Page
|
| | |
| | Earnings Release |
| |
| | Consolidated Statements of Operations |
| |
| | Consolidated Balance Sheets |
| | |
| | Schedule 1 – Funds From Operations and Adjusted Funds From Operations Reconciliation |
| |
| | Schedule 2 – Funds From Operations and Adjusted Funds From Operations Information |
| |
| | Schedule 3 – Property Net Operating Income |
| | |
| | Schedule 4 – Apartment Home Summary |
| |
| | Schedule 5 – Capitalization and Financial Metrics |
| |
| | Schedule 6 – Same Store Operating Results |
| | |
| | Schedule 7 – Real Estate Portfolio Data by Market |
| |
| | Schedule 8 – Disposition and Acquisition Activity |
| |
| | Schedule 9 – Real Estate Capital Additions Information |
| |
| | Schedule 10 – Redevelopment and Development Portfolio |
| |
| | Glossary and Reconciliations of Non-GAAP Financial and Operating Measures |
Aimco Reports Second Quarter Results
Denver, Colorado, July 27, 2017 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today second quarter results for 2017.
Chairman and Chief Executive Officer Terry Considine comments: “Business is good. Aimco has a simple business plan that is working well. Second quarter results provide confirmation: our focus on customer satisfaction and cost control produced Same Store NOI growth of 4.9%, an increase of $0.03 per share year-over-year. Our portfolio outside Same Store did even better, adding $0.04 per share year-over-year primarily from the continuing lease-up of redeveloped and newly-constructed apartment homes. Portfolio quality improved with the repurchase of our partner’s interest in the three Palazzo communities: adjusted for that transaction, average monthly revenue per apartment home reached $2,038, up 7% from the prior year. Our balance sheet remains strong with abundant liquidity, and Aimco was once again recognized as one of Colorado’s top workplaces.”
Chief Financial Officer Paul Beldin adds: “Second quarter AFFO of $0.51 per share was $0.03 per share ahead of the midpoint of our guidance range with the outperformance driven by lower than anticipated interest and general and administrative expenses as well as somewhat better than expected performance by our non-Same Store real estate operations. Considering our solid second quarter performance and what we can see ahead, I remain confident in our full year Same Store, FFO and AFFO guidance and project third quarter AFFO to be in a range from $0.50 to $0.54 per share.”
Financial Results: Second Quarter FFO Up 3%; AFFO Up 2%
|
| | | | | | | | | | | | | | | | | | | | | |
| SECOND QUARTER | | YEAR-TO-DATE |
(all items per common share - diluted) | 2017 | | 2016 | | Variance | | 2017 | | 2016 | | Variance |
Net income | $ | 0.10 |
| | $ | 1.41 |
| | (93 | )% | | $ | 0.17 |
| | $ | 1.57 |
| | (89 | )% |
Funds From Operations (FFO) | $ | 0.61 |
| | $ | 0.59 |
| | 3 | % | | $ | 1.19 |
| | $ | 1.16 |
| | 3 | % |
Deduct Aimco share of Capital Replacements | $ | (0.10 | ) | | $ | (0.09 | ) | | 11 | % | | $ | (0.17 | ) | | $ | (0.15 | ) | | 13 | % |
Adjusted Funds From Operations (AFFO) | $ | 0.51 |
| | $ | 0.50 |
| | 2 | % | | $ | 1.02 |
| | $ | 1.01 |
| | 1 | % |
Net Income (per diluted common share) - Year-over-year, second quarter net income decreased primarily due to lower gains on the sale of apartment communities in 2017 as compared to 2016.
FFO (per diluted common share) - Aimco’s second quarter FFO increased by $0.02 per share, or 3%, on a year-over-year basis. The primary drivers of the increase in FFO per share were:
| |
• | $0.03 increase from Same Store Property Net Operating Income growth of 4.9%, driven primarily by an increase in revenue of 3.4% and a reduction in operating expenses; |
| |
• | $0.04 increase from Net Operating Income growth from our portfolio outside of Same Store, primarily from the lease-up of renovated homes in our Redevelopment communities and also from the lease-up of One Canal in Boston, Massachusetts and Indigo in Redwood City, California; plus |
| |
• | $0.04 from lower interest expense, lower general and administrative costs and lower other expenses. |
These increases of $0.11 in FFO per share were offset by reductions of $0.09: $0.04 of planned reductions in earnings from the Asset Management business, which we are exiting; $0.02 from lower tax benefits; and $0.03 from the loss of income from apartment communities sold in 2016.
Adjusted Funds from Operations (per diluted common share) - The $0.02 increase year-over-year in FFO was partially offset by $0.01 due to Aimco’s planned increase in capital replacement spending during second quarter 2017, resulting in a $0.01, or 2%, year-over-year increase in AFFO per share.
Operating Results: Second Quarter Same Store NOI Up 4.9%
|
| | | | | | | | | | | | | | | | |
| SECOND QUARTER | YEAR-TO-DATE |
| Year-over-Year | Sequential | Year-over-Year |
| 2017 | 2016 | Variance | 1st Qtr. | Variance | 2017 | 2016 | Variance |
Average Rent Per Apartment Home | $1,756 | $1,695 | 3.6 | % | $1,747 | 0.5 | % | $1,751 | $1,685 | 3.9 | % |
Other Income Per Apartment Home | 176 | 173 | 1.7 | % | 174 | 1.1 | % | 175 | 173 | 1.2 | % |
Average Revenue Per Apartment Home | $1,932 | $1,868 | 3.4 | % | $1,921 | 0.6 | % | $1,926 | $1,858 | 3.7 | % |
Average Daily Occupancy | 95.9 | % | 96.0 | % | (0.1 | )% | 95.9 | % | — | % | 95.9 | % | 96.1 | % | (0.2 | )% |
| | | | | | | | |
$ in Millions | | | | | | | | |
Revenue | $145.9 | $141.1 | 3.4 | % | $145.0 | 0.6 | % | $290.9 | $281.0 | 3.5 | % |
Expenses | 41.7 | 41.9 | (0.3 | )% | 42.9 | (2.8 | )% | 84.6 | 83.8 | 1.1 | % |
NOI | $104.2 | $99.2 | 4.9 | % | $102.1 | 2.0 | % | $206.3 | $197.2 | 4.6 | % |
Same Store 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. During second quarter, the pace of Aimco’s rent growth accelerated from 1.9% in the first quarter to 2.7% in the second quarter. This acceleration continued in July.
Preliminary July weighted average lease rates are up 3.2%, with renewals up 4.6% and new lease rates up 2.0%. Through the date of this release, Aimco had completed approximately two-thirds of its expected 2017 lease transactions. The weighted average lease rates for these 16,600 leases is an increase of 3.0%.
The table below details changes in new and renewal lease rates.
|
| | | | | | |
2017 | 1st Qtr. | Apr | May | Jun | 2nd Qtr. | Year-to-Date |
Renewal rent increases | 5.1% | 4.5% | 4.6% | 4.8% | 4.6% | 4.8% |
New lease rent increases | (1.0)% | —% | 1.5% | 1.2% | 1.0% | 0.5% |
Weighted average rent increases | 1.9% | 2.1% | 3.0% | 2.8% | 2.7% | 2.5% |
Redevelopment and Development
During second quarter, Aimco invested $47 million in ongoing redevelopment and development projects and expanded its redevelopment pipeline by $38 million. The total estimated net investment for these redevelopment and development communities is $554 million with a projected weighted average net operating income yield on these investments of 6.1%.
At Park Towne Place, a mixed-use residential community located in Center City, Philadelphia, Aimco is redeveloping the four towers, one at a time. Aimco has substantially completed the redevelopment and lease-up of the first two towers. Construction of the third tower is underway and on schedule for completion later this year. Aimco has already re-leased 57% of the apartment homes in the third tower. Based on the success of the first three towers, Aimco is evaluating the optimal timing to redevelop the fourth tower.
During second quarter, Aimco commenced a $28 million phased redevelopment of Palazzo East at Park La Brea, a 611 apartment home community located in Los Angeles, California. The redevelopment plan includes the renovation of the apartment homes as well as common areas. The redevelopment will enable Aimco to differentiate this community from the three nearby Aimco apartment communities (Palazzo at Park La Brea, Broadcast Center and Villas at Park La Brea) to serve distinct market segments. Approval of the second phase is expected next year.
During second quarter, Aimco also began an initial phase of redevelopment for the Flamingo South Beach, a 1,294 apartment home community in Miami, Florida. This initial phase includes the full upgrade of property-wide security systems and elevators, as well as upgrades to common areas. Approval of the second phase is expected later in 2017 and is expected to include renovation of the apartment homes within the community.
Aimco currently has nine communities under redevelopment, with an expected increase in average monthly revenue of $409 per apartment home. Second quarter leasing activities included 541 apartment homes, primarily at Park Towne Place and The Sterling, in Center City Philadelphia. Rent achievement at these two communities averaged 138% of pre-redevelopment rents and contributed to incremental redevelopment related revenues over second quarter 2016 of $1 million.
Additionally during the quarter, Aimco completed the lease-up of Indigo in Redwood City, California. When combined with activity at One Canal in Boston, a total of 135 leases were transacted during the second quarter, contributing to $7 million of incremental revenue compared to the second quarter of 2016.
At June 30, 2017, Aimco’s lease-up exposure is primarily limited to Park Towne Place, where there are approximately 150 apartment homes to rent once construction is completed in the third tower.
Portfolio Management: Pro Forma Revenue Per Apartment Home Up 7% to $2,038
Aimco portfolio strategy seeks predictable rent growth from a portfolio of apartment communities that is diversified across “A,” “B” and “C+” price points, averaging “B/B+” in quality, and that is also diversified across the largest markets in the U.S. Please refer to the Glossary for a description of Aimco Portfolio Quality Ratings.
As part of its portfolio strategy, Aimco seeks to sell each year up to 10% of the apartment communities in its portfolio and to reinvest the proceeds from such sales in prospects with higher projected free cash flow returns than expected from the communities sold, such as property upgrades, redevelopment of communities in its current portfolio, occasional development of new communities, and selective acquisitions of apartment communities. Through this disciplined approach to capital recycling, Aimco has significantly increased the quality and expected growth rate of its portfolio.
|
| | | | | | | | |
| SECOND QUARTER |
| 2017 | 2016 | Variance |
Apartment Communities | 141 |
| 144 |
| (3 | ) |
Apartment Homes | 39,187 |
| 40,080 |
| (893 | ) |
Revenue per Apartment Home | $ | 2,038 |
| $ | 1,908 |
| 7 | % |
Portfolio Average Rents as a Percentage of Local Market Average Rents | 113 | % | 113 | % | — | % |
Percentage A (2Q 2017 Revenue per Apartment Home $2,658) | 53 | % | 50 | % | 3 | % |
Percentage B (2Q 2017 Revenue per Apartment Home $1,752) | 33 | % | 37 | % | (4 | )% |
Percentage C+ (2Q 2017 Revenue per Apartment Home $1,693) | 14 | % | 13 | % | 1 | % |
NOI Margin | 69 | % | 67 | % | 2 | % |
Free Cash Flow Margin | 63 | % | 62 | % | 1 | % |
Acquisition of 100% Interest in Palazzo Communities - On June 30, Aimco reacquired for $452 million the 47% limited partner interest in the Palazzo joint venture. Aimco once again owns 100% of the three Palazzo apartment communities: Palazzo at Park La Brea, a 521 apartment home community; Palazzo East at Park La Brea, a 611 apartment home community; and Villas at Park La Brea, a 250 apartment home community. The communities are located in the Mid-Wilshire district of Los Angeles. Aimco contracted for the communities’ construction 15 years ago and has operated the communities since their completion. The acquisition is expected to be leverage neutral once short-term borrowings are refunded by sales of lower-rated apartment communities. This transaction shifts capital from submarkets with lower revenue growth to a submarket with 30% higher rent growth and 21% higher free cash flow margins.
Second Quarter Real Estate Portfolio - Adjusting for the Palazzo transaction, Aimco’s Real Estate portfolio average monthly revenue per apartment home was $2,038 for second quarter 2017, a 7% increase compared to second quarter 2016. Year-over-year growth in Same Store average rent and other income per apartment home of 3.6% and 1.7%, respectively, resulted in monthly revenue per apartment home growth of 3.4%. The sale of apartment communities in 2016 with average monthly revenues per apartment home substantially lower than those of the retained portfolio and reinvestment of the sales proceeds through redevelopment, development and acquisition of apartment communities with higher rents and better free cash flow return prospects also contributed to the growth in average revenue per apartment home.
Balance Sheet and Liquidity
Aimco Leverage
Aimco targets net leverage of $3.8 billion. In second quarter, Aimco increased its leverage above this target to acquire the 47% limited partner interest in the Palazzo joint venture. The increase in leverage included the assumption of $141 million in existing non-recourse property debt, $250 million in a new term loan, and $61 million in borrowings under the revolving credit facility. Aimco plans to sell apartment communities in Rhode Island, Virginia, Maryland, and New Jersey to repay the term loan and reduce leverage to its $3.8 billion target.
Term Loan - On June 30, 2017, Aimco amended its credit facility to provide for the $250 million term loan described above. The term loan matures on June 30, 2018, has a one-year extension option, and bears interest at 30-day LIBOR plus 135 basis points. Aimco paid lender and other fees of $1 million in connection with the term loan, which will be reflected as additional interest over the duration of the loan.
Non-recourse Property Debt - During the second quarter, Aimco priced seven loans totaling $79 million. These loans have a weighted average interest rate of 3.46%, a spread of 129 basis points over the corresponding treasury rates at the time of pricing.
Aimco leverage includes Aimco’s share of long-term, non-recourse property debt secured by apartment communities in the Real Estate portfolio, a one-year term loan, outstanding borrowings under its revolving credit facility, and outstanding preferred equity. Aimco leverage excludes non-recourse property debt obligations of consolidated partnerships served by its Asset Management business (described further in the Glossary). Please refer to Supplemental Schedule 5(a) for the presentation of Aimco leverage and a reconciliation of Aimco proportionate leverage to Aimco’s consolidated leverage.
|
| | | | | | | |
| AS OF JUNE 30, 2017 |
$ in Millions | Amount | % of Total | Weighted Avg. Maturity (Yrs.) |
Aimco share of long-term, non-recourse property debt | $ | 3,624 |
| 83 | % | 7.1 |
|
Term loan | 250 |
| 6 | % | 1.0 |
|
Outstanding borrowings on revolving credit facility | 246 |
| 6 | % | 4.6 |
|
Preferred Equity* | 227 |
| 5 | % | 40.0 |
|
Total leverage | $ | 4,347 |
| 100 | % | 8.3 |
|
| |
* | Aimco’s Preferred Equity is perpetual in nature; however, for illustrative purposes, Aimco has computed the weighted average maturity of its total leverage assuming a 40-year maturity for its Preferred Equity. |
Leverage Ratios
Aimco target leverage ratios are Proportionate Debt and Preferred Equity to Adjusted EBITDA below 7.0x and Adjusted EBITDA to Interest Expense and Preferred Dividends greater than 2.5x. Aimco also focuses on the ratios of Proportionate Debt to Adjusted EBITDA and Adjusted EBITDA to Adjusted Interest Expense. Please see the Glossary for definitions of these non-GAAP measures and, where appropriate, reconciliations to the nearest GAAP measure.
|
| |
| SECOND QUARTER 2017 |
Proportionate Debt to Adjusted EBITDA | 6.8x |
Proportionate Debt and Preferred Equity to Adjusted EBITDA | 7.2x |
Adjusted EBITDA to Adjusted Interest Expense | 3.7x |
Adjusted EBITDA to Adjusted Interest Expense and Preferred Dividends | 3.3x |
Due to the lease-up of apartment communities recently acquired, developed or redeveloped, computation of Aimco’s leverage ratios using trailing 12-month Adjusted EBITDA is not reflective of current period operating results, nor material transactions. This variance is demonstrated by Aimco’s June 30, 2017 acquisition of the limited partner interests in the Palazzo joint venture. Accordingly, Aimco revised its calculation of leverage ratios to be based on the current quarter results, annualized, and adjusted further to reflect the acquisition of limited partner interests in the Palazzo joint venture as if it had closed on April 1, 2017.
