Please wait

 

img255192919_0.jpg

 


img255192919_1.jpg

Table of Contents

 

Page

 

3

Earnings Release

8

Outlook

13

Consolidated Statements of Operations

14

Consolidated Balance Sheets

15

Schedule 1 – EBITDAre and Adjusted EBITDAre

16

Schedule 2 – Aimco Leverage and Maturities

17

Schedule 3 – Aimco Portfolio

18

Schedule 4 – Aimco Capital Additions

19

Schedule 5 – Aimco Development and Redevelopment Project Summaries

21

Schedule 6 – Stabilized Operating Properties

22

Schedule 7 – Acquisitions, Dispositions, and Leased Communities

23

Schedule 8 – Net Asset Value Components

24

Schedule 9 – Asset List

25

 

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

2


img255192919_1.jpg

Aimco Announces Conclusion of Strategic Review Process,

Reports Third Quarter 2025 Results and Recent Highlights

Aimco to Seek Shareholder Approval to Adopt Plan of Sale and Liquidation, Estimates Liquidating Distributions of Between $5.75 and $7.10 Per Share.

 

 

Denver, Colorado, November 10, 2025 – Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today the conclusion of the strategic review process and third quarter results for 2025.

In early 2025, Aimco launched a broad and comprehensive process actively pursuing value maximizing transactions, including the potential sale of Aimco as a whole or sale of major components of the business.

These proactive efforts resulted in the sale of Aimco’s Boston portfolio, with $335 million of net proceeds being allocated to leverage reduction and approximately $330 million being returned to shareholders in the form of a special dividend earlier this quarter. Combined with the $0.60 per share dividend paid in the first quarter of 2025, Aimco has returned $2.83 per share to shareholders during the calendar year.

Given the disparate composition of Aimco’s remaining assets and the market feedback received during a robust strategic process with Morgan Stanley & Co. LLC (“Morgan Stanley”) and Wachtell, Lipton, Rosen & Katz (“Wachtell”) serving as the Company’s financial and legal advisors, respectively, the Aimco Board of Directors has unanimously determined that the targeted marketing and orderly sale of Aimco’s remaining assets in a series of transactions is likely to deliver superior value to shareholders, as compared to other strategic alternatives currently available or by maintaining the status quo.

Therefore, the Aimco Board of Directors has determined advisable and approved a “Plan of Sale and Liquidation,” conditioned on shareholder approval, which will be sought during early 2026. A Plan of Sale and Liquidation would allow for the acceleration of asset sales, establishes the most tax efficient manner of monetizing the Company’s remaining assets, and does not preclude a corporate transaction or the sale of the Aimco platform in the future. Aimco intends to return net proceeds from asset sales to shareholders, subject to payment of Aimco’s liabilities and obligations, and the creation of associated reserves.

Aimco’s current portfolio includes 15 fully stabilized multifamily communities containing 2,524 apartment homes, three recently completed Class A development projects containing 933 apartment homes, which will be occupancy stabilized by early 2026, one fully-funded active development project in the construction phase, and various land holdings.

Aimco’s Brickell Assemblage, which is comprised of the 1001 Brickell Bay Drive office tower and the adjacent Yacht Club apartments, located in Miami, Florida remains under contract to be sold for $520 million, with closing targeted for December 2025.

In addition, Aimco is actively marketing a significant portion of its remaining properties.

It is estimated that net proceeds from the sale of Aimco’s remaining assets, including the Brickell Assemblage, could result in total per share distributions of between $5.75 and $7.10, given current market conditions and inclusive of estimated transaction and wind-down costs.

When combined with the $2.85 per share in special dividends previously returned to shareholders since the 2020 spinoff of Apartment Income REIT Corp. (the “2020 Spinoff”), Aimco’s total distribution estimate is between $8.60 - $9.95 per share. At the midpoint, this amount reflects approximately 170% of Aimco’s share price following the 2020 Spinoff.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 3


img255192919_1.jpg

Aimco President and CEO Wes Powell comments: “Aimco has remained laser focused on our mission, which aims to create value for our shareholders, our teammates, and the communities in which we operate.

“Over the past five years, the Aimco team has navigated a challenging market cycle to deliver more than $1.3 billion of high-quality housing to markets across the country, while safeguarding the Company’s balance sheet and actively managing the portfolio of assets retained following the 2020 Spinoff.

“During this period, Aimco repurchased 14.5 million shares of common stock, sold more than $1.9 billion of assets, returned more than $420 million in special dividends, and delivered total shareholder returns that have outpaced the FTSE NAREIT Equity Apartments index by more than 2,000 bps.

“I am pleased with our track record and extremely proud of the Aimco team which remains committed to the important work that lies ahead.”

Pat Gibson, Independent Director and Chair of Aimco’s Investment Committee, continues:

“The Board, working with Morgan Stanley and Wachtell, evaluated a broad range of strategic alternatives and in January 2025 publicly announced the Board’s expanded strategic review process. That process involved engagement with more than 100 counterparties, including financial sponsors, investment managers, public REITs and private real estate companies, among others.

“Having thoroughly explored various strategic alternatives with these counterparties, the Board unanimously concluded that the voluntary and orderly liquidation of the Company’s remaining assets is most likely to result in the greatest value for shareholders as compared to other alternatives.”

Third Quarter 2025 Results and Recent Highlights

 

Financial Results

Aimco's net income attributable to common stockholders per share, on a fully dilutive basis, was $2.04 for the three months ended and $1.80 for the nine months ended September 30, 2025.
Property Net Operating Income ("NOI") from Aimco's Stabilized Operating Properties was $11.6 million in the third quarter 2025, down (3.4%) year-over-year, and $35.3 million year-to-date, down (1.9%) year-over-year.

 

Highlights

Aimco's Stabilized Operating revenue and expenses increased 1.2% and 10.5%, respectively, resulting in Property NOI decreasing 3.4%, year-over-year in the third quarter. Expenses increased primarily related to the net impact of real estate tax assessments and appeals.
Effective rents during the third quarter 2025 were 4.4% higher, on average, than the previous lease, with new leases up 3.1% and renewals up 5.6%.
In September, Aimco sold four suburban Boston properties for $490 million. Aimco retired the associated debt and distributed $2.23 per share to stockholders by way of a special cash dividend paid on October 15, 2025. The fifth and final suburban Boston asset sold in October for $250 million.

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 4


img255192919_1.jpg

Operating Property Results

Aimco owns a diversified portfolio of Stabilized Operating Properties which now includes 15 apartment communities with average rents in line with local market averages. Results for this portfolio were as follow:

 

Third Quarter

 

Year-to-Date

Stabilized Operating Properties

Year-over-Year

 

Sequential

 

Year-over-Year

($ in millions)

2025

2024

Variance

 

2Q 2025

Variance

 

2025

2024

Variance

   Average Daily Occupancy

94.8%

96.6%

(1.8)%

 

95.1%

(0.3)%

 

95.8%

96.8%

(1.0)%

   Revenue, before utility reimbursements

$18.2

$18.0

1.2%

 

$18.0

1.2%

 

$54.2

$53.6

1.1%

   Expenses, net of utility reimbursements

6.6

5.9

10.5%

 

6.5

1.1%

 

18.9

17.6

7.1%

   Property NOI

11.6

12.0

(3.4)%

 

11.5

1.3%

 

35.3

36.0

(1.9)%

 

Revenue in the third quarter 2025 was $18.2 million, up 1.2% year-over-year, resulting from a 3.0% increase in average monthly revenue per apartment home to $2,531 and Average Daily Occupancy of 94.8%, down 180 basis points year-over-year. Sequentially, revenue was up 1.2% over the second quarter 2025.
Effective rents during the third quarter 2025 were 4.4% higher, on average, than the previous lease, with new leases up 3.1% and renewals up 5.6%. For residents whose leases were expiring, 59.2% signed renewals.
Expenses in the third quarter 2025 were up 10.5% year-over-year primarily related to the net impact of real estate tax assessments and appeals. Sequentially, expenses were up 1.1% over the second quarter 2025.
Stabilized Operating Property NOI in the third quarter 2025 was $11.6 million, down (3.4%) year-over-year. Sequentially, Property NOI was up 1.3% over the second quarter 2025.
Across the entirety of the Aimco portfolio, the median annual household income of new residents was $160,000 in the third quarter 2025, representing a rent-to-income ratio of 18%.

 

 

Value Add and Opportunistic Investments

Development and Redevelopment

Aimco generally seeks development and redevelopment opportunities where barriers to entry are high, target customers can be clearly defined, and Aimco has a comparative advantage over others in the market. Aimco’s value add and opportunistic investments may also target portfolio acquisitions, operational turnarounds, and re-entitlements.

As of September 30, 2025, Aimco had one multifamily development project under construction, two multifamily communities that have been completed and are now in lease-up, and one that completed lease-up and is stabilizing operations.

