STOCK TITAN

Aimco (NYSE: AIV) maps $5.75–$7.10 per share in total liquidation payouts

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Apartment Investment and Management Company (Aimco) reports strong 2025 results while advancing a full liquidation strategy. Net income attributable to Aimco was $300.5 million in the fourth quarter and $554.0 million for 2025, driven largely by $1.26 billion of asset sales and related gains.

Aimco’s stabilized operating portfolio generated fourth quarter Property NOI of $9.9 million, up 0.5% year-over-year, with revenue up 1.8% and expenses up 4.5%. For 2025, stabilized Property NOI was $38.0 million, down 0.3% as higher costs offset modest revenue growth.

Stockholders approved a Plan of Sale and Liquidation on February 6, 2026. Aimco estimates total liquidating distributions of $5.75 to $7.10 per share, including a $1.45 initial liquidating distribution payable March 13, 2026 and an additional $0.85 to $0.95 per share expected in the second quarter, alongside prior 2025 special cash dividends of $2.83 per share.

Positive

  • Significant projected cash returns: Aimco estimates total liquidating distributions of $5.75–$7.10 per share, including a $1.45 initial liquidating distribution and $0.85–$0.95 per share expected in the second quarter, following $2.83 per share of 2025 special dividends.
  • Balance sheet simplification: 2025 transactions included $1.26 billion of real estate sales and retirement of more than $435 million of debt, leaving year-end cash and restricted cash of about $406.6 million versus $738.6 million of total indebtedness.

Negative

  • Execution and market risk around liquidation: Estimated distributions rely on successful completion of multiple property sales, lease-up assumptions, debt repayments and tax outcomes; management notes that many drivers are outside the company’s control and actual distributions may differ materially.
  • Large non-cash charges highlight asset repricing: 2025 results include $147.5 million of real estate impairment and $22.9 million of credit loss expense, reflecting shortened holding periods and changes tied to the Plan of Sale and Liquidation.

Insights

Aimco is transitioning from operating REIT to liquidation vehicle with sizable projected cash returns.

Aimco is no longer focused on long-term portfolio growth. Stockholders approved a Plan of Sale and Liquidation, and the company is selling remaining assets, retiring debt, and distributing cash. 2025 results are dominated by $1.26 billion of dispositions and associated gains.

The company projects total liquidating distributions of $5.75 to $7.10 per share, including a $1.45 initial liquidating distribution and expected second-quarter payments of $0.85 to $0.95 per share. These estimates depend on closing property sales, managing costs, and broader economic conditions, so actual proceeds may differ.

Operationally, stabilized Property NOI was nearly flat in 2025, as 1.6% revenue growth was offset by 5.6% expense growth. Investors tracking this situation will likely focus on execution of pending transactions, debt paydowns around $110M of construction and preferred obligations, and timing of liquidating distributions through the wind-down period.

falsefalse0000922864000182087800009228642026-03-022026-03-020000922864aiv:AimcoPropertiesLpMember2026-03-022026-03-02

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): March 2, 2026

 

APARTMENT INVESTMENT AND MANAGEMENT COMPANY

AIMCO OP L.P.

(Exact name of registrant as specified in its charter)

 

 

Maryland (Apartment Investment and Management Company)

 

1-13232

 

84-1259577

Delaware (Aimco OP L.P.)

 

 

0-56223

 

 

85-2460835

 

(State or other jurisdiction

 

(Commission

 

(I.R.S. Employer

of incorporation or organization)

 

File Number)

 

Identification No.)

4582 SOUTH ULSTER STREET

SUITE 1450, DENVER, CO 80237

 

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (833) 373-1300

NOT APPLICABLE

(Former name or Former Address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Apartment Investment and Management Company

Class A Common Stock

AIV

New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the exchange act. ☐

 


 

Item 2.02. Results of Operations and Financial Conditions.

On March 2, 2026 Apartment Investment and Management Company and Aimco OP L.P. (the “Company”) issued a press release announcing results for the period ended December 31, 2025. A copy of the press release is attached as exhibit 99.1 to this report.

The information under this Item 2.02 and Exhibit 99.1 is furnished by the Company in accordance with the rules of the Securities and Exchange Commission. This information shall not be deemed “filed” for purposes of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01. Financial Statements and Exhibits.

(d) The following exhibits are filed with this report:

Exhibit No.

Description

99.1

Press release dated March 2, 2026

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

Dated: March 2, 2026

 

 

 

 

 

 

APARTMENT INVESTMENT AND MANAGEMENT COMPANY

 

 

 

 

 

 

 

/s/ H. Lynn C. Stanfield

 

 

 

H. Lynn C. Stanfield

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

 

 

AIMCO OP L.P.

 

 

By: Aimco OP GP, LLC, its general partner

By: Apartment Investment and Management Company, its managing member

 

 

 

 

 

 

/s/ H. Lynn C. Stanfield

 

 

 

H. Lynn C. Stanfield

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

 


 

img255192919_0.jpg

 


img255192919_1.gif

Table of Contents

 

Page

 

3

Earnings Release

11

Consolidated Statements of Operations

12

Consolidated Balance Sheets

13

Schedule 1 – EBITDAre and Adjusted EBITDAre

14

Schedule 2 – Aimco Leverage and Maturities

15

Schedule 3 – Aimco Portfolio

16

Schedule 4 – Aimco Capital Additions

17

Schedule 5 – Aimco Development Project Summaries

18

Schedule 6 – Stabilized Operating Properties

19

Schedule 7 – Acquisitions, Dispositions, and Leased Communities

20

Schedule 8 – Liquidating Distribution Components

21

Schedule 9 – Asset List

22

 

Glossary and Reconciliations of Non-GAAP Financial and Operating Measures

 

 

2


img255192919_1.gif

Aimco Reports Fourth Quarter 2025 Results, Recent Highlights, and Updates Related to the Plan of Sale and Liquidation

 

Denver, Colorado, March 2, 2026 – Apartment Investment and Management Company (“Aimco” or the "Company") (NYSE: AIV) announced today fourth quarter results for 2025, recent highlights, and updates related to the Company's Plan of Sale and Liquidation that was approved by stockholders on February 6, 2026.

Wes Powell, Aimco's President and Chief Executive Officer, comments: "My thanks to the Aimco team for their extraordinary efforts during 2025 which included actively managing our portfolio while working diligently to close $1.26 billion of strategic asset sales, retiring more than $435 million of debt and distributing approximately $420 million ($2.83 per share) to stockholders in the form of special cash dividends.

