AIR Reports Fourth Quarter 2021 Results; Full Year Results 8% Ahead of Initial Expectations; Leverage Reduced to 5.3x; Establishes 2022 FFO Guidance, at the Midpoint, of $2.40 Per Share.
Apartment Income REIT Corp. (AIRC) reported strong fourth quarter and full year results for 2021, with Same Store revenue and NOI exceeding initial guidance by 330 and 510 basis points, respectively. January 2022 marked an all-time high average daily occupancy of 98.4%. The company sold $1.4 billion in properties, with another $267 million under contract. Pro forma FFO per share for 2021 was $2.14, outpacing initial expectations. For 2022, AIRC anticipates Same Store revenue growth of 8.9%-9.9% and FFO per share of $2.36-$2.44, projecting 12% growth at the midpoint.
- Full year 2021 Same Store revenue surpassed initial guidance by 330 basis points.
- Average daily occupancy reached an all-time high of 98.4% in January 2022.
- Pro forma FFO per share for 2021 was $2.14, exceeding initial guidance by 8%.
- Expected Same Store revenue growth for 2022 is between 8.9% and 9.9%.
- Projected FFO per share for 2022 is $2.36-$2.44, a 12% increase at midpoint.
- Higher legal and other costs impacted fourth quarter results, offsetting better than expected Same Store operations.
Chief Executive Officer
“Our properties are well occupied with
“Asking rents today average approximately
“During the fourth quarter and through January, we sold
“AIR’s corporate culture structure remains strong. During 2021, AIR was named a Denver Top Workplace for the ninth consecutive year, and in 2022 was named a National Top Workplace. Our team, strengthened through the previously announced additions of
“In 2021, AIR's first year, we completed the strategic goals of the separation. This year, our simple and efficient business model, with best-in-class property operations, low G&A costs, and low leverage positions us well for strong internal and external growth. In 2022, we will seek to allocate capital particularly to properties that will benefit from AIR's operating acumen, which we expect will generate NOI growth in excess of market rates and drive attractive, long-term internal rates of return.”
Chief Financial Officer
“Fourth Quarter Pro forma FFO of
“In 2022, we expect Same Store revenue growth of
Chairman of the Board
“We are particularly grateful that Terry insisted on defining rigorously what constitutes G&A and meeting that higher standard, even forfeiting
Financial Results: Fourth Quarter Pro Forma FFO Per Share
|
|
2021 |
|||||||||||
(all items per common share – diluted) |
|
FOURTH QUARTER |
|
|
THIRD QUARTER |
|
|
YEAR-TO-DATE |
|
|
|||
Net income (loss) |
|
$ |
2.37 |
|
|
$ |
0.06 |
|
|
$ |
2.89 |
|
|
NAREIT Funds From Operations (FFO) |
|
$ |
(0.11 |
) |
|
$ |
0.47 |
|
|
$ |
1.11 |
|
|
Pro forma adjustments* |
|
$ |
0.67 |
|
|
$ |
0.09 |
|
|
$ |
1.03 |
|
|
Pro forma Funds From Operations (Pro forma FFO) |
|
$ |
0.56 |
|
|
$ |
0.56 |
|
|
$ |
2.14 |
|
|
*Fourth quarter and year to date Pro forma adjustments include
AIR Operating Results: Full Year Revenue Up
The table below includes the operating results of the 65 properties of AIR that meet our definition of Same Store. In the fourth quarter, 27 properties were removed from the Same Store population due to their completed or planned sale. Same Store properties generated approximately
|
FOURTH QUARTER |
|
FULL YEAR |
|
||||||||||||||||||||
|
Year-over-Year |
|
Sequential |
|
Year-over-Year |
|
||||||||||||||||||
($ in millions) * |
2021 |
|
2020 |
|
Variance |
|
3rd Qtr. |
|
Variance |
|
2021 |
|
2020 |
|
Variance |
|
||||||||
Revenue, before utility reimbursements |
$ |
136.9 |
|
$ |
124.6 |
|
|
9.9 |
% |
$ |
134.6 |
|
|
1.7 |
% |
$ |
525.4 |
|
$ |
516.8 |
|
|
1.7 |
% |
Expenses, net of utility reimbursements |
|
36.1 |
|
|
36.4 |
|
|
(0.9 |
%) |
|
37.2 |
|
|
(3.0 |
%) |
|
146.4 |
|
|
143.6 |
|
|
2.0 |
% |
Net operating income (NOI) |
$ |
100.8 |
|
$ |
88.2 |
|
|
14.3 |
% |
$ |
97.4 |
|
|
3.5 |
% |
$ |
379.0 |
|
$ |
373.2 |
|
|
1.6 |
% |
*Amounts are presented on a rounded basis and the sum of the individual amounts may not foot; please refer to Supplemental Schedule 6.
