DENVER--(BUSINESS WIRE)--
Apartment Investment and Management Company (“Aimco”) (NYSE: AIV)
announced today fourth quarter results for 2018.
Chairman and Chief Executive Officer Terry Considine comments: “2018 was
a solid year for Aimco. We increased estimated Net Asset Value per share
by about 6% which, with our cash dividend, provided shareholders
Economic Income of 8.5%. In our Same Store portfolio, we set company
records for occupancy and NOI margins. In Redevelopment, we completed
two major projects and continued investment in this accretive line of
business. Our capital allocation activity led to an improved portfolio
through investment in community acquisitions, capital enhancements, and
redevelopments. We also repurchased 6% of our shares at a 20% discount
to Aimco published Net Asset Value per share. We funded these accretive
investments with proceeds from the sales of our Asset Management
business and properties with lower expected Free Cash Flow growth. In
aggregate, we redeployed $1.1 billion of capital, increasing its
expected Free Cash Flow returns by 420 basis points.
“Following a strong 2018, we expect 2019 to be another good year. We
benefit from starting the year more highly occupied at our Same Store
communities: 80 basis points higher than last year. Additionally, our
2018 book of business is expected to contribute 150 basis points to our
2019 Same Store revenue growth, 30 basis points greater than the 2017
contribution to 2018. Finally, Aimco’s diversified portfolio provides
important protection from continued building in certain markets.”
Chief Financial Officer Paul Beldin adds: “Full year 2018 AFFO of $2.16
per share and Pro forma FFO of $2.47 per share both were $0.03 ahead of
the midpoint of our original guidance when adjusted for transactional
activity. In the fourth quarter, we refinanced $867 million of our
property loans maturing in the next three years, providing annual
interest savings of $13 million and increasing the size of our pool of
unencumbered properties to $2.7 billion.
“In 2019, we expect Same Store revenue growth to be between 2.80% to
3.80%, and Same Store expense growth to be between 2.00% and 3.00%,
resulting in Same Store NOI growth between 2.70% and 4.50%. Same Store
operations are expected to add $0.11 per share, and lower interest
expense to add $0.04 per share, to AFFO; this growth will be offset by
lower nonrecurring income tax benefit of $0.08 per share and revenue
lost from the sale of the Asset Management business and from apartment
communities sold to fund investment in redevelopment and development,
capital enhancements, and property acquisitions. We anticipate AFFO per
share in the range of $2.12 to $2.22, up $0.01 at the midpoint from
2018. In 2019, we expect 98% of our AFFO to be derived from Real Estate
Operations, providing an improved quality of earnings.”
Financial Results: Full Year Pro forma FFO Up
1%; AFFO Up 2%
|
|
| FOURTH QUARTER |
|
| FULL YEAR |
|
(all items per common share - diluted)
|
|
| 2018 |
|
| 2017 |
|
| Variance |
|
| 2018 |
|
| 2017 |
|
| Variance |
| Net income |
|
| $ | 0.03 |
|
|
| $ | 1.67 |
|
|
| (98 | %) |
|
| $ | 4.21 |
|
|
| $ | 1.96 |
|
|
| 115 | % |
| Funds From Operations (FFO) |
|
| $ | 0.62 |
|
|
| $ | 0.63 |
|
|
| (2 | %) |
|
| $ | 2.55 |
|
|
| $ | 2.45 |
|
|
| 4 | % |
|
Pro forma adjustments, net*
|
|
|
$
|
0.01
|
|
|
|
$
|
0.00
|
|
|
|
—
|
%
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
0.00
|
|
|
|
—
|
%
|
| Pro forma Funds From Operations (Pro forma FFO) |
|
| $ | 0.63 |
|
|
| $ | 0.63 |
|
|
| — | % |
|
| $ | 2.47 |
|
|
| $ | 2.45 |
|
|
| 1 | % |
|
Deduct Capital Replacements
|
|
|
$
|
(0.11
|
)
|
|
|
$
|
(0.07
|
)
|
|
|
57
|
%
|
|
|
$
|
(0.31
|
)
|
|
|
$
|
(0.33
|
)
|
|
|
(6
|
%)
|
| Adjusted Funds From Operations (AFFO) |
|
| $ | 0.52 |
|
|
| $ | 0.56 |
|
|
| (7 | %) |
|
| $ | 2.16 |
|
|
| $ | 2.12 |
|
|
| 2 | % |
*See Supplemental Schedule 1 for a detailed list of Pro forma
adjustments to FFO.
Net Income (per diluted common share) - Year-over-year, fourth
quarter net income decreased primarily due to lower gains on the sale of
apartment communities.