"In early February, Aimco stockholders overwhelmingly voted in support of the Company’s previously announced strategic plan, focused on the orderly sale of the Company’s remaining assets for the sole purpose of maximizing stockholder returns, which have meaningfully outpaced the FTSE NAREIT Equity Apartments Index over the prior five-, three- and one-year periods.

"Thus far in 2026, Aimco has closed on the sale of three properties for approximately $178 million and currently has ten properties under contract to sell for approximately $510 million, with the majority of those expected to close during the first quarter of 2026. In addition, Aimco monetized a seller financing note, is actively marketing its remaining stabilized properties for sale and plans to bring the entirety of its land, development and lease-up properties to market by the middle of 2026.

"On February 9, 2026, Aimco’s Board of Directors declared the initial liquidating distribution in the amount of $1.45 per share to be paid on March 13, 2026, to stockholders of record on February 27, 2026. The distribution includes the initial net proceeds from the Brickell Assemblage sale.

"Total liquidating distributions to stockholders are estimated to be between $5.75 and $7.10 per share, consistent with the range previously provided and also taking into consideration subsequent sales activity, valuation estimates for Aimco's remaining portfolio, and rapidly fluctuating economic conditions.

"As Aimco executes against our strategic plan we will continue to manage the business, and our overhead costs, to most efficiently and effectively maximize net proceeds distributed to Aimco stockholders.”

 

 

Financial Results

Aimco's net income attributable to common stockholders per share, on a fully dilutive basis, was $2.08 for the three months ended and $3.87 for the twelve months ended December 31, 2025.
Property Net Operating Income ("NOI") from Aimco's Stabilized Operating Properties was $9.9 million in the fourth quarter 2025, up 0.5% year-over-year, and $38.0 million for the full year 2025, down (0.3)% year-over-year.

 

Highlights

In the fourth quarter 2025, Aimco sold its final suburban Boston property for $250 million and its Brickell Assemblage which included The Yacht Club Apartments and the adjacent 1001 Brickell Bay Drive office building located in Miami, Florida for $520 million. In total, Aimco sold $1.26 billion of real estate assets in 2025.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 3


img255192919_1.gif

Aimco distributed $2.23 per share to stockholders by way of a special cash dividend paid on October 15, 2025, bringing total 2025 dividends to $2.83 per share.
In December 2025, Aimco agreed to sell its portfolio of seven apartment communities in the Chicago area for $455 million with the full $20 million deposit becoming non-refundable in January 2026. Additionally in the first quarter 2026, Aimco received non-refundable deposits and agreed to sell two properties in New York City and one property in Atlanta, Georgia for a combined $56.5 million.
In February 2026, Aimco sold three properties, Hillmeade in Nashville, Tennessee, Plantation Gardens in Plantation, Florida, and The Benson Hotel and Faculty Club in Aurora, Colorado, for a combined $177.5 million.
Aimco's Stabilized Operating revenue and expenses increased 1.8% and 4.5%, respectively, resulting in Property NOI increasing 0.5%, year-over-year in the fourth quarter. For the full year, revenue and expenses were up 1.6% and 5.6%, respectively, resulting in Property NOI decreasing 0.3%, year-over-year.
Aimco’s high-rise development project, 34th Street, located in Miami, FL topped-out construction during February and remains on schedule and on budget.

 

Transactions and Plan of Sale and Liquidation

On February 6, 2026, Aimco stockholders approved the Plan of Sale and Liquidation proposed by Aimco's Board of Directors. Pursuant to this plan, Aimco expects to continue to monetize its assets and return proceeds to stockholders through liquidating distributions, subject to payment of liabilities and obligations and the creation of associated reserves. Additional information regarding the Plan of Sale and Liquidation is available in Aimco's Proxy Statement on Schedule 14A filed with the U.S. Securities and Exchange Commission on January 2, 2026.

2025 Transactions

In October, Aimco completed the monetization of its suburban Boston portfolio with the sale of an apartment property located in Nashua, New Hampshire for $250 million. In connection with the sale, $173.4 million of non-recourse property debt was assumed by the buyer.
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.
In December, Aimco sold its Brickell Assemblage which included The Yacht Club Apartments and the adjacent 1001 Brickell Bay Drive office building located in Miami, Florida for $520 million.
o
The sale included $85 million of transferable and cross-collateralized seller financing notes provided from Aimco to the buyer at closing. Each note has a two-year term and two one-year extension options with an average interest rate over the full duration of 18%. As previously announced, Aimco plans to monetize the seller financing notes.
o
Initial net proceeds, after taking into account the associated property-level debt, the tax liability, transaction costs, and excluding the seller financing notes, were more than $220 million.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 4


img255192919_1.gif

2026 Transactions

In January, Aimco monetized the subordinated seller financing note associated with property in La Jolla, California, for $18.5 million. The note had approximately seven years of term remaining at an average interest rate of approximately 5.5%.
In February, Aimco sold three properties, Hillmeade in Nashville, Tennessee, Plantation Gardens in Plantation, Florida, and The Benson Hotel and Faculty Club in Aurora, Colorado, for a combined $177.5 million.
In December 2025, Aimco agreed to sell its portfolio of seven apartment communities in the Chicago area for $455 million with a $20 million deposit becoming non-refundable in January 2026. Closing is scheduled for the first quarter 2026.
In the first quarter 2026, Aimco agreed to sell two properties in New York City and one in Atlanta, Georgia for a combined $56.5 million with non-refundable deposits of $5.1 million. Closings are scheduled for the second quarter 2026.

 

Plan of Sale and Liquidation

If all of the properties currently under contract close as planned, Aimco expects to distribute between $0.85 and $0.95 per share during the second quarter ("Expected 2Q Distributions"), after accounting for the retirement of property level debt, transaction costs, and the planned payoff of approximately $110 million of construction debt and preferred equity borrowings.

Aimco is focused on the efficient and orderly sale of its holdings to maximize and unlock stockholder value. In addition to those properties currently under contract to sell, Aimco is actively marketing for sale its remaining stabilized properties and plans to bring the entirety of its land, development and lease-up properties to market by the middle of 2026.

The estimates below reflect the Company's best approximation of additional liquidating distributions resulting from the sale of the remaining stabilized properties, land holdings, development and lease-up properties, and other assets ("Additional Liquidating Distributions") as well as Expected 2Q Distributions.