Changing from trailing 12-months to annualized second quarter results lowered Aimco’s Proportionate Debt to Adjusted EBITDA and Proportionate Debt and Preferred Equity to Adjusted EBITDA by 0.2x, primarily due to the increased contribution from the lease-up of apartment communities discussed above. The consideration of the Palazzo acquisition lowered the same ratios by another 0.2x.
Aimco expects improvement in leverage metrics from earnings growth, primarily due to increasing contribution from redevelopment and lease-up apartment communities and reduction in debt balances due to regularly scheduled debt amortization and apartment community sales, partially offset by the loss of earnings from sold communities. Aimco expects that these activities will reduce its Proportionate Debt to Adjusted EBITDA and Proportionate Debt and Preferred Equity to Adjusted EBITDA ratios by year-end to approximately 6.2x and 6.6x, respectively.
Liquidity
At June 30, 2017, Aimco held cash and restricted cash of $84 million and had available capacity to borrow $343 million under its revolving credit facility, after consideration of outstanding borrowings of $246 million and $11 million of letters of credit backed by the facility. Aimco uses its credit facility primarily for working capital and other short-term purposes and to secure letters of credit.
Aimco also held unencumbered apartment communities with an estimated fair market value of approximately $1.8 billion.
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.36 per share of Class A Common Stock for the quarter ended June 30, 2017. On an annualized basis, this represents an increase of 9% compared to the dividends paid during 2016. This dividend is payable on August 31, 2017, to stockholders of record on August 18, 2017.
2017 Outlook
|
| | | | |
| ($ Amounts represent Aimco Share) | YEAR-TO-DATE JUNE 30, 2017 | FULL YEAR 2017 | PREVIOUS FULL YEAR 2017 |
| | | | |
Net Income per share | $0.17 | $2.70 to $3.20 | $0.38 to $0.48 |
FFO per share | $1.19 | $2.40 to $2.48 | $2.40 to $2.48 |
AFFO per share | $1.02 | $2.08 to $2.16 | $2.08 to $2.16 |
| | | |
Select Components of FFO | | | |
Same Store Operating Measures | | | |
Revenue change compared to prior year | 3.5% | 3.00% to 3.60% | 3.00% to 3.60% |
Expense change compared to prior year | 1.1% | 0.80% to 1.40% | 0.80% to 1.40% |
NOI change compared to prior year | 4.6% | 3.75% to 4.75% | 3.75% to 4.75% |
| | | |
Non-Core Earnings | | | |
Tax credit income, net [1] | $5M | $10M | $10M |
Historic Tax Credit benefit | $3M | $4M to $5M | $4M to $5M |
Other tax benefits, net | $7M | $15M to $17M | $15M to $17M |
Total Non-Core Earnings | $15M | $29M to $32M | $29M to $32M |
| | | |
Offsite Costs | | | |
Property management expenses | $10M | $21M | $21M |
General and administrative expenses | $21M | $45M | $45M |
Total Offsite Costs | $31M | $66M | $66M |
| | | |
Capital Investments | | | |
Redevelopment and development | $88M | $160M to $200M | $160M to $200M |
Property upgrades | $51M | $85M to $95M | $70M to $90M |
| | | |
Transactions | | | |
Property dispositions - Real Estate | $0M | $550M to $650M | $160M to $550M |
Property acquisitions [2] | $452M | $452M | $0M |
| | | |
Portfolio Quality | | | |
Average revenue per apartment home [3] | $2,038 | ~$2,100 | ~$2,100 |
| | | |
Balance Sheet | | | |
Proportionate Debt to Adjusted EBITDA [4] | 6.8x | ~6.2x | ~6.0x |
Proportionate Debt and Preferred Equity to Adjusted EBITDA [4] | 7.2x | ~6.6x | ~6.4x |
Value of unencumbered properties | ~$1.8B | ~$1.7B | ~1.9B |
| |
[1] | Previous full year 2017 guidance shown in the table has been adjusted to be presented net of related costs. |
[2] | Represents Aimco’s acquisition of the 47% limited partner interest in the Palazzo joint venture. |
[3] | Average revenue per apartment home for the quarter ended June 30, 2017 is adjusted for the effect of the acquisition of the 47% limited partner interest in the Palazzo joint venture. |
[4] | Previous full year 2017 guidance shown in the table was based on trailing twelve month Adjusted EBITDA. June 30, 2017 ratios are adjusted for the effect of the Palazzo acquisition. |
|
| |
($ Amounts represent Aimco Share) | THIRD QUARTER 2017 |
| |
Net income per share | $0.08 to $0.12 |
FFO per share | $0.60 to $0.64 |
AFFO per share | $0.50 to $0.54 |
Earnings Conference Call Information
|
| |
Live Conference Call: | Conference Call Replay: |
Friday, July 28, 2017 at 1:00 p.m. ET | Replay available until October 28, 2017 |
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: 9313459 | Passcode: 10109660 |
Live webcast and replay: www.aimco.com/investors |
Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco’s website at www.aimco.com/investors.
Glossary & Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are measures not defined under accounting principles generally accepted in the United States (“GAAP”). These measures are defined in the Glossary in the Supplemental Information and reconciled to the most comparable GAAP measures.
About Aimco
Aimco is a real estate investment trust focused on the ownership and management of quality apartment communities located in select markets in the United States. Aimco is one of the country’s largest owners and operators of apartments, with ownership interests in 187 communities in 22 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
Lynn Stanfield, Senior Vice President, Finance
Investor Relations 303-793-4661, 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 results, including but not limited to: FFO, Pro forma FFO and selected components thereof; AFFO; Aimco redevelopment and development investments and projected yield on such investments, timelines and Net Operating Income contribution; expectations regarding sales of Aimco apartment communities and the use of proceeds thereof; and Aimco liquidity and leverage metrics.
These forward-looking statements are based on management’s judgment as of this date, which is subject to risks and uncertainties. Risks and uncertainties include, but are not limited to: Aimco’s ability to maintain current or meet projected occupancy, rental rate and property operating results; the effect of acquisitions, dispositions, redevelopments and developments; Aimco’s ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to Aimco redevelopments and developments; and Aimco’s 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 Aimco’s control, including, without limitation:
| |
• | Real estate and operating risks, including fluctuations in real estate values and the general economic climate in the markets in which Aimco operates and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the amount, location and quality of competitive new housing supply; the timing of acquisitions, dispositions, redevelopments and developments; and changes in operating costs, including energy costs; |
| |
• | Financing risks, including the availability and cost of capital markets’ financing; the risk that cash flows from operations may be insufficient to meet required payments of principal and interest; and the risk that earnings may not be sufficient to maintain compliance with debt covenants; |
| |
• | Insurance risks, including the cost of insurance, and natural disasters and severe weather such as hurricanes; and |
| |
• | Legal and regulatory risks, including costs associated with prosecuting or defending claims and any adverse outcomes; the terms of governmental regulations that affect Aimco and interpretations of those regulations; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of apartment communities presently 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 Aimco’s 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, 2016, 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) | | | | | | | | |
| | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
REVENUES | | | | | | | | |
Rental and other property revenues attributable to Real Estate | | $ | 227,703 |
| | $ | 223,741 |
| | $ | 452,931 |
| | $ | 446,332 |
|
Rental and other property revenues of partnerships served by Asset Management business | | 18,533 |
| | 19,130 |
| | 37,095 |
| | 38,020 |
|
Tax credit and transaction revenues | | 2,856 |
| | 8,347 |
| | 5,547 |
| | 13,105 |
|
Total revenues | | 249,092 |
| | 251,218 |
| | 495,573 |
| | 497,457 |
|
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Property operating expenses attributable to Real Estate | | 79,014 |
| | 79,708 |
| | 158,640 |
| | 159,180 |
|
Property operating expenses of partnerships served by Asset Management business | | 8,382 |
| | 9,252 |
| | 17,579 |
| | 18,789 |
|
Depreciation and amortization | | 89,155 |
| | 80,680 |
| | 176,323 |
| | 160,508 |
|
General and administrative expenses | | 10,108 |
| | 11,616 |
| | 21,071 |
| | 23,914 |
|
Other expenses, net | | 2,727 |
| | 5,526 |
| | 4,465 |
| | 7,096 |
|
Total operating expenses | | 189,386 |
| | 186,782 |
|
| 378,078 |
| | 369,487 |
|
Operating income | | 59,706 |
| | 64,436 |
| | 117,495 |
| | 127,970 |
|
Interest income | | 2,012 |
| | 1,843 |
| | 4,204 |
| | 3,678 |
|
Interest expense | | (46,858 | ) | | (48,894 | ) | | (94,740 | ) | | (96,528 | ) |
Other, net | | 200 |
| | 4,906 |
| | 665 |
| | 4,983 |
|
Income before income taxes and gain on dispositions | | 15,060 |
| | 22,291 |
| | 27,624 |
| | 40,103 |
|
Income tax benefit | | 5,023 |
| | 7,121 |
| | 10,008 |
| | 13,007 |
|
Income before gain on dispositions | | 20,083 |
| | 29,412 |
| | 37,632 |
| | 53,110 |
|
Gain on dispositions of real estate, net of tax | | 1,508 |
| | 216,541 |
| | 1,114 |
| | 222,728 |
|
Net income | | 21,591 |
| | 245,953 |
| | 38,746 |
| | 275,838 |
|
Noncontrolling interests: | | | | | | | | |
Net income attributable to noncontrolling interests in consolidated real estate partnerships | | (813 | ) | | (8,677 | ) | | (1,764 | ) | | (9,607 | ) |
Net income attributable to preferred noncontrolling interests in Aimco OP | | (1,939 | ) | | (1,708 | ) | | (3,888 | ) | | (3,434 | ) |
Net income attributable to common noncontrolling interests in Aimco OP | | (787 | ) | | (11,135 | ) | | (1,344 | ) | | (12,307 | ) |
Net income attributable to noncontrolling interests | | (3,539 | ) | | (21,520 | ) | | (6,996 | ) | | (25,348 | ) |
Net income attributable to Aimco | | 18,052 |
| | 224,433 |
| | 31,750 |
| | 250,490 |
|
Net income attributable to Aimco preferred stockholders | | (2,149 | ) | | (2,758 | ) | | (4,297 | ) | | (5,515 | ) |
Net income attributable to participating securities | | (60 | ) | | (293 | ) | | (119 | ) | | (370 | ) |
Net income attributable to Aimco common stockholders | | $ | 15,843 |
| | $ | 221,382 |
| | $ | 27,334 |
| | $ | 244,605 |
|
| | | | | | | | |
Net income attributable to Aimco per common share – basic | | $ | 0.10 |
| | $ | 1.42 |
| | $ | 0.17 |
| | $ | 1.57 |
|
| | | | | | | | |
Net income attributable to Aimco per common share – diluted | | $ | 0.10 |
| | $ | 1.41 |
| | $ | 0.17 |
| | $ | 1.57 |
|
| | | | | | | | |
Weighted average common shares outstanding – basic | | 156,305 |
| | 156,375 |
| | 156,282 |
| | 155,876 |
|
| | | | | | | | |
Weighted average common shares outstanding – diluted | | 156,715 |
| | 156,793 |
| | 156,735 |
| | 156,248 |
|
|
| | | | | | | | |
Consolidated Balance Sheets |
(in thousands) (unaudited) |
| | | | |
| | June 30, 2017 | | December 31, 2016 |
Assets | | | | |
Real estate | | $ | 8,003,677 |
| | $ | 7,931,117 |
|
Accumulated depreciation | | (2,468,206 | ) | | (2,421,357 | ) |
Net real estate | | 5,535,471 |
| | 5,509,760 |
|
Cash and cash equivalents | | 44,869 |
| | 45,821 |
|
Restricted cash | | 39,331 |
| | 36,405 |
|
Goodwill | | 37,808 |
| | 37,808 |
|
Other assets | | 209,783 |
| | 255,960 |
|
Assets of partnerships served by Asset Management business: | | | | |
Real estate, net | | 231,881 |
| | 245,648 |
|
Cash and cash equivalents | | 18,893 |
| | 15,423 |
|
Restricted cash | | 30,288 |
| | 33,501 |
|
Other assets | | 50,878 |
| | 52,492 |
|
Total Assets | | $ | 6,199,202 |
| | $ | 6,232,818 |
|
| | | | |
Liabilities and Equity | | | | |
Non-recourse property debt secured by Aimco Real Estate communities | | $ | 3,634,336 |
| | $ | 3,648,623 |
|
Debt issue costs | | (17,154 | ) | | (18,347 | ) |
Non-recourse property debt, net | | 3,617,182 |
| | 3,630,276 |
|
Term loan, net | | 249,040 |
| | — |
|
Revolving credit facility borrowings | | 245,720 |
| | 17,930 |
|
Accrued liabilities and other | | 203,997 |
| | 218,937 |
|
Liabilities of partnerships served by Asset Management business: | | | | |
Non-recourse property debt, net | | 229,631 |
| | 236,426 |
|
Accrued liabilities and other | | 58,641 |
| | 62,630 |
|
Deferred income [1] | | 15,355 |
| | 18,452 |
|
Total Liabilities | | 4,619,566 |
| | 4,184,651 |
|
| | | | |
Preferred noncontrolling interests in Aimco OP | | 101,537 |
| | 103,201 |
|
Equity: | | | | |
Perpetual preferred stock | | 125,000 |
| | 125,000 |
|
Class A Common Stock | | 1,570 |
| | 1,569 |
|
Additional paid-in capital | | 3,897,621 |
| | 4,051,722 |
|
Accumulated other comprehensive income | | 896 |
| | 1,011 |
|
Distributions in excess of earnings | | (2,530,585 | ) | | (2,385,399 | ) |
Total Aimco equity | | 1,494,502 |
| | 1,793,903 |
|
Noncontrolling interests in consolidated real estate partnerships | | (2,609 | ) | | 151,121 |
|
Common noncontrolling interests in Aimco OP | | (13,794 | ) | | (58 | ) |
Total equity | | 1,478,099 |
| | 1,944,966 |
|
Total liabilities and equity | | $ | 6,199,202 |
| | $ | 6,232,818 |
|
|
| | |
[1] | Deferred income primarily represents cash received by Aimco and other amounts required by GAAP to be recognized in earnings in future periods as Aimco performs certain responsibilities under tax credit agreements or as other events occur. Please refer to the Glossary for information about the Asset Management business and a projection of the timing of income recognition related to the tax credit arrangements. |
|
| | | | | | | | | | | | | | | | |
Supplemental Schedule 1 | | | | | | | | |
| | | | | | | | |
Funds From Operations and Adjusted Funds From Operations Reconciliation |
(in thousands, except per share data) (unaudited) | | | | | | | | |
| | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2017 | | 2016 | | 2017 | | 2016 |
Net income attributable to Aimco common stockholders | | $ | 15,843 |
| | $ | 221,382 |
| | $ | 27,334 |
| | $ | 244,605 |
|
Adjustments: | | | | | | | | |
Real estate depreciation and amortization, net of noncontrolling partners’ interest | | 84,649 |
| | 76,200 |
| | 167,530 |
| | 151,496 |
|
Gain on dispositions and other, net of noncontrolling partners’ interest | | (1,741 | ) | | (213,835 | ) | | (2,180 | ) | | (219,885 | ) |
Income tax provision related to gain on dispositions and other | | 410 |
| | 2,266 |
| | 1,442 |
| | 2,461 |
|
Common noncontrolling interests in Aimco OP’s share of above adjustments | | (3,783 | ) | | 6,481 |
| | (7,633 | ) | | 3,154 |
|
Amounts allocable to participating securities | | (41 | ) | | 154 |
| | (79 | ) | | 96 |
|
FFO / Pro forma FFO Attributable to Aimco common stockholders | | $ | 95,337 |
| | $ | 92,648 |
| | $ | 186,414 |
| | $ | 181,927 |
|
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities | | (15,360 | ) | | (14,335 | ) | | (26,306 | ) | | (24,721 | ) |
AFFO Attributable to Aimco common stockholders | | $ | 79,977 |
| | $ | 78,313 |
| | $ | 160,108 |
| | $ | 157,206 |
|
| | | | | | | | |
Weighted average common shares outstanding | | 156,305 |
| | 156,375 |
| | 156,282 |
| | 155,876 |
|
Dilutive common share equivalents | | 410 |
| | 418 |
| | 453 |
| | 372 |
|
Total shares and dilutive share equivalents | | 156,715 |
| | 156,793 |
| | 156,735 |
| | 156,248 |
|
| | | | | | | | |
Net income attributable to Aimco per common share – diluted | | $ | 0.10 |
| | $ | 1.41 |
| | $ | 0.17 |
| | $ | 1.57 |
|
FFO / Pro forma FFO per share – diluted | | $ | 0.61 |
| | $ | 0.59 |
| | $ | 1.19 |
| | $ | 1.16 |
|
AFFO per share – diluted | | $ | 0.51 |
| | $ | 0.50 |
| | $ | 1.02 |
| | $ | 1.01 |
|
|
|
| | | | | | | | | | | | | | | | | | |
Supplemental Schedule 2 |
| | | | | | | | | |
Funds From Operations and Adjusted Funds From Operations Information | | | | | | (page 1 of 2) |
|
Three and Six Months Ended June 30, 2017 Compared to Three and Six Months Ended June 30, 2016 |
(consolidated amounts, in thousands) (unaudited) |
| | | | |
| | | Three Months Ended | | Six Months Ended |
| | | June 30, | | June 30, |
| 2017 Aimco Share [1] | | 2017 | | 2016 | | 2017 | | 2016 |
Real Estate [2] | | | | | | | | | |
Rental and other property revenues | | | | | | | | | |
Same Store | 100 | % | | $ | 146,557 |
| | $ | 141,857 |
| | $ | 292,333 |
| | $ | 282,441 |
|
Redevelopment and Development | 87 | % | | 44,954 |
| | 41,027 |
| | 89,343 |
| | 81,925 |
|
Acquisition | 100 | % | | 5,462 |
| | 948 |
| | 10,336 |
| | 1,820 |
|
Other Real Estate | 100 | % | | 30,748 |
| | 30,578 |
| | 60,898 |
| | 58,942 |
|
Total rental and other property revenues | 97 | % | | 227,721 |
| | 214,410 |
| | 452,910 |
| | 425,128 |
|
Property operating expenses | | | | | | | | | |
Same Store | 99 | % | | 41,932 |
| | 42,065 |
| | 85,061 |
| | 83,756 |
|
Redevelopment and Development | 88 | % | | 16,099 |
| | 15,630 |
| | 31,749 |
| | 30,402 |
|
Acquisition | 100 | % | | 2,146 |
| | 536 |
| | 4,376 |
| | 992 |
|
Other Real Estate | 100 | % | | 11,361 |
| | 11,782 |
| | 22,980 |
| | 22,997 |
|
Total property operating expenses | 97 | % | | 71,538 |
| | 70,013 |
| | 144,166 |
| | 138,147 |
|
Real Estate net operating income | 97 | % | | 156,183 |
| | 144,397 |
| | 308,744 |
| | 286,981 |
|
| | | | | | | | | |
Property management expenses | 98 | % | | (5,072 | ) | | (5,226 | ) | | (10,074 | ) | | (10,416 | ) |
Casualties | 99 | % | | (2,363 | ) | | (639 | ) | | (4,287 | ) | | (2,586 | ) |
Other Expense, net | 98 | % | | (886 | ) | | (648 | ) | | (1,356 | ) | | (938 | ) |
Interest expense on non-recourse property debt | 97 | % | | (42,101 | ) | | (43,974 | ) | | (85,677 | ) | | (87,184 | ) |
Interest income | 100 | % | | 1,744 |
| | 1,617 |
| | 3,465 |
| | 3,205 |
|
FFO related to Sold and Held for Sale communities | 100 | % | | 7 |
| | 5,273 |
| | (91 | ) | | 13,112 |
|
Contribution from Real Estate | 97 | % | | 107,512 |
| | 100,800 |
| | 210,724 |
| | 202,174 |
|
| | | | | | | | | |
Asset Management [3] | | | | | | | | | |
Net operating income of partnerships served by Asset Management business | 105 | % | | 11,157 |
| | 10,431 |
| | 21,673 |
| | 20,466 |
|
Interest expense on non-recourse property debt of partnerships | 106 | % | | (3,280 | ) | | (3,374 | ) | | (6,511 | ) | | (6,659 | ) |
FFO related to Sold and Held for Sale communities | 100 | % | | 194 |
| | 826 |
| | 358 |
| | 1,437 |
|
Amount available for payment of Asset Management fees | 104 | % | | 8,071 |
| | 7,883 |
| | 15,520 |
| | 15,244 |
|
Tax credit income, net | 100 | % | | 2,516 |
| | 4,441 |
| | 5,029 |
| | 8,907 |
|
Other income | 85 | % | | 420 |
| | 5,715 |
| | 882 |
| | 7,034 |
|
Asset management expenses | 105 | % | | (1,350 | ) | | (1,491 | ) | | (2,912 | ) | | (2,893 | ) |
Contribution from Asset Management | 102 | % | | 9,657 |
| | 16,548 |
| | 18,519 |
| | 28,292 |
|
| | | | | | | | | |
General and administrative and investment management expenses | 100 | % | | (10,108 | ) | | (11,616 | ) | | (21,071 | ) | | (23,914 | ) |
Depreciation and amortization related to non-real estate assets | 100 | % | | (2,549 | ) | | (2,727 | ) | | (4,994 | ) | | (5,399 | ) |
Other expense, net [4] | 99 | % | | (1,369 | ) | | (4,164 | ) | | (1,771 | ) | | (5,137 | ) |
Interest expense on corporate borrowings | 100 | % | | (1,434 | ) | | (1,407 | ) | | (2,430 | ) | | (2,409 | ) |
Historic tax credit benefit | 100 | % | | 1,895 |
| | 4,471 |
| | 3,096 |
| | 6,902 |
|
Other tax benefits, net | 100 | % | | 3,129 |
| | 3,365 |
| | 6,970 |
| | 6,810 |
|
Preferred dividends and distributions | 100 | % | | (4,088 | ) | | (4,466 | ) | | (8,185 | ) | | (8,949 | ) |
Common noncontrolling interests in Aimco OP | 100 | % | | (4,570 | ) | | (4,655 | ) | | (8,977 | ) | | (9,153 | ) |
Amounts allocated to participating securities | 100 | % | | (101 | ) | | (139 | ) | | (198 | ) | | (274 | ) |
Aimco share of amounts associated with unconsolidated partnerships | [5] |
| | 419 |
| | 791 |
| | 983 |
| | 1,715 |
|
Noncontrolling interests’ share of the above amounts | [5] |
| | (3,056 | ) | | (4,153 | ) | | (6,252 | ) | | (8,731 | ) |
FFO / Pro Forma FFO Attributable to Aimco common stockholders | | | $ | 95,337 |
| | $ | 92,648 |
| | $ | 186,414 |
| | $ | 181,927 |
|
Capital Replacements | | | (15,596 | ) | | (15,232 | ) | | (27,241 | ) | | (26,322 | ) |
Noncontrolling interests’ share of Capital Replacements | | | 236 |
| | 897 |
| | 935 |
| | 1,601 |
|
AFFO Attributable to Aimco common stockholders | | | $ | 79,977 |
| | $ | 78,313 |
| | $ | 160,108 |
| | $ | 157,206 |
|
Please see the following page for footnote descriptions
|
| | |
Supplemental Schedule 2 (continued) | |
| | |
Funds From Operations and Adjusted Funds From Operations Information | (page 2 of 2) |
| | |
[1] | Represents percentages readers may use to calculate Aimco share of the consolidated amounts presented, based on results for three and six months ended June 30, 2017. Aimco share of certain items may exceed 100% due to the inclusion of its share of unconsolidated partnership items, which are excluded from the consolidated amounts shown. On June 30, 2017, Aimco acquired the 47% limited partner interest in the Palazzo joint venture. The three apartment communities held by the joint venture are included in Redevelopment and Development communities. For the remainder of the year, Aimco’s proportionate share of these communities will be 100% and the full year proportionate share of the Redevelopment and Development operating results is expected to approximate 93%. Please refer to the discussion of Aimco Proportionate Financial Information in the Glossary for further information. |
[2] | Contribution from Real Estate consists of property net operating income and other items of income or expense that relate to this portfolio, including property management expenses, casualty losses, interest expense related to non-recourse property debt encumbering the communities in this portfolio, and interest income Aimco earns on its investment in a securitization trust that holds certain Aimco property debt. The communities included in the Real Estate portfolio are primarily market rate apartment communities. |
[3] | Contribution from Asset Management includes: fees and other amounts paid to Aimco from the net operating income of partnerships that own low-income housing tax credit apartment communities less interest expense incurred on non-recourse property debt obligations of the partnerships; income associated with delivery of tax credits to the non-Aimco investors in the partnerships (including amounts received during the period and amounts received in previous periods); and other income less asset management expenses (including certain allocated offsite costs related to the operation of this business). |
| Aimco estimates net asset value for its Asset Management business as the present value of the future cash flows Aimco expects to receive. Following repayment of such fees and other amounts due to Aimco, residual cash flows generally accrue to the non-Aimco limited partners. A multiple of 5.5x (which multiple may vary over time), may be applied to the annualized second quarter Contribution from Asset Management to arrive at Aimco’s estimate of net asset value of the Asset Management business. |
[4] | Other expense, net, which is not allocated to Real Estate or Asset Management primarily consists of insurance expense and certain legal costs. |
[5] | Represents Aimco share of FFO and Pro forma FFO amounts of its unconsolidated communities and the noncontrolling interest partners’ share of such amounts for consolidated communities. These amounts are included in the calculated percentages shown for Aimco share of the consolidated amounts. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 3(a) | |
| | | | | | | | | | | | | | |
Property Net Operating Income - Real Estate | | | | | | | | | | | | |
Trailing Five Quarters | | | | | | | | | | | | | |
(consolidated amounts, in thousands) (unaudited) | | | | | | | | | | | | | |
| | | | | Three Months Ended | |
| | | 2017 Aimco Share [1] | | June 30, 2017 | | March 31, 2017 | | December 31, 2016 | | September 30, 2016 | | June 30, 2016 | |
Rental and other property revenues | | | | | | | | | | | | | |
| Same Store | | 100 | % | | $ | 146,557 |
| | $ | 145,776 |
| | $ | 145,130 |
| | $ | 144,864 |
| | $ | 141,857 |
| |
| Redevelopment and Development [2] | | 87 | % | | 44,954 |
| | 44,389 |
| | 43,554 |
| | 42,871 |
| | 41,027 |
| |
| Acquisition | | 100 | % | | 5,462 |
| | 4,875 |
| | 4,106 |
| | 1,740 |
| | 948 |
| |
| Other Real Estate | | 100 | % | | 30,748 |
| | 30,150 |
| | 30,323 |
| | 31,114 |
| | 30,578 |
| |
| Total rental and other property revenues | | 97 | % | | $ | 227,721 |
| | $ | 225,190 |
| | $ | 223,113 |
| | $ | 220,589 |
| | $ | 214,410 |
| |
| | | | | | | | | | | | | | |
Property operating expenses | | | | | | | | | | | | | |
| Same Store | | 99 | % | | $ | 41,932 |
| | $ | 43,129 |
| | $ | 39,790 |
| | $ | 43,021 |
| | $ | 42,065 |
| |
| Redevelopment and Development [2] | | 88 | % | | 16,099 |
| | 15,650 |
| | 15,386 |
| | 16,340 |
| | 15,630 |
| |
| Acquisition | | 100 | % | | 2,146 |
| | 2,230 |
| | 2,192 |
| | 1,193 |
| | 536 |
| |
| Other Real Estate | | 100 | % | | 11,361 |
| | 11,619 |
| | 11,033 |
| | 11,888 |
| | 11,782 |
| |
| Total property operating expenses | | 97 | % | | $ | 71,538 |
| | $ | 72,628 |
| | $ | 68,401 |
| | $ | 72,442 |
| | $ | 70,013 |
| |
| | | | | | | | | | | | | | |
Property Net Operating Income | | | | | | | | | | | | | |
| Same Store | | 100 | % | | $ | 104,625 |
| | $ | 102,647 |
| | $ | 105,340 |
| | $ | 101,843 |
| | $ | 99,792 |
| |
| Redevelopment and Development [2] | | 86 | % | | 28,855 |
| | 28,739 |
| | 28,168 |
| | 26,531 |
| | 25,397 |
| |
| Acquisition | | 100 | % | | 3,316 |
| | 2,645 |
| | 1,914 |
| | 547 |
| | 412 |
| |
| Other Real Estate | | 100 | % | | 19,387 |
| | 18,531 |
| | 19,290 |
| | 19,226 |
| | 18,796 |
| |
| Total Property Net Operating Income | | 97 | % | | $ | 156,183 |
| | $ | 152,562 |
| | $ | 154,712 |
| | $ | 148,147 |
| | $ | 144,397 |
| |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Property net operating income in the table above is presented on a consolidated basis, which includes 100% of consolidated real estate partnership results and excludes the results of unconsolidated real estate partnerships, which are accounted for using the equity method of accounting. | |
| | |
[1] | Represents percentages readers may use to calculate Aimco’s share of the consolidated amounts presented based on results for the three months 2017, which may be used as a proxy for earlier periods shown. Aimco’s share of certain items may exceed 100% due to the inclusion of its share of unconsolidated partnership items, which are excluded from the consolidated amounts shown. Please refer to the discussion of Aimco Proportionate Financial Information in the Glossary for further information. | |
[2] | On June 30, 2017, Aimco acquired the 47% limited partner interest in the Palazzo joint venture. The 2017 Aimco share percentages included in the table above were calculated using Aimco’s 53% interest in these communities for purposes of calculating historical proportionate share. Aimco now owns 100% of the communities in this joint venture and as such Aimco’s share of operations of the Redevelopment and Development communities will be approximately 100% in future periods and is expected to approximate 93% for the full year 2017. | |
|
| | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 3(b) |
| | | | | | | | | | |
Property Net Operating Income - Sold and Held For Sale Communities | | | | | | | | | |
Trailing Five Quarters | | | | | | | | | |
(consolidated amounts, in thousands) (unaudited) | | | | | | | | | | |
| | | | | | | | | | |
| | Three Months Ended |
| | June 30, 2017 | | March 31, 2017 | | December 31, 2016 | | September 30, 2016 | | June 30, 2016 |