Pro forma FFO (per diluted common share) - Aimco’s fourth quarter
Pro forma FFO per share was flat year-over-year due to the following
items:
- $0.02 from Same Store Property Net Operating Income growth of 3.6%,
driven by a 3.4% increase in revenue, offset by a 3.0% increase in
expenses;
- $0.04 Net Operating Income contribution from redevelopment communities
and lease-up communities; and
- $0.04 Net Operating Income contributions from 2018 property
acquisitions; offset by
-
($0.07) lower contribution from the sale of the Asset Management
business and from apartment communities sold in 2018 to fund Aimco’s
investment activities; and
-
($0.03) lower tax benefits and other items, net.
Adjusted Funds from Operations (per diluted common share) - AFFO
per share decreased $0.04 due to higher capital replacement spending in
2018, due to a greater percentage of annual spend occurring in the
fourth quarter.
Operating Results: Fourth Quarter Same Store
NOI Up 3.6%; Full Year Up 3.1%
|
|
| FOURTH QUARTER |
|
| FULL YEAR |
| | | Year-over-Year |
|
| Sequential | | | Year-over-Year |
|
|
|
| 2018 |
|
| 2017 |
|
| Variance |
|
| 3rd Qtr. |
|
| Variance |
|
| 2018 |
|
| 2017 |
|
| Variance |
|
Average Rent per Apartment Home
|
|
| $1,853 |
|
| $1,803 |
|
|
2.8
|
%
|
|
| $1,843 |
|
|
0.5
|
%
|
|
| $1,831 |
|
| $1,783 |
|
|
2.7
|
%
|
|
Other Income per Apartment Home*
|
|
|
111
|
|
|
110
|
|
|
0.9
|
%
|
|
|
125
|
|
|
(11.2
|
%)
|
|
|
116
|
|
|
114
|
|
|
1.8
|
%
|
|
Average Revenue per Apartment Home*
|
|
| $1,964 |
|
| $1,913 |
|
|
2.7
|
%
|
|
| $1,968 |
|
|
(0.2
|
%)
|
|
| $1,947 |
|
| $1,897 |
|
|
2.6
|
%
|
|
Average Daily Occupancy
|
|
|
96.9
|
%
|
|
|
96.3
|
%
|
|
|
0.6
|
%
|
|
|
96.3
|
%
|
|
|
0.6
|
%
|
|
|
96.5
|
%
|
|
|
96.0
|
%
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $ in Millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, before utility reimbursements
|
|
| $147.1 |
|
| $142.3 |
|
|
3.4
|
%
|
|
| $146.4 |
|
|
0.5
|
%
|
|
| $580.5 |
|
| $563.0 |
|
|
3.1
|
%
|
|
Expenses, net of utility reimbursements
|
|
|
35.9
|
|
|
34.9
|
|
|
3.0
|
%
|
|
|
38.3
|
|
|
(6.1
|
%)
|
|
|
150.0
|
|
|
145.3
|
|
|
3.3
|
%
|
|
NOI
|
|
| $111.2 |
|
| $107.4 |
|
|
3.6
|
%
|
|
| $108.1 |
|
|
2.8
|
%
|
|
| $430.5 |
|
| $417.7 |
|
|
3.1
|
%
|
* In 2018, Aimco changed its presentation of revenues and expenses to
reflect utility costs net of amounts reimbursed by residents, which were
previously included in revenue. 2017 amounts have been revised to
conform to this presentation. The change in presentation reduced revenue
growth rates in fourth quarter 2018 by 20 basis points and reduced full
year 2018 by 10 basis points.
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. The table below
details changes in new and renewal lease rates.
| 2018 |
|
| 1st Qtr. |
|
| 2nd Qtr. |
|
| 3rd Qtr. |
|
| Oct |
|
| Nov |
|
| Dec |
|
| 4th Qtr. |
|
| Full Year |
|
Renewal rent increases
|
|
|
4.9
|
%
|
|
|
4.8
|
%
|
|
|
4.2
|
%
|
|
|
4.2
|
%
|
|
|
4.3
|
%
|
|
|
5.0
|
%
|
|
|
4.3
|
%
|
|
|
4.5
|
%
|
|
New lease rent increases
|
|
|
0.4
|
%
|
|
|
1.9
|
%
|
|
|
2.2
|
%
|
|
|
0.8
|
%
|
|
|
(0.2
|
%)
|
|
|
(0.1
|
%)
|
|
|
0.2
|
%
|
|
|
1.5
|
%
|
|
Weighted average rent increases
|
|
|
2.7
|
%
|
|
|
3.4
|
%
|
|
|
3.2
|
%
|
|
|
2.5
|
%
|
|
|
1.6
|
%
|
|
|
1.4
|
%
|
|
|
2.0
|
%
|
|
|
3.0
|
%
|
|
Average Daily Occupancy
|
|
|
96.3
|
%
|
|
|
96.3
|
%
|
|
|
96.3
|
%
|
|
|
96.8
|
%
|
|
|
96.9
|
%
|
|
|
97.1
|
%
|
|
|
96.9
|
%
|
|
|
96.5
|
%
|
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Redevelopment
Redevelopment is Aimco’s second line of business where Aimco creates
value by repositioning communities within the Aimco portfolio. Aimco
also undertakes limited ground-up development when warranted by
risk-adjusted investment returns, either directly or in connection with
the redevelopment of an existing apartment community. Aimco invests to
earn risk-adjusted returns in excess of those expected from the
apartment communities sold in paired trades to fund the redevelopment
and development. Of these two activities, Aimco favors redevelopment
because it permits adjustment of the scope and timing of spending to
align with changing market conditions and customer preferences.