During the third quarter, $25 million of capital was invested in Aimco's development and redevelopment activities, primarily funded through construction loan and preferred equity draws. Updates on active development projects and Aimco's pipeline include:

In Upper Northwest Washington D.C., all 689 apartment homes at Upton Place were delivered in 2024 and construction is complete. As of October 31, 2025, 523 units (76%) were leased or pre-leased and 499 (72%) were occupied. The pace of absorption slowed during the third quarter and we now expect

Third Quarter 2025 Earnings Release and Supplemental Schedules | 5


img255192919_1.jpg

the property to reach occupancy stabilization in the first quarter 2026. Additionally, as of October 31, 2025, approximately 97% of the project's 105K square feet of retail space had been leased.
In Bethesda, Maryland, all 220 of the highly tailored apartment homes at the first phase of Strathmore Square were delivered in 2024 and construction is complete. As of October 31, 2025, 186 units (85%) had been leased or pre-leased and 173 (79%) were occupied. We now expect the property to reach occupancy stabilization in the first quarter 2026.
In Miami, construction remains on schedule and on budget at 34th Street, an ultra-luxury waterfront residential tower. Initial occupancy is scheduled for 3Q 2027 with stabilized occupancy in 4Q 2028.
In the third quarter 2025, Aimco invested $1.7 million into programming, design, documentation, and entitlement efforts primarily related to its 901 North development site, located in Fort Lauderdale, Florida.

 

 

Investment & Disposition Activity

Aimco currently anticipates that a Plan of Sale and Liquidation (the “Proposed Transaction”) would be submitted for stockholder approval at a special stockholder meeting, expected to occur in early 2026 (the “Special Stockholder Meeting”). Additional information regarding the Plan of Sale and Liquidation will be made available in the Company’s filings with the U.S. Securities and Exchange Commission.

Aimco does not intend to disclose or comment on the sales and marketing of individual assets, or any other strategic transactions, until it determines that further disclosure is appropriate or required.

In August 2025, Aimco entered into a definitive agreement to sell its portfolio of five apartment properties, including 2,719 units, located in suburban Boston for $740 million.
o
In September 2025, Aimco completed the sale of four of the five apartment properties located in suburban Boston for $490 million with proceeds primarily used to retire associated mortgage loans, pay off in full the balance drawn on Aimco's revolving credit facility, and fund a $2.23 per share special dividend distribution to stockholders paid on October 15, 2025.
o
Subsequent to quarter end, in October 2025, Aimco completed the sale of its last remaining apartment property located in suburban Boston for $250 million. In connection with the sale, $173.4 million of non-recourse property debt was assumed by the buyer. Aimco plans to use net proceeds from the sale to reduce leverage and for general corporate purposes.
Aimco's Brickell Assemblage remains under contract to be sold for $520 million.
o
During the third quarter, the buyer notified Aimco that it intended to exercise its option, as permitted in the December 30, 2024, agreement, to finance up to $115 million of the purchase price with transferable seller financing from Aimco.
o
On November 8, 2025, the purchase and sale agreement was amended such that closing is now scheduled for December of 2025 and the buyer will finance $70 million, of the of the $520 million purchase price, with transferable seller financing notes from Aimco. The notes will have a term of 24 months with a compounding interest rate that increases from 12% to 22% over the duration of the loan as well as exit fees ranging from 1% to 4%.
o
In addition, $15 million of the $50 million, non-refundable, deposit has been released to Aimco with the remainder being held in escrow, $20 million is to be released to Aimco on the original closing date, November 18, 2025, and $15 million will be applied at closing.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 6


img255192919_1.jpg

o
Net proceeds, when accounting for associated property-level debt, the monetization of the seller financing note, the deferred tax liability, and transaction costs, are expected to be approximately $300 million.
Subsequent to quarter end, in October, Aimco completed a transfer of ownership interests with its joint venture partner at the development land sites along Broward Avenue in Fort Lauderdale, Florida. Aimco exchanged its joint venture ownership in the non-performing seller financing note secured by 200 Broward Avenue along with $7.5 million of cash, for full ownership of 300 Broward Avenue.

 

Balance Sheet and Financing Activity

Aimco is highly focused on maintaining a strong balance sheet, including ample liquidity. As of September 30, 2025, Aimco had $404.4 million of cash on hand ($327.3 million was distributed as a special dividend on October 15, 2025) and $20.7 million of restricted cash.

Aimco’s net leverage as of September 30, 2025, was as follows:

 

 

as of September 30, 2025

 

Aimco Share, $ in thousands

 

Amount

 

 

Weighted Avg.
Maturity (Yrs.) [1]

 

Total non-recourse fixed rate debt

 

$

451,693

 

 

 

5.4

 

Total non-recourse construction loans and bridge financing

 

 

389,443

 

 

 

2.2

 

Total property debt secured by assets held for sale

 

 

331,583

 

 

 

 

Cash and restricted cash [2]

 

 

(424,670

)

 

 

 

  Net Leverage

 

$

748,049

 

 

 

 

[1] Weighted average maturities presented exclude contractual extension rights.

[2] On October 15, 2025 Aimco's cash balance was reduced by $327.3 million for funding of the special dividend.

 

As of September 30, 2025, 100% of Aimco's total debt was either fixed rate or hedged with interest rate cap protection. Considering investments under contract to sell and including contractual extensions, Aimco has no debt maturing prior to June 2027.

In September, Aimco used proceeds from the sale of four suburban Boston properties to pay down in full the borrowings on its revolving credit facility. Certain of the properties sold served as collateral for the credit facility, which was retired upon completion of the sales.

 

 

Public Market Equity

Special Dividend

On September 15, 2025, Aimco's Board of Directors declared a $2.23 per share special cash dividend to be paid on October 15, 2025 to stockholders of record as of September 30, 2025. Because the dividend represented more than 25% of the price of Aimco's common shares, the New York Stock Exchange advised Aimco that its common shares would trade with "due bills" between the date of record and the close of trading on the payment date. Aimco shares traded ex-dividend on October 16, 2025.
Year-to-date, as of November 10, 2025, Aimco has paid $2.83 per share in special cash dividends.

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 7


img255192919_1.jpg

Repurchases

Since Aimco's Board of Directors announced the expansion of its strategic review process on January 9, 2025, no shares of common stock have been repurchased by Aimco. Since the start of 2022, Aimco has repurchased 14.5 million shares at an average price of $7.53 per share.
In the third quarter 2025, Aimco Operating Partnership redeemed 43,804 units of its equity securities for cash at a weighted average price of $8.66 per unit and 2.6 million units of its equity securities for shares of common stock at a weighted average price of $7.98 per unit.

 

 

2025 Outlook

 

The table below presents Aimco's current expectations for 2025. In August, given the Boston transaction’s substantial impact on the composition of the Stabilized Operating portfolio, Aimco withdrew prior guidance and will no longer provide revenue, expense and Property NOI guidance for its Stabilized Operating Properties.

 

3Q 2025

2025

$ in millions (except per share amounts)

Forecast is full year unless otherwise noted

YTD Results

Forecast

Prior Forecast

Net income (loss) per share – diluted [1]

 

$1.80

 

$4.75 - $4.95

$5.20 - $5.40

 

 

 

 

 

 

Developments and Redevelopments

 

 

Total Direct Costs of Projects in Occupancy Stabilization at Period End [2]

 

$584

 

$584

$68

Total Direct Costs of Projects Under Construction at Period End [2]

 

$240

 

$240

$240

Direct Project Costs on Active Developments [3]

$47

$60 - $65

$50 - $60

Direct Planning Costs [4]

 

$6

 

$7 - $9

$7 - $10

 

 

 

 

 

 

Real Estate Transactions

 

 

 

 

 

Acquisitions

None

None

None

Dispositions [5]

$490

$1,260

$1,260 - $1,280

 

 

General and Administrative

$24

$32 - $33

$32 - $33

 

 

 

 

 

 

Leverage

 

 

 

 

 

Interest Expense, net of capitalization [6]

 

$48

 

$60 - $62

$60 - $62

[1] Net income (loss) per share - diluted includes estimated gains from the announced transactions which are under contract.

[2] Includes land or leasehold value for projects in lease up that have not yet stabilized occupancy. Upton Place and Strathmore Square are now expected to reach occupancy stabilization in the first quarter 2026.

[3] Aimco's planned costs on active developments is primarily related to its 34th Street development project and will be funded through committed construction loan and preferred equity draws. Aimco funded its equity commitment to the joint venture through the contribution of land plus an incremental $5 million in 3Q 2024.

[4] Includes direct costs related to advancing planning efforts for certain pipeline projects.

[5] Includes the Boston portfolio which sold for $740 million in September and October 2025 and the Brickell Assemblage which is under contract to sell for $520 million in December 2025. Aimco does not provide specific guidance regarding future transactions prior to a contract being executed and the buyer's deposit becoming nonrefundable.

[6] Includes GAAP interest expense, exclusive of the amortization of deferred financing costs, and reduced by interest rate option payments which are included in the Realized and unrealized gains (losses) on interest rate options line on Aimco's income statement.

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 8


img255192919_1.jpg

Supplemental Information

The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco’s website at investors.aimco.com.

 

Additional Assumptions and Estimates

The estimates of the per share distributions reflected in this Earnings Release are subject to a number of additional assumptions and estimates which were made as of the date of this release, many of which are outside Aimco's control, including the costs to operate the Company, and maintain the Company’s assets, through the liquidation and wind-down process, the time it will take to liquidate the Company, the amounts necessary to satisfy the Company’s remaining financial obligations, and economic factors such as inflation and interest rate changes, all of which are subject to change. These assumptions and estimates will be more fully described in the Company’s proxy statement to be filed in connection with the Special Shareholder Meeting to be convened to approve the Proposed Transaction. These assumptions and estimates may not prove to be accurate, which could cause actual distributions to be less or more than this estimated range.