Sold and Held for Sale Property Net Operating Income [1] | | | | | | | | | | |
Sold Apartment Communities: | | | | | | | | | | |
Real Estate | | $ | — |
| | $ | — |
| | $ | 2,706 |
| | $ | 3,532 |
| | $ | 5,537 |
|
Asset Management | | 52 |
| | 263 |
| | 358 |
| | 273 |
| | 972 |
|
Total Sold and Held for Sale Property Net Operating Income | | $ | 52 |
| | $ | 263 |
| | $ | 3,064 |
| | $ | 3,805 |
| | $ | 6,509 |
|
| | | | | | | | | | |
|
| |
[1] | Property net operating income for Sold and Held for Sale communities presented above reflects consolidated, or 100%, amounts and is included in the FFO related to sold and held for sale apartment communities lines on Supplemental Schedule 2. |
|
| | | | | | | | | | |
Supplemental Schedule 4 | | | | |
| | | | | | | |
Apartment Home Summary | | | | |
As of June 30, 2017 | | | | | |
(unaudited) | | | | | |
| | | Number of Apartment Communities | | Number of Apartment Homes | | Aimco Share of Apartment Homes |
Real Estate Portfolio: | | | | | |
| Consolidated | | | | | |
| | Same Store | 92 |
| | 26,386 |
| | 26,239 |
|
| | Redevelopment and Development [1] | 15 |
| | 6,211 |
| | 6,201 |
|
| | Acquisitions | 2 |
| | 578 |
| | 578 |
|
| | Other Real Estate | 28 |
| | 5,870 |
| | 5,743 |
|
| Total Consolidated | 137 |
| | 39,045 |
| | 38,761 |
|
| Unconsolidated | 4 |
| | 142 |
| | 72 |
|
| Total Real Estate Portfolio | 141 |
| | 39,187 |
| | 38,833 |
|
| | | | | | | |
Asset Management: | | | | | |
| Consolidated | 39 |
| | 6,211 |
| | n/a |
|
| Unconsolidated | 7 |
| | 687 |
| | n/a |
|
| Total Asset Management | 46 |
| | 6,898 |
| | n/a |
|
| | | | | | | |
Total | 187 |
| | 46,085 |
| | 38,833 |
|
|
|
Please refer to the Glossary for definitions of Real Estate, each of the subcategories within Real Estate, and Asset Management. |
[1] On June 30, 2016, Aimco acquired the 47% limited partner interest in the Palazzo joint venture and now owns 100% of the three apartment communities held by the venture. As a result of the transaction, Aimco’s share of the apartment homes in the Redevelopment and Development subcategory increased from 5,550 to 6,201. |
|
| | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 5(a) | | | | | | | | | | | |
| | | | | | | | | | | | |
Capitalization and Financial Metrics | | | | | | | | |
As of June 30, 2017 | | | | | | | | | | | | |
(dollars in thousands) (unaudited) | | | | | | | | |
| | | | | | | | | | | | |
Leverage Balances and Characteristics [1] |
| | | | | | | | |
Debt | | Aimco Amounts | | Aimco Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Total Aimco Share | | Weighted Average Maturity (Years) | | Weighted Average Stated Interest Rate |
Fixed rate loans payable | | $ | 3,551,194 |
| | $ | 7,205 |
| | $ | (17,321 | ) | | $ | 3,541,078 |
| | 7.1 |
| | 4.84 | % |
Floating rate tax-exempt bonds | | 83,142 |
| | — |
| | — |
| | 83,142 |
| | 6.5 |
| | 2.00 | % |
Total non-recourse property debt | | $ | 3,634,336 |
| | $ | 7,205 |
| | $ | (17,321 | ) | | $ | 3,624,220 |
| [2] | 7.1 |
| | 4.78 | % |
Term loan | | 250,000 |
| | — |
| | — |
| | 250,000 |
| [3] | 1.0 |
| | 2.58 | % |
Revolving credit facility borrowings | | 245,720 |
| | — |
| | — |
| | 245,720 |
| | 4.6 |
| | 2.72 | % |
Preferred Equity | | 226,537 |
| | — |
| | — |
| | 226,537 |
| | 40.0 |
| [4] | 7.22 | % |
Total Leverage | | $ | 4,356,593 |
| | $ | 7,205 |
| | $ | (17,321 | ) | | $ | 4,346,477 |
| | 8.3 |
| | 4.67 | % |
Cash and restricted cash | | (84,200 | ) | | — |
| | 1,095 |
| | (83,105 | ) | | | | |
Securitization trust assets | | (78,186 | ) | | — |
| | — |
| | (78,186 | ) | [5] | | | |
Net Leverage | | $ | 4,194,207 |
| | $ | 7,205 |
| | $ | (16,226 | ) | | $ | 4,185,186 |
| | | | |
| | | | | | | | | | | | |
|
| | | | | | | | | | |
Leverage Ratios [6] | | | | | | | | | | |
| | | | | | Second Quarter 2017 | | | | |
Debt to Adjusted EBITDA | | | | 6.8x | | | | |
Debt and Preferred Equity to Adjusted EBITDA | | | | 7.2x | | | | |
Adjusted EBITDA to Adjusted Interest | | | | 3.7x | | | | |
Adjusted EBITDA to Adjusted Interest and Preferred Dividends | | | | 3.3x | | | | |
|
Revolving Line of Credit Debt Coverage Covenants |
| | | | Amount | | Covenant | | | | |
Fixed Charge Coverage Ratio | | | | 1.97x | | 1.40x | | | | |
| | | | | | | | | | |
Credit Ratings | | | | | | | | | | |
| | | | | | | | | | |
Standard and Poor’s | | Corporate Credit Rating | | BBB- (stable) | | | | |
Fitch Ratings | | Issuer Default Rating | | BBB- (stable) | | | | |
|
| | | | | | | | | | | |
[1] | Aimco excludes the non-recourse property debt obligations of consolidated partnerships served by the Asset Management business from its net leverage calculations, because they are not Aimco’s obligations and have limited effect on the amount of fees and other payments Aimco expects to receive. This non-recourse debt begins maturing in 2020, with 25.7% of the balance at June 30, 2017 maturing after 2026. |
[2] | Represents the carrying amount of Aimco’s debt. At June 30, 2017, Aimco’s debt had a mark-to-market liability of $82.1 million. Aimco computed the fair value of its debt utilizing a Money-Weighted Average Interest Rate on its fixed-rate property debt of 4.22%, which rate takes into account the timing of amortization and maturities, and a market rate of 3.70%, which takes into account the duration of the existing property debt using a similar lending source, the loan-to-value and coverage, as well as timing of amortization and maturities. |
[3] | On June 30, 2017, Aimco amended its Credit Agreement to provide for a term loan, the proceeds of which were used to partially fund the acquisition of the limited partner interest in the Palazzo joint venture. |
[4] | Preferred Equity is perpetual in nature; however, for illustrative purposes, Aimco has computed the weighted average of its total leverage assuming a 40-year maturity for its Preferred Equity. |
[5] | In 2011, $673.8 million of Aimco’s loans payable were securitized in a trust holding only these loans. Aimco purchased the subordinate positions in the trust that holds these loans for $51.5 million. The subordinate positions have a face value of $100.9 million and a carrying amount of $78.2 million, and are included in other assets on the Aimco Consolidated Balance Sheet at June 30, 2017. The amount of these investments effectively reduces Aimco’s leverage. |
[6] | Please refer to the Glossary for discussion of Aimco’s leverage ratios, which are computed using Aimco share of debt, as well as reconciliations of the inputs to the calculation to the nearest GAAP measures. Due to the lease-up of apartment communities recently acquired, developed or redeveloped, computation of Aimco’s leverage ratios using trailing 12-month Adjusted EBITDA is not reflective of current period operating results nor material transactions. This variance is demonstrated by Aimco’s June 30, 2017 acquisition of the limited partner interests in the Palazzo joint venture. Accordingly, Aimco revised its calculation of leverage ratios to be based on the current quarter results, annualized, and adjusted further to reflect the acquisition of limited partner interests in the Palazzo joint venture as if it had closed on April 1, 2017. Changing from trailing 12-months to annualized second quarter results lowered Aimco’s Proportionate Debt to Adjusted EBITDA and Proportionate Debt and Preferred Equity to Adjusted EBITDA by 0.2x, primarily due to the increased contribution from the lease-up of apartment communities discussed above. The consideration of the Palazzo acquisition lowered the same ratios by another 0.2x. |
|
| | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 5(b) |
| | | | | | | | | | | |
As of June 30, 2017 | | | | | | |
Capitalization and Financial Metrics | | | | | |
(share, unit and dollar amounts in thousands) (unaudited) | | | | |
| | | | | | | | | | | |
Aimco Share Non-Recourse Property Debt |
| | | Amortization | | Maturities | | Total | | Maturities as a Percent of Total | | Average Rate on Maturing Debt |
2017 3Q | | 20,358 |
| | 38,933 |
| | 59,291 |
| | 1.10 | % | | 5.94 | % |
2017 4Q | | 20,491 |
| | 178,938 |
| | 199,429 |
| | 5.08 | % | | 6.23 | % |
Total 2017 | | 40,849 |
| | 217,871 |
| | 258,720 |
| | 6.18 | % | | 6.18 | % |
| | | | | | | | | | | |
2018 1Q | | 19,602 |
| | 127,073 |
| | 146,675 |
| | 3.61 | % | | 3.88 | % |
2018 2Q | | 19,540 |
| | 28,279 |
| | 47,819 |
| | 0.80 | % | | 5.26 | % |
2018 3Q | | 19,850 |
| | — |
| | 19,850 |
| | — | % | | — | % |
2018 4Q | | 20,821 |
| | 35,530 |
| | 56,351 |
| | 1.01 | % | | 4.15 | % |
Total 2018 | | 79,813 |
| | 190,882 |
| | 270,695 |
| | 5.42 | % | | 4.13 | % |
| | | | | | | | | | | |
2019 | | 76,610 |
| | 480,116 |
| | 556,726 |
| | 13.63 | % | | 5.62 | % |
2020 | | 70,500 |
| | 296,913 |
| | 367,413 |
| | 8.43 | % | | 6.13 | % |
2021 | | 55,326 |
| | 635,258 |
| [1] | 690,584 |
| | 18.03 | % | | 5.20 | % |
2022 | | 43,011 |
| | 233,439 |
| | 276,450 |
| | 6.63 | % | | 4.77 | % |
2023 | | 27,513 |
| | 138,089 |
| | 165,602 |
| | 3.92 | % | | 4.86 | % |
2024 | | 22,440 |
| | 97,506 |
| | 119,946 |
| | 2.77 | % | | 3.37 | % |
2025 | | 20,337 |
| | 187,447 |
| | 207,784 |
| | 5.32 | % | | 3.53 | % |
2026 | | 15,173 |
| | 155,244 |
| | 170,417 |
| | 4.41 | % | | 3.34 | % |
Thereafter | | 256,942 |
| | 182,089 |
| | 439,031 |
| | 5.17 | % | | 3.14 | % |
Total | | $ | 708,514 |
| | $ | 2,814,854 |
| | $ | 3,523,368 |
| | | | |
Securitization Trust Assets | | | | 100,852 |
| [1] | | | |
Aimco share non-recourse property debt | | $ | 3,624,220 |
| | | | |
| | | | | | | | | | | |
|
| | | | | | | | | | | | |
Preferred Equity | | | | | | | | |
| | | | | | | | |
| | Shares/Units Outstanding as of June 30, 2017 | | Date First Available for Redemption by Aimco | | Coupon | | Amount |
Class A Perpetual Preferred Stock | | 5,000 |
| | 5/17/2019 | | 6.875 | % | | $ | 125,000 |
|
| | | | | | | | |
Preferred Partnership Units | | 3,822 |
| | | | 7.634 | % | | 101,537 |
|
Total Preferred Equity | | | | | | 7.215 | % | | $ | 226,537 |
|
|
| | | |
Common Stock, Partnership Units and Equivalents |
| | |
| As of | |
| June 30, 2017 | |
Class A Common Stock outstanding | 156,305 |
| |
Participating unvested restricted stock | 165 |
| |
Dilutive options share equivalents and non-participating unvested restricted stock | 494 |
| |
Total shares and dilutive share equivalents | 156,964 |
| |
Common Partnership Units and equivalents | 7,370 |
| |
Total shares, units and dilutive share equivalents | 164,334 |
| |
|
| | | | | | | | | | | |
[1] | The securitized property loans mature in 2021, and will repay Aimco’s subordinate positions in the securitization trust, which reduces Aimco’s 2021 refunding requirements from $736.1 million to $635.3 million, or 18.0% of total non-recourse property debt outstanding at June 30, 2017. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(a) |
|
Same Store Operating Results |
Second Quarter 2017 Compared to Second Quarter 2016 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Net Operating Income Margin | | Average Daily Occupancy During Period | | Average Revenue per Aimco Apartment Home |
| | Apartment Communities | Apartment Homes | Aimco Share of Apartment Homes | | 2Q 2017 | 2Q 2016 | Growth | | 2Q 2017 | 2Q 2016 | Growth | | 2Q 2017 | 2Q 2016 | Growth | | | 2Q 2017 | | 2Q 2017 | 2Q 2016 | | 2Q 2017 | 2Q 2016 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 817 |
| 817 |
| | $ | 4,199 |
| $ | 4,061 |
| 3.4 | % | | $ | 1,783 |
| $ | 1,747 |
| 2.1 | % | | $ | 2,416 |
| $ | 2,314 |
| 4.4 | % | | | 57.5% | | 94.8% | 95.3% | | $ | 1,807 |
| $ | 1,739 |
|
Bay Area | | 7 | 1,328 |
| 1,328 |
| | 11,547 |
| 11,358 |
| 1.7 | % | | 2,828 |
| 2,929 |
| (3.4 | )% | | 8,719 |
| 8,429 |
| 3.4 | % | | | 75.5% | | 96.0% | 95.7% | | 3,020 |
| 2,979 |
|
Boston | | 12 | 4,173 |
| 4,173 |
| | 19,901 |
| 19,147 |
| 3.9 | % | | 6,541 |
| 6,670 |
| (1.9 | )% | | 13,360 |
| 12,477 |
| 7.1 | % | | | 67.1% | | 95.3% | 96.7% | | 1,668 |
| 1,581 |
|
Chicago | | 9 | 2,882 |
| 2,882 |
| | 14,219 |
| 13,787 |
| 3.1 | % | | 4,452 |
| 4,737 |
| (6.0 | )% | | 9,767 |
| 9,050 |
| 7.9 | % | | | 68.7% | | 96.9% | 96.5% | | 1,697 |
| 1,652 |
|
Denver | | 7 | 1,925 |
| 1,886 |
| | 8,883 |
| 8,614 |
| 3.1 | % | | 2,103 |
| 2,121 |
| (0.8 | )% | | 6,780 |
| 6,493 |
| 4.4 | % | | | 76.3% | | 95.9% | 95.4% | | 1,637 |
| 1,596 |
|
Greater New York | | 9 | 496 |
| 496 |
| | 4,456 |
| 4,350 |
| 2.4 | % | | 1,454 |
| 1,464 |
| (0.7 | )% | | 3,002 |
| 2,886 |
| 4.0 | % | | | 67.4% | | 95.9% | 95.6% | | 3,124 |
| 3,057 |
|
Greater Washington, DC | | 12 | 5,085 |
| 5,057 |
| | 23,473 |
| 22,919 |
| 2.4 | % | | 7,096 |
| 7,032 |
| 0.9 | % | | 16,377 |
| 15,887 |
| 3.1 | % | | | 69.8% | | 96.4% | 96.5% | | 1,606 |
| 1,565 |
|
Los Angeles | | 10 | 2,965 |
| 2,964 |
| | 23,050 |
| 22,098 |
| 4.3 | % | | 5,061 |
| 4,834 |
| 4.7 | % | | 17,989 |
| 17,264 |
| 4.2 | % | | | 78.0% | | 95.7% | 95.6% | | 2,709 |
| 2,600 |
|
Miami | | 3 | 873 |
| 873 |
| | 5,622 |
| 5,345 |
| 5.2 | % | | 1,675 |
| 1,567 |
| 6.9 | % | | 3,947 |
| 3,778 |
| 4.5 | % | | | 70.2% | | 95.5% | 96.2% | | 2,249 |
| 2,121 |
|
Philadelphia | | 3 | 1,320 |
| 1,241 |
| | 5,992 |
| 5,992 |
| — | % | | 1,957 |
| 2,018 |
| (3.0 | )% | | 4,035 |
| 3,974 |
| 1.5 | % | | | 67.3% | | 95.5% | 95.4% | | 1,686 |
| 1,686 |
|
San Diego | | 6 | 2,001 |
| 2,001 |
| | 11,250 |
| 10,677 |
| 5.4 | % | | 2,759 |
| 2,730 |
| 1.1 | % | | 8,491 |
| 7,947 |
| 6.8 | % | | | 75.5% | | 97.1% | 96.7% | | 1,931 |
| 1,841 |
|
Seattle | | 2 | 239 |
| 239 |
| | 1,630 |
| 1,502 |
| 8.5 | % | | 544 |
| 520 |
| 4.6 | % | | 1,086 |
| 982 |
| 10.6 | % | | | 66.6% | | 97.3% | 96.8% | | 2,337 |
| 2,165 |
|
Other Markets | | 7 | 2,282 |
| 2,282 |
| | 11,639 |
| 11,283 |
| 3.2 | % | | 3,472 |
| 3,491 |
| (0.5 | )% | | 8,167 |
| 7,792 |
| 4.8 | % | | | 70.2% | | 94.6% | 93.9% | | 1,797 |
| 1,755 |
|
Total | | 92 | 26,386 |
| 26,239 |
| | $ | 145,861 |
| $ | 141,133 |
| 3.4 | % | | $ | 41,725 |
| $ | 41,860 |
| (0.3 | )% | | $ | 104,136 |
| $ | 99,273 |
| 4.9 | % | | | 71.4% | | 95.9% | 96.0% | | $ | 1,932 |
| $ | 1,868 |
|
|
| |