During the fourth quarter, Aimco invested $51 million in redevelopment
and development. Aimco continued redevelopment activities in Miami at
its Flamingo South Beach and Bay Parc communities, and in Los Angeles at
its Palazzo communities.
Aimco also continued its ground-up construction of Parc Mosaic, in
Boulder, Colorado; and The Fremont, on the Anschutz Medical Campus in
Aurora, Colorado. As previously announced, construction to build 58
townhomes on land adjacent to Aimco’s Elm Creek Apartments in Elmhurst,
Illinois, began in October.
In Center City, Philadelphia, Aimco completed the redevelopment of Park
Towne Place, and at December 31, 2018, had leased 96% of the apartment
homes at the community. This multi-year redevelopment of 940 apartment
homes, amenities, and common area spaces, was executed on plan and
leased-up in line with expectations, with expected Free Cash Flow
returns greater than 9%.
In San Jose, Aimco completed the redevelopment of Saybrook Pointe, a
324-apartment home, garden-style community. Construction was completed
on-time and in-line with underwritten costs, and lease-up of the
community finished ahead of schedule and at rates above underwriting,
increasing the expected Free Cash Flow return to greater than 14%, a
100-basis point outperformance to underwriting.
During the fourth quarter, Aimco leased 66 apartment homes at
Redevelopment communities. At December 31, 2018, Aimco’s exposure to
lease-up at active redevelopment and development communities was
approximately 366 apartment homes, of which 208 were being constructed
at Parc Mosaic and 158 were located in four other communities.
Additionally, Aimco expects to acquire One Ardmore in 2019 upon its
completion, as part of the Philadelphia portfolio acquisition announced
in April 2018. This acquisition will increase Aimco’s exposure to
lease-up risk by approximately 100 apartment homes.
Portfolio Management: Revenue Per Apartment
Home Up 4% to $2,126
Aimco’s portfolio of apartment communities is diversified across “A,”
“B,” and “C+” price points, averaging “B/B+” in quality and is also
diversified across several of the largest markets in the United States.
As part of its portfolio strategy, Aimco seeks to sell up to 10% of its
portfolio annually and to reinvest the proceeds from such sales in
accretive uses such as capital enhancements, redevelopments, occasional
developments, and selective acquisitions with projected Free Cash Flow
internal rates of return higher than expected from the communities being
sold. Through this disciplined approach to capital recycling, Aimco
significantly increases the quality and expected growth rate of its
portfolio.
|
|
| FOURTH QUARTER |
|
|
|
| 2018 |
|
| 2017 |
|
| Variance |
|
Apartment Communities
|
|
|
134
|
|
|
|
136
|
|
|
|
(2
|
)
|
| Apartment Homes |
|
|
36,549
|
|
|
|
36,904
|
|
|
|
(355
|
)
|
|
Average Revenue per Apartment Home*
|
|
|
$
|
2,126
|
|
|
|
$
|
2,049
|
|
|
|
4
|
%
|
|
Portfolio Average Rents as a Percentage of Local Market Average Rents
|
|
|
113
|
%
|
|
|
113
|
%
|
|
|
—
|
%
|
|
Percentage A (4Q 2018 Average Revenue per Apartment Home $2,786)
|
|
|
51
|
%
|
|
|
53
|
%
|
|
|
(2
|
%)
|
|
Percentage B (4Q 2018 Average Revenue per Apartment Home $1,850)
|
|
|
33
|
%
|
|
|
32
|
%
|
|
|
1
|
%
|
|
Percentage C+ (4Q 2018 Average Revenue per Apartment Home $1,706)
|
|
|
16
|
%
|
|
|
15
|
%
|
|
|
1
|
%
|
|
NOI Margin
|
|
|
73
|
%
|
|
|
72
|
%
|
|
|
1
|
%
|
|
Free Cash Flow Margin
|
|
|
69
|
%
|
|
|
67
|
%
|
|
|
2
|
%
|
* In 2018, Aimco changed its presentation of revenues and expenses to
reflect utilities costs net of amounts reimbursed by residents, which
were previously included in revenue. 2017 amounts have been revised to
conform to this presentation. Including these reimbursements in revenue
would have resulted in total Average Revenue per Aimco Apartment Home of
$2,205 and $2,123 for the quarters ended December 31, 2018 and 2017,
respectively.
