Sale Apartment Communities are detailed separately in Aimco's Proportionate FFO presentation found in Supplemental Schedule 2.