 

NYSE Listing

Although Aimco intends for its common shares to continue to be listed on the New York Stock Exchange if shareholders approve the Proposed Transaction, subject to continued compliance with NYSE listing requirements, the New York Stock Exchange has discretionary authority to delist the Company’s common shares following shareholder approval of the Proposed Transaction. At a point in the future to be determined by the Aimco Board of Directors, the Company expects to voluntarily delist its common shares from the NYSE in order to reduce operating expenses and maximize liquidating distributions.

 

Additional Information and Where to Find It

This release relates to the proposed plan of sale and liquidation of Aimco and may be deemed to be solicitation material in respect of the Proposed Transaction. In connection with the Proposed Transaction, Aimco intends to file a proxy statement (the “Proxy Statement”) with the Securities and Exchange Commission (the “SEC”). The Proxy Statement will be sent to all shareholders of Aimco. Aimco will also file other documents regarding the Proposed Transaction with the SEC. BEFORE MAKING ANY VOTING DECISION, INVESTORS AND SHAREHOLDERS OF AIMCO ARE URGED TO READ THE PROXY STATEMENT (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO AND ANY DOCUMENTS INCORPORATED BY REFERENCE THEREIN) AND ALL OTHER DOCUMENTS FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION AS THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.

Investors and shareholders of Aimco may obtain copies of the Proxy Statement and other documents that are filed or will be filed by Aimco with the SEC, free of charge, through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed by Aimco with the SEC will also be available, free of charge, on Aimco’s website at investors.aimco.com or by contacting Aimco’s investor relations contact at investor@aimco.com.

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 9


img255192919_1.jpg

Glossary & Reconciliations of Non-GAAP Financial and Operating Measures

Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are measures not defined under accounting principles generally accepted in the United States, or GAAP. Certain Aimco terms and Non-GAAP measures are defined in the Glossary in the Supplemental Information and Non-GAAP measures reconciled to the most comparable GAAP measures.

 

About Aimco

Aimco is a diversified real estate company primarily focused on value add and opportunistic investments, targeting the U.S. multifamily sector. Aimco’s mission is to make real estate investments where outcomes are enhanced through our human capital so that substantial value is created for investors, teammates, and the communities in which we operate. Aimco is traded on the New York Stock Exchange as AIV. For more information about Aimco, please visit our website www.aimco.com.

 

Team and Culture

Aimco has a national presence with corporate headquarters in Denver, Colorado and Washington, D.C. Our investment platform is managed by experienced regional professionals who leverage in-depth local market knowledge, creating a comparative advantage when sourcing, evaluating, and executing investment opportunities.

Above all else, Aimco is committed to a culture of integrity, respect, and collaboration.

 

Contact

Matt Foster, Vice President, Investor Relations and Capital Markets

Investor Relations 303-793-4661, investor@aimco.com

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 10


img255192919_1.jpg

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include all statements that are not historical statements of fact and those regarding our intent, belief, or expectations. Words such as “anticipate(s),” “expect(s),” “intend(s),” “plan(s),” “believe(s),” “may,” “will,” “would,” “could,” “should,” “seek(s)” and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. The forward-looking statements in this document include, without limitation, statements regarding our future plans and goals, including the timing and amount of capital expected to be returned to stockholders, our pipeline investments and projects, our plans to eliminate certain near term debt maturities, our estimated value creation and potential, our timing, scheduling and budgeting, projections regarding revenue and expense growth, our plans to form joint ventures, our plans for new acquisitions or dispositions, our strategic partnerships and value added therefrom, the potential for adverse economic and geopolitical conditions, which negatively impact our operations, including on our ability to maintain current or meet projected occupancy, rental rate and property operating results; the effect of acquisitions, dispositions, developments, and redevelopments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our development and redevelopment investments; expectations regarding sales of our apartment communities and the use of proceeds thereof; the availability and cost of corporate debt; and our ability to comply with debt covenants, including financial coverage ratios. We caution investors not to place undue reliance on any such forward-looking statements.

These forward-looking statements are based on management’s judgment as of this date, which is subject to risks and uncertainties that could cause actual results to differ materially from our expectations, including, but not limited to: the risk that the 2025 plans and goals may not be completed, as expected, in a timely manner or at all; the possibility that Aimco’s shareholders do not approve the Proposed Transaction; changes in the amount and timing of the total liquidating distributions, including as a result of unexpected levels of transaction cost, delayed or terminated closings, liquidation costs or unpaid or additional liabilities and obligations; the possibility of converting to a liquidating trust or other liquidating entity; the ability of our board of directors to terminate the Proposed Transaction, whether or not approved by shareholders; the occurrence of any event, change or other circumstances that could give rise to the termination of the Proposed Transaction; geopolitical events which may adversely affect the markets in which our securities trade, and other macro-economic conditions, including, among other things, rising interest rates and inflation, which heightens the impact of the other risks and factors described herein; real estate and operating risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the amount, location and quality of competitive new housing supply; the timing and effects of acquisitions, dispositions, developments and redevelopments; expectations regarding sales of apartment communities and the use of proceeds thereof; insurance risks, including the cost of insurance, and natural disasters and severe weather such as hurricanes; supply chain disruptions, particularly with respect to raw materials such as lumber, steel, and concrete; the impact of tariffs and global trade disruptions on us; financing risks, including the availability and cost of financing; the risk that cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that earnings may not be sufficient to maintain compliance with debt covenants, including financial coverage ratios; legal and regulatory risks, including costs associated with prosecuting or defending claims and any adverse outcomes; the terms of laws and governmental regulations that affect us and interpretations of those laws and regulations; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of apartment communities presently owned by us.

In addition, our 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 our ability to meet the various requirements imposed by the 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, 2024, and subsequent Quarterly Reports on Form 10-Q and other documents Aimco files from time to time with the SEC. These filings identify

Third Quarter 2025 Earnings Release and Supplemental Schedules | 11


img255192919_1.jpg

and address important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements.

These forward-looking statements reflect management’s judgment and expectations as of this date, and Aimco undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

 

Participants in the Solicitation

Aimco, certain of its directors, executive officers and other employees may be deemed to be participants in the solicitation of proxies from Aimco’s shareholders in connection with the Proposed Transaction. Information about Aimco’s directors and executive officers and their ownership of Aimco’s common stock is set forth in Aimco’s proxy statement for its Annual Meeting of Shareholders on Schedule 14A filed with the SEC on April 25, 2025. To the extent that holdings of Aimco’s securities have changed since the amounts reported in Aimco’s proxy statement, such changes have been or will be reflected on Statements of Changes in Beneficial Ownership on Form 4 filed with the SEC. Additional information regarding the interests of those persons and other persons who may be deemed participants in the Proposed Transaction may be obtained by reading the Proxy Statement regarding the Proposed Transaction when it becomes available. You may obtain free copies of these documents using the sources indicated above.

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 12


img255192919_1.jpg

Consolidated Statements of Operations

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

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

  Rental and other property revenues

 

$

35,132

 

 

$

35,328

 

 

$

103,847

 

 

$

101,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

    Property operating expenses

 

 

16,893

 

 

 

17,658

 

 

 

51,192

 

 

 

49,611

 

    Depreciation and amortization

 

 

16,222

 

 

 

21,376

 

 

 

44,922

 

 

 

57,914

 

    General and administrative expenses

 

 

7,523

 

 

 

7,750

 

 

 

23,502

 

 

 

23,876

 

    Impairment on real estate

 

 

57,373

 

 

 

-

 

 

 

57,373

 

 

 

-

 

  Total operating expenses

 

 

98,011

 

 

 

46,784

 

 

 

176,989

 

 

 

131,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest income

 

 

1,529

 

 

 

2,291

 

 

 

5,166

 

 

 

7,462

 

    Interest expense

 

 

(14,033

)

 

 

(16,323

)

 

 

(44,214

)

 

 

(41,196

)

    Realized and unrealized gains (losses) on
       interest rate contracts

 

 

(102

)

 

 

(1,148

)

 

 

(434

)

 

 

1,164

 

    Realized and unrealized gains (losses) on
       equity investments

 

 

(4,868

)

 

 

(566

)

 

 

(5,475

)

 

 

(48,101

)

Other income (expense), net

 

 

923

 

 

 

(3,959

)

 

 

359

 

 

 

(6,835

)

Income (loss) before income tax benefit

 

 

(79,430

)

 

 

(31,161

)

 

 

(117,740

)

 

 

(117,270

)

    Income tax benefit (expense)

 

 

116

 

 

 

3,814

 

 

 

(5,370

)

 

 

8,731

 

Net income (loss) from continuing operations

 

 

(79,314

)

 

 

(27,347

)

 

 

(123,110

)

 

 

(108,539

)

Income (loss) from discontinued operations, net of taxes

 

 

382,306

 

 

 

7,282

 

 

 

397,415

 

 

 

20,175

 

Net income (loss)

 

 

302,992

 

 

 

(20,065

)

 

 

274,305

 

 

 

(88,364

)

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

 

 

(3,582

)

 

 

(3,659

)

 

 

(9,411

)

 

 

(10,817

)

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

 

 

(105

)

 

 

572

 

 

 

(633

)

 

 

1,399

 

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

 

 

(12,592

)

 

 