Fourth Quarter Real Estate Portfolio - For its entire portfolio,
Aimco’s average monthly revenue per apartment home was $2,126 for fourth
quarter 2018, a 4% increase compared to fourth quarter 2017. This
increase is due to year-over-year growth in Same Store revenue as well
as Aimco’s acquisition activities, lease-up of redevelopment and
acquisition communities, and sales of communities with average monthly
revenues per apartment home lower than those of the retained portfolio.
Acquisitions - Aimco evaluates potential acquisitions with an eye
for unique and opportunistic investments and funds acquisitions pursuant
to its strict “paired trade” discipline.
In December, Aimco acquired for $30 millionAvery Row, a 67-apartment
home community in Arlington, Virginia. Avery Row is well-located in the
Washington D.C. area, approximately two miles north of the Pentagon and
three miles north of Crystal City. Aimco expects its operation of this
community will generate a Free Cash Flow internal rate of return of
almost 9%.
Dispositions - Aimco did not sell any apartment communities in
the fourth quarter.
In January 2019, Aimco sold two apartment communities with 782 apartment
homes for gross proceeds of $141 million. One community was located in
Schaumburg, Illinois and the other located in Virginia Beach, Virginia.
Balance Sheet
Aimco Leverage
Aimco’s leverage strategy seeks to increase financial returns while
using leverage with appropriate caution. Aimco limits risk through
balance sheet structure, employing low leverage, primarily non-recourse
and long-dated property debt; builds financial flexibility by
maintaining ample unused and available credit as well as holding
properties with substantial value unencumbered by property debt; and
uses partners’ capital when it enhances financial returns or reduces
investment risk.
Aimco total leverage includes Aimco share of long-term, non-recourse,
property debt encumbering apartment communities, outstanding borrowings
under its revolving credit facility, and outstanding preferred equity.
|
|
| AS OF DECEMBER 31, 2018 |
| $ in Millions |
|
| Amount |
|
| % of Total |
|
| Weighted Avg. Maturity (Yrs.) |
|
Aimco share of long-term, non-recourse property debt
|
|
|
$
|
3,927
|
|
|
|
91
|
%
|
|
|
8.0
|
|
Outstanding borrowings on revolving credit facility
|
|
|
160
|
|
|
|
4
|
%
|
|
|
3.1
|
|
Preferred Equity*
|
|
|
226
|
|
|
|
5
|
%
|
|
|
40.0
|
| Total Leverage |
|
|
$
|
4,313
|
|
|
|
100
|
%
|
|
|
9.5
|
|
Cash, restricted cash and investments in securitization trust assets
|
|
|
(160
|
)
|
|
|
|
|
|
|
|
Property debt secured by assets held for sale
|
|
|
23
|
|
|
|
|
|
|
|
| Net Leverage, as adjusted |
|
|
$
|
4,176
|
|
|
|
|
|
|
|
* 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 calculates Adjusted
EBITDA, and Adjusted Interest Expense used in its leverage ratios based
on current quarter amounts, annualized.
|
Proportionate Debt to Adjusted EBITDA
|
|
|
|
6.8x
|
|
| |
|
Proportionate Debt and Preferred Equity to Adjusted EBITDA
|
|
|
|
7.2x
| | | |
|
Adjusted EBITDA to Adjusted Interest Expense
|
|
|
|
3.8x
| | | |
|
Adjusted EBITDA to Adjusted Interest Expense and Preferred Dividends
|
|
|
|
3.4x
| | | |
|
|
|
| | | | |
Aimco’s Adjusted EBITDA has been calculated on a pro forma basis to
adjust for significant items impacting the quarter for which
annualization would distort the results. Leverage ratios are elevated by
0.5x due to the use of debt to fund temporarily share repurchases
completed during fourth quarter 2018. Aimco intends to reduce its
Proportionate Debt and Preferred Equity to Adjusted EBITDA to 6.9x by
the end of 2019 from earnings growth, primarily due to increasing
contribution from same store apartment communities and reduction of debt
balances due to regularly-scheduled debt amortization and apartment
community sales, partially offset by the loss of earnings from
communities sold.
Refinancing Activity
During the fourth quarter, Aimco addressed more than half of its
property debt maturing in 2019, 2020 and 2021. Aimco placed $867 million
of new loans: $740 million of fixed-rate loans at a weighted average
interest rate of 4.2% and a weighted average term of 9.3 years; and $127
million of variable-rate loans with rates floating at 115 basis points
over 30-day LIBOR and a weighted average term of 5.1 years. Aimco also
repaid property-level debt increasing the fair value of unencumbered
properties to $2.7 billion, a 50% increase during 2018. This refinancing
activity results in annual interest savings of $13 million.
In connection with fourth quarter financing activity, Aimco incurred
approximately $14 million of debt extinguishment costs, net of tax,
which are excluded from Pro forma FFO.
Liquidity
During the fourth quarter, Aimco exercised its $200 million expansion
option on its revolving credit facility, increasing the total capacity
of the credit facility to $800 million.
At December 31, 2018, Aimco held cash and restricted cash of $73 million
and had the capacity to borrow $633 million under its revolving credit
facility, after consideration of $7 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.