Fourth quarter 2021 NOI margins were
Components of Same Store Revenue Growth – The table below summarizes the change in the components of our Same Store revenue growth.
|
|
FOURTH QUARTER |
FULL YEAR |
||||||||||
Same Store Revenue Components |
|
Year-over-Year |
Sequential |
Year-over-Year |
|||||||||
Residential Rents |
|
|
3.5 |
% |
|
|
1.7 |
% |
|
|
(0.3 |
%) |
|
Average Daily Occupancy |
|
|
4.1 |
% |
|
|
1.5 |
% |
|
|
1.5 |
% |
|
Residential Net Rental Income |
|
|
7.6 |
% |
|
|
3.2 |
% |
|
|
1.2 |
% |
|
Bad Debt |
|
|
2.3 |
% |
|
|
0.5 |
% |
|
|
0.1 |
% |
|
Late Fees and Other |
|
|
(0.3 |
%) |
|
|
(0.7 |
%) |
|
|
(0.1 |
%) |
|
Residential Revenue |
|
|
9.6 |
% |
|
|
3.0 |
% |
|
|
1.2 |
% |
|
Commercial Revenue |
|
|
0.3 |
% |
|
|
(1.3 |
%) |
|
|
0.5 |
% |
|
Same Store Revenue Growth |
|
|
9.9 |
% |
|
|
1.7 |
% |
|
|
1.7 |
% |
|
Same Store Rental Rates – We measure changes in rental rates by comparing, on a lease-by-lease basis, the effective rate on a newly executed lease to the effective rate on the expiring lease for that same apartment. A newly executed lease is 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 lease rates, as well as the weighted-average (blended) lease rates for leases executed in the respective period. Transacted leases are those that became effective during a reporting period and are therefore the best measure of immediate effect on current revenues. Signed leases are those executed during a reporting period and are therefore the best measure of current activity.
|
FOURTH QUARTER |
FULL YEAR |
2021 |
2022 |
||||||
|
2021 |
2020* |
Variance |
2021 |
2020* |
Variance |
Oct* |
Nov |
Dec |
Jan |
Transacted Leases |
|
|
|
|
|
|
|
|
|
|
Renewal rent changes |
|
|
|
|
|
|
|
|
|
|
New lease rent changes |
|
( |
|
|
( |
|
|
|
|
|
Weighted-average rent changes |
|
( |
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Signed Leases |
|
|
|
|
|
|
|
|
|
|
Renewal rent changes |
|
|
|
|
|
|
|
|
|
|
New lease rent changes |
|
( |
|
|
( |
|
|
|
|
|
Weighted-average rent changes |
|
( |
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Occupancy |
|
|
|
|
|
|
|
|
|
|
*Transacted and signed lease rates and average daily occupancy are based on our current Same Store population. Amounts may differ from those previously reported.
Same Store Markets – Typically, rental rates soften in the fourth quarter due to lower demand than in the peak months of the second and third quarters. In 2021, that trend did not materialize. Demand remained strong throughout the fourth quarter, resulting in pricing remaining stable through the end of the year. As of
Consistent with our expectations, average daily occupancy trended upwards from
Rent Collection Update
We measure residential rent collection as the dollar value of payments received as a percentage of all residential amounts owed. In the fourth quarter, we recognized
As of
Of the
We remain cautiously optimistic that this program will allow us to recover rents uncollected in 2020 or 2021. We expect bad debt expense to decline with the end of emergency ordinances that suspend contractual remedies for non-payment of rent.