1,216

 

 

 

(10,768

)

 

 

5,134

 

   Net income (loss) attributable to Aimco

 

$

286,713

 

 

$

(21,936

)

 

$

253,493

 

 

$

(92,648

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations attributable to Aimco per common share

 

$

(0.60

)

 

$

(0.21

)

 

$

(0.95

)

 

$

(0.80

)

Income (loss) from discontinued operations attributable to Aimco per common share

 

$

2.64

 

 

$

0.05

 

 

$

2.75

 

 

$

0.13

 

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

 

$

2.04

 

 

$

(0.16

)

 

$

1.80

 

 

$

(0.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations attributable to Aimco per common share

 

$

(0.60

)

 

$

(0.21

)

 

$

(0.95

)

 

$

(0.80

)

Income (loss) from discontinued operations attributable to Aimco per common share

 

$

2.64

 

 

$

0.05

 

 

$

2.75

 

 

$

0.13

 

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

 

$

2.04

 

 

$

(0.16

)

 

$

1.80

 

 

$

(0.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding – basic

 

 

138,946

 

 

 

136,749

 

 

 

137,738

 

 

 

139,044

 

Weighted-average common shares outstanding – diluted

 

 

138,946

 

 

 

136,749

 

 

 

137,738

 

 

 

139,044

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 13


img255192919_1.jpg

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

1,143,707

 

 

$

1,145,332

 

Land

 

 

242,927

 

 

 

246,881

 

   Total real estate

 

 

1,386,634

 

 

 

1,392,213

 

Accumulated depreciation

 

 

(336,748

)

 

 

(322,708

)

   Net real estate

 

 

1,049,886

 

 

 

1,069,505

 

Cash and cash equivalents

 

 

404,379

 

 

 

141,072

 

Restricted cash

 

 

20,679

 

 

 

30,051

 

Notes receivable

 

 

60,150

 

 

 

58,794

 

Right-of-use lease assets - finance leases

 

 

106,758

 

 

 

107,714

 

Other assets, net

 

 

83,152

 

 

 

92,600

 

Assets from discontinued operations and held for sale, net

 

 

351,765

 

 

 

457,174

 

   Total assets

 

$

2,076,769

 

 

$

1,956,910

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Non-recourse property debt, net

 

$

444,847

 

 

$

444,426

 

Non-recourse construction loans and bridge financing, net

 

 

383,685

 

 

 

385,240

 

   Total indebtedness

 

 

828,532

 

 

 

829,666

 

Deferred tax liabilities

 

 

102,766

 

 

 

101,457

 

Lease liabilities - finance leases

 

 

124,403

 

 

 

121,845

 

Dividends payable

 

 

333,480

 

 

 

89,182

 

Accrued liabilities and other

 

 

97,707

 

 

 

95,911

 

Liabilities related to discontinued operations and assets held for sale, net

 

 

334,624

 

 

 

406,552

 

   Total liabilities

 

 

1,821,512

 

 

 

1,644,613

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated real estate partnerships

 

 

151,666

 

 

 

142,931

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common Stock

 

 

1,402

 

 

 

1,364

 

Additional paid-in capital

 

 

431,613

 

 

 

425,002

 

Retained earnings (deficit)

 

 

(371,027

)

 

 

(303,409

)

   Total Aimco equity

 

 

61,988

 

 

 

122,957

 

Noncontrolling interests in consolidated real estate partnerships

 

 

39,420

 

 

 

39,560

 

Common noncontrolling interests in Aimco Operating Partnership

 

 

2,183

 

 

 

6,849

 

   Total equity

 

 

103,591

 

 

 

169,366

 

   Total liabilities and equity

 

$

2,076,769

 

 

$

1,956,910

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 14


img255192919_1.jpg

Supplemental Schedule 1

 

EBITDAre and Adjusted EBITDAre

(in thousands) (unaudited)

 

Three Months Ended
September 30, 2025

 

 

Twelve Months Ended
September 30, 2025

 

Net income (loss)

$

302,992

 

 

$

266,668

 

Adjustments:

 

 

 

 

 

Interest expense

 

14,033

 

 

 

70,308

 

Income tax (benefit) expense

 

(116

)

 

 

3,030

 

Depreciation and amortization

 

16,222

 

 

 

70,242

 

Impairment on real estate

 

57,373

 

 

 

57,373

 

Interest expense, depreciation, amortization, and income taxes related to discontinued operations

 

4,643

 

 

 

18,672

 

Gains on dispositions of real estate, including discontinued operations

 

(377,117

)

 

 

(387,866

)

Adjustment related to EBITDAre of unconsolidated partnerships

 

219

 

 

 

1,001

 

EBITDAre

$

18,249

 

 

$

99,428

 

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

 

(3,582

)

 

 

(12,552

)

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

 

(105

)

 

 

(183

)

EBITDAre adjustments attributable to noncontrolling interests

 

6

 

 

 

(2,278

)

Mezzanine investment (income) loss, net

 

144

 

 

 

(308

)

Realized and unrealized (gains) losses on interest rate contracts

 

102

 

 

 

(153

)

Unrealized (gains) losses on passive equity investments

 

4,868

 

 

 

7,118

 

Adjusted EBITDAre

$

19,682

 

 

$

91,072

 

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 15


img255192919_1.jpg

Supplemental Schedule 2

 

Aimco Leverage and Maturities

(dollars in thousands) (unaudited)

 

 

 

 

 

Aimco Share of

 

 

 

 

 

Total

 

 

Weighted
Average

 

 

Weighted Average Interest Rate

 

Debt

 

Consolidated [1]

 

 

Unconsolidated
Partnerships

 

 

Noncontrolling
Interests

 

 

Aimco
Share

 

 

Maturity
(Years) [2]

 

 

Stated

 

 

Capped

 

Fixed rate loans payable

 

$

447,955

 

 

$

3,738

 

 

 

 

 

$

451,693

 

 

 

5.4

 

 

 

4.44

%

 

 

4.44

%

Floating rate loans payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans and bridge financing

 

 

389,443

 

 

 

 

 

 

 

 

 

389,443

 

 

 

2.2

 

 

 

6.81

%

 

 

6.73

%

   Total non-recourse debt

 

$

837,398

 

 

$

3,738

 

 

 

 

 

$

841,136

 

 

 

3.9

 

 

 

5.54

%

 

 

5.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property debt secured by assets held for sale

 

 

331,583

 

 

 

 

 

 

 

 

 

331,583

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

 

(425,058

)

 

 

 

 

 

388

 

 

 

(424,670

)

 

 

 

 

 

 

 

 

 

   Net Leverage

 

$

743,923

 

 

$

3,738

 

 

$

388

 

 

$

748,049

 

 

 

 

 

 

 

 

 

 

 

Aimco Share Non-Recourse Debt

Excludes property debt secured by assets held for sale

 

 

 

 

 

 

 

 

Average Rate on Maturing Debt

 

 

 

Amortization

 

 

Maturities [2]

 

 

Total

 

 

Maturities as a
Percent of Total

 

 

Stated

 

 

Capped

 

2025 4Q

 

$

125

 

 

$

94,000

 

 

$

94,125

 

 

 

11.18

%

 

 

6.76

%

 

 

6.60

%

Total 2025

 

 

125

 

 

 

94,000

 

 

 

94,125

 

 

 

11.18

%

 

 

6.76

%

 

 

6.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026 1Q

 

 

127

 

 

 

 

 

 

127

 

 

 

 

 

 

 

 

 

 

2026 2Q

 

 

128

 

 

 

22,050

 

 

 

22,178

 

 

 

2.62

%

 

 

8.59

%

 

 

7.91

%

2026 3Q

 

 

130

 

 

 

 

 

 

130

 

 

 

 

 

 

 

 

 

 

2026 4Q

 

 

132

 

 

 

 

 

 

132

 

 

 

 

 

 

 

 

 

 

Total 2026

 

 

517

 

 

 

22,050

 

 

 

22,567

 

 

 

2.62

%

 

 

8.59

%

 

 

7.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2027

 

 

542

 

 

 

 

 

 

542

 

 

 

 

 

 

 

 

 

 

2028

 

 

568

 

 

 

267,223

 

 

 

267,791

 

 

 

31.77

%

 

 

6.76

%

 

 

6.76

%

2029

 

 

595

 

 

 

179,646

 

 

 

180,241

 

 

 

21.36

%

 

 

4.66

%

 

 

4.66

%

2030

 

 

624

 

 

 

 

 

 

624

 

 

 

 

 

 

 

 

 

 

2031

 

 

654

 

 

 

46,670

 

 

 

47,324

 

 

 

5.55

%

 

 

2.78

%

 

 

2.78

%

2032

 

 

112

 

 

 

221,639

 

 

 

221,751

 

 

 

26.35

%

 

 

4.62

%

 

 

4.62

%

2033

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

6,171

 

 

 

6,171

 

 

 

0.73

%

 

 

3.25

%

 

 

3.25

%

   Total Aimco Share

 

$

3,737

 

 

$

837,399

 

 

$

841,136

 

 

 

 

 

 

 

 

 

 

Common Stock, Partnership Units, and Equivalents

(in thousands) (unaudited)

 

September 30, 2025

 

Class A Common Stock Outstanding

 

140,159

 

Participating unvested restricted stock

 

1,610

 

Potentially dilutive options, share equivalents, and non-participating unvested restricted stock

 

1,426

 

Total shares and potentially dilutive share equivalents

 

143,195

 

Common Partnership Units and equivalents outstanding

 

6,214

 

Total shares, units and potentially dilutive share equivalents [3]

 

149,409

 

[1] Total non-recourse debt and property debt secured by assets held for sale excludes $8.9 million and $0.8 million of deferred financing costs, respectively.