Equity Capital Activities; Special Dividend
During the fourth quarter, Aimco repurchased 8.7 million shares of its
common stock for $394 million, at a weighted average price of $45.33 per
share, approximately a 20% discount to Aimco’s published Net Asset Value
per share. Approximately half of the repurchases were funded with
proceeds from 2018 and January 2019 property sales at a premium to the
values ascribed to these communities in Aimco’s published Net Asset
Value. The remaining half of repurchases are temporarily funded with
borrowings on our credit facility. We expect to repay these borrowings
with proceeds from the sale of communities now under contract, again at
prices greater than those used in Aimco’s Net Asset Value. With the
completion of these transactions, Aimco will have increased Net Asset
Value per share by an estimated $0.67, or $106 million.
The 2019 property sales necessary to fund Aimco’s share repurchases are
expected to generate taxable gains of $285 million, which is in excess
of the company’s regular quarterly dividend. Accordingly, on February 3,
2019, Aimco's Board of Directors declared a special dividend on the
common stock that consists of $67.1 million in cash and 4.5 million
shares of common stock. The special dividend will be payable on March
22, 2019, to stockholders of record as of February 22, 2019.
The special dividend amount includes the regular quarterly cash
dividend, which for 2019 will be $0.39 per share (an increase of 3%
compared to cash dividends paid during 2018). Additionally, stockholders
will receive $1.54 per share predominantly in stock (based on Aimco’s
closing price of $49.07 on February 1, 2019).
Stockholders will have the opportunity to elect to receive the special
dividend in the form of all cash or all stock, subject to proration if
either option is oversubscribed. Based on Aimco's closing share price on
February 1, 2019, we estimate the aggregate value of the special
dividend to be approximately $287.9 million, or $1.93 per share.
However, the actual value will vary, depending on the price of Aimco
common stock on the dividend valuation dates (March 11 and 12, 2019).
In order to neutralize the dilutive impact of the stock issued in the
special dividend, Aimco's Board also authorized a reverse stock split,
effective on February 20, 2019. As a result, total shares outstanding
following completion of both the special dividend and the reverse stock
split are expected to be unchanged from the total shares outstanding
immediately prior to the dividend. Some stockholders may have more Aimco
shares and some may have fewer based on their individual elections. The
reverse split will ensure comparability of Aimco per share results
before and after these transactions.
In summary, these transactions:
-
Increase Net Asset Value per share by 1%;
-
Do not affect Aimco’s regular quarterly cash dividend;
-
Reduce the number of Aimco shares outstanding by 6% (as a result of
the share repurchases);
-
Minimize the aggregate tax paid by Aimco and its stockholders;
-
Are leverage neutral; and
-
Result in no change in the number of shares outstanding immediately
prior to the dividend (as a result of the special dividend and the
reverse stock split), thereby improving comparability of per share
results.
Aimco is currently authorized to repurchase an additional 10.6 million
shares under its existing share repurchase program.
2019 Outlook
The Aimco strategy remains unchanged: focusing on excellence in property
operations; value creation through redevelopment and occasional
development; portfolio management based on a disciplined approach to
capital recycling; a safe, flexible balance sheet with abundant
liquidity; and a simple business model executed by a
performance-oriented and collaborative team. Aimco executes this
consistent strategy with an eye on sustainable long-term growth.
| 2018 to 2019 Components of AFFO Growth |
|
|
| |
|
| |
| | | | | | |
|
|
($ Per share, at the midpoint of Aimco's Outlook)
|
|
|
|
| | | |
| 2018 AFFO per Share |
|
|
| $ | 2.16 |
| | | |
|
Same Store Growth
| | | | |
0.11
| | | | |
|
Lower Interest Expense, net
| | | | |
0.04
| | | | |
|
2018 Asset Mgmt Paired Trade, net
| | | | |
(0.04
|
)
| | | |
|
Tax Benefits
| | | | |
(0.08
|
)
| | | |
|
Other, net
|
|
|
|
|
(0.02
|
)
| | | |
| 2019 AFFO per Share |
|
|
| $ | 2.17 |
| | | |
| | | | | | |
|
Aimco expects 2019 Pro forma FFO per share in the range of $2.41 to
$2.51 with AFFO per share of $2.12 to $2.22. At the guidance range
midpoint, Aimco’s projected 2019 AFFO growth of $0.01 reflects:
- $0.11 per share growth from its Same Store portfolio;
- $0.04 from interest expense savings;
-
($0.04) per share net dilution from the Asset Management business
paired trade, which includes dilution from the sale of the Asset
Management business, partially offset by the reinvestment of proceeds
in 2018 acquisitions and repayment of debt; and
-
($0.08) per share lower tax benefit;
-
($0.02) per share net reduction from other activities including
positive contribution from redevelopment and development, offset by
sales of apartment communities to fund redevelopment. Share
repurchases are expected to be AFFO neutral.