Portfolio Management and Quality
Our portfolio of apartment communities is diversified across primarily “A” and “B” price points, averaging “B/B+” in quality, and is also diversified across several of the largest markets in
Transactions
Acquisitions
As previously announced, during the fourth quarter, we acquired for
Dispositions
During the fourth quarter, we sold 15 apartment communities located in
As previously announced, during the quarter, we formed a joint venture with an affiliate of
After year end, we sold an additional seven apartment communities located in
Balance Sheet
We seek to increase financial returns by using leverage with appropriate caution. We limit risk through our balance sheet structure, employing low leverage and primarily long-dated debt. We maintain financial flexibility through ample unused and available credit, holding properties with substantial value unencumbered by property debt, maintaining an investment grade rating, and using partners’ capital when it enhances financial returns or reduces investment risk.
Components of Leverage
Our leverage includes our share of long-term, non-recourse property debt encumbering our apartment communities, together with outstanding borrowings under our revolving credit facility, our term loans, and our preferred equity.
|
|
AS OF |
|
|||||||||
($ in millions)* |
|
Amount |
|
|
% of Total |
|
|
Weighted-Avg.
|
|
|||
AIR share of long-term, non-recourse property debt, continuing portfolio |
|
$ |
1,909 |
|
|
|
54 |
% |
|
|
8.7 |
|
AIR share of long-term, non-recourse property debt of properties expected to be sold |
|
|
84 |
|
|
|
2 |
% |
|
|
10.0 |
|
Term loans |
|
|
1,150 |
|
|
|
33 |
% |
|
|
3.1 |
|
Outstanding borrowings on revolving credit facility |
|
|
304 |
|
|
|
9 |
% |
|
|
4.3 |
|
Preferred equity** |
|
|
81 |
|
|
|
2 |
% |
|
|
9.9 |
|
Total Leverage |
|
$ |
3,529 |
|
|
|
100 |
% |
|
|
6.6 |
|
Cash and restricted cash |
|
|
(81 |
) |
|
|
|
|
|
|
||
Notes receivable from Aimco*** |
|
|
(534 |
) |
|
|
|
|
|
|
||
Net Leverage |
|
$ |
2,914 |
|
|
|
|
|
6.6 |
|
||
Leverage reduction funded by January property sales |
|
|
(499 |
) |
|
|
|
|
|
|
||
Net Leverage, Pro forma for January sales |
|
$ |
2,416 |
|
|
|
|
|
6.4 |
|
||
Incremental leverage reduction funded by property sales during the balance of the first quarter |
|
|
(261 |
) |
|
|
|
|
|
|
||
Net Leverage, Pro forma for first quarter property sales |
|
$ |
2,155 |
|
|
|
|
|
6.5 |
|
*Amounts are presented on a rounded basis and the sum of the individual amounts may not foot; please refer to Supplemental Schedule 5.
** AIR’s Preferred equity is perpetual in nature; however, for illustrative purposes, we have computed the weighted-average maturity of our preferred OP Units assuming a 10-year maturity and preferred stock assuming it is called at the expiration of the no-call period.
*** We have notes receivable from Aimco with an aggregate principal amount of
Leverage Reduction – Complete
We target Net Leverage to Adjusted EBITDAre at 5.5x, with a range between 5.0x and 6.0x.
Pro forma for January sales activity, Net Leverage to Adjusted EBITDAre is 5.8x. Pro forma for additional first quarter sales activity, Net Leverage to Adjusted EBITDAre is further reduced by 0.5x of a turn to 5.3x.
Liquidity
We use our revolving credit facility for working capital and other short-term purposes and to secure letters of credit. At
We manage our financial flexibility by maintaining an investment grade rating and holding communities that are unencumbered by property debt. AIR has been rated BBB by Standard & Poor’s. As of
We anticipate seeking an investment grade credit rating from Moody’s. In assigning ratings, Moody’s places significant emphasis on the amount of non-recourse property debt as percentage of the undepreciated book value of a company’s assets. Pro forma for anticipated first quarter property sales, we anticipate that our share of property debt will approximate Moody's targets.