[2] Debt maturities are presented with the earliest maturity date and do not include contractual extension options. Including extensions, the first maturity in Aimco's total non-recourse debt is in 2Q 2027 and the weighted average maturity is 4.2 years.

[3] Represents outstanding Common Stock and Common Partnership units, forfeitable time-based restricted equity awards, options for which dilution is computed based on quarter-end stock price, and the impact of forfeitable market-based equity awards based on stock price performance through September 30, 2025. See Note 4 to Aimco's Third Quarter 2025 SEC Form 10-Q, filed November 10, 2025 and Note 11 to Aimco's 2024 SEC Form 10-K, filed February 24, 2025 for more information.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 16


img255192919_1.jpg

 

Supplemental Schedule 3

 

Aimco Portfolio

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

 

 

Number of Properties

 

 

Number of Apartment
Homes [5]

 

 

Office and Retail Sq Ft

 

 

Hotel Keys

 

 

Development Land [6]

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating Properties

 

 

15

 

 

 

2,524

 

 

 

26.4

 

 

 

-

 

 

 

-

 

Other Real Estate [1]

 

 

1

 

 

 

-

 

 

 

-

 

 

 

106

 

 

 

-

 

Development and Redevelopment - Owned [2]

 

 

3

 

 

 

1,023

 

 

 

121.1

 

 

 

-

 

 

 

-

 

Development and Redevelopment - Land [3]

 

 

5

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20.8

 

Development and Redevelopment - Leased

 

 

1

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

-

 

Held for Sale [4]

 

 

3

 

 

 

1,259

 

 

 

295.7

 

 

 

-

 

 

 

-

 

Total Consolidated

 

 

28

 

 

 

4,830

 

 

 

443.2

 

 

 

106

 

 

 

20.8

 

Unconsolidated

 

 

5

 

 

 

142

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Portfolio

 

 

33

 

 

 

4,972

 

 

 

443.2

 

 

 

106

 

 

 

20.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated (Aimco Share)

 

 

 

 

 

4,830

 

 

 

443.2

 

 

 

106

 

 

 

19.5

 

Total Unconsolidated (Aimco Share)

 

 

 

 

 

72

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Portfolio (Aimco Share)

 

 

 

 

 

4,902

 

 

 

443.2

 

 

 

106

 

 

 

19.5

 

 

[1] Other Real Estate includes:

The Benson Hotel and Faculty Club on the Anschutz Medical Campus in Aurora, Colorado.

[2] Development and Redevelopment - Owned includes:

34th Street a 114-unit apartment building being constructed in Miami, Florida with 7,000 square feet of retail, Upton Place a 689-unit recently completed development in Upper Northwest Washington, D.C. with 105,053 square feet of retail, and Strathmore Square a recently completed 220-unit apartment community with 9,000 square feet of retail in Bethesda, Maryland.

[3] Development and Redevelopment – Land includes:

Flying Horse, developable land in Colorado Springs, Colorado;
One land parcel in Miami, Florida for potential future development adjacent to 34th Street;
One land parcel along Broward Boulevard and the land in Flagler Village in Fort Lauderdale, Florida for potential future developments; and
One land parcel for multifamily development on the Anschutz Medical Campus in Aurora, Colorado.

[4] As of September 30, 2025, Aimco's Royal Crest Nashua Apartments, Yacht Club Apartments, and 1001 Brickell Bay Drive office tower were classified as Held for Sale.

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

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

Third Quarter 2025 Earnings Release and Supplemental Schedules | 17


img255192919_1.jpg

Supplemental Schedule 4

 

Aimco Capital Additions

(consolidated amounts in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2025

 

 

 

 

 

 

 

 

Capital Replacements and Casualty

 

$

4,373

 

 

$

12,174

 

Property Upgrades

 

 

833

 

 

 

1,698

 

Tenant Improvements

 

 

745

 

 

 

1,633

 

Development and Redevelopment

 

 

25,044

 

 

 

67,083

 

Total Capital Additions [1]

 

$

30,995

 

 

$

82,588

 

 

 

 

 

 

 

 

 

 

[1] Third quarter 2025 total capital additions include $20.0 million of Direct Capital Investment ($18.3 million on active projects and $1.7 million on projects in planning) and certain other costs capitalized in accordance with GAAP.

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 18


img255192919_1.jpg

 

Supplemental Schedule 5(a)

 

Aimco Active Development Project Summaries

(dollars in millions) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Estimated / Actual

Project Name

 

Location

 

Units

 

Units Leased or
Pre-Leased

 

Retail
Sq Ft

 

Retail
Pre-Leased

 

Initial
Occupancy
[8]

 

Stabilized
Occupancy
[8]

 

NOI
Stabilization
[8]

  Upton Place

 

Washington, D.C.

 

689

 

76%

 

105,053

 

97%

 

4Q 2023

 

1Q 2026

 

1Q 2027

  Strathmore Square

 

Bethesda, MD

 

220

 

84%

 

9,000

 

64%

 

2Q 2024

 

1Q 2026

 

1Q 2027

  34th Street

 

Miami, FL

 

114

 

 

7,000

 

 

3Q 2027

 

4Q 2028

 

4Q 2029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

1,023

 

 

 

121,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Capital Investment

 

 

 

 

Project Name

 

Status

 

Aimco Ownership [6]

 

Land Cost/
Leasehold Value

 

Planned

 

To-Date

 

Remaining

 

 

 

 

  Upton Place [1]

 

Lease-up

 

100%

 

92.8

 

241.4

 

241.4

 

-

 

 

 

 

  Strathmore Square

 

Lease-up

 

100%

 

24.9

 

156.3

 

156.2

 

0.1

 

 

 

 

  34th Street

 

Active Construction

 

44% [7]

 

28.3

 

211.7

 

78.1

 

133.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$146.0

 

$609.4

 

$475.7

 

$133.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects in Active Construction [2]

 

$240.0

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects in Lease-up [3]

 

515.4

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects in Occupancy Stabilization [4]

 

68.3

 

 

 

 

 

 

 

 

 

 

Estimated Direct Costs of Projects in NOI Stabilization [5]

 

53.5

 

 

 

 

 

 

 

 

 

 

Total Estimated Direct Costs of Development Portfolio

 

$877.2

 

 

 

 

 

 

 

 

 

 

Estimated Stabilized Property NOI

 

$59.8

 

 

 

 

 

 

 

 

 

 

 

[1] The ground lease for Upton Place is presented at its initial GAAP value recorded at the formation of the joint venture. The project is now complete and in lease-up.

[2] Includes the total of the land cost and the planned Direct Capital Investment for 34th Street.

[3] Includes the total of the leasehold valuation and the planned Direct Capital Investment for Upton Place and Strathmore Square.

[4] Includes the total of the land cost and Direct Capital Investment for The Benson Hotel and Faculty Club, a 106-key hotel and event space on the Anschutz Medical Campus in Aurora, Colorado. During the third quarter 2025, the GAAP value was impaired to $18.4 million.

[5] Includes the total of the leasehold valuation and Direct Capital Investment for Oak Shore, a 24-home luxury single-family rental community in Corte Madera, California.

[6] Aimco equity ownership presented as estimated upon construction completion, net of debt and ground lease financing, unless otherwise noted.

[7] Aimco's investment, representing 44% of the equity capital at project inception, has been fully funded, primarily through the contribution of land and pre-development efforts. The remaining investment will be funded through construction loan and preferred equity draws.

[8] Occupancy timing and stabilization are estimates subject to change.

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 19


img255192919_1.jpg

Supplemental Schedule 5(b)

 

Aimco Development and Redevelopment Pipeline Projects

as of filing - (unaudited)

Aimco controls a robust pipeline with opportunity for significant value creation. Aimco expects, on average across the development portfolio, to fund pipeline development projects with 50% to 60% loan-to-cost construction loans, Aimco equity of 10% to 15% of the total development cost, and the remaining costs funded with Co-GP and/or LP equity. In the aggregate, Aimco's equity currently embedded in these pipeline assets exceeds the Aimco equity required to fund construction of the pipeline in full.