The financial information presented on this schedule is proportionate financial information and represents a disaggregation of Aimco’s Real Estate segment. Please refer to the Glossary for a reconciliation of the Same Store operating results shown above to Aimco’s measure of segment performance, Proportionate Property Net Operating Income. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(b) |
|
Same Store Operating Results |
Second Quarter 2017 Compared to First Quarter 2017 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Net Operating Income Margin | | Average Daily Occupancy During Period | | Average Revenue per Aimco Apartment Home |
| | Apartment Communities | Apartment Homes | Aimco Share of Apartment Homes | | 2Q 2017 | 1Q 2017 | Growth | | 2Q 2017 | 1Q 2017 | Growth | | 2Q 2017 | 1Q 2017 | Growth | | | 2Q 2017 | | 2Q 2017 | 1Q 2017 | | 2Q 2017 | 1Q 2017 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 817 |
| 817 |
| | $ | 4,199 |
| $ | 4,189 |
| 0.2 | % | | $ | 1,783 |
| $ | 1,689 |
| 5.6 | % | | $ | 2,416 |
| $ | 2,500 |
| (3.4 | )% | | | 57.5% | | 94.8% | 95.7% | | $ | 1,807 |
| $ | 1,786 |
|
Bay Area | | 7 | 1,328 |
| 1,328 |
| | 11,547 |
| 11,466 |
| 0.7 | % | | 2,828 |
| 3,021 |
| (6.4 | )% | | 8,719 |
| 8,445 |
| 3.2 | % | | | 75.5% | | 96.0% | 95.8% | | 3,020 |
| 3,004 |
|
Boston | | 12 | 4,173 |
| 4,173 |
| | 19,901 |
| 20,062 |
| (0.8 | )% | | 6,541 |
| 7,129 |
| (8.2 | )% | | 13,360 |
| 12,933 |
| 3.3 | % | | | 67.1% | | 95.3% | 95.5% | | 1,668 |
| 1,678 |
|
Chicago | | 9 | 2,882 |
| 2,882 |
| | 14,219 |
| 14,173 |
| 0.3 | % | | 4,452 |
| 4,475 |
| (0.5 | )% | | 9,767 |
| 9,698 |
| 0.7 | % | | | 68.7% | | 96.9% | 97.2% | | 1,697 |
| 1,687 |
|
Denver | | 7 | 1,925 |
| 1,886 |
| | 8,883 |
| 8,754 |
| 1.5 | % | | 2,103 |
| 2,458 |
| (14.4 | )% | | 6,780 |
| 6,296 |
| 7.7 | % | | | 76.3% | | 95.9% | 95.0% | | 1,637 |
| 1,628 |
|
Greater New York | | 9 | 496 |
| 496 |
| | 4,456 |
| 4,434 |
| 0.5 | % | | 1,454 |
| 1,603 |
| (9.3 | )% | | 3,002 |
| 2,831 |
| 6.0 | % | | | 67.4% | | 95.9% | 95.7% | | 3,124 |
| 3,115 |
|
Greater Washington, DC | | 12 | 5,085 |
| 5,057 |
| | 23,473 |
| 23,349 |
| 0.5 | % | | 7,096 |
| 7,001 |
| 1.4 | % | | 16,377 |
| 16,348 |
| 0.2 | % | | | 69.8% | | 96.4% | 96.7% | | 1,606 |
| 1,592 |
|
Los Angeles | | 10 | 2,965 |
| 2,964 |
| | 23,050 |
| 22,908 |
| 0.6 | % | | 5,061 |
| 5,092 |
| (0.6 | )% | | 17,989 |
| 17,816 |
| 1.0 | % | | | 78.0% | | 95.7% | 95.9% | | 2,709 |
| 2,687 |
|
Miami | | 3 | 873 |
| 873 |
| | 5,622 |
| 5,535 |
| 1.6 | % | | 1,675 |
| 1,565 |
| 7.0 | % | | 3,947 |
| 3,970 |
| (0.6 | )% | | | 70.2% | | 95.5% | 95.9% | | 2,249 |
| 2,203 |
|
Philadelphia | | 3 | 1,320 |
| 1,241 |
| | 5,992 |
| 6,167 |
| (2.8 | )% | | 1,957 |
| 2,166 |
| (9.6 | )% | | 4,035 |
| 4,001 |
| 0.8 | % | | | 67.3% | | 95.5% | 95.0% | | 1,686 |
| 1,743 |
|
San Diego | | 6 | 2,001 |
| 2,001 |
| | 11,250 |
| 11,030 |
| 2.0 | % | | 2,759 |
| 2,702 |
| 2.1 | % | | 8,491 |
| 8,328 |
| 2.0 | % | | | 75.5% | | 97.1% | 96.9% | | 1,931 |
| 1,896 |
|
Seattle | | 2 | 239 |
| 239 |
| | 1,630 |
| 1,566 |
| 4.1 | % | | 544 |
| 542 |
| 0.4 | % | | 1,086 |
| 1,024 |
| 6.1 | % | | | 66.6% | | 97.3% | 95.5% | | 2,337 |
| 2,288 |
|
Other Markets | | 7 | 2,282 |
| 2,282 |
| | 11,639 |
| 11,412 |
| 2.0 | % | | 3,472 |
| 3,470 |
| 0.1 | % | | 8,167 |
| 7,942 |
| 2.8 | % | | | 70.2% | | 94.6% | 94.3% | | 1,797 |
| 1,767 |
|
Total | | 92 | 26,386 |
| 26,239 |
| | $ | 145,861 |
| $ | 145,045 |
| 0.6 | % | | $ | 41,725 |
| $ | 42,913 |
| (2.8 | )% | | $ | 104,136 |
| $ | 102,132 |
| 2.0 | % | | | 71.4% | | 95.9% | 95.9% | | $ | 1,932 |
| $ | 1,921 |
|
|
| |
The financial information presented on this schedule is proportionate financial information and represents a disaggregation of Aimco’s Real Estate segment. Please refer to the Glossary for a reconciliation of the Same Store operating results shown above to Aimco’s measure of segment performance, Proportionate Property Net Operating Income. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 6(c) |
|
Same Store Operating Results |
Six Months Ended June 30, 2017 Compared to Six Months Ended June 30, 2016 |
(in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Revenue | | Expenses | | Net Operating Income | | | Net Operating Income Margin | | Average Daily Occupancy During Period | | Average Revenue per Aimco Share of Apartment Home |
| | Apartment Communities | Apartment Homes | Aimco Share of Apartment Homes | | YTD 2Q 2017 | YTD 2Q 2016 | Growth | | YTD 2Q 2017 | YTD 2Q 2016 | Growth | | YTD 2Q 2017 | YTD 2Q 2016 | Growth | | | YTD 2Q 2017 | | YTD 2Q 2017 | YTD 2Q 2016 | | YTD 2Q 2017 | YTD 2Q 2016 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 | 817 |
| 817 |
| | $ | 8,388 |
| $ | 8,061 |
| 4.1 | % | | $ | 3,472 |
| $ | 3,505 |
| (0.9 | )% | | $ | 4,916 |
| $ | 4,556 |
| 7.9 | % | | | 58.6% | | 95.2% | 95.0% | | $ | 1,797 |
| $ | 1,732 |
|
Bay Area | | 7 | 1,328 |
| 1,328 |
| | 23,014 |
| 22,495 |
| 2.3 | % | | 5,849 |
| 5,798 |
| 0.9 | % | | 17,165 |
| 16,697 |
| 2.8 | % | | | 74.6% | | 95.9% | 95.8% | | 3,012 |
| 2,946 |
|
Boston | | 12 | 4,173 |
| 4,173 |
| | 39,963 |
| 38,069 |
| 5.0 | % | | 13,671 |
| 13,402 |
| 2.0 | % | | 26,292 |
| 24,667 |
| 6.6 | % | | | 65.8% | | 95.4% | 96.7% | | 1,673 |
| 1,572 |
|
Chicago | | 9 | 2,882 |
| 2,882 |
| | 28,392 |
| 27,528 |
| 3.1 | % | | 8,927 |
| 9,159 |
| (2.5 | )% | | 19,465 |
| 18,369 |
| 6.0 | % | | | 68.6% | | 97.0% | 96.6% | | 1,692 |
| 1,648 |
|
Denver | | 7 | 1,925 |
| 1,886 |
| | 17,636 |
| 17,138 |
| 2.9 | % | | 4,560 |
| 4,303 |
| 6.0 | % | | 13,076 |
| 12,835 |
| 1.9 | % | | | 74.1% | | 95.4% | 95.7% | | 1,633 |
| 1,582 |
|
Greater New York | | 9 | 496 |
| 496 |
| | 8,890 |
| 8,613 |
| 3.2 | % | | 3,057 |
| 2,918 |
| 4.8 | % | | 5,833 |
| 5,695 |
| 2.4 | % | | | 65.6% | | 95.8% | 95.2% | | 3,119 |
| 3,041 |
|
Greater Washington, DC | | 12 | 5,085 |
| 5,057 |
| | 46,823 |
| 45,643 |
| 2.6 | % | | 14,097 |
| 14,033 |
| 0.5 | % | | 32,726 |
| 31,610 |
| 3.5 | % | | | 69.9% | | 96.5% | 96.3% | | 1,599 |
| 1,562 |
|
Los Angeles | | 10 | 2,965 |
| 2,964 |
| | 45,957 |
| 44,231 |
| 3.9 | % | | 10,153 |
| 9,998 |
| 1.6 | % | | 35,804 |
| 34,233 |
| 4.6 | % | | | 77.9% | | 95.8% | 96.0% | | 2,698 |
| 2,590 |
|
Miami | | 3 | 873 |
| 873 |
| | 11,158 |
| 10,722 |
| 4.1 | % | | 3,239 |
| 3,200 |
| 1.2 | % | | 7,919 |
| 7,522 |
| 5.3 | % | | | 71.0% | | 95.7% | 97.0% | | 2,226 |
| 2,111 |
|
Philadelphia | | 3 | 1,320 |
| 1,241 |
| | 12,159 |
| 11,998 |
| 1.3 | % | | 4,123 |
| 4,096 |
| 0.7 | % | | 8,036 |
| 7,902 |
| 1.7 | % | | | 66.1% | | 95.2% | 95.3% | | 1,714 |
| 1,691 |
|
San Diego | | 6 | 2,001 |
| 2,001 |
| | 22,281 |
| 21,115 |
| 5.5 | % | | 5,460 |
| 5,385 |
| 1.4 | % | | 16,821 |
| 15,730 |
| 6.9 | % | | | 75.5% | | 97.0% | 96.6% | | 1,914 |
| 1,821 |
|
Seattle | | 2 | 239 |
| 239 |
| | 3,196 |
| 2,931 |
| 9.0 | % | | 1,086 |
| 1,034 |
| 5.0 | % | | 2,110 |
| 1,897 |
| 11.2 | % | | | 66.0% | | 96.4% | 96.8% | | 2,312 |
| 2,112 |
|
Other Markets | | 7 | 2,282 |
| 2,282 |
| | 23,049 |
| 22,458 |
| 2.6 | % | | 6,943 |
| 6,926 |
| 0.2 | % | | 16,106 |
| 15,532 |
| 3.7 | % | | | 69.9% | | 94.5% | 94.1% | | 1,782 |
| 1,744 |
|
Total | | 92 | 26,386 |
| 26,239 |
| | $ | 290,906 |
| $ | 281,002 |
| 3.5 | % | | $ | 84,637 |
| $ | 83,757 |
| 1.1 | % | | $ | 206,269 |
| $ | 197,245 |
| 4.6 | % | | | 70.9% | | 95.9% | 96.1% | | $ | 1,926 |
| $ | 1,858 |
|
|
| |
The financial information presented on this schedule is proportionate financial information and represents a disaggregation of Aimco’s Conventional Segment. Please refer to the Glossary for a reconciliation of the Conventional Same Store operating results shown above to Aimco’s measure of segment performance, Conventional Proportionate Property Net Operating Income. |
|
| | | | | | | | | | | | | | | |
Supplemental Schedule 6(d) | | | | | | | |
| | | | | | | |
Same Store Operating Expense Detail |
(in thousands) (unaudited) | | | | | | | |
| | | | | | | |
Quarterly Comparison |
| | | | | | | |
| | 2Q 2017 | % of Total | | 2Q 2016 | $ Change | % Change |
Operating expenses [1] | | $ | 19,258 |
| 46.2 | % | | $ | 19,322 |
| $ | (64 | ) | (0.3 | )% |
Real estate taxes | | 13,518 |
| 32.3 | % | | 13,080 |
| 438 |
| 3.3 | % |
Utilities [2] | | 7,630 |
| 18.3 | % | | 7,670 |
| (40 | ) | (0.5 | )% |
Insurance | | 1,319 |
| 3.2 | % | | 1,788 |
| (469 | ) | (26.2 | )% |
Total | | $ | 41,725 |
| 100.0 | % | | $ | 41,860 |
| $ | (135 | ) | (0.3 | )% |
| | | | | | | |
Sequential Comparison |
| | | | | | | |
| | 2Q 2017 | % of Total | | 1Q 2017 | $ Change | % Change |
Operating expenses [1] | | $ | 19,258 |
| 46.2 | % | | $ | 18,545 |
| $ | 713 |
| 3.8 | % |
Real estate taxes | | 13,518 |
| 32.3 | % | | 13,892 |
| (374 | ) | (2.7 | )% |
Utilities [2] | | 7,630 |
| 18.3 | % | | 8,643 |
| (1,013 | ) | (11.7 | )% |
Insurance | | 1,319 |
| 3.2 | % | | 1,833 |
| (514 | ) | (28.0 | )% |
Total | | $ | 41,725 |
| 100.0 | % | | $ | 42,913 |
| $ | (1,188 | ) | (2.8 | )% |
| | | | | | | |
Year-To-Date Comparison |
| | | | | | | |
| | YTD 2Q 2017 | % of Total | | YTD 2Q 2016 | $ Change | % Change |
Operating expenses [1] | | $ | 37,801 |
| 44.7 | % | | $ | 38,164 |
| $ | (363 | ) | (1.0 | )% |
Real estate taxes | | 27,410 |
| 32.4 | % | | 26,212 |
| 1,198 |
| 4.6 | % |
Utilities [2] | | 16,274 |
| 19.2 | % | | 16,003 |
| 271 |
| 1.7 | % |
Insurance | | 3,152 |
| 3.7 | % | | 3,378 |
| (226 | ) | (6.7 | )% |
Total | | $ | 84,637 |
| 100.0 | % | | $ | 83,757 |
| $ | 880 |
| 1.1 | % |
| | | | | | | |
| | | | | | | |
|
| |
[1] | Includes onsite payroll, repairs and maintenance, software and technology expenses, marketing, expensed turnover costs and other property related operating expenses. |
[2] | Aimco’s residents reimburse Aimco for the cost of utilities. These costs are included in rental and other property revenue on Aimco’s consolidated statements of operations. These reimbursements for the three months ended June 30, 2017, June 30, 2016 and March 31, 2017 were $4.8 million, $4.8 million, and $5.1 million, respectively, and for the six months ended June 30, 2017 and 2016 were $9.9 million and $10.2 million, respectively. |
The operating expense information presented on this schedule is proportionate financial information and represents a disaggregation of Aimco’s Real Estate segment operating expenses. Please refer to the Glossary for a reconciliation of the total Same Store operating expense information shown above to Aimco’s measure of segment performance, Real Estate Proportionate Property Net Operating Income. |
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 7(a) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Real Estate Portfolio Data by Market |
Second Quarter 2017 Compared to Second Quarter 2016 |
(unaudited) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 |
| | Apartment Communities | | Apartment Homes | | Aimco Share of Apartment Homes | | % Aimco NOI | | Average Revenue per Aimco Apartment Home | | Apartment Communities | | Apartment Homes | | Aimco Share of Apartment Homes | | % Aimco NOI | | Average Revenue per Aimco Apartment Home |
| | | | | | | | | | | | | | | | | | | | |
Atlanta | | 5 |
| | 817 |
| | 817 |
| | 1.6 | % | | $ | 1,764 |
| | 8 |
| | 1,497 |
| | 1,483 |
| | 2.7 | % | | $ | 1,509 |
|
Bay Area | | 16 |
| | 3,236 |
| | 3,236 |
| | 12.3 | % | | 2,880 |
| | 15 |
| | 2,773 |
| | 2,773 |
| | 10.4 | % | | 2,793 |
|
Boston | | 15 |
| | 4,689 |
| | 4,689 |
| | 11.1 | % | | 1,849 |
| | 15 |
| | 4,689 |
| | 4,689 |
| | 9.1 | % | | 1,639 |
|
Chicago | | 10 |
| | 3,246 |
| | 3,246 |
| | 6.9 | % | | 1,698 |
| | 10 |
| | 3,246 |
| | 3,246 |
| | 6.8 | % | | 1,652 |
|
Denver | | 8 |
| | 2,065 |
| | 2,026 |
| | 4.8 | % | | 1,622 |
| | 8 |
| | 2,065 |
| | 2,026 |
| | 4.8 | % | | 1,575 |
|
Greater New York | | 18 |
| | 1,040 |
| | 1,040 |
| | 4.1 | % | | 3,346 |
| | 18 |
| | 1,040 |
| | 1,040 |
| | 4.2 | % | | 3,268 |
|
Greater Washington, DC | | 14 |
| | 5,478 |
| | 5,430 |
| | 11.6 | % | | 1,608 |
| | 14 |
| | 5,478 |
| | 5,430 |
| | 11.9 | % | | 1,570 |
|
Los Angeles [1] | | 13 |
| | 4,347 |
| | 3,696 |
| | 15.1 | % | | 2,839 |
| | 13 |
| | 4,347 |
| | 3,696 |
| | 15.7 | % | | 2,767 |
|
Miami | | 5 |
| | 2,638 |
| | 2,627 |
| | 7.0 | % | | 2,298 |
| | 5 |
| | 2,592 |
| | 2,581 |
| | 7.8 | % | | 2,277 |
|
Philadelphia | | 6 |
| | 3,244 |
| | 3,165 |
| | 7.1 | % | | 1,921 |
| | 7 |
| | 3,966 |
| | 3,887 |
| | 7.4 | % | | 1,723 |
|
San Diego | | 12 |
| | 2,423 |
| | 2,353 |
| | 6.6 | % | | 1,884 |
| | 12 |
| | 2,423 |
| | 2,353 |
| | 6.7 | % | | 1,796 |
|
Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.7 | % | | 2,337 |
| | 2 |
| | 239 |
| | 239 |
| | 0.7 | % | | 2,165 |
|
Other Markets | | 17 |
| | 5,725 |
| | 5,617 |
| | 11.1 | % | | 1,591 |
| | 17 |
| | 5,725 |
| | 5,617 |
| | 11.8 | % | | 1,563 |
|
Total [2] | | 141 |
| | 39,187 |
| | 38,181 |
| | 100.0 | % | | $ | 2,014 |
| | 144 |
| | 40,080 |
| | 39,060 |
| | 100.0 | % | | $ | 1,908 |
|
| | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
[1] | On June 30, 2017, Aimco acquired the 47% limited partner interest in the Palazzo joint venture, which holds three apartment communities in Los Angeles. The information above reflects Aimco’s 53% ownership of these communities for the quarter. Had Aimco wholly owned these apartment communities for the entire quarter, the Aimco Share of Apartment Homes, percentage of Aimco NOI and Average Revenue per Aimco Apartment Home would have been as follows for the Los Angeles market and in Total: |
| | | | Aimco Share of Apartment Homes | | % Aimco NOI | | Average Revenue per Aimco Apartment Home | |
| | Los Angeles | | 4,347 |
| | 17.3 | % | | $ | 2,933 |
| |
| | Total | | 38,833 |
| | 100 | % | | $ | 2,038 |
| |
| Aimco has identified certain apartment communities for sale as part of the paired trade for this acquisition. Aimco expects a further increase in Average Revenue per Aimco Apartment Home as a result of these transactions, the effect of which is not included in the pro forma amounts above. |