Dividend
As planned, AIR's refreshed tax basis resulted in a tax efficient dividend paid to shareholders. In 2021, AIR's dividend of
On
In setting AIR's 2022 dividend, our Board of Directors anticipates targeting a dividend level of approximately
Corporate Responsibility Update
Corporate responsibility is a longstanding priority. We strive for transparency, and continuous improvement, as measured by GRESB. We are aligned with the UN Sustainable Development Goals. In 2021, we improved our GRESB scores over 2020 by
Our team is a critical part of our success. AIR has been named a Denver Top Workplace for nine consecutive years, and in 2022 was named a National Top Workplaces winner.
2022 Outlook
We expect 2022 Pro forma FFO per share in the range of
-
per share growth from Same Store operations$0.29 -
per share net contribution from properties acquired in 2021 and those contemplated in 2022 guidance$0.14 -
per share reduction in interest expense resulting from debt payoffs; offset partially by$0.30 -
(
) per share dilution from property sales, and$0.45 -
(
) per share dilution from other items, net.$0.02
Our guidance ranges are based on the following components:
|
|
FULL YEAR 2022 |
|
FULL YEAR 2021 |
($ Amounts represent AIR Share) |
|
|
|
|
Net Income (loss) per share (1) |
|
|
|
|
Pro forma FFO per share |
|
|
|
|
Pro forma FFO per share at the mid-point |
|
|
|
|
|
|
|
|
|
Same Store Operating Components of NAREIT FFO |
|
|
|
|
Revenue change compared to prior year (2) |
|
|
|
|
Expense change compared to prior year (3) |
|
|
|
|
NOI change compared to prior year |
|
|
|
|
|
|
|
|
|
Offsite Costs |
|
|
|
|
General and administrative expenses, as defined below (4) |
|
|
|
|
|
|
|
|
|
Other Earnings |
|
|
|
|
Lease income (5) |
|
|
|
|
Value of property acquisitions |
|
|
|
|
Proceeds from dispositions of real estate, net |
|
|
|
|
|
|
|
|
|
AIR Share of Capital Investments |
|
|
|
|
Capital Enhancements |
|
|
|
|
|
|
|
|
|
Balance Sheet |
|
|
|
|
Year-end Net Leverage to Adjusted EBITDAre (5) |
|
~5.5x |
|
5.3x |
(1) Does not include gains from anticipated 2022 property sales.
(2) Same Store Revenue is anticipated to grow by
-
1.1% ADO growth, which assumes ADO consistent with our second half 2021 result of97.3% ; -
6.0% rate growth based on the year-end 2021 rent roll and embedded loss-to-lease; and -
2.3% from other factors, including incremental market rate growth and lower bad debt expense.
(3) Same Store Expenses are anticipated to increase by
(4) For the purposes of this presentation, General and Administrative expenses are defined as follows:
-
All costs that are reported as G&A expenses in our consolidated statements of operations, in accordance with GAAP. In 2021, AIR’s G&A expense was reduced by a
payment from Aimco. AIR anticipates the same reimbursement in 2022.$5.8 million -
Plus Property management costs more than
3% of property revenues, to eliminate any distortion from allocation of costs - Less Asset management fees earned from joint ventures, as asset management fees are paid by joint venture partners in reimbursement of G&A services provided by AIR
- Effective in 2022, G&A includes the deprecation of capitalized costs of non-real estate assets. Previously, these costs were presented separately as "depreciation and amortization related to non-real estate assets" in Supplemental Schedule 2a.
-
If G&A expenses exceed 15 basis points of GAV, our CEO has agreed to subordinate his compensation, if necessary, to meet this metric. Our CEO’s compensation was subordinated by
in 2021. Future subordination is not expected to be necessary in 2022 and in future years.$2.5 million
(5) Presented net of FFO and Pro forma FFO adjustments.