 

 

 

 

 

 

 

 

Estimated / Currently Planned [1]

Property Location

 

Project Name/
Description

 

Acreage [2]

 

 

Gross Sq Ft

 

 

Multifamily Units

 

 

Leasable Commercial Sq Ft

 

 

Earliest Vertical Construction Start

Southeast Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Broward Boulevard (Fort Lauderdale)

 

300 Broward

 

 

2.31

 

 

 

1,700,000

 

 

 

935

 

 

 

40,000

 

 

2026

901 N Federal Highway (Fort Lauderdale)

 

901 North (Flagler Village Phase I)

 

 

5.70

 

 

 

1,830,000

 

 

 

690

 

 

 

230,000

 

 

2026

510-532 NE 34th Street (Miami)

 

One Edgewater

 

 

0.50

 

 

 

533,000

 

 

 

204

 

 

 

 

 

2027

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

 

Flagler Village Phase II

 

 

1.70

 

 

 

400,000

 

 

 

300

 

 

 

 

 

2027

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

 

Flagler Village Phase III

 

 

1.40

 

 

 

400,000

 

 

 

300

 

 

 

 

 

2028

Washington D.C. Metro Area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5300 Block of Tuckerman Lane (Bethesda)

 

Strathmore Square Phase II [3]

 

 

1.35

 

 

 

525,000

 

 

 

399

 

 

 

11,000

 

 

2026

Colorado's Front Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E 23rd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 4 [3]

 

 

1.77

 

 

 

415,000

 

 

 

285

 

 

 

 

 

2026

1765 Silversmith Road (Colorado Springs)

 

Flying Horse

 

 

7.45

 

 

 

300,000

 

 

 

95

 

 

 

 

 

2026

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 4

 

 

1.53

 

 

 

232,000

 

 

 

 

 

 

225,000

 

 

2026

E 22nd Avenue & N Scranton Street (Aurora)

 

Fitzsimons 2

 

 

2.29

 

 

 

390,000

 

 

 

275

 

 

 

 

 

2026

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 5

 

 

1.22

 

 

 

230,000

 

 

 

 

 

 

190,000

 

 

2026

E 23rd Avenue & Uvalda (Aurora)

 

Fitzsimons 3

 

 

1.11

 

 

 

400,000

 

 

 

225

 

 

 

 

 

2027

E 23rd Avenue & N Scranton Street (Aurora)

 

Bioscience 6

 

 

2.04

 

 

 

385,000

 

 

 

 

 

 

315,000

 

 

2028

Total Future Pipeline

 

 

 

 

30.37

 

 

 

7,740,000

 

 

 

3,708

 

 

 

1,011,000

 

 

 

Excluded from the table is the Brickell Assemblage which is under contract to sell in the fourth quarter 2025.

 

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

[2] Acreage includes land owned and land controlled through options for future development, for the Bioscience project, acreage is presented proportionate based on the buildable gross square feet.

[3] Owned in a joint venture structure.

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 20


img255192919_1.jpg

Supplemental Schedule 6

 

Stabilized Operating Results

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

 

3Q 2025 v. 3Q 2024

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements

 

 

Property NOI

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2025

 

3Q 2024

 

Growth

 

 

3Q 2025

 

3Q 2024

 

Growth

 

 

3Q 2025

 

3Q 2024

 

Growth

 

 

 

3Q 2025

 

3Q 2025

3Q 2024

 

3Q 2025

 

3Q 2024

 

Chicago

 

7

 

 

1,495

 

 

$

10,825

 

$

10,613

 

 

2.0

%

 

$

3,518

 

$

3,042

 

 

15.6

%

 

$

7,307

 

$

7,571

 

 

(3.5

%)

 

 

67.5%

 

95.4%

97.7%

 

 

2,529

 

 

2,422

 

New York City

 

3

 

 

150

 

 

 

2,070

 

 

2,067

 

 

0.1

%

 

 

1,049

 

 

1,003

 

 

4.6

%

 

 

1,021

 

 

1,064

 

 

(4.0

%)

 

 

49.3%

 

98.4%

95.2%

 

 

4,674

 

 

4,824

 

Other Markets [1]

 

5

 

 

879

 

 

 

5,281

 

 

5,284

 

 

(0.1

%)

 

 

1,984

 

 

1,884

 

 

5.3

%

 

 

3,297

 

 

3,400

 

 

(3.0

%)

 

 

62.4%

 

93.2%

94.9%

 

 

2,150

 

 

2,112

 

Total

 

15

 

 

2,524

 

 

$

18,176

 

$

17,964

 

 

1.2

%

 

$

6,551

 

$

5,929

 

 

10.5

%

 

$

11,625

 

$

12,035

 

 

(3.4

%)

 

 

64.0%

 

94.8%

96.6%

 

$

2,531

 

$

2,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2025 v. 2Q 2025

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements

 

 

Property NOI

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2025

 

2Q 2025

 

Growth

 

 

3Q 2025

 

2Q 2025

 

Growth

 

 

3Q 2025

 

2Q 2025

 

Growth

 

 

 

3Q 2025

 

3Q 2025

2Q 2025

 

3Q 2025

 

2Q 2025

 

Chicago

 

7

 

 

1,495

 

 

$

10,825

 

$

10,586

 

 

2.3

%

 

$

3,518

 

$

3,476

 

 

1.2

%

 

$

7,307

 

$

7,110

 

 

2.8

%

 

 

67.5%

 

95.4%

95.5%

 

 

2,529

 

 

2,472

 

New York City

 

3

 

 

150

 

 

 

2,070

 

 

2,060

 

 

0.5

%

 

 

1,049

 

 

946

 

 

10.9

%

 

 

1,021

 

 

1,114

 

 

(8.3

%)

 

 

49.3%

 

98.4%

98.6%

 

 

4,674

 

 

4,644

 

Other Markets [1]

 

5

 

 

879

 

 

 

5,281

 

 

5,314

 

 

(0.6

%)

 

 

1,984

 

 

2,057

 

 

(3.5

%)

 

 

3,297

 

 

3,257

 

 

1.2

%

 

 

62.4%

 

93.2%

93.9%

 

 

2,150

 

 

2,146

 

Total

 

15

 

 

2,524

 

 

$

18,176

 

$

17,960

 

 

1.2

%

 

$

6,551

 

$

6,479

 

 

1.1

%

 

$

11,625

 

$

11,481

 

 

1.3

%

 

 

64.0%

 

94.8%

95.1%

 

$

2,531

 

$

2,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q 2025 YTD v. 3Q 2024 YTD

 

 

 

 

Revenues, Before Utility
 Reimbursements

 

 

Expenses, Net of Utility
 Reimbursements

 

 

Property NOI

 

 

 

Net Operating
Income
Margin

 

Average Daily
Occupancy
During Period

 

Average
Revenue per
Aimco Apartment
Home

 

 

Apartment
Communities

 

Apartment
Homes

 

 

3Q 2025 YTD

 

3Q 2024 YTD

 

Growth

 

 

3Q 2025 YTD

 

3Q 2024 YTD

 

Growth

 

 

3Q 2025 YTD

 

3Q 2024 YTD

 

Growth

 

 

 

3Q 2025 YTD

 

3Q 2025 YTD

3Q 2024 YTD

 

3Q 2025 YTD

 

3Q 2024 YTD

 

Chicago

 

7

 

 

1,495

 

 

$

31,897

 

$

31,224

 

 

2.2

%

 

$

10,019

 

$

9,379

 

 

6.8

%

 

$

21,878

 

$

21,845

 

 

0.2

%

 

 

68.6%

 

96.2%

97.5%

 

 

2,463

 

 

2,380

 

New York City

 

3

 

 

150

 

 

 

6,319

 

 

6,288

 

 

0.5

%

 

 

3,053

 

 

2,825

 

 

8.1

%

 

 

3,266

 

 

3,463

 

 

(5.7

%)

 

 

51.7%

 

98.9%

97.5%

 

 

4,733

 

 

4,779

 

Other Markets [1]

 

5

 

 

879

 

 

 

15,947

 

 

16,069

 

 

(0.8

%)

 

 

5,786

 

 

5,400

 

 

7.1

%

 

 

10,161

 

 

10,669

 

 

(4.8

%)

 

 

63.7%

 

94.6%

95.5%

 

 

2,132

 

 

2,127

 

Total

 

15

 

 

2,524

 

 

$

54,163

 

$

53,581

 

 

1.1

%

 

$

18,858

 

$

17,604

 

 

7.1

%

 

$

35,305

 

$

35,977

 

 

(1.9

%)

 

 

65.2%

 

95.8%

96.8%

 

$

2,489

 

$

2,436

 

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

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 21


img255192919_1.jpg

Supplemental Schedule 7

 

Aimco Transactions

(dollars in millions) (unaudited)

 

2025 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partnership Acquisitions

 

Location

 

Closing Date

 

Ownership Acquired

 

Equity Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

Strathmore Square

 

Bethesda, MD

 

May

 

5%

 

 

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Partnership Acquisitions [1]

 

 

 

 

 

 

 

$

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartment Dispositions

 

Location

 

Closing Date

 

AIV Ownership

 

AIV Gross Proceeds

 

 

Units

 

 

Property
Debt

 

 

Net Sales
Proceeds [2]

 

 

NOI
Cap Rate [3]

 

Suburban Boston portfolio

 

Boston

 

September / October

 

100%

 

 

740.0

 

 

 

2,719

 

 

 

240.8

 

 

 

481.6

 

 

 

6.6

%

Total Apartment Dispositions

 

 

 

 

 

 

 

$

740.0

 

 

 

2,719

 

 

$

240.8

 

 

$

481.6

 

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] In May, Aimco purchased, for $2.1 million, its development partner’s 5% common equity interest in Strathmore Square. In addition, Aimco purchased the same development partner's subordinated interest for $2.9 million, a value representing approximately 60% of its expected future obligation.

[2] Net Sales Proceeds are after the repayment of debt, if any, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable.

[3] NOI Cap Rate is calculated based on the annualized NOI (inclusive of property management fees) for the most recent quarter prior to the sale of asset, divided by the sales price.