 

  Distributions From:

Amount per share

  Initial liquidating distribution payable March 2026 (1)

$1.45

  Expected 2Q Distributions (2)

$0.85 to $0.95

  Additional Liquidating Distributions:

 

     Remaining Stabilized Properties (3)

$0.25 to $0.30

     Land Holdings, Development and Lease-up Properties (4)

$2.30 to $3.30

     Other Assets (5)

$0.90 to $1.10

  Estimated Total

$5.75 to $7.10

[1] Distribution announced on February 9, 2026, payable on March 13, 2026 to stockholders of record on February 27, 2026.

[2] Expected distributions following the sale of 12 properties under contract as of February 9, 2026, net of approximately $110 million of construction debt and preferred equity retirement.

[3] Includes 1045 on the Park in Atlanta, Georgia that, in late February, Aimco agreed to sell and the remaining three stabilized properties currently being marketed for sale.

[4] These assets are expected to be marketed for sale by the middle of 2026.

[5] Includes unconsolidated real estate, the Brickell seller financing note, passive equity investments, and accounts for cash net of projected uses during the wind-down.

Many of the assumptions and estimates reflected in the timing and range of Expected 2Q Distributions and Additional Liquidating Distributions are beyond the Company's control and include, but are not limited to, the prospective buyer’s performance under the sales contracts, local market dynamics impacting operating fundamentals, lease up and net operating income stabilization timing and levels at our recently completed developments, in addition to broader economic conditions. Actual distributions may differ materially from these estimates.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 5


img255192919_1.gif

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.

 

 

Operating Property Results

On December 31, 2025, Aimco's Stabilized Operating Properties, excluding its two held for sale communities, included 13 apartment communities. Results for these properties were as follows:

 

Fourth Quarter

 

FULL YEAR

Stabilized Operating Properties

Year-over-Year

 

Sequential

 

Year-over-Year

($ in millions)

2025

2024

Variance

 

3Q 2025

Variance

 

2025

2024

Variance

   Average Daily Occupancy

96.9%

97.9%

(1.0)%

 

95.3%

1.6%

 

96.2%

97.2%

(1.0)%

   Revenue, before utility reimbursements

$14.5

$14.3

1.8%

 

$14.4

1.1%

 

$57.1

$56.2

1.6%

   Expenses, net of utility reimbursements

4.6

4.4

4.5%

 

5.1

(8.7)%

 

19.1

18.1

5.6%

   Property NOI

9.9

9.8

0.5%

 

9.3

6.4%

 

38.0

38.1

(0.3)%

 

Revenue in the fourth quarter 2025 was $14.5 million, up 1.8% year-over-year, resulting from a 2.8% increase in average monthly revenue per apartment home to $2,678 and Average Daily Occupancy of 96.9%, down 100 basis points year-over-year. Sequentially, revenue was up 1.1% over the third quarter 2025.
Expenses in the fourth quarter 2025 were up 4.5% year-over-year. Sequentially, expenses were down 8.7% over the third quarter 2025 due primarily to seasonal reductions and lower than estimated tax bills.
Property NOI in the fourth quarter 2025 was $9.9 million, up 0.5% year-over-year. Sequentially, Property NOI was up 6.4% over the third quarter 2025.

 

 

Active Construction and Lease-up Assets

Aimco plans to fulfill its contractual obligations and maximize value at its one multifamily development project under construction in Miami, Florida and complete the lease-up of its two recently completed Washington, D.C. area multifamily communities. Aimco has ceased planning and predevelopment efforts for future projects.

During the fourth quarter, $24.9 million of capital was invested in Aimco's development activities, primarily funded through construction loan and preferred equity draws. Updates on Aimco's one active development project and two lease-ups include:

In Miami, construction remains on schedule and on budget at 34th Street, an ultra-luxury waterfront residential tower. The 38-story project was topped out in late February and initial occupancy is scheduled for 3Q 2027 with stabilized occupancy in 4Q 2028.
In Upper Northwest Washington D.C., Aimco expects to complete the lease up of 689 apartment homes at Upton Place during the second quarter 2026. As of February 23, 2026, 532 units (77%) were leased or pre-leased and 518 (75%) were occupied. Additionally, as of February 23, 2026, approximately 97% of the project's 105K square feet of retail space had been leased.
In Bethesda, Maryland, Aimco expects to complete the lease up of 220 highly tailored apartment homes at the first phase of Strathmore Square in the second quarter 2026. As of February 23, 2026, 179 units (81%) had been leased or pre-leased and 170 (77%) were occupied.

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 6


img255192919_1.gif

Balance Sheet and Financing Activity

Aimco is highly focused on maintaining a strong balance sheet, prudent simplification, and appropriate liquidity while promptly returning capital to stockholders.

Aimco’s net leverage as of December 31, 2025, was as follows:

 

 

as of December 31, 2025

 

Aimco Share, $ in thousands

 

Amount

 

 

Weighted Avg.
Maturity (Yrs.) [1]

 

Total non-recourse fixed rate debt

 

$

345,409

 

 

 

4.7

 

Total non-recourse construction loans and bridge financing

 

 

404,497

 

 

 

2.2

 

Total property debt secured by assets held for sale

 

 

106,159

 

 

 

 

Cash and restricted cash

 

 

(406,561

)

 

 

 

  Net Leverage

 

$

449,504

 

 

 

 

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

 

As of December 31, 2025, Aimco had $394.9 million of cash on hand and $11.7 million of restricted cash.

Subsequent to quarter end, Aimco announced the following sources and uses of cash:

Approximately $80 million of net proceeds from assets monetized or sold in 2026 as of filing.
The pay down, in full, of the preferred equity borrowings collateralized by certain stabilized properties and the remaining preferred equity borrowings that funded the development of Upton Place, totaling approximately $135 million.
The initial liquidating distribution of $1.45 per share to be paid on March 13, 2026 to stockholders of record on February 27, 2026, totaling approximately $220 million.
The payment of approximately $52 million of income taxes related to 2025 dispositions, included in Accrued liabilities and other on Aimco's Consolidated Balance Sheet.

 

 

Public Market Equity

Distributions

In 2025, Aimco paid $2.83 per share in special cash dividends.
Subsequent to quarter end, following the approval of the Plan of Sale and Liquidation, on February 9, 2026, Aimco announced a $1.45 per share liquidating distribution to be paid on March 13, 2026 to stockholders of record on February 27, 2026.

 

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 (prior to $2.83 per share of distributions subsequently paid in 2025 and the $1.45 per share liquidating distribution to be paid to holders of record as of February 27, 2026).
In the fourth quarter 2025, Aimco Operating Partnership redeemed 12,493 units of its equity securities for cash at a weighted average price of $7.43 per unit (inclusive of the $2.23 per share distribution); for the year, it redeemed 76,383 units for cash at a weighted average price of $8.48 per unit (inclusive of distributions paid in in the quarter of redemption) and redeemed another 2.6 million units for an equal number of shares of common stock.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 7


img255192919_1.gif

 

 

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 are more fully described in the Company’s proxy statement, filed on January 2, 2026. 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

Aimco intends for its common shares to continue to be listed on the New York Stock Exchange; however this is subject to continued compliance with NYSE listing requirements. The New York Stock Exchange has discretionary authority to delist the Company’s common shares.