In the first quarter of 2022, AIR anticipates Pro forma FFO between
AIR Strategic Objectives
We created AIR to be the most efficient and effective way to invest in
- Pursue a simple, efficient, and predictable business model with a low risk premium
- Maintain a high quality and diversified portfolio of stabilized multi-family properties
- Continuously improve on our best in class property operations platform to generate above market organic growth
- Maintain an efficient cost structure with G&A less than or equal to 15 basis points of Gross Asset Value
- Maintain a flexible, low levered balance sheet so that AIR is well positioned to access the public bond market when doing so makes sense
- Enhance portfolio quality through disciplined approach to capital allocation; targeting highly accretive opportunities on a leverage neutral basis
- Develop private capital partnerships as an alternative source of equity capital for accretive growth
- Continued commitment to corporate responsibility with transparent and measurable goals
Earnings Conference Call Information
Live Conference Call: |
Conference Call Replay: |
|
Replay available until |
Domestic Dial-In Number: 1-844-200-6205 |
Domestic Dial-In Number: 1-866-813-9403 |
International Dial-In Number: 1-929-526-1599 |
International Dial-In Number: +44-204-525-0658 |
Passcode: 495964 |
Passcode: 717755 |
Live webcast and replay: |
|
Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release is available on AIR’s website at investors.aircommunities.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 AIR management that are measures not defined under accounting principles generally accepted in
About AIR
AIR is a real estate investment trust focused on the ownership and management of quality apartment communities located in the largest markets in
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 2022 results, including but not limited to: NAREIT FFO, Pro forma FFO and selected components thereof; expectations regarding consumer demand, growth in revenue and strength of other performance metrics and models; expectations regarding acquisitions as well as sales and joint ventures and the use of proceeds thereof; and AIR liquidity and leverage metrics. We caution investors not to place undue reliance on any such forward-looking statements.
These forward-looking statements are based on management’s current expectations, estimates and assumptions and subject to risks and uncertainties that could cause actual results to differ materially from such forward-looking statements, including, but not limited to: the effects of the coronavirus pandemic on AIR’s business and on the global and
In addition, AIR’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 of 1986, as amended (the “Code”), and depends on AIR’s ability to meet the various requirements imposed by the Code, through actual operating results, distribution levels and diversity of stock ownership.
These forward-looking statements reflect management’s judgment as of this date, and AIR assumes no obligation to revise or update them to reflect future events or circumstances. This earnings release does not constitute an offer of securities for sale.
Consolidated Statements of Operations |
||||||||||||||||
(in thousands, except per share data) (unaudited) |
||||||||||||||||
The separation resulted in Aimco being presented as the predecessor for AIR’s financial statements. This presentation is in accordance with GAAP and is due primarily to the relative significance of AIR’s business as compared to Aimco before the separation. The financial results prior to the separation on |
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
REVENUES |
|
|
|
|
|
|
|
|
||||||||
Rental and other property revenues (1) |
|
$ |
191,950 |
|
|
$ |
173,746 |
|
|
$ |
733,483 |
|
|
$ |
719,556 |
|