Effective January 1, 2019, Aimco will adopt new accounting guidance that
changes how Aimco recognizes costs incurred to obtain resident leases.
In prior years, Aimco deferred certain costs based on the percentage of
successful leases. Under the new standard, only costs that are
contingent upon a signed lease may be deferred. Aimco’s calculation of
AFFO has historically included these costs as a component of Capital
Replacements, therefore, it will be unchanged as a result of the change
in accounting standard. The amortization of these costs was excluded
from Pro forma FFO as a component of real estate related depreciation.
Had the accounting change been effective in 2018, Pro forma FFO would
have been approximately $0.02 per share lower than reported.
($ Amounts represent Aimco Share)
|
|
|
| FULL YEAR 2019 |
|
|
| FULL YEAR 2018 |
|
| |
|
|
|
|
|
|
|
|
|
|
| | | |
| Net Income per share |
|
|
| $3.13 to $3.63 |
|
|
| $4.21 | | | |
| Pro forma FFO per share |
|
|
| $2.41 to $2.51 |
|
|
| $ 2.47 / $ 2.45 [1]
| | | |
| AFFO per share |
|
|
| $2.12 to $2.22 |
|
|
| $2.16 | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Select Components of FFO |
|
|
|
|
|
|
|
| | | |
| Same Store Operating Measures |
|
|
|
|
|
|
|
| | | |
|
Revenue change compared to prior year
|
|
|
|
2.80% to 3.80%
|
|
|
|
3.10%
| | | |
|
Expense change compared to prior year
|
|
|
|
2.00% to 3.00%
|
|
|
|
3.30%
| | | |
|
NOI change compared to prior year
|
|
|
|
2.70% to 4.50%
|
|
|
|
3.10%
| | | |
|
|
|
|
|
|
|
|
|
| | | |
| Other Earnings |
|
|
|
|
|
|
|
| | | |
|
Asset Management Contribution
|
|
|
|
—
|
|
|
| $22M | | | |
|
Tax Benefits [2]
|
|
|
| $7M to $9M |
|
|
| $21M | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Offsite Costs |
|
|
|
|
|
|
|
| | | |
|
Property management expenses
|
|
|
| $20M |
|
|
| $21M | | | |
|
General and administrative expenses
|
|
|
| $47M |
|
|
| $46M | | | |
| Total Offsite Costs |
|
|
| $67M |
|
|
| $67M | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Capital Investments |
|
|
|
|
|
|
|
| | | |
|
Redevelopment/Development
|
|
|
| $225M to $275M |
|
|
| $176M | | | |
|
Capital Enhancements
|
|
|
| $80M to $100M |
|
|
| $103M | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Transactions |
|
|
|
|
|
|
|
| | | |
|
Property dispositions
|
|
|
| $750M to $850M |
|
|
| $825M | | | |
|
Property acquisitions [3]
|
|
|
| $65M |
|
|
| $498M | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Portfolio Quality |
|
|
|
|
|
|
|
| | | |
|
Average revenue per apartment home
|
|
|
| ~$2,220 |
|
|
| $2,126 | | | |
|
|
|
|
|
|
|
|
|
| | | |
| Balance Sheet |
|
|
|
|
|
|
|
| | | |
|
Proportionate Debt to Adjusted EBITDA
|
|
|
|
~6.7x
|
|
|
|
6.8x
| | | |
|
Proportionate Debt and Preferred Equity to Adjusted EBITDA
|
|
|
|
~6.9x
|
|
|
|
7.2x
| | | |
|
[1]
|
|
Adjusted Pro forma FFO per share of $2.45 reflects the $0.02 per
share impact of the change in lease accounting discussed above.
|
|
[2]
| |
Tax benefits are forecasted to decline in 2019 as the last of the
historic tax benefits related to redevelopments in Philadelphia were
earned in 2018 and due to lower run rate tax benefits from routine
activities in Aimco’s Taxable REIT Subsidiary.
|
|
[3]
| |
Aimco does not predict or guide to acquisitions. This amount
represents the purchase price for One Ardmore, which was contracted
to be acquired upon its completion as part of the Philadelphia
portfolio acquisition announced in April 2018. Aimco monitors
potential transactions with an eye for unique and opportunistic
investments and funds acquisitions pursuant to its strict paired
trade discipline.
|
| |
|
|
|
|
| | |
|
($ Amounts represent Aimco Share)
|
|
|
| FIRST QUARTER 2019 | |
|
|
|
|
|
| |
| Net income per share |
|
|
| $1.59 to $1.64 | |
| Pro forma FFO per share |
|
|
| $0.58 to $0.62 | |
| AFFO per share |
|
|
| $0.51 to $0.55 | |
| | | | |
|
Earnings Conference Call Information
| Live Conference Call: |
|
|
| Conference Call Replay: |
|
| |
| Tuesday, February 5, 2019 at 1:00 p.m. ET | | | |
Replay available until May 6, 2019 | | | |
|
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: 3725757
| | | |
Passcode: 10127088
| | | |
Live webcast and replay: investors.aimco.com | | | |
| | |
|
Supplemental Information
The full text of this Earnings Release and the Supplemental Information
referenced in this release are available on Aimco’s website at investors.aimco.com.