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

On February 6, 2026, Aimco’s common stockholders approved the Plan of Sale and Liquidation. Aimco’s strategic liquidation is being undertaken for the sole purpose of maximizing stockholder returns.

Prior to the adoption of the Plan of Sale and Liquidation, Aimco’s mission was to make real estate investments, primarily focused on the multifamily sector within targeted U.S. markets, where outcomes were enhanced through our human capital and substantial value was created for investors, teammates, and the communities in which we operated.

Subsequent to the adoption of the Plan of Sale and Liquidation, Aimco plans to sell all assets in an orderly fashion and return net proceeds from asset sales and cash on hand to stockholders, subject to payment of our liabilities and obligations and the creation of associated reserves.

Aimco is traded on the New York Stock Exchange as AIV. For more information about Aimco, please visit our website www.aimco.com.

Contact

Matt Foster, Vice President, Investor Relations and Capital Markets

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

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 8


img255192919_1.gif

 

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 for 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, and developments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our development 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: our ability to complete the Plan of Sale and Liquidation, including our ability to successfully market and/or sell the remaining assets, on the terms and timeline anticipated, or at all; our ability to close sales following the execution of purchase and sale agreements on the terms and timeline anticipated, or at all, including the satisfaction or waiver of the conditions to closing the sales transactions currently under contract and any other sales transactions Aimco may undertake (the “Portfolio Sales Transactions”); changes in the amount and timing of the total liquidating distributions resulting from the Plan of Sale and Liquidation and the Portfolio Sales Transactions, including as a result of unexpected levels of transaction costs, delayed or terminated closings, liquidation costs, unpaid or additional liabilities and obligations, changes in the net asset sales proceeds for the sale of the remaining properties from prior estimates or other unanticipated difficulties; the possibility of converting to a liquidating trust or other liquidating entity; the ability of our board of directors to terminate the Plan of Sale and Liquidation; the response of our residents, tenants and business partners to the Plan of Sale and Liquidation and/or Portfolio Sales Transactions; difficulties in employee retention as a result of the ongoing Plan of Sale and Liquidation and/or Portfolio Sales Transactions; the occurrence of any event, change or other circumstances that could give rise to the termination of the Plan of Sale and Liquidation and/or the Portfolio Sales Transactions; the outcome of legal proceedings that may be instituted against Aimco, our subsidiaries, our and their directors and others related to the Plan of Sale and Liquidation and/or Portfolio Sales Transactions; the risk that disruptions caused by or relating to the Plan of Sale and Liquidation and/or Portfolio Sales Transactions will harm our business, including current plans and operations; the possibility that we do not reserve adequate funds to cover expenses and liabilities, and the possibility that our creditors, in that instance, could seek repayment from our stockholders up to the amount of the total liquidating distributions; risks relating to the market value of Aimco’s common stock; risks associated with contracts or other instruments containing consent and/or other provisions that may be triggered by the Plan of Sale and Liquidation and/or Portfolio Sales Transactions; restrictions during the pendency of the Portfolio Sale Transactions that may impact our ability to pursue certain business opportunities or strategic transactions; our ability to remain listed on the NYSE; 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 dispositions and developments; expectations regarding sales of apartment communities; 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

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 9


img255192919_1.gif

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, 2025, and other documents Aimco files from time to time with the SEC. These filings identify 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.

 

 

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 10


img255192919_1.gif

Consolidated Statements of Operations

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

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

  Rental and other property revenues

 

$

34,639

 

 

$

36,063

 

 

$

138,486

 

 

$

137,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

    Property operating expenses

 

 

17,163

 

 

 

18,466

 

 

 

68,355

 

 

 

68,077

 

    Depreciation and amortization

 

 

13,356

 

 

 

19,219

 

 

 

58,278

 

 

 

77,133

 

    General and administrative expenses

 

 

10,524

 

 

 

8,961

 

 

 

34,026

 

 

 

32,837

 

    Impairment on real estate [1]

 

 

90,082

 

 

 

 

 

 

147,456

 

 

 

 

  Total operating expenses

 

 

131,125

 

 

 

46,646

 

 

 

308,115

 

 

 

178,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest income

 

 

3,481

 

 

 

2,181

 

 

 

8,646

 

 

 

9,643

 

    Interest expense

 

 

(15,215

)

 

 

(18,169

)

 

 

(59,429

)

 

 

(59,364

)

   Mezzanine investment income (loss), net

 

 

 

 

 

(548

)

 

 

856

 

 

 

(2,432

)

    Realized and unrealized gains (losses) on
       interest rate contracts

 

 

(37

)

 

 

588

 

 

 

(471

)

 

 

1,752

 

    Realized and unrealized gains (losses) on
       equity investments

 

 

(315

)

 

 

(1,403

)

 

 

(5,790

)

 

 

(49,504

)

    Gain on disposition of real estate

 

 

237,050

 

 

 

10,749

 

 

 

237,060

 

 

 

10,600

 

Credit loss Expense

 

 

(22,899

)

 

 

 

 

 

(22,899

)

 

 

 

Other income (expense), net

 

 

(3,687

)

 

 

(779

)

 

 

(4,192

)

 

 

(5,581

)

Income (loss) from continuing operations before income tax

 

 

101,892

 

 

 

(17,964

)

 

 

(15,848

)

 

 

(135,233

)

    Income tax benefit (expense)

 

 

62,966

 

 

 

2,340

 

 

 

57,595

 

 

 

11,071

 

Net income (loss) from continuing operations

 

 

164,858

 

 

 

(15,624

)

 

 

41,747

 

 

 

(124,162

)

Income (loss) from discontinued operations, net of taxes

 

 

153,806

 

 

 

7,987

 

 

 

551,221

 

 

 

28,162

 

Net income (loss)

 

 

318,664

 

 

 

(7,637

)

 

 

592,968

 

 

 

(96,000

)

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

 

 

(3,826

)

 

 

(3,141

)

 

 

(13,237

)

 

 

(13,958

)

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

 

 

(149

)

 

 

450

 

 

 

(781

)

 

 

1,849

 

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

 

 

(14,172

)

 

 

508

 

 

 