Other revenues |
|
|
2,380 |
|
|
|
— |
|
|
|
7,370 |
|
|
|
— |
|
Total revenues |
|
|
194,330 |
|
|
|
173,746 |
|
|
|
740,853 |
|
|
|
719,556 |
|
|
|
|
|
|
|
|
|
|
||||||||
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
||||||||
Property operating expenses (1) |
|
|
64,801 |
|
|
|
67,753 |
|
|
|
268,101 |
|
|
|
263,093 |
|
Depreciation and amortization |
|
|
87,550 |
|
|
|
81,284 |
|
|
|
319,742 |
|
|
|
320,943 |
|
General and administrative expenses (2) |
|
|
3,075 |
|
|
|
9,589 |
|
|
|
18,585 |
|
|
|
32,320 |
|
Provision for real estate impairment loss |
|
|
— |
|
|
|
47,281 |
|
|
|
— |
|
|
|
47,281 |
|
Other expenses, net |
|
|
18,013 |
|
|
|
50,691 |
|
|
|
27,220 |
|
|
|
73,860 |
|
Total operating expenses |
|
|
173,439 |
|
|
|
256,598 |
|
|
|
633,648 |
|
|
|
737,497 |
|
Interest income (3) |
|
|
13,563 |
|
|
|
3,590 |
|
|
|
58,651 |
|
|
|
12,374 |
|
Interest expense |
|
|
(29,272 |
) |
|
|
(34,308 |
) |
|
|
(129,467 |
) |
|
|
(147,035 |
) |
Loss on extinguishment of debt |
|
|
(111,857 |
) |
|
|
(396 |
) |
|
|
(156,707 |
) |
|
|
(13,324 |
) |
Gain on derecognition of leased properties and dispositions of real estate |
|
|
500,349 |
|
|
|
71,889 |
|
|
|
594,861 |
|
|
|
119,215 |
|
Income (loss) from unconsolidated real estate partnerships |
|
|
(565 |
) |
|
|
— |
|
|
|
(565 |
) |
|
|
— |
|
Mezzanine investment income, net (4) |
|
|
— |
|
|
|
7,023 |
|
|
|
— |
|
|
|
27,576 |
|
Income (loss) from continuing operations before income tax benefit (expense) and discontinued operations |
|
|
393,109 |
|
|
|
(35,054 |
) |
|
|
473,978 |
|
|
|
(19,135 |
) |
Income tax benefit (expense) |
|
|
6,016 |
|
|
|
(97,115 |
) |
|
|
5,246 |
|
|
|
(95,437 |
) |
Income (loss) from continuing operations |
|
|
399,125 |
|
|
|
(132,169 |
) |
|
|
479,224 |
|
|
|
(114,572 |
) |
Income from discontinued operations, net of tax |
|
|
— |
|
|
|
1,459 |
|
|
|
— |
|
|
|
11,228 |
|
Net income (loss) |
|
|
399,125 |
|
|
|
(130,710 |
) |
|
|
479,224 |
|
|
|
(103,344 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interests: |
|
|
|
|
|
|
|
|
||||||||
Net (income) loss attributable to noncontrolling interests in consolidated real estate partnerships |
|
|
(174 |
) |
|
|
645 |
|
|
|
3,243 |
|
|
|
798 |
|
Net income attributable to preferred noncontrolling interests in AIR OP |
|
|
(1,603 |
) |
|
|
(1,604 |
) |
|
|
(6,413 |
) |
|
|
(7,019 |
) |
Net (income) loss attributable to common noncontrolling interests in AIR OP |
|
|
(24,467 |
) |
|
|
6,572 |
|
|
|
(28,433 |
) |
|
|
5,438 |
|
Net (income) loss attributable to noncontrolling interests |
|
|
(26,244 |
) |
|
|
5,613 |
|
|
|
(31,603 |
) |
|
|
(783 |
) |
Net income (loss) attributable to AIR |
|
|
372,881 |
|
|
|
(125,097 |
) |
|
|
447,621 |
|
|
|
(104,127 |
) |
Net income attributable to AIR preferred stockholders |
|
|
(45 |
) |
|
|
— |
|
|
|
(181 |
) |
|
|
— |
|
Net income attributable to participating securities |
|
|
(167 |
) |
|
|
(77 |
) |
|
|
(316 |
) |
|
|
(202 |
) |
Net income (loss) attributable to AIR common stockholders |
|
$ |
372,669 |
|
|
$ |
(125,174 |
) |
|
$ |
447,124 |
|
|
$ |
(104,329 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share – basic |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to AIR common stockholders per share – basic |
|
$ |
2.38 |
|
|
$ |
(0.96 |
) |
|
$ |
2.90 |
|
|
$ |
(0.85 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share – diluted |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to AIR common stockholders per share – diluted |
|
$ |
2.37 |
|
|
$ |
(0.96 |
) |
|
$ |
2.89 |
|
|
$ |
(0.85 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding – basic (5) |
|
|
156,673 |
|
|
|
129,911 |
|
|
|
154,135 |
|
|
|
122,446 |
|
Weighted-average common shares outstanding – diluted (5) |
|
|
157,062 |
|
|
|
129,911 |
|
|
|
154,503 |
|
|
|
122,446 |
|
|
|
(1) |