[2] | Real Estate portfolio information presented above includes those apartment communities in which Aimco held an equity interest as of the end of each period presented. Aimco’s portfolio at June 30, 2017, included four communities owned by unconsolidated real estate partnerships. Aimco’s portfolio at June 30, 2016, included the same four communities owned by unconsolidated real estate partnerships and four apartment communities that have been sold. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 7(b) | |
| |
Real Estate Portfolio Data by Market | |
First Quarter 2017 Market Information | |
(unaudited) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Aimco portfolio strategy seeks predictable rent growth from a portfolio of apartment communities that is diversified across “A,” “B” and “C+” price points, averaging “B/B+” in quality, and that is diversified across the largest markets in the U.S. Please refer to the Glossary for a description of Aimco Portfolio Quality Ratings. The schedule below illustrates Aimco’s Real Estate portfolio quality based on 1Q 2017 data, the most recent period for which third-party data is available. Aimco adjusts the portfolio data to remove apartment communities sold through the current quarter, if any.
The average age of Aimco’s portfolio, adjusted for its sizable investment in redevelopment, is approximately 28 years. Please see the Glossary for further information. |
| | | | | | | | | | | | | | | | |
| | Quarter Ended March 31, 2017 | |
| | Apartment Communities [1] | | Apartment Homes | | Aimco Share of Apartment Homes | | % Aimco NOI | | Average Rent per Aimco Apartment Home [2] | | Market Rent [3] | | Percentage of Market Rent Average | | Average Age of Apartment Communities |
Atlanta | | 5 |
| | 817 |
| | 817 |
| | 1.7 | % | | $ | 1,568 |
| | $ | 1,006 |
| | 155.9 | % | | 22 |
|
Bay Area | | 16 |
| | 3,236 |
| | 3,236 |
| | 11.9 | % | | 2,643 |
| | 2,665 |
| | 99.2 | % | | 20 |
|
Boston | | 15 |
| | 4,689 |
| | 4,689 |
| | 10.8 | % | | 1,690 |
| | 2,047 |
| | 82.6 | % | | 30 |
|
Chicago | | 10 |
| | 3,246 |
| | 3,246 |
| | 7.3 | % | | 1,479 |
| | 1,235 |
| | 119.8 | % | | 22 |
|
Denver | | 8 |
| | 2,065 |
| | 2,026 |
| | 4.6 | % | | 1,437 |
| | 1,130 |
| | 127.2 | % | | 22 |
|
Greater New York | | 18 |
| | 1,040 |
| | 1,040 |
| | 3.9 | % | | 3,171 |
| | 2,980 |
| | 106.4 | % | | 87 |
|
Greater Washington, DC | | 14 |
| | 5,478 |
| | 5,430 |
| | 11.9 | % | | 1,463 |
| | 1,646 |
| | 88.9 | % | | 48 |
|
Los Angeles [4] | | 13 |
| | 4,347 |
| | 3,696 |
| | 15.3 | % | | 2,637 |
| | 1,706 |
| | 154.6 | % | | 12 |
|
Miami | | 5 |
| | 2,624 |
| | 2,613 |
| | 7.4 | % | | 2,008 |
| | 1,334 |
| | 150.5 | % | | 24 |
|
Philadelphia | | 6 |
| | 3,244 |
| | 3,165 |
| | 6.7 | % | | 1,688 |
| | 1,220 |
| | 138.4 | % | | 31 |
|
San Diego | | 12 |
| | 2,423 |
| | 2,353 |
| | 6.5 | % | | 1,679 |
| | 1,623 |
| | 103.5 | % | | 26 |
|
Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.7 | % | | 2,016 |
| | 1,540 |
| | 130.9 | % | | 3 |
|
Other Markets | | 17 |
| | 5,725 |
| | 5,617 |
| | 11.3 | % | | 1,407 |
| | 1,239 |
| | 113.6 | % | | 28 |
|
Total | | 141 |
| | 39,173 |
| | 38,167 |
| | 100.0 | % | | $ | 1,816 |
| | $ | 1,629 |
| | 111.5 | % | | 28 |
|
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
[1] | The portfolio information presented above includes all Real Estate apartment communities in which Aimco held an equity interest as of June 30, 2017, which included four apartment communities owned by unconsolidated real estate partnerships. |
[2] | Represents rents, after concessions and vacancy loss, divided by Aimco Share of Apartment Homes. Does not include other rental income. |
[3] | 1Q 2017 per REIS. |
[4] | On June 30, 2017, Aimco acquired the 47% limited partner interest in the Palazzo joint venture, which holds three apartment communities in Los Angeles. The information above reflects Aimco’s 53% ownership of these communities for the first quarter. Had Aimco wholly owned these apartment communities for the entire first quarter, the Aimco Share of Apartment Homes, percentage of Aimco NOI, Average Revenue per Aimco Apartment Home and Percentage of Market Rent Average would have been as follows for the Los Angeles market and in Total: |
| | | | Aimco Share of Apartment Homes | | % Aimco NOI | | Average Revenue per Aimco Apartment Home | | Percentage of Market Rent Average | |
| | Los Angeles | | 4,347 |
| | 17.7 | % | | $ | 2,733 |
| | 160.2 | % | |
| | Total | | 38,819 |
| | 100 | % | | $ | 1,840 |
| | 113.0 | % | |
| Aimco has identified certain apartment communities for sale as part of the paired trade for this acquisition. Aimco expects a further increase in Average Revenue per Aimco Apartment Home as a result of these transactions, the effect of which is not included in the pro forma amounts above. |
|
| | | | | | | | | | | | | |
Supplemental Schedule 8 |
|
Disposition and Acquisition Activity |
(dollars in millions, except average revenue per home) (unaudited) |
| | | | | | | | | | | |
| | | | | | | | | | | |
Real Estate Disposition and Acquisition Activity |
| | | | | | | | | | | |
Year-to-Date 2017 Dispositions |
| | | | | | | | | | | |
Aimco did not sell any apartment communities from its Real Estate portfolio during the six months ended June 30, 2017. |
|
|
Year-to-Date 2017 Acquisitions |
|
| Apartment Community Name | Location | | Month Acquired | | Apartment Homes | | Purchase Price | |
| Palazzo [1] | Los Angeles, CA | | June | | 1,382 | | $ | 451.5 |
| | |
| | | | | | | | | | | |
| [1]
| Aimco acquired the 47% limited partner interest in the Palazzo joint venture and now wholly owns the partnership and the three underlying apartment communities. The purchase price reflects Aimco’s assumption of the limited partner’s share of existing non-recourse property debt of $140.5 million and Aimco’s payment of $311.0 million of cash funded primarily with a term loan. |
| | | | | | | | | | | |
| | | | | | | | | | | |
Asset Management Business Disposition Activity |
|
Year-to-Date 2017 Asset Management Dispositions |
|
Partnerships served by the Asset Management business sold two apartment communities for net proceeds of $5.0 million during the six months ended June 30, 2017. |
|
| | | | | | | | |
Supplemental Schedule 9 | | | | |
| | | | |
Real Estate Capital Additions Information | | | | |
(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 capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition. Please see the Glossary for further descriptions. |
| | | | |
| | Three Months Ended June 30, 2017 | | Six Months Ended June 30, 2017 |
Capital Additions [1] | | | | |
Capital Replacements | | | | |
Buildings and grounds | | $ | 9,685 |
| | $ | 15,881 |
|
Turnover capital additions | | 1,939 |
| | 3,608 |
|
Capitalized site payroll and indirect costs | | 1,051 |
| | 2,055 |
|
Capital Replacements | | 12,675 |
| | 21,544 |
|
Capital Improvements | | 5,207 |
| | 8,144 |
|
Property Upgrades | | 32,946 |
| | 50,777 |
|
Redevelopment [2] | | 45,715 |
| | 84,825 |
|
Development | | 1,747 |
| | 3,137 |
|
Casualty | | 2,510 |
| | 3,837 |
|
Total [3] | | $ | 100,800 |
| | $ | 172,264 |
|
| | | | |
Total apartment homes | | 39,045 |
| | 39,045 |
|
Capital Replacements per apartment home | | $ | 325 |
| | $ | 552 |
|
|
| | | | | |
[1] | Includes capital additions to Aimco’s Real Estate portfolio. This information is presented on a consolidated basis, which includes 100% of consolidated real estate partnership capital additions and excludes the capital additions made by unconsolidated real estate partnerships, which are accounted for using the equity method of accounting. Aimco’s share of capital additions for the six months ended June 30, 2017 included $21.0 million of Capital Replacements, $7.9 million of Capital Improvements, $50.1 million of Property Upgrades, $80.7 million of Redevelopment, $3.1 million of Development, and $3.8 million of Casualty. |
[2] | Redevelopment spending in this schedule includes amounts for larger projects presented within Supplemental Schedule 10 and also includes spending related to other projects that are not presented in Supplemental Schedule 10. |
[3] | For the three and six months ended June 30, 2017, capital additions for Aimco’s Real Estate portfolio include $2.6 million and $4.2 million of capitalized interest costs, respectively. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 10 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Redevelopment and Development Portfolio | | | | (Page 1 of 5) | |
As of June 30, 2017 | | | | | | |
(dollars in millions, except per home information) (unaudited) | | | | | | | | | | | | |
| | | |
| | Number of Apartment Homes | | Percentage of Completed Homes Leased | | Estimated Net Investment | | Inception-to-Date Net Investment | | | | | | Average Revenue per Apartment Home Redeveloped or Constructed | | |
| | Location | | Total Apartment Homes | | Approved for Redevelopment / To Be Constructed | | Completed | | | | | Expected Occupancy Stabilization | | Expected NOI Stabilization |
| Prior to Investment | | Expected Stabilized | | Expected Incremental Commercial Revenue |
Under Redevelopment or Development | | | | | | | | | | | | | | | | | | | | | | |
Bay Parc Plaza | | Miami, FL | | 471 |
| | [1] |
| | [1] |
| | [1] |
| | $ | 16.0 |
| | $ | 4.5 |
| | [1] | | [1] | | $ | 2,036 |
| | $ | 2,185 |
| | $ | 0.1 |
|
Calhoun Beach Club | | Minneapolis, MN | | 332 |
| | 275 |
| | 18 |
| | 67 | % | | 28.7 |
| | 1.9 |
| | 1Q 2020 | | 2Q 2021 | | 2,718 |
| | 3,200 |
| | — |
|
Flamingo South Beach | | Miami, FL | | 1,294 |
| | [2] |
| | [2] |
| | [2] |
| | 9.7 |
| | 0.1 |
| | [2] | | [2] | | 2,496 |
| | 2,535 |
| | — |
|
Palazzo at Park La Brea | | Los Angeles, CA | | 521 |
| | 389 |
| | 243 |
| | 77 | % | | 24.5 |
| | 15.1 |
| | 1Q 2019 | | 2Q 2020 | | 3,259 |
| | 3,750 |
| | — |
|
Palazzo East at Park La Brea | | Los Angeles, CA | | 611 |
| | 611 |
| | — |
| | — | % | | 28.0 |
| | 0.6 |
| | 1Q 2020 | | 2Q 2021 | | 3,428 |
| | 3,655 |
| | — |
|
Park Towne Place | | Philadelphia, PA | | 948 |
| | 701 |
| | 622 |
| | 87 | % | | 136.3 |
| | 130.6 |
| | 1Q 2018 | | 2Q 2019 | | 1,689 |
| | 2,640 |
| | 0.2 |
|
Saybrook Pointe | | San Jose, CA | | 324 |
| | 324 |
| | 172 |
| | 93 | % | | 18.3 |
| | 10.8 |
| | 1Q 2019 | | 2Q 2020 | | 2,660 |
| | 2,960 |
| | — |
|
Yorktown | | Lombard, IL | | 364 |
| | 292 |
| | 91 |
| | 75 | % | | 25.7 |
| | 13.4 |
| | 3Q 2018 | | 4Q 2019 | | 1,577 |
| | 2,160 |
| | — |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
In Lease-up | | | | | | | | | | | | | | | | | | | | | | | | |
The Sterling | | Philadelphia, PA | | 534 |
| | 534 |
| | 534 |
| | 90 | % | | 71.5 |
| | 69.8 |
| | 3Q 2017 | | 4Q 2018 | | 2,015 |
| | 2,685 |
| | 1.2 |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Lease-up complete, NOI stabilization period | | | | | | | | | | | | | | | | | | | | |
One Canal | | Boston, MA | | 310 |
| | 310 |
| | 310 |
| | 95 | % | | 195.0 |
| | 193.4 |
| | 1Q 2017 | | 2Q 2018 | | n/a |
| | 3,865 |
| | 1.1 |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | 5,709 |
| | 3,436 |
| | 1,990 |
| | | | $ | 553.7 |
| | $ | 440.2 |
| | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| |
[1] | This phase of redevelopment encompasses common area, amenity improvements and the creation of a new retail space. Approval of a second phase of redevelopment, which will include upgrades to all of the apartment homes within the community, is expected during 2017. |
[2] | This phase of the redevelopment encompasses common areas and security system upgrades. Approval of a second phase of redevelopment, which will include upgrades to all of the apartment homes within the community is expected during 2017. |
| |
| |
| |
See the following pages for Terms and Definitions and a Description of Redevelopment Projects. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 10 (Continued) | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Redevelopment and Development Valuation Information | | | | | | | | | | (Page 2 of 5) |
|
(dollars in millions) (unaudited) | | | | | | | | |
| | | | | | | | | | |
| | | | Three Months Ended June 30, 2017 | | Six Months Ended June 30, 2017 |
| | | | Occupancy Stabilized Communities | | Communities Under Construction or in Lease-up | | Total Redevelopment and Development Portfolio | | Occupancy Stabilized Communities | | Communities Under Construction or in Lease-up | | Total Redevelopment and Development Portfolio |
Proportionate Property NOI [1] | | | | | | | | | | | | |
| Proportionate Property NOI | | $ | 1.2 |
| | $ | 23.7 |
| | $ | 24.9 |
| | $ | 2.3 |
| | $ | 47.4 |
| | $ | 49.7 |
|
| | | | | | | | | | | | | | |
Occupancy stabilized communities | | | | | | | | | | | | |
| | Annualized second quarter 2017 Proportionate Property NOI | | $ | 4.8 |
| | | | | | | | | | |
| | Range of applicable NOI capitalization rates | | 4.40% - 4.90% | [2] | | | | | | | | | |
| | | | | | | | | | | | | | |
Communities under construction or in lease-up | | | | | | | | | | | | |
| | Estimated pre-redevelopment Proportionate Property NOI | | $ | 107.5 |
| | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Inception-to-date net investment - Aimco share | | $ | 440.2 |
| | | | | | | | | | |
| | Projected NOI yield on incremental investment at stabilization | | 6.1 | % | | | | | | | | | | |
| | Projected proportionate incremental stabilized property NOI | | $ | 26.9 |
| | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Total estimated post redevelopment Proportionate Property NOI | | $ | 134.4 |
| | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Range of applicable NOI capitalization rates | | 4.20% - 4.70% | [3] | | | | | | | | | |
| | | | | | | | | | | | | | |
[1] | The financial information presented on this schedule is proportionate financial information and represents a disaggregation of Aimco’s Real Estate segment. Please refer to the Glossary for a reconciliation of the Redevelopment and Development operating results shown above to Aimco’s measure of segment performance, Proportionate Property NOI. The Proportionate property NOI for three and six months ended June 30, 2017, include the Palazzo communities at 53%. Aimco acquired the 47% limited partner interest in the joint venture on June 30, 2017 and now owns 100% of these communities.