(24,941

)

 

 

5,641

 

   Net income (loss) attributable to Aimco

 

$

300,517

 

 

$

(9,820

)

 

$

554,009

 

 

$

(102,468

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.08

 

 

$

(0.14

)

 

$

0.20

 

 

$

(0.94

)

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

 

$

1.04

 

 

$

0.06

 

 

$

3.75

 

 

$

0.19

 

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

 

$

2.12

 

 

$

(0.08

)

 

$

3.95

 

 

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.06

 

 

$

(0.14

)

 

$

0.19

 

 

$

(0.94

)

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

 

$

1.02

 

 

$

0.06

 

 

$

3.68

 

 

$

0.19

 

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

 

$

2.08

 

 

$

(0.08

)

 

$

3.87

 

 

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding – basic

 

 

140,159

 

 

 

136,659

 

 

 

138,347

 

 

 

138,496

 

Weighted-average common shares outstanding – diluted

 

 

142,941

 

 

 

136,659

 

 

 

141,057

 

 

 

138,496

 

[1] Aimco recorded non-cash impairment charges in the fourth quarter and full year 2025 due to reductions in the estimated period over which we expect to hold properties and, for development pipeline properties, the decision not to pursue development given the Plan of Sale and Liquidation. See Aimco’s 2025 SEC Form 10-K for more information.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 11


img255192919_1.gif

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

Buildings and improvements

 

$

1,014,902

 

 

$

1,145,332

 

Land

 

 

222,315

 

 

 

246,881

 

   Total real estate

 

 

1,237,217

 

 

 

1,392,213

 

Accumulated depreciation

 

 

(287,285

)

 

 

(322,708

)

   Net real estate

 

 

949,932

 

 

 

1,069,505

 

Cash and cash equivalents

 

 

394,891

 

 

 

141,072

 

Restricted cash

 

 

11,670

 

 

 

30,051

 

Notes receivable

 

 

103,863

 

 

 

58,794

 

Right-of-use lease assets - finance leases

 

 

106,438

 

 

 

107,714

 

Other assets, net

 

 

82,092

 

 

 

92,600

 

Assets from discontinued operations and held for sale, net

 

 

26,847

 

 

 

457,174

 

   Total assets

 

$

1,675,733

 

 

$

1,956,910

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Non-recourse property debt, net

 

$

339,483

 

 

$

444,426

 

Non-recourse construction loans and bridge financing, net

 

 

399,142

 

 

 

385,240

 

   Total indebtedness

 

 

738,625

 

 

 

829,666

 

Deferred tax liabilities

 

 

 

 

 

101,457

 

Lease liabilities - finance leases

 

 

124,794

 

 

 

121,845

 

Dividends payable

 

 

4,320

 

 

 

89,182

 

Accrued liabilities and other

 

 

147,362

 

 

 

95,911

 

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

 

 

107,747

 

 

 

406,552

 

   Total liabilities

 

 

1,122,848

 

 

 

1,644,613

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests in consolidated real estate partnerships

 

 

158,292

 

 

 

142,931

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common Stock

 

 

1,402

 

 

 

1,364

 

Additional paid-in capital

 

 

429,144

 

 

 

425,002

 

Retained earnings (deficit)

 

 

(68,693

)

 

 

(303,409

)

   Total Aimco equity

 

 

361,853

 

 

 

122,957

 

Noncontrolling interests in consolidated real estate partnerships

 

 

20,000

 

 

 

39,560

 

Common noncontrolling interests in Aimco Operating Partnership

 

 

12,740

 

 

 

6,849

 

   Total equity

 

 

394,593

 

 

 

169,366

 

   Total liabilities and equity

 

$

1,675,733

 

 

$

1,956,910

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 12


img255192919_1.gif

Supplemental Schedule 1

 

EBITDAre and Adjusted EBITDAre

(in thousands) (unaudited)

 

Three Months Ended
December 31, 2025

 

 

Twelve Months Ended
December 31, 2025

 

Net income (loss)

$

318,664

 

 

$

592,968

 

Adjustments:

 

 

 

 

 

Interest expense

 

15,215

 

 

 

59,429

 

Income tax (benefit) expense

 

(62,966

)

 

 

(57,595

)

Depreciation and amortization

 

13,356

 

 

 

58,278

 

Impairment on real estate

 

90,082

 

 

 

147,456

 

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

 

14,435

 

 

 

28,406

 

Gains on dispositions of real estate, including discontinued operations

 

(405,857

)

 

 

(782,974

)

Adjustment related to EBITDAre of unconsolidated partnerships

 

227

 

 

 

1,004

 

EBITDAre

$

(16,844

)

 

$

46,972

 

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

 

(3,826

)

 

 

(13,237

)

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

 

(149

)

 

 

(781

)

EBITDAre adjustments attributable to noncontrolling interests

 

 

 

 

(530

)

Mezzanine investment (income) loss, net

 

 

 

 

(856

)

Realized and unrealized (gains) losses on interest rate contracts

 

37

 

 

 

471

 

Realized and unrealized (gains) losses on passive equity investments

 

315

 

 

 

5,790

 

Credit loss expense

 

22,899

 

 

 

22,899

 

Other non-cash (income) loss

 

(507

)

 

 

(1,252

)

Adjusted EBITDAre

$

1,925

 

 

$

59,476

 

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 13


img255192919_1.gif

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

 

$

341,796

 

 

$

3,613

 

 

 

 

 

$

345,409

 

 

 

4.7

 

 

 

4.39

%

 

 

4.39

%

Floating rate loans payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction loans and bridge financing

 

 

404,497

 

 

 

 

 

 

 

 

 

404,497

 

 

 

2.2

 

 

 

6.67

%

 

 

6.66

%

   Total non-recourse debt

 

$

746,293

 

 

$

3,613

 

 

 

 

 

$

749,906

 

 

 

3.4

 

 

 

5.63

%

 

 

5.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property debt secured by assets held for sale

 

 

106,159

 

 

 

 

 

 

 

 

 

106,159

 

 

 

 

 

 

 

 

 

 

Cash and restricted cash

 

 

(406,561

)

 

 

 

 

 

 

 

 

(406,561

)

 

 

 

 

 

 

 

 

 

   Net Leverage

 

$

445,891

 

 

$

3,613

 

 

$

 

 

$

449,504

 

 

 

 

 

 

 

 

 

 

 

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

 

2026 1Q

 

$

127

 

 

$

 

 

$

127

 

 

 

%

 

 

%

 

 

%

2026 2Q

 

 

128

 

 

 

22,115

 

 

 

22,243

 