Glossary & Reconciliations of Non-GAAP
Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the
Supplemental Information include certain financial measures used by
Aimco management that are measures not defined under accounting
principles generally accepted in the United States (“GAAP”). Certain
Aimco terms and Non-GAAP measures are defined in the Glossary in the
Supplemental Information and Non-GAAP measures reconciled to the most
comparable GAAP measures.
About Aimco
Aimco is a 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 132 communities in
17 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.
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 first quarter and full year 2019
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
redevelopment and development investments; expectations regarding Aimco
sales of apartment communities and the use of proceeds thereof; 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,
2017, 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 | | | Year Ended |
| | | December 31, | | | December 31, |
| | | 2018 | | | 2017 | | | 2018 | | | 2017 |
| REVENUES | | | | | | | | | | | | |
|
Rental and other property revenues attributable to Real Estate
| | |
$
|
232,022
| | | |
$
|
231,509
| | | |
$
|
922,593
| | | |
$
|
918,148
| |
|
Rental and other property revenues of partnerships served by Asset
Management business
| | |
—
| | | |
18,719
| | | |
42,830
| | | |
74,046
| |
|
Tax credit and transaction revenues
| | |
—
|
| | |
5,001
|
| | |
6,987
|
| | |
13,243
|
|
|
Total revenues
| | |
232,022
|
| | |
255,229
|
| | |
972,410
|
| | |
1,005,437
|
|
| | | | | | | | | | | |
|
| OPERATING EXPENSES | | | | | | | | | | | | |
|
Property operating expenses attributable to Real Estate
| | |
75,329
| | | |
79,172
| | | |
307,901
| | | |
319,126
| |
|
Property operating expenses of partnerships served by Asset
Management business
| | |
56
| | | |
9,000
| | | |
20,921
| | | |
35,458
| |
|
Depreciation and amortization
| | |
91,347
| | | |
97,348
| | | |
377,786
| | | |
366,184
| |
|
General and administrative expenses
| | |
9,074
| | | |
12,058
| | | |
46,268
| | | |
43,657
| |
|
Other (income) expenses, net
| | |
(9,848
|
)
| | |
4,487
| | | |
3,778
| | | |
11,148
| |
|
Provision for real estate impairment loss
| | |
—
|
| | |
35,881
|
| | |
—
|
| | |
35,881
|
|
|
Total operating expenses
| | |
165,958
|
| | |
237,946
|
| | |
756,654
|
| | |
811,454
|
|
| Operating income | | |
66,064
| | | |
17,283
| | | |
215,756
| | | |
193,983
| |
|
Interest income
| | |
3,146
| | | |
2,081
| | | |
10,914
| | | |
8,332
| |
|
Interest expense
| | |
(57,441
|
)
| | |
(49,193
|
)
| | |
(200,634
|
)
| | |
(194,615
|
)
|
|
(Loss) gain on dispositions of real estate and the Asset Management
business
| | |
(2,274
|
)
| | |
297,793
| | | |
677,463
| | | |
300,849
| |
|
Other, net
| | |
(64
|
)
| |
|
92
|
| |
|
77
|
| |
|
7,694
|
|
| Income before income tax benefit | | |
9,431
| | | |
268,056
| | | |
703,576
| | | |
316,243
| |
|
Income tax benefit
| | |
409
|
| |
|
18,133
|
| |
|
13,027
|
| |
|
30,836
|
|
| Net income | | |
9,840
| | | |
286,189
| | | |
716,603
| | | |
347,079
| |
|
Noncontrolling interests:
| | | | | | | | | | | | |
|
Net income attributable to noncontrolling interests in consolidated
real estate partnerships
| | |
(175
|
)
| | |
(7,569
|
)
| | |
(8,220
|
)
| | |
(9,084
|
)
|
|
Net income attributable to preferred noncontrolling interests in
Aimco OP
| | |
(1,934
|
)
| | |
(1,938
|
)
| | |
(7,739
|
)
| | |
(7,764
|
)
|
|
Net income attributable to common noncontrolling interests in Aimco
OP
| | |
(324
|
)
| | |
(12,293
|
)
| | |
(34,417
|
)
| | |
(14,457
|
)
|
|
Net income attributable to noncontrolling interests
| | |
(2,433
|
)
| | |
(21,800
|
)
| | |
(50,376
|
)
| | |
(31,305
|
)
|
| Net income attributable to Aimco | | |
7,407
| | | |