Rental and other property revenues for the three months and year ended |
|
Rental and other property revenues and property operating expenses for the year ended |
(2) |
In setting our G&A benchmark of 15 bps of Gross Asset Value, we consider platform fees earned on our |
(3) |
Interest income for the three months and year ended |
(4) |
In connection with the separation, Aimco was allocated economic ownership of the mezzanine loan investment and option to acquire a |
(5) |
During the fourth quarter of 2020, Aimco completed a reverse stock split and a special dividend paid primarily in stock. For stock splits, GAAP requires the restatement of weighted-average shares as if the reverse stock split occurred at the beginning of the period presented, while shares issued in the special dividend are included in weighted-average shares outstanding from the date issued. If the special dividend and reverse stock split were treated similarly for GAAP, shares outstanding for the three months and year ended |
Consolidated Balance Sheets |
||||||||
(in thousands) (unaudited) |
||||||||
|
|
|
|
|
|
|
||
|
|
2021 |
|
|
2020 |
|
||
Assets |
|
|
|
|
|
|
||
Real estate |
|
$ |
6,885,081 |
|
|
$ |
7,468,864 |
|
Accumulated depreciation |
|
|
(2,284,793 |
) |
|
|
(2,455,505 |
) |
Net real estate |
|
|
4,600,288 |
|
|
|
5,013,359 |
|
Cash and cash equivalents |
|
|
67,320 |
|
|
|
44,214 |
|
Restricted cash |
|
|
25,441 |
|
|
|
29,266 |
|
Notes receivable from Aimco |
|
|
534,127 |
|
|
|
534,127 |
|
Leased real estate assets |
|
|
466,355 |
|
|
|
— |
|
|
|
|
32,286 |
|
|
|
32,286 |
|
Other assets (1) |
|
|
568,051 |
|
|
|
576,026 |
|
Assets held for sale |
|
|
146,492 |
|
|
|
— |
|
Total Assets |
|
$ |
6,440,360 |
|
|
$ |
6,229,278 |
|
|
|
|
|
|
|
|
||
Liabilities and Equity |
|
|
|
|
|
|
||
Non-recourse property debt |
|
$ |
2,305,756 |
|
|
$ |
3,646,093 |
|
Debt issue costs |
|
|
(11,017 |
) |
|
|
(17,857 |
) |
Non-recourse property debt, net |
|
|
2,294,739 |
|
|
|
3,628,236 |
|
Term loans, net |
|
|
1,144,547 |
|
|
|
349,164 |
|
Revolving credit facility borrowings |
|
|
304,000 |
|
|
|
265,600 |
|
Accrued liabilities and other (1) |
|
|
592,774 |
|
|
|
598,736 |
|
Liabilities related to assets held for sale |
|
|
85,775 |
|
|
|
— |
|
Total Liabilities |
|
|
4,421,835 |
|
|
|
4,841,736 |
|
|
|
|
|
|
|
|
||
Preferred noncontrolling interests in AIR OP |
|
|
79,370 |
|
|
|
79,449 |
|
|
|
|
|
|
|
|
||
Equity: |
|
|
|
|
|
|
||
Perpetual preferred stock |
|
|
2,129 |
|
|
|
2,000 |
|
Class A Common Stock |
|
|
1,570 |
|
|
|
1,489 |
|
Additional paid-in capital |
|
|
3,763,105 |
|
|
|
3,432,121 |
|
Accumulated other comprehensive income |
|
|
— |
|
|
|
3,039 |
|
Distributions in excess of earnings |
|
|
(1,953,779 |
) |
|
|
(2,131,798 |
) |
Total AIR equity |
|
|
1,813,025 |
|
|
|
1,306,851 |
|
Noncontrolling interests in consolidated real estate partnerships |
|
|
(70,883 |
) |
|
|
(61,943 |
) |
Common noncontrolling interests in AIR OP |
|
|
197,013 |
|
|
|
63,185 |
|
Total Equity |
|
|
1,939,155 |
|
|
|
1,308,093 |
|
Total Liabilities and Equity |
|
$ |
6,440,360 |
|
|
$ |
6,229,278 |
|
(1) Other assets includes the Parkmerced mezzanine investment and the fair value of an associated interest rate swap option, and accrued liabilities and other includes the offsetting liabilities. The benefits and risks of ownership of both the Parkmerced mezzanine investment and the interest rate swap option have been transferred to Aimco, but legal transfer has not occurred.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220209006102/en/
(303) 757-8101
investors@aircommunities.com
Source:
FAQ
What were Apartment Income REIT Corp.'s (AIRC) financial results for Q4 2021?
What is the expected revenue growth for AIRC in 2022?
How many properties did AIRC sell in Q4 2021?
What was AIRC's average daily occupancy rate in January 2022?