 

 

2.95

%

 

 

8.17

%

 

 

7.91

%

2026 3Q

 

 

130

 

 

 

 

 

 

130

 

 

 

 

 

 

 

 

 

 

2026 4Q

 

 

132

 

 

 

94,000

 

 

 

94,132

 

 

 

12.53

%

 

 

6.33

%

 

 

6.33

%

Total 2026

 

$

517

 

 

$

116,115

 

 

$

116,632

 

 

 

15.48

%

 

 

6.68

%

 

 

6.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2027

 

 

542

 

 

 

 

 

 

542

 

 

 

 

 

 

 

 

 

 

2028

 

 

568

 

 

 

282,209

 

 

 

282,777

 

 

 

37.63

%

 

 

6.74

%

 

 

6.74

%

2029

 

 

595

 

 

 

179,646

 

 

 

180,241

 

 

 

23.96

%

 

 

4.66

%

 

 

4.66

%

2030

 

 

624

 

 

 

 

 

 

624

 

 

 

 

 

 

 

 

 

 

2031

 

 

654

 

 

 

46,670

 

 

 

47,324

 

 

 

6.22

%

 

 

2.78

%

 

 

2.78

%

2032

 

 

112

 

 

 

115,480

 

 

 

115,592

 

 

 

15.40

%

 

 

4.62

%

 

 

4.62

%

2033

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

6,173

 

 

 

6,173

 

 

 

0.82

%

 

 

3.25

%

 

 

3.25

%

   Total Aimco Share

 

$

3,612

 

 

$

746,293

 

 

$

749,905

 

 

 

 

 

 

 

 

 

 

Common Stock, Partnership Units, and Equivalents

(in thousands) (unaudited)

 

December 31, 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

 

2,272

 

Total shares and potentially dilutive share equivalents

 

144,041

 

Common Partnership Units and equivalents outstanding

 

6,941

 

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

 

150,982

 

[1] Total non-recourse debt and property debt secured by assets held for sale excludes $7.7 million and $0.7 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 3.6 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 December 31, 2025. See Note 11 to Aimco's 2025 SEC Form 10-K, filed March 2, 2026 for more information. At maximum dilution the total shares, units and dilutive share equivalents would be 151.4 million at December 31, 2025.

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 14


img255192919_1.gif

 

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

 

 

13

 

 

 

1,864

 

 

 

26.4

 

 

 

-

 

 

 

-

 

Other Real Estate [1]

 

 

1

 

 

 

-

 

 

 

-

 

 

 

106

 

 

 

-

 

Development - Owned [2]

 

 

3

 

 

 

1,023

 

 

 

121.1

 

 

 

-

 

 

 

-

 

Development - Land [3]

 

 

5

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20.8

 

Development - Leased

 

 

1

 

 

 

24

 

 

 

-

 

 

 

-

 

 

 

-

 

Held for Sale [4]

 

 

2

 

 

 

660

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Consolidated

 

 

25

 

 

 

3,571

 

 

 

147.5

 

 

 

106

 

 

 

20.8

 

Unconsolidated

 

 

5

 

 

 

142

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Portfolio

 

 

30

 

 

 

3,713

 

 

 

147.5

 

 

 

106

 

 

 

20.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated (Aimco Share)

 

 

 

 

 

3,571

 

 

 

147.5

 

 

 

106

 

 

 

19.5

 

Total Unconsolidated (Aimco Share)

 

 

 

 

 

72

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Portfolio (Aimco Share)

 

 

 

 

 

3,643

 

 

 

147.5

 

 

 

106

 

 

 

19.5

 

 

[1] Other Real Estate includes:

The Benson Hotel and Faculty Club on the Anschutz Medical Campus in Aurora, Colorado, which sold in February 2026.

[2] Development - 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 – 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 December 31, 2025, Aimco's Hillmeade Apartments in Nashville, Tennessee and Plantation Gardens in Plantation, Florida were classified as Held for Sale. These assets sold in February 2026.

[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.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 15


img255192919_1.gif

Supplemental Schedule 4

 

Aimco Capital Additions

(consolidated amounts in thousands) (unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2025

 

 

December 31, 2025

 

 

 

 

 

 

 

 

Capital Replacements and Casualty

 

$

2,853

 

 

$

15,027

 

Property Upgrades

 

 

82

 

 

 

1,780

 

Tenant Improvements

 

 

709

 

 

 

2,342

 

Development

 

 

24,855

 

 

 

91,938

 

Total Capital Additions [1]

 

$

28,498

 

 

$

111,088

 

 

 

 

 

 

 

 

 

 

[1] Fourth quarter 2025 total capital additions include $21.0 million of Direct Capital Investment ($20.2 million on active projects and $0.9 million on projects in planning) and certain other costs capitalized in accordance with GAAP.

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 16


img255192919_1.gif

 

Supplemental Schedule 5

 

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
[2]

 

Stabilized
Occupancy
[2]

 

NOI
Stabilization
[2]

  Upton Place

 

Washington, D.C.

 

689

 

76%

 

105,053

 

97%

 

4Q 2023

 

2Q 2026

 

2Q 2027

  Strathmore Square

 

Bethesda, MD

 

220

 

81%

 

9,000

 

64%

 

2Q 2024

 

2Q 2026

 

2Q 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

 

Land Cost/
Leasehold Value

 

Planned

 

To-Date

 

Remaining

 

 

 

 

  Upton Place

 

Lease-up

 

100%

 

92.8

 

241.5

 

241.5

 

-

 

 

 

 

  Strathmore Square

 

Lease-up

 

100%

 

24.9

 

156.3

 

156.2

 

0.1

 

 

 

 

  34th Street

 

Active Construction

 

44% [1]

 

28.3

 

211.7

 

98.2

 

113.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$146.0

 

$609.5

 

$495.9

 

$113.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1] 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.