 

 

 

 

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 22


img255192919_1.jpg

Supplemental Schedule 8

Net Asset Value Components

(dollars in millions)(pre-tax)(unaudited)

 

Property NOI for operating properties and active developments

3Q 2025

 

Annualized NOI for Stabilized Operating Properties [1]

$

46.5

 

Annualized NOI for unconsolidated real estate at AIV share [1]

 

2.8

 

Projected annual NOI for DC Metro lease ups

 

37.1

 

Projected annual NOI for other properties stabilizing operations

 

4.7

 

Projected annual NOI for Aimco's 34th Street development [2]

 

18.0

 

 

 

 

Leverage associated with operating properties and active developments

 

 

Non-recourse property debt, net [3] [4]

$

(451.7

)

Non-recourse construction loans and bridge financing, net [4] [5]

 

(389.4

)

Preferred equity interests

 

(151.7

)

 

 

 

Land, Planning and Entitlement Investment [6]

 

 

901 North in Fort Lauderdale

$

100.0

 

Other land and development pipeline

 

39.2

 

 

 

 

Announced 4Q 2025 dispositions [7]

 

 

Net proceeds from the sale of the final suburban Boston property

$

70.9

 

Expected proceeds from assets held for sale (Brickell Assemblage)

 

520.0

 

Liabilities associated with assets held for sale, including estimates for debt balances, income taxes, and transaction costs

 

(220.0

)

 

 

 

Other

 

 

IQHQ and Real Estate Tech Fund Investments [8]

$

9.7

 

Cash and cash equivalents

 

404.4

 

Restricted cash

 

20.7

 

Notes receivable [9]

 

60.2

 

Fair value adjustment on fixed rate property debt & preferred equity

 

23.1

 

Dividends payable

 

(333.5

)

Other liabilities, net [10]

 

(132.3

)

 

 

 

Common Stock, Partnership Units and Equivalents

 

 

Total shares, units and dilutive share equivalents

 

149.4

 

Noncontrolling interests in consolidated real estate partnerships [11]

 

(39.4

)

 

[1] Property NOI does not include property management fees of 3% of revenue.

[2] See supplemental schedule 5(a) for additional details. Aimco's ~$40 million equity position in the 34th Street development joint venture was funded in 3Q 2024 through the contribution of land, pre-development investments, and a one-time cash investment of $5 million. Aimco has no remaining equity commitments related to the construction of 34th Street. Included in the leverage amounts are $52.2 million of non-recourse construction loans, net and $16.3 million of preferred equity interests. Additionally, Aimco expects the remaining investment required to complete construction to be $133.6 million, funded through committed construction loan and preferred equity draws.

[3] Consists of assumable property-level mortgage debt, with a weighted average fixed rate of 4.44% and a weighted average remaining term of 5.4 years.

[4] Amounts presented exclude deferred financing costs.

[5] Non-recourse construction loans and bridge financing, net includes $52.2 million currently drawn on the construction loan to fund Aimco’s 34th Street development; construction loans at Strathmore Square and Oak Shore, $100.2 million and $22.1 million, respectively; and a $215 million term loan at Upton Place.

[6] Includes acquisition price, adjusted for any GAAP impairment, for land purchased and held for future development or redevelopment. Not included in Aimco's land inventory is the value for any entitlements secured, accretive planning investment, or market growth since acquisition.

[7] As of November 10, 2025, Aimco was under contract to sell its Brickell Assemblage. Net proceeds includes a sales price of $520 million, approximately $160 million of property level loans, and approximately $60 million of cash tax (included on Aimco's 3Q 2025 balance sheet with a GAAP value of $102.8 million) and transaction costs.

[8] Investment value for IQHQ is based on cost, adjusted for any impairment or observable price changes, the Real Estate Tech Funds are valued based on 3Q 2025 GAAP fair value.

[9] Notes receivables presented at book value as of September 30, 2025.

[10] For additional detail, see definition and non-GAAP reconciliation in this report's Glossary and Reconciliations of Non-GAAP Financial and Operating Measures.

[11] Presented in accordance with GAAP, actual amount may vary substantially based on asset valuations.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 23


img255192919_1.jpg

Supplemental Schedule 9

Asset List

as of filing - (unaudited)

 

OPERATING APARTMENT COMMUNITIES

 

 

 

RECENTLY COMPLETED DEVELOPMENTS

 

Property Name

Location

Units

 

3Q 2025 Avg Rent

 

 

 

Property Name

Location

Units

 

118-122 West 23rd Street

New York, NY

 

42

 

$

6,363

 

 

 

Oak Shore

Corte Madera, CA

 

24

 

173 E. 90th Street

New York, NY

 

72

 

 

3,706

 

 

 

Upton Place

Washington, DC

 

689

 

237-239 Ninth Avenue

New York, NY

 

36

 

 

3,221

 

 

 

Strathmore Square Phase 1

Bethesda, MD

 

220

 

1045 on the Park Apartments Homes

Atlanta, GA

 

30

 

 

2,190

 

 

 

 

 

 

 

2200 Grace

Lombard, IL

 

72

 

 

2,118

 

 

 

ACTIVE DEVELOPMENT

 

Bank Lofts

Denver, CO

 

125

 

 

1,508

 

 

 

Property Name

Location

Units

 

Bluffs at Pacifica, The

Pacifica, CA

 

64

 

 

3,123

 

 

 

34th Street

Miami, FL

 

114

 

Eldridge Townhomes

Elmhurst, IL

 

58

 

 

4,910

 

 

 

 

 

 

 

Elm Creek

Elmhurst, IL

 

400

 

 

2,207

 

 

 

DEVELOPMENT LAND

 

Evanston Place

Evanston, IL

 

190

 

 

2,869

 

 

 

Property Name

Location

Acres

 

Hillmeade

Nashville, TN

 

288

 

 

1,780

 

 

 

300 Broward

Fort Lauderdale, FL

 

2.31

 

Hyde Park Tower

Chicago, IL

 

155

 

 

2,620

 

 

 

One Edgewater

Miami, FL

 

0.5

 

Plantation Gardens

Plantation ,FL

 

372

 

 

2,051

 

 

*

CU Anschutz Campus Holdings

Aurora, CO

 

9.96

 

Willow Bend

Rolling Meadows, IL

 

328

 

 

2,031

 

 

 

Flagler Village

Fort Lauderdale, FL

 

8.8

 

Yorktown Apartments

Lombard, IL

 

292

 

 

1,970

 

 

 

Flying Horse

Colorado Springs, CO

 

7.45

 

 

 

 

 

 

 

 

*

Strathmore Square Phase 2

Bethesda, MD

 

1.35

 

PARTNERSHIP OWNED

 

 

 

 

 

 

 

Property Name

Location

Units

 

Aimco Share of Units

 

 

 

NON-CORE & ALTERNATIVE INVESTMENTS

 

 

Casa del Hermosa

La Jolla, CA

 

41

 

 

20

 

 

 

Investment Name

Investment Type

 

 

Casa del Mar

La Jolla, CA

 

30

 

 

20

 

 

 

The Benson Hotel & Faculty Club

Non-Core Real Estate

 

 

Casa del Norte

La Jolla, CA

 

34

 

 

17

 

 

 

IQHQ

Passive Equity

 

 

Casa del Sur

La Jolla, CA

 

37

 

 

15

 

 

 

Parkmerced

Mezzanine Loan

 

 

 

 

 

 

 

 

 

 

RE Tech Funds

Passive Equity

 

 

PLANNED / ANNOUNCED DISPOSITIONS

 

 

 

 

 

 

 

Property Name

Location

 

 

Disposition

 

 

 

SELLER FINANCING NOTES

 

 

1001 Brickell Bay Drive

Miami, FL

 

 

Brickell Assemblage

 

 

 

Property Name

Location

 

 

Yacht Club at Brickell

Miami, FL

 

 

Brickell Assemblage

 

 

 

La Jolla Cove

La Jolla, CA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*

Owned in a joint venture structure

 

 

 

 

 

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 24


img255192919_1.jpg

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

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

 

 

AIMCO OPERATING PARTNERSHIP or AIMCO OP: AIMCO OP, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 94.1% of the legal interest in the common partnership units of the Aimco OP and 96.6% of the economic interest in the common partnership units of the Aimco OP.

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

CAPITAL ADDITIONS: The following table presents the reconciliation of GAAP capital additions to the Capital Additions as presented on Supplemental Schedule 4.

 

Three Months Ended

 

 

Nine Months Ended

 

Segment Capital Additions Reconciliation

September 30, 2025

 

 

September 30, 2025

 

 

 

 

 

 

 

Total Capital additions (per Note 9 in Aimco's 10-Q)

$

29,142

 

 

$

76,002

 

Adjustment: Discontinued operations

 

1,617

 

 

 

5,683

 

Adjustment: Incidental revenues and other adjustments that reduce capital expenditures for GAAP

 

236

 

 

 

904

 

 

 

 

 

 

 

Total Capital Additions (per Schedule 4)

$

30,995

 

 

$

82,588

 

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

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

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

Aimco believes that EBITDAre is useful to investors, creditors and rating agencies as a supplemental measure of Aimco’s ability to incur and service debt because it is a recognized measure of performance by the real estate industry and facilitates comparison of credit strength between Aimco and other companies. Aimco presents EBITDAre on Supplemental Schedule 1 of this release.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 25


img255192919_1.jpg

ADJUSTED EBITDAre: Adjusted EBITDAre is defined by Aimco, and presented on Supplemental Schedule 1 of this release, as EBITDAre adjusted to exclude the effect of the following items for the reasons set forth below:

net income or loss attributable to noncontrolling interests in consolidated real estate partnerships and EBITDAre adjustments attributable to noncontrolling interests;
the amount of realized and unrealized gains or losses recognized by Aimco on its interest rate contracts, to allow investors to compare a measure of Aimco’s earnings before the effects of Aimco’s capital structure and indebtedness with that of other companies in the real estate industry;
the amount of unrealized gains or losses recognized by Aimco on passive equity investments; and
the amount of investment income or loss recognized by Aimco related to the mezzanine loan made by Aimco to a partnership owning Parkmerced Apartments.