264,389
| | | |
666,227
| | | |
315,774
| |
|
Net income attributable to Aimco preferred stockholders
| | |
(2,148
|
)
| | |
(2,149
|
)
| | |
(8,593
|
)
| | |
(8,594
|
)
|
|
Net income attributable to participating securities
| | |
(33
|
)
| | |
(143
|
)
| | |
(1,037
|
)
| | |
(319
|
)
|
| Net income attributable to Aimco common stockholders | | |
$
|
5,226
|
| | |
$
|
262,097
|
| | |
$
|
656,597
|
| | |
$
|
306,861
|
|
| | | | | | | | | | | |
|
|
Net income attributable to Aimco per common share – basic
| | |
$
|
0.03
|
| | |
$
|
1.68
|
| | |
$
|
4.21
|
| | |
$
|
1.96
|
|
| | | | | | | | | | | |
|
|
Net income attributable to Aimco per common share – diluted
| | |
$
|
0.03
|
| | |
$
|
1.67
|
| | |
$
|
4.21
|
| | |
$
|
1.96
|
|
| | | | | | | | | | | |
|
|
Weighted average common shares outstanding – basic
| | |
153,441
|
| | |
156,423
|
| | |
155,866
|
| | |
156,323
|
|
| | | | | | | | | | | |
|
|
Weighted average common shares outstanding – diluted
| | |
153,705
|
| | |
156,878
|
| | |
156,053
|
| | |
156,796
|
|
| | | | | | | | | | | | | | | |
|
|
|
| Consolidated Balance Sheets |
| (in thousands) (unaudited) |
|
| |
|
| December 31, |
| | | | 2018 |
|
| 2017 |
| Assets | | | | | | |
|
Real estate
| | |
$
|
8,308,590
| | | |
$
|
7,927,753
| |
|
Accumulated depreciation
| | |
(2,585,115
|
)
| | |
(2,522,358
|
)
|
|
Net real estate
| | |
5,723,475
| | | |
5,405,395
| |
|
Cash and cash equivalents
| | |
36,858
| | | |
60,498
| |
|
Restricted cash
| | |
35,737
| | | |
34,827
| |
| Goodwill | | |
37,808
| | | |
37,808
| |
|
Other assets
| | |
313,733
| | | |
234,931
| |
|
Assets held for sale
| | |
42,393
| | | |
17,959
| |
|
Assets of partnerships served by Asset Management business:
| | | | | | |
|
Real estate, net
| | |
—
| | | |
224,873
| |
|
Cash and cash equivalents
| | |
—
| | | |
16,288
| |
|
Restricted cash
| | |
—
| | | |
30,928
| |
|
Other assets
| | |
—
|
| | |
15,533
|
|
|
Total Assets
| | |
$
|
6,190,004
|
| | |
$
|
6,079,040
|
|
| | | | | | |
|
| Liabilities and Equity | | | | | | |
|
Non-recourse property debt secured by Aimco Real Estate communities
| | |
$
|
3,937,000
| | | |
$
|
3,563,041
| |
|
Debt issue costs
| | |
(21,695
|
)
| | |
(17,932
|
)
|
|
Non-recourse property debt, net
| | |
3,915,305
| | | |
3,545,109
| |
|
Term loan, net
| | |
—
| | | |
249,501
| |
|
Revolving credit facility borrowings
| | |
160,360
| | | |
67,160
| |
|
Accrued liabilities and other
| | |
226,230
| | | |
213,027
| |
|
Liabilities related to assets held for sale
| | |
23,177
| | | |
—
| |
| | | | | | |
|
|
Liabilities of partnerships served by Asset Management business:
| | | | | | |
|
Non-recourse property debt, net
| | |
—
| | | |
227,141
| |
|
Accrued liabilities and other
| | |
—
|
| | |
19,812
|
|
|
Total Liabilities
| | |
4,325,072
|
| | |
4,321,750
|
|
| | | | | | |
|
|
Preferred noncontrolling interests in Aimco OP
| | |
101,291
| | | |
101,537
| |
|
Equity:
| | | | | | |
|
Perpetual preferred stock
| | |
125,000
| | | |
125,000
| |
|
Class A Common Stock
| | |
1,491
| | | |
1,572
| |
|
Additional paid-in capital
| | |
3,515,641
| | | |
3,900,042
| |
|
Accumulated other comprehensive income
| | |
4,794
| | | |
3,603
| |
|
Distributions in excess of earnings
| | |
(1,947,507
|
)
| | |
(2,367,073
|
)
|
|
Total Aimco equity
| | |
1,699,419
|
| | |
1,663,144
|
|
|
Noncontrolling interests in consolidated real estate partnerships
| | |
(2,967
|
)
| | |
(1,716
|
)
|
|
Common noncontrolling interests in Aimco OP
| | |
67,189
|
| | |
(5,675
|
)
|
|
Total equity
| | |
1,763,641
|
| | |
1,655,753
|
|
|
Total liabilities and equity
| | |
$
|
6,190,004
|
| | |
$
|
6,079,040
|
|
| | | | | | | | | |
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20190204005774/en/
Aimco
Matt Foster, Director, Investor Relations
Investor
Relations 303-793-4661, investor@aimco.com
Source: Aimco