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

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 17


img255192919_1.gif

Supplemental Schedule 6

 

Operating Property Results - Stabilized Operating Properties and Assets Held for Sale

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

 

4Q 2025 v. 4Q 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

 

 

4Q 2025

 

4Q 2024

 

Growth

 

 

4Q 2025

 

4Q 2024

 

Growth

 

 

4Q 2025

 

4Q 2024

 

Growth

 

 

 

4Q 2025

 

4Q 2025

4Q 2024

 

4Q 2025

 

4Q 2024

 

Chicago

 

7

 

 

1,495

 

 

$

10,965

 

$

10,626

 

 

3.2

%

 

$

3,202

 

$

2,989

 

 

7.1

%

 

$

7,763

 

$

7,637

 

 

1.6

%

 

 

70.8%

 

97.5%

98.8%

 

 

2,508

 

 

2,397

 

New York City

 

3

 

 

150

 

 

 

2,098

 

 

2,160

 

 

(2.9

%)

 

 

1,013

 

 

961

 

 

5.4

%

 

 

1,085

 

 

1,199

 

 

(9.5

%)

 

 

51.7%

 

98.6%

98.8%

 

 

4,728

 

 

4,859

 

Other Markets [1]

 

3

 

 

219

 

 

 

1,451

 

 

1,477

 

 

(1.8

%)

 

 

399

 

 

467

 

 

(14.6

%)

 

 

1,052

 

 

1,010

 

 

4.2

%

 

 

72.5%

 

92.1%

91.3%

 

 

2,399

 

 

2,462

 

Stabilized Operating Total

 

13

 

 

1,864

 

 

$

14,514

 

$

14,263

 

 

1.8

%

 

$

4,614

 

$

4,417

 

 

4.5

%

 

$

9,900

 

$

9,846

 

 

0.5

%

 

 

68.2%

 

96.9%

97.9%

 

$

2,678

 

$

2,604

 

Held For Sale [2]

 

2

 

 

660

 

 

 

3,842

 

 

3,847

 

 

(0.1

%)

 

 

1,398

 

 

1,027

 

 

36.1

%

 

 

2,444

 

 

2,820

 

 

(13.3

%)

 

 

63.6%

 

95.7%

97.1%

 

 

2,028

 

 

2,001

 

Total

 

15

 

 

2,524

 

 

$

18,356

 

$

18,110

 

 

1.4

%

 

$

6,012

 

$

5,444

 

 

10.4

%

 

$

12,344

 

$

12,666

 

 

(2.5

%)

 

 

67.2%

 

96.6%

97.7%

 

$

2,509

 

$

2,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q 2025 v. 3Q 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

 

 

4Q 2025

 

3Q 2025

 

Growth

 

 

4Q 2025

 

3Q 2025

 

Growth

 

 

4Q 2025

 

3Q 2025

 

Growth

 

 

 

4Q 2025

 

4Q 2025

3Q 2025

 

4Q 2025

 

3Q 2025

 

Chicago

 

7

 

 

1,495

 

 

$

10,965

 

$

10,825

 

 

1.3

%

 

$

3,202

 

$

3,518

 

 

(9.0

%)

 

$

7,763

 

$

7,307

 

 

6.2

%

 

 

70.8%

 

97.5%

95.4%

 

 

2,508

 

 

2,529

 

New York City

 

3

 

 

150

 

 

 

2,098

 

 

2,070

 

 

1.4

%

 

 

1,013

 

 

1,049

 

 

(3.4

%)

 

 

1,085

 

 

1,021

 

 

6.3

%

 

 

51.7%

 

98.6%

98.4%

 

 

4,728

 

 

4,674

 

Other Markets [1]

 

3

 

 

219

 

 

 

1,451

 

 

1,459

 

 

(0.5

%)

 

 

399

 

 

486

 

 

(17.9

%)

 

 

1,052

 

 

973

 

 

8.1

%

 

 

72.5%

 

92.1%

92.0%

 

 

2,399

 

 

2,413

 

Stabilized Operating Total

 

13

 

 

1,864

 

 

$

14,514

 

$

14,354

 

 

1.1

%

 

$

4,614

 

$

5,053

 

 

(8.7

%)

 

$

9,900

 

$

9,301

 

 

6.4

%

 

 

68.2%

 

96.9%

95.3%

 

$

2,678

 

$

2,694

 

Held For Sale [2]

 

2

 

 

660

 

 

 

3,842

 

 

3,822

 

 

0.5

%

 

 

1,398

 

 

1,498

 

 

(6.7

%)

 

 

2,444

 

 

2,324

 

 

5.2

%

 

 

63.6%

 

95.7%

93.5%

 

 

2,028

 

 

2,064

 

Total

 

15

 

 

2,524

 

 

$

18,356

 

$

18,176

 

 

1.0

%

 

$

6,012

 

$

6,551

 

 

(8.2

%)

 

$

12,344

 

$

11,625

 

 

6.2

%

 

 

67.2%

 

96.6%

94.8%

 

$

2,509

 

$

2,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q 2025 YTD v. 4Q 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

 

 

4Q 2025 YTD

 

4Q 2024 YTD

 

Growth

 

 

4Q 2025 YTD

 

4Q 2024 YTD

 

Growth

 

 

4Q 2025 YTD

 

4Q 2024 YTD

 

Growth

 

 

 

4Q 2025 YTD

 

4Q 2025 YTD

4Q 2024 YTD

 

4Q 2025 YTD

 

4Q 2024 YTD

 

Chicago

 

7

 

 

1,495

 

 

$

42,862

 

$

41,850

 

 

2.4

%

 

$

13,221

 

$

12,368

 

 

6.9

%

 

$

29,641

 

$

29,482

 

 

0.5

%

 

 

69.2%

 

96.5%

97.8%

 

 

2,476

 

 

2,384

 

New York City

 

3

 

 

150

 

 

 

8,417

 

 

8,447

 

 

(0.4

%)

 

 

4,066

 

 

3,786

 

 

7.4

%

 

 

4,351

 

 

4,661

 

 

(6.7

%)

 

 

51.7%

 

98.8%

97.8%

 

 

4,731

 

 

4,799

 

Other Markets [1]

 

3

 

 

219

 

 

 

5,854

 

 

5,924

 

 

(1.2

%)

 

 

1,825

 

 

1,944

 

 

(6.1

%)

 

 

4,029

 

 

3,980

 

 

1.2

%

 

 

68.8%

 

92.2%

92.7%

 

 

2,416

 

 

2,431

 

Stabilized Operating Total

 

13

 

 

1,864

 

 

$

57,133

 

$

56,221

 

 

1.6

%

 

$

19,112

 

$

18,098

 

 

5.6

%

 

$

38,021

 

$

38,123

 

 

(0.3

%)

 

 

66.5%

 

96.2%

97.2%

 

$

2,656

 

$

2,585

 

Held For Sale [2]

 

2

 

 

660

 

 

 

15,386

 

 

15,468

 

 

(0.5

%)

 

 

5,758

 

 

4,950

 

 

16.3

%

 

 

9,628

 

 

10,518

 

 

(8.5

%)

 

 

62.6%

 

95.4%

96.5%

 

 

2,037

 

 

2,025

 

Total

 

15

 

 

2,524

 

 

$

72,519

 

$

71,689

 