NET ASSET VALUE: Net Asset Value is calculated as the market value of a company's assets less its liabilities and obligations. Aimco estimates the value of its portfolio using methods management believes to be appropriate based on the characteristics of the item being valued.

NET OPERATING INCOME (NOI) MARGIN: Represents an apartment community’s net operating income as a percentage of the apartment community’s rental and other property revenues.

OTHER EXPENSES, NET: Other expenses, net, includes costs associated with our risk management activities, partnership administration expenses, fee income, certain non-recurring items, and activity related to our unconsolidated real estate partnerships.

OTHER LIABILITIES, NET: Other liabilities, net, as presented on Supplemental Schedule 8, Net Asset Value Components, generally consists of the value calculated in accordance with GAAP for land leases, accrued expenses, resident security deposits, accounts payable, and other general liabilities, net of the value calculated in accordance with GAAP for interest rate options and other assets, excluding the fair value of Aimco's investments in IQHQ and real estate technology funds.

Other liabilities, net as of September 30, 2025, as presented in Supplemental Schedule 8, Net Asset Value Components, is calculated as follows (in millions):

 

Accrued Liabilities and Other (per Consolidated Balance Sheet)

$

97.7

 

Lease liabilities - finance leases (per Consolidated Balance Sheet)

 

124.4

 

Other assets, net (per Consolidated Balance Sheet)

 

(83.2

)

Total

 

138.9

 

 

 

 

Reduction in assets (reported elsewhere on Schedule 8):

 

 

IQHQ and Real Estate Tech Funds

 

9.7

 

Unconsolidated real estate partnerships

 

15.3

 

Deferred tax assets

 

1.9

 

 

 

 

Reduction in liabilities (GAAP amount not reflective of value):

 

 

Mezzanine Investment - Participation Sold

 

(33.5

)

 

 

 

Other liabilities, net (per Schedule 8)

$

132.3

 

PREFERRED EQUITY INTERESTS: Preferred equity interests includes the redeemable non-controlling interests, as presented on Aimco's Balance Sheet in accordance with GAAP, related to third party investment interests.

PROPERTY NET OPERATING INCOME (NOI): Property NOI is defined by Aimco as total rental and other property revenues, excluding utility reimbursements, less property operating expenses, including utility reimbursements for the consolidated apartment communities. Property NOI does not include: property management revenues, primarily from affiliates; casualties; property management expenses; depreciation; or interest expense. Aimco evaluates the

Third Quarter 2025 Earnings Release and Supplemental Schedules | 26


img255192919_1.jpg

performance of the apartment communities in its segments using Property NOI, which includes the apartment communities that Aimco consolidates and excludes apartment communities that it does not consolidate. Property 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.

The following table presents the reconciliation of GAAP income (loss) before income tax benefit to total Property NOI, as well as Property NOI for our Stabilized Operating apartment communities as presented on Supplemental Schedule 6 to total Property NOI.

 

Property NOI reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

Three Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax benefit per Consolidated Statements of Operations

$

(79,430

)

 

$

(31,161

)

 

$

(117,740

)

 

$

(117,270

)

 

$

(11,405

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

16,222

 

 

 

21,376

 

 

 

44,922

 

 

 

57,914

 

 

 

16,363

 

General and administrative expenses

 

7,523

 

 

 

7,750

 

 

 

23,502

 

 

 

23,876

 

 

 

7,798

 

Impairment on real estate

 

57,373

 

 

 

0

 

 

 

57,373

 

 

 

0

 

 

 

0

 

Interest income

 

(1,529

)

 

 

(2,291

)

 

 

(5,166

)

 

 

(7,462

)

 

 

(1,546

)

Interest expense

 

14,033

 

 

 

16,323

 

 

 

44,214

 

 

 

41,196

 

 

 

18,002

 

Realized and unrealized (gains) losses on interest rate contracts

 

102

 

 

 

1,148

 

 

 

434

 

 

 

(1,164

)

 

 

72

 

Realized and unrealized (gains) losses on equity investments

 

4,868

 

 

 

566

 

 

 

5,475

 

 

 

48,101

 

 

 

210

 

Other (income) expense

 

(923

)

 

 

3,959

 

 

 

(359

)

 

 

6,835

 

 

 

72

 

Total Property NOI

$

18,239

 

 

$

17,670

 

 

$

52,655

 

 

$

52,026

 

 

$

29,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Property NOI reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

Three Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

Rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

$

18,176

 

 

$

17,964

 

 

$

54,163

 

 

$

53,581

 

 

$

17,960

 

Stabilized Operating utilities reimbursement [1]

 

1,157

 

 

 

1,030

 

 

 

3,224

 

 

 

2,896

 

 

 

1,150

 

Other Real Estate

 

1,989

 

 

 

1,889

 

 

 

5,519

 

 

 

4,888

 

 

 

2,084

 

Non-stabilized and other amounts not allocated [2]

 

13,810

 

 

 

14,445

 

 

 

40,941

 

 

 

40,272

 

 

 

31,564

 

Total rental income

 

35,132

 

 

 

35,328

 

 

 

103,847

 

 

 

101,637

 

 

 

52,758

 

Property operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

 

6,551

 

 

 

5,929

 

 

 

18,858

 

 

 

17,604

 

 

 

6,479

 

Stabilized Operating utilities reimbursement [1]

 

1,157

 

 

 

1,030

 

 

 

3,224

 

 

 

2,896

 

 

 

1,150

 

Other Real Estate

 

1,794

 

 

 

2,377

 

 

 

6,308

 

 

 

5,741

 

 

 

2,424

 

Non-stabilized and other amounts not allocated [2]

 

7,391

 

 

 

8,322

 

 

 

22,802

 

 

 

23,370

 

 

 

13,139

 

Total property operating expenses:

 

16,893

 

 

 

17,658

 

 

 

51,192

 

 

 

49,611

 

 

 

23,192

 

Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

 

11,625

 

 

 

12,035

 

 

 

35,305

 

 

 

35,977

 

 

 

11,481

 

Other Real Estate

 

195

 

 

 

(488

)

 

 

(789

)

 

 

(853

)

 

 

(340

)

Non-stabilized and other amounts not allocated [2]

 

6,419

 

 

 

6,123

 

 

 

18,139

 

 

 

16,902

 

 

 

18,425

 

Total Property NOI

$

18,239

 

 

$

17,670

 

 

$

52,655

 

 

$

52,026

 

 

$

29,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2025 Earnings Release and Supplemental Schedules | 27


img255192919_1.jpg

[1] Operating results for properties not included in Stabilized Operating or Other Real Estate, an adjustment for utility reimbursements which are included in property operating expenses, net of utility reimbursements in the Supplemental Schedule 6 presentation, as well as property management and casualty expense, which are not included in property operating expenses, net of utility reimbursements in the Supplemental Schedule 6 presentation.

[2] Properties not included in the Stabilized Operating Portfolio, including discontinued operations, and other amounts not allocated includes operating results of properties not presented in the Stabilized Operation Portfolio as presented on Supplemental Schedule 6 during the periods shown, as well as property management and casualty expense, which are not included in property operating expenses, net of utility reimbursements in the Supplemental Schedule 6 presentation.

 

REAL ESTATE CLASSIFICATIONS: Aimco’s real estate portfolio is diversified by price point, geography, and opportunity. Aimco’s consolidated portfolio is classified into the following groups:

DEVELOPMENT and REDEVELOPMENT - OWNED: Includes apartment communities currently under construction or in pre-construction that have not achieved a stabilized level of operations and communities that have been completed in recent years that had not achieved and maintained stabilized operations for both the current and the comparable prior periods.

DEVELOPMENT and REDEVELOPMENT - LAND: Includes land parcels being held for potential future construction of real estate.

DEVELOPMENT and REDEVELOPMENT - LEASED: Includes communities leased from a third party currently under construction or in pre-construction that have not achieved a stabilized level of operations and communities that have been completed in recent years that had not achieved and maintained stabilized operations for both the current and the comparable prior periods.

STABILIZED OPERATING PROPERTIES: Apartment communities that (a) are owned and asset managed by Aimco, (b) had reached a stabilized level of operations as of January 1, 2024 and maintained it throughout the current and the comparable prior periods, and (c) are not expected to be sold within 12 months.

OTHER REAL ESTATE: Includes non-apartment real estate owned and asset managed by Aimco.

ASSETS HELD FOR SALE: Includes those assets, if any, that as of the last day of the quarter being reported, were under contract, with non-refundable deposits.

Third Quarter 2025 Earnings Release and Supplemental Schedules | 28