|
[2] | Occupancy stabilized communities includes Pacifica Park, a 104 home community in the Bay Area, and Vivo, a 91 home community in Cambridge, Massachusetts. Average rents for these communities are greater than 125% of their respective local market average rents, making these communities, on average, "A" quality as defined by Aimco. Based on these factors, and information provided by the CBRE North American Cap Rate Study for Second Half 2016, NOI capitalization rates for this set of communities could range from 4.40% - 4.90%. |
[3] | Communities are located in high-quality submarkets in Boston, Boulder, Center City Philadelphia, Chicago, Los Angeles, Miami and San Jose. Projected stabilized average rents for these communities are greater than 125% of their respective local market average rents, making these communities, on average, "A" quality as defined by Aimco. Based on these factors, and information provided by the CBRE North American Cap Rate Study for Second Half 2016, NOI capitalization rates for this set of communities could range from 4.20% - 4.70%. |
| | | | | | | | | | | | | | |
Aimco estimates the fair value of occupancy stabilized communities by annualizing the most recent quarter’s Proportionate Property NOI and applying an appropriate capitalization rate. Aimco estimates the fair value for the communities under construction or in lease-up by discounting projected future cash flows through community stabilization. See Aimco’s March 31, 2017 NAV Presentation on Aimco’s website at www.aimco.com/investors for additional information. The fair value of these communities could also be derived by applying an appropriate capitalization rate to estimated post redevelopment Proportionate Property NOI. The post redevelopment Proportionate Property NOI may be calculated as the combination of Pre-redevelopment Proportionate Property NOI (defined on the next page) and the projected proportionate incremental stabilized property NOI as estimated based on the projected yield on current inception to date investment. |
See the following pages for Terms and Definitions and a Description of Redevelopment Projects. |
|
| | | | | | | | | | | | | | | | |
Supplemental Schedule 10 (Continued) | | | | | | | | | | | | | | |
Redevelopment and Development Portfolio | | | | | | | | (Page 3 of 5) |
| | | |
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. |
Expected Occupancy Stabilization - period in which Aimco expects to achieve stabilized occupancy (greater than 90%). |
Expected NOI Stabilization - period in which Aimco expects to achieve stabilized rents and operating costs, generally five quarters after Stabilized Occupancy. |
Average Revenue per Apartment Home Redeveloped or Constructed - represents the actual revenues per apartment home, which includes rents and other rental income, prior to redevelopment, and the projected revenues per apartment home following redevelopment or construction, and excludes rent and other rental income from commercial leases (which are presented separately on page 1 of this schedule). Projections of stabilized revenues per apartment home are based on management’s judgment at the start of a redevelopment or development project and take into consideration factors including but not limited to: then current rent and other rental income expectations; then current market rents; and revenue achievement to date. |
Pre-redevelopment Proportionate Property NOI - estimated by applying (a) market revenue and expense growth rates derived from third-party information for the period immediately preceding construction through the current period to (b) Proportionate Property NOI results immediately preceding construction. |
Projected Net Operating Income Yield on Incremental Investment at Stabilization - for redevelopment projects, represents projected stabilized incremental net operating income (including commercial lease income) as a percentage of the Estimated Net Investment. Projected incremental net operating income for redevelopment projects includes the estimated stabilized rate increase that is expected to be achieved and the estimated expense savings resulting from the redevelopment. For development projects, this represents projected stabilized net operating income as a percentage of the Estimated Net Investment. |
Occupancy Stabilized Communities - includes communities classified as part of Redevelopment and Development for which construction has been completed, but for which the requirements to be reclassified into Same Store have not yet been met. |
Communities Under Construction or in Lease-up - represents communities classified as part of Redevelopment and Development and included in Supplemental Schedule 10, as well as other communities classified as Redevelopment and Development that are smaller than scope and therefore not included in Supplemental Schedule 10. |
|
| |
Supplemental Schedule 10 (Continued) | |
| |
Redevelopments and Development | (Page 4 of 5) |
|
| |
Bay Parc Plaza Apartments Miami, FL | The current phase of the redevelopment includes: improvements to the leasing and lobby areas; redesign of the retail space including addition of a street café; updated landscaping; and expansion of the pool deck. The current phase of the redevelopment is expected to be completed in first quarter 2018. Approval of the second phase of the redevelopment, which is expected to include upgrades to all of the apartment homes within the community, is expected during 2017. |
Calhoun Beach Club Minneapolis, MN | The community includes a 12-story building with 275 homes and 38,000 square feet of commercial and retail space on the first two floors, and a 9-story building with 57 homes that is registered as a historic building. During first quarter, Aimco commenced the initial phase of redevelopment, which includes upgrading the 275 homes and common areas with luxury finishes and creating limited access penthouse homes with an exclusive common area on the top two floors of the 12-story building. |
Flamingo South Beach Miami, FL | The current phase of the redevelopment includes the full upgrade of the property-wide security systems, including biometrics and destination elevators, and upgrade of the common areas of the center tower and mid-rise building. Approval of the second phase of the redevelopment, which is expected to include upgrades to the apartment homes in the center tower and mid-rise building, is expected during 2017.
|
Palazzo at Park La Brea Los Angeles, CA
| The phased redevelopment began in 2012 with completion of enhancements of the fitness center and spa in 2013. In 2014, Aimco completed the upgrade of 77 fourth floor penthouses. The current phase of the project includes the renovation of 389 apartment homes on the first three floors, or 75% of the homes in the community, and enhancements to the corridors on these floors.
Aimco acquired the 47% limited partner interest in the joint venture in Palazzo at Park La Brea on June 30, 2017; therefore Aimco’s share of the estimated investment in the project is reported at 100%.
As Aimco evaluates the success of the project and other investment alternatives, Aimco may redevelop the remaining 55 penthouse homes. |
Palazzo East at Park La Brea Los Angeles, CA
| The current phase of the redevelopment includes renovation of the apartment homes to distinguish the community from Palazzo at Park La Brea and Villas at Park La Brea. The redevelopment also includes updated elevator lobbies and corridors.
|
Park Towne Place Philadelphia, PA | Aimco is redeveloping the four towers at this community, one at a time. Aimco has substantially completed the redevelopment and lease-up of the 229 apartment homes in the first tower, the 245 apartment homes in the second tower and the retail market. Rental rates for the first two towers are consistent with underwriting. Redevelopment of the 227 apartment homes in the third tower is underway and on schedule for completion later this year. Aimco has already re-leased 57% of the apartment homes being redeveloped in the third tower.
The estimated $136.3 million net investment for the approved phases represents a gross investment of $170.4 million, reduced by $34.1 million of historic tax credits.
Based on the success of the first three towers, Aimco is evaluating the optimal timing to redevelop the fourth tower. The entire cost to redevelop all apartment homes in the community could be $168 to $178 million, reflecting a gross investment of $210 to $220 million reduced by $42 to $44 million of historic tax credits. |
|
| |
Supplemental Schedule 10 (Continued) | |
| |
Redevelopments and Development | (Page 5 of 5) |
|
| |
Saybrook Pointe San Jose, CA | The redevelopment includes redesigning kitchens, new flooring, and upgrading lighting fixtures within the apartment home interiors. At June 30, 2017, Aimco had completed 172 apartment homes on schedule and at a cost in line with underwriting. |
The Sterling Philadelphia, PA
| Aimco completed the renovation of the common areas, amenities and the ground-level retail space in 2015. In first quarter 2017, Aimco completed the redevelopment of the apartment homes and completed reconfiguration of the second floor commercial space in second quarter 2017 to attract a full floor tenant. During second quarter, Aimco began upgrades to the third and fourth floor commercial space in order to attract higher quality tenants. Aimco also commenced additional upgrades to residential common areas. Aimco expects to complete the third and fourth floor commercial space and common area upgrades during the third quarter and anticipates completing this redevelopment at a cost below underwriting.
The estimated net investment for the complete project is $71.5 million, reflecting a gross investment of $84.5 million, reduced by $13 million of historic tax credits. |
Yorktown Apartment Homes Lombard, IL | The redevelopment includes modernization of the common areas, expansion of the fitness center, and lobby renovation. The renovation of the apartment homes includes upgraded finishes and creation of open living spaces. At June 30, 2017, Aimco had completed the amenities, the common areas and 91 of the 292 apartment homes approved for redevelopment at a cost consistent with underwriting. |
GLOSSARY AND RECONCILIATIONS OF NON-GAAP FINANCIAL AND OPERATING MEASURES
This Earnings Release and Supplemental Information include certain financial and operating measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. Aimco’s definitions and calculations of these non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These non-GAAP financial and operating measures should not be considered an alternative to GAAP net income or any other GAAP measurement of performance and should not be considered an alternative measure of liquidity.
AIMCO OP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 96% of the common partnership units of the Aimco OP.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Within this Earnings Release and Supplemental Information, Aimco provides certain financial information necessary to calculate Aimco’s share of financial information. This information is not, nor is it intended to be, a presentation in accordance with GAAP. Aimco’s proportionate share of financial information includes Aimco’s share of unconsolidated real estate partnerships and excludes the noncontrolling interest partners’ share of consolidated real estate partnerships.
Aimco does not control the unconsolidated real estate partnerships and the calculation of Aimco’s share of the assets and liabilities and revenues and expenses does not represent a legal claim to a proportionate share of such items. The amount of cash distributions partners in such partnerships may receive is based upon specific provisions in the partnership agreements and may vary based on whether such distributions are generated from operations, capital events or liquidation.
Proportionate information benefits the users of Aimco’s financial information by providing the amount of revenues, expenses, assets, liabilities and other items attributable to Aimco stockholders. Other companies may calculate their proportionate information differently than Aimco does, limiting the usefulness as a comparative measure. Because of these limitations, the non-GAAP Aimco proportionate financial information should not be considered in isolation or as a substitute for information included in Aimco’s financial statements as reported under GAAP.
ASSET MANAGEMENT: Asset Management refers generally to the activities Aimco performs in its role as general partner in partnerships holding low-income housing tax credit apartment communities, and which are structured to provide for the pass-through of tax credits and deductions to their partners. Aimco holds nominal ownership positions in these partnerships, generally less than 1%. In its role, Aimco provides asset management and other services to these partnerships and receives fees and other payments in return. To the extent the amounts due Aimco are not paid currently, the balances accrue and are satisfied from the partnerships’ future operating or liquidating cash flow. Aimco also recognizes tax credit income as the tax credits and tax deductions are delivered to the partners and is generally responsible for ensuring the underlying apartment communities comply with the requirements to earn low-income housing tax credits. Aimco’s relationship with these partnerships is different than real estate ownership and is better described as an Asset Management business. Aimco has limited upside or downside exposure. Aimco values the Asset Management business at the discounted future cash flows it expects to receive.
Aimco consolidates most of these partnerships and their underlying apartment communities under GAAP. Aimco’s share of the results of operations of these apartment communities was approximately 95% at June 30, 2017 (inclusive of unconsolidated communities) and represents cash flows from operations that are currently available to pay fees and other amounts due under the contractual agreements.
Under the tax credit agreements, Aimco will receive additional semi-annual cash contributions totaling $12.6 million through 2019. As of June 30, 2017, Aimco also had $7.3 million of net unamortized deferred income related to cash contributions previously received by Aimco in exchange for the allocation of tax credits and related tax benefits to investors in tax credit arrangements.
|
| | | | | | | | | | | | | | | | | |
| | | Cash Contributions To Be Received | | Amortization of Deferred Tax Credit Income | | Expense | | Projected Income |
| 2017 3Q - 4Q | | $ | 2,475 |
| | $ | 2,903 |
| | $ | (308 | ) | | $ | 5,070 |
|
| 2018 | | 5,528 |
| | 397 |
| | (310 | ) | | 5,615 |
|
| 2019 | | 4,597 |
| | (724 | ) | | (213 | ) | | 3,660 |
|
| 2020 | | — |
| | 2,511 |
| | (133 | ) | | 2,378 |
|
| 2021 | | — |
| | 1,370 |
| | (96 | ) | | 1,274 |
|
| Thereafter | | — |
| | 1,972 |
| | (100 | ) | | 1,872 |
|
| Total | | $ | 12,600 |
| | $ | 8,429 |
| | $ | (1,160 | ) | | $ | 19,869 |
|
AVERAGE AGE OF APARTMENT COMMUNITIES: Calculated by Aimco on a property-by-property basis 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, flood or fire.
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.
DEVELOPMENT ADDITIONS: Development additions represent construction and related capitalized costs associated with ground-up development projects.
CONTRIBUTION FROM ASSET MANAGEMENT: As presented in Supplemental Schedule 2, Contribution from Asset Management consists of fees and other amounts paid to Aimco from the net operating income of partnerships that own low-income housing tax credit apartment communities less interest expense incurred on non-recourse property debt obligations of the partnerships; income associated with delivery of tax credits to the non-Aimco investors in the partnerships (including amounts received during the period and amounts received in previous periods); and other income; less asset management expenses (including certain allocated offsite costs related to the operation of this business).
CONTRIBUTION FROM REAL ESTATE: As presented in Supplemental Schedule 2, Contribution from Real Estate consists of property net operating income and other items of income or expense that relate to the Real Estate portfolio, including property management expenses, casualty losses, interest expense related to non-recourse property debt encumbering these communities, and interest income Aimco earns on its investment in a securitization trust that holds certain Aimco property debt.
FREE CASH FLOW: Free Cash Flow, as calculated for Aimco’s retained portfolio, represents an apartment community’s property net operating income, less spending for Capital Replacements. Capital Replacement spending is a measure of the cost of capital asset used during the period. Aimco believes that Free Cash Flow is useful to investors as a supplemental measure of apartment community performance because it takes into consideration costs incurred during the period to replace capital assets that have been consumed during Aimco’s ownership.
FREE CASH FLOW MARGIN: Free Cash Flow Margin represents an apartment community’s property net operating income less $1,200 per apartment home of assumed annual Capital Replacement spending, as a percentage of the apartment community’s rental and other property revenues.
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 net income attributable to Aimco common stockholders computed in accordance with GAAP. Aimco excludes preferred equity redemption related amounts (gains or losses) from its computation of 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) and is Aimco’s primary measure of current period performance.
FFO, Pro forma FFO and AFFO are non-GAAP measures that Aimco believes 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 other capital assets such as machinery, computers or other personal property. FFO, Pro forma FFO and AFFO should not be considered alternatives to net income (loss) as determined in accordance with GAAP, as indicators of performance. There can be no assurance that Aimco’s method of computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
The following table reconciles GAAP net income per share to Pro forma FFO per share and AFFO per share, each as presented at the mid-point of Aimco’s guidance:
|
| | | | | | | |
(dollars per share) (unaudited) | Third Quarter | | Full Year |
| 2017 | | 2017 |
Net income | $ | 0.10 |
| | $ | 2.95 |
|
Depreciation, net | 0.52 |
| | 1.87 |
|
Gain on disposition of real estate, net of tax | — |
| | (2.38 | ) |
Pro forma FFO | 0.62 |
| | 2.44 |
|
Capital Replacements, net | (0.10 | ) | | (0.32 | ) |
AFFO | $ | 0.52 |
| | $ | 2.12 |
|
LEVERAGE RATIO DEFINITIONS
Aimco’s leverage strategy targets the ratio of Debt and Preferred Equity to Adjusted EBITDA to be below 7.0x and the ratio of Adjusted EBITDA to Adjusted Interest and Preferred Dividends to be greater than 2.5x. Aimco also focuses on the ratios of Debt to Adjusted EBITDA and Adjusted EBITDA Coverage of Adjusted Interest. Aimco believes these ratios, which are based in part on non-GAAP financial information, are commonly used by investors and analysts to assess the relative financial risk associated with balance sheets of companies within the same industry, and they are believed to be similar to measures used by rating agencies to assess entity credit quality.
Aimco leverage includes Aimco’s share of long-term, non-recourse property debt secured by apartment communities in the Real Estate portfolio, a one-year term loan, outstanding borrowings under its revolving credit facility, and outstanding preferred equity. Aimco leverage excludes non-recourse property debt obligations of consolidated partnerships served by the Asset Management business (described further under the Asset Management definition, above). The value of the Asset Management business is attributed to the fees paid to Aimco from the operation and liquidation of the underlying partnerships, and the non-recourse property debt obligations of the partnerships in this business are not Aimco’s obligations and have limited effect on the amount of fees and other amounts Aimco expects to receive under the contractual agreements. Aimco reconciles consolidated balances to Aimco’s net leverage on Supplemental Schedule 5(a).
Aimco calculates its leverage ratios based on current quarter amounts, annualized.
As described further described in the Leverage Ratios discussion in the Earnings Release and in Supplemental Schedule 5(a), Aimco adjusted its second quarter leverage ratios to reflect the Palazzo acquisition as if it had closed on April 1, 2017. The effect of this adjustment is reflected in the Adjusted EBITDA reconciliation below.
ADJUSTED EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (ADJUSTED EBITDA): Adjusted EBITDA represents Aimco’s share of the consolidated amount of Aimco net income, adjusted to exclude the effect of the following items for the reasons set forth below:
| |
• | Adjusted Interest Expense, defined above, to allow investors to compare a measure of Aimco’s earnings before the effects of Aimco’s indebtedness with that of other companies in the real estate industry; |
| |
• | preferred dividends, to allow investors to compare a measure of Aimco’s earnings before the effects of Aimco’s capital structure and indebtedness with that of other companies in the real estate industry; |
| |
• | income taxes, to allow investors to measure Aimco’s performance independent of income taxes, which may vary significantly from other companies within Aimco’s industry due to leverage and tax planning strategies, among other factors; |
| |
• | depreciation and amortization, gains or losses on dispositions and impairment losses related to real estate, for similar reasons to those set forth in the discussion of FFO, Pro forma FFO and AFFO above; and |
| |
• | other items, including gains on dispositions of non-depreciable assets, as these are items that periodically affect Aimco operations, but that are not necessarily representative of Aimco’s ability to service its debt obligations. |
A reconciliation of net income attributable to Aimco Common Stockholders to Adjusted EBITDA for Aimco’s Real Estate portfolio for the three months ended June 30, 2017 is as follows:
|
| | | |
(in thousands) (unaudited) | Three Months Ended June 30, 2017 |
Net income attributable to Aimco Common Stockholders | $ | 15,843 |
|
Adjustments: | |
Adjusted Interest Expense | 39,254 |
|
Income tax benefit | (5,023 | ) |
Depreciation and amortization, net of noncontrolling interest | 87,193 |
|
Gains on disposition and other, net of income taxes and noncontrolling partners’ interests | (1,331 | ) |
Preferred stock dividends | 2,149 |
|
Net income attributable to noncontrolling interests in Aimco Operating Partnership | 2,786 |
|
Other items, net | (179 | ) |
Pro forma adjustment (described above) | 3,876 |
|
Adjusted EBITDA | $ | 144,568 |
|
| |
Annualized Adjusted EBITDA | $ | 578,272 |
|
ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco’s proportionate share of interest expense on non-recourse property debt encumbering Real Estate apartment communities and interest on the credit facility borrowings less (i) prepayment penalties and amortization of debt issuance 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. Adjusted Interest Expense also excludes interest expense related to non-recourse property debt obligations of consolidated partnerships served by the Asset Management business.
Adjusted Interest Expense and Preferred Dividends as used in the leverage ratios on Supplemental Schedule 5(a) is calculated as follows:
|
| | | |
(in thousands) (unaudited) | Three Months Ended June 30, 2017 |
Interest expense per consolidated statement of operations | $ | 46,858 |
|
Interest expense related to non-recourse property debt obligations of consolidated partnerships served by the Asset Management business | (3,480 | ) |
Interest expense attributable to Real Estate portfolio | 43,378 |
|
Adjustments: | |
Adjustments related to interest of consolidated and unconsolidated partnerships | (1,167 | ) |
Debt prepayment penalties and other non-interest items | (60 | ) |
Amortization of debt issue costs | (1,153 | ) |
Interest income received on securitization investment | (1,744 | ) |
Adjusted Interest Expense | $ | 39,254 |
|
Preferred Dividends | 4,088 |
|
Adjusted Interest Expense and Preferred Dividends | $ | 43,342 |
|
| |
Annualized Adjusted Interest Expense | $ | 157,016 |
|
Annualized Adjusted Interest Expense and Preferred Dividends | $ | 173,368 |
|
FIXED CHARGE COVERAGE RATIO: As defined by Aimco’s credit agreement, the ratio of (a) EBITDA to (b) fixed charges, which represent the sum of (i) Aimco’s proportionate share of interest expense (excluding prepayment penalties and amortization of debt issuance costs), (ii) debt amortization and (iii) Preferred Dividends, for the four fiscal quarters preceding the date of calculation. The calculation of certain of these measures as defined by Aimco’s Credit Agreement may differ from those used by Aimco in the calculations of its Leverage Ratios.
PREFERRED DIVIDENDS: Preferred dividends include dividends paid with respect to Aimco’s Preferred Stock and the Aimco OP’s Preferred Partnership Units, exclusive of preferred equity redemption related amounts.
PREFERRED EQUITY: Preferred equity represents the redemption amounts for Aimco’s Preferred Stock and the Aimco OP’s Preferred Partnership Units and may be found in Aimco’s consolidated balance sheets and on Supplemental Schedule 5(b).
PROPORTIONATE DEBT TO ADJUSTED EBITDA RATIO: The ratio of (a) Aimco’s share of net leverage as calculated on Supplemental Schedule 5(a) and shown above, excluding Preferred Equity to (b) Adjusted EBITDA.
PROPORTIONATE DEBT AND PREFERRED EQUITY TO ADJUSTED EBITDA RATIO: The ratio of (a) Aimco’s share of net leverage attributable to its Real Estate portfolio as calculated on Supplemental Schedule 5(a) and shown above to (b) Adjusted EBITDA.
NET OPERATING INCOME (NOI) MARGIN: Represents an apartment community’s net operating income as a percentage of the apartment community’s rental and other property revenues.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to Aimco’s unconsolidated partnerships and 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) and PROPORTIONATE PROPERTY NOI: NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; property management expenses; depreciation; or interest expense. NOI is helpful because it helps both investors and management to understand the operating performance of real estate excluding costs associated with decisions about acquisition pricing, overhead allocations and financing arrangements. NOI is also considered by many in the real estate industry to be a useful measure for determining the value of real estate. Reconciliations of NOI as presented in this Earnings Release and Supplemental Information to Aimco’s consolidated GAAP amounts are provided below.
Due to the diversity of its economic ownership interests in its apartment communities in the periods presented, Aimco evaluates the performance of the apartment communities in its Real Estate segment using Proportionate Property NOI, which represents Aimco’s share of the NOI for the apartment communities that Aimco consolidates and manages but excludes apartment communities that it does not consolidate. Reconciliation of the Same Store Proportionate Property NOI presented on Supplemental Schedule 6 and the Redevelopment and Development Proportionate Property NOI presented on Supplemental Schedule 10 to the Real Estate segment Proportionate Property NOI has been provided below.
|
| | | | | | | | | | | | | | | | | | | | |
Real Estate Segment NOI Reconciliation |
(in thousands)(unaudited) | | Three Months Ended | | Year to Date |
| | June 30, 2017 | | March 31, 2017 | | June 30, 2016 | | June 30, 2017 | | June 30, 2016 |
Rental and other property revenues | | | | | | | | | | |
Same Store | | $ | 145,861 |
| | $ | 145,045 |
| | $ | 141,133 |
| | $ | 290,906 |
| | $ | 281,002 |
|
Redevelopment and Development | | 38,837 |
| | 38,200 |
| | 34,691 |
| | 77,038 |
| | 69,075 |
|
Acquisitions | | 5,462 |
| | 4,875 |
| | 948 |
| | 10,336 |
| | 1,820 |
|
Other Real Estate | | 28,977 |
| | 28,853 |
| | 28,511 |
| | 57,832 |
| | 55,450 |
|
Total Real Estate segment proportionate rental and other property revenues | | $ | 219,137 |
| | $ | 216,973 |
| | $ | 205,283 |
| | $ | 436,112 |
| | $ | 407,347 |
|
| | | | | | | | | | |
Property operating expenses | | | | | | | | | | |
Same Store | | $ | 41,725 |
| | $ | 42,913 |
| | $ | 41,860 |
| | $ | 84,637 |
| | $ | 83,757 |
|
Redevelopment and Development | | 14,195 |
| | 13,714 |
| | 13,714 |
| | 27,908 |
| | 26,483 |
|
Acquisitions | | 2,146 |
| | 2,230 |
| | 536 |
| | 4,376 |
| | 992 |
|
Other Real Estate | | 10,321 |
| | 10,606 |
| | 10,584 |
| | 20,930 |
| | 20,709 |
|
Total Real Estate segment proportionate property operating expenses | | $ | 68,387 |
| | $ | 69,463 |
| | $ | 66,694 |
| | $ | 137,851 |
| | $ | 131,941 |
|
| | | | | | | | | | |
Property net operating income | | | | | | | | | | |
Same Store | | $ | 104,136 |
| | $ | 102,132 |
| | $ | 99,273 |
| | $ | 206,269 |
| | $ | 197,245 |
|
Redevelopment and Development | | 24,642 |
| | 24,486 |
| | 20,977 |
| | 49,130 |
| | 42,592 |
|
Acquisitions | | 3,316 |
| | 2,645 |
| | 412 |
| | 5,960 |
| | 828 |
|
Other Real Estate | | 18,656 |
| | 18,247 |
| | 17,927 |
| | 36,902 |
| | 34,741 |
|
Total Real Estate proportionate property net operating income | | $ | 150,750 |
| | $ | 147,510 |
| | $ | 138,589 |
| | $ | 298,261 |
| | $ | 275,406 |
|
| | | | | | | | | | |
Proportionate Property NOI for Aimco’s Real Estate apartment communities includes ownership and other adjustments to provide comparability of results from period to period. The adjustments primarily include ownership differences between periods. As a result, Proportionate Property NOI shown above may differ from what may be computed using the information presented on Supplemental Schedule 2 for each category.
PORTFOLIO QUALITY RATINGS: Aimco measures the quality of apartment communities in its Real Estate portfolio based on average rents of our apartment homes compared to local market average rents as reported by a third-party provider of commercial real estate performance and analysis. Under this rating system, Aimco classifies as “A” quality apartment communities those earning rents greater than 125% of the local market average, as “B” quality apartment communities those earning rents between 90% and 125% of the local market average; “C+” quality apartment communities those earning rents greater than $1,100 per month, but lower than 90% of the local market average; and “C” quality apartment communities those earning rents less than $1,100 per month and lower than 90% of the local market average.
REAL ESTATE: Real Estate represents Aimco’s portfolio of apartment communities diversified by both price point and geography. Real Estate includes predominantly market rate apartment communities in which Aimco holds substantial equity ownership interest, generally 100%. Aimco’s Real Estate portfolio is classified into four categories, as follows:
SAME STORE: Same Store apartment communities are apartment communities that (a) are owned and managed by Aimco, (b) had reached a stabilized level of operations as of January 1, 2016 and maintained it throughout the current and the comparable prior periods and (c) are not expected to be sold within 12 months.
ACQUISITION: Includes apartment communities acquired since January 1, 2016.
REDEVELOPMENT AND DEVELOPMENT: Includes apartment communities currently under construction that have not achieved a stabilized level of operations and those that have been completed in recent years that had not achieved and maintained stabilized operations for both the current and the comparable prior periods.
OTHER REAL ESTATE: Real Estate apartment communities that do not meet the Same Store, Acquisition or Redevelopment and Development definitions.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold since January 1, 2016, or classified as held for sale at the end of the period. For purposes of highlighting results of operations related to Aimco’s retained portfolio, results for Sold and Held For Sale Apartment Communities are excluded from property net operating income and presented separately for Real Estate and Asset Management, on a net basis on Supplemental Schedule 2. Information about property net operating income for Sold and Held For Sale Apartment Communities may also be found on Supplemental Schedule 3(b).