 

1.2

%

 

$

24,870

 

$

23,048

 

 

7.9

%

 

$

47,649

 

$

48,641

 

 

(2.0

%)

 

 

65.7%

 

96.0%

97.0%

 

$

2,495

 

$

2,439

 

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

[2] Held For Sale assets were placed under contract with a substantial non-refundable deposit on December 22, 2025. We have included these in this schedule as they were classified as stabilized for all but the last ten days of 2025.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 18


img255192919_1.gif

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Dispositions

 

Location

 

Closing Date

 

AIV Ownership

 

AIV Gross Proceeds

 

 

Units /
Office Sq Ft

 

Property
Debt

 

 

Net Sales
Proceeds [2]

 

 

NOI
Cap Rate [3]

 

Suburban Boston portfolio

 

Boston

 

September / October

 

100%

 

 

740.0

 

 

2,719 units

 

 

240.8

 

 

 

481.6

 

 

 

6.6

%

Brickell Assemblage

 

Miami

 

December

 

100%

 

 

520.0

 

 

357 units / 295 sq ft

 

 

158.2

 

 

 

230.9

 

 

NM

 

Total Property Dispositions

 

 

 

 

 

 

 

$

1,260.0

 

 

3,076 units / 295 sq ft

 

$

399.0

 

 

$

712.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

[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, initial tax estimates, seller financing at par, 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. The cap rate for the Brickell Assemblage is deemed not meaningful as the purchase was based on the land value for development and not the net operating income from the current improvements.

 

 

 

 

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 19


img255192919_1.gif

Supplemental Schedule 8

Liquidating Distribution Components

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

 

Estimated Amount/
4Q25 GAAP Amount

 

 

per share

 

Initial liquidating distribution [1]

 

 

 

$

1.45

 

 

 

 

 

 

 

  Assets sold in 2026 and Under Contract

 

 

 

 

 

Gross sales price for assets sold in 2026, as of filing

$

177.5

 

 

 

 

Gross sales price for assets under contract to sell as of February 9, 2026

 

501.5

 

 

 

 

Non-recourse property debt, net

 

(411.3

)

 

 

 

Construction loans and preferred equity planned to be retired

 

(110.0

)

 

 

 

Other, including estimated transaction costs and possible reserves

(13.9) to (29.1)

 

 

 

 

Expected 2Q Distributions [2]

 

 

 

$0.85 to $0.95

 

 

 

 

 

 

 

  Remaining Stabilized Assets

 

 

 

 

 

Annualized Property NOI for remaining stabilized assets

 

6.1

 

 

 

 

Non-recourse property debt, net

 

(36.7

)

 

 

 

Estimated distribution from remaining stabilized assets [3]

 

 

 

$0.25 to $0.30

 

 

 

 

 

 

 

  Development and Lease-up Properties

 

 

 

 

 

Projected 2027 Property NOI for DC Metro lease ups and Oak Shore

$33.9 to $36.8

 

 

 

 

2027 ground lease payments for DC Metro lease ups

 

(5.1

)

 

 

 

Projected annual stabilized Property NOI for Aimco's 34th Street development [4]

 

18.0

 

 

 

 

Non-recourse construction loans and bridge financing, net (proforma planned 1Q26 payoff)

 

(382.4

)

 

 

 

Preferred equity and other interests (proforma 1Q26 payoff)

 

(49.9

)

 

 

 

Land, Planning and Entitlement Investment

116.3 to 177.8

 

 

 

 

Estimated distribution from Land Holdings, Development and Lease-up Properties [5]

 

 

 

$2.30 to $3.30

 

 

 

 

 

 

 

  Other

 

 

 

 

 

Cash, other assets and liquidating considerations

$135.8 to $165.9

 

 

 

 

Estimated distribution from Other [6]

 

 

 

$0.90 to $1.10

 

 

 

 

 

 

 

Estimated Total Distributions

 

 

 

$5.75 to $7.10

 

 

 

 

 

 

 

Common Stock, Partnership Units and Equivalents

 

 

 

 

 

Total shares, units and maximum dilutive share equivalents

 

 

 

 

151.4

 

 

[1] Distribution announced on February 9, 2026, payable on March 13, 2026 to stockholders of record on February 27, 2026.

[2] Expected distributions following the sale of 12 properties under contract as of February 9, 2026, net of approximately $110 million of construction debt and preferred equity retirement.

[3] Includes 1045 on the Park in Atlanta, Georgia that, in late February, Aimco agreed to sell and the remaining three stabilized properties currently being marketed for sale.

[4] Aimco expects the project to stabilize NOI in 2029. The remaining direct investment planned to complete construction is $113.5 million. See Supplemental Schedule 5 for more detail.

[5] These assets are expected to be marketed for sale by the middle of 2026.

[6] Includes unconsolidated real estate, the Brickell seller financing note, passive equity investments, and accounts for cash net of projected uses during the wind-down.

Many of the assumptions and estimates reflected in the timing and range of Expected 2Q Distributions and other estimated distributions are beyond Aimco's control and include, but are not limited to, the prospective buyer’s performance under the sales contracts, local market dynamics impacting operating fundamentals, lease up and net operating income stabilization timing and levels at our recently completed developments, in additional to general market conditions. Actual distributions may differ materially from these estimates.

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 20


img255192919_1.gif

Supplemental Schedule 9

Asset List

as of filing - (unaudited)

 

 

ASSETS SOLD IN 2026 AND UNDER CONTRACT (as of February 9, 2026)

 

 

 

LAND, PLANNING, AND ENTITLEMENT INVESTMENT

 

 

Property Name

Location

Units

 

4Q 2025 Avg Rent

 

 

 

Property Name

Location/Investment

Acres

 

 

2200 Grace

Lombard, IL

 

72

 

$

2,121

 

 

 

300 Broward

Fort Lauderdale, FL

 

2.31

 

 

Eldridge Townhomes

Elmhurst, IL

 

58

 

 

4,917

 

 

 

One Edgewater

Miami, FL

 

0.5

 

 

Elm Creek

Elmhurst, IL

 

400

 

 

2,211

 

 

[3]

Fitzsimons 4

Aurora, CO

 

1.77

 

 

Evanston Place

Evanston, IL

 

190

 

 

2,900

 

 

 

Flagler Village

Fort Lauderdale, FL

 

8.8

 

 

Hyde Park Tower

Chicago, IL

 

155

 

 

2,630

 

 

 

Flying Horse

Colorado Springs, CO

 

7.45

 

 

Willow Bend

Rolling Meadows, IL

 

328

 

 

2,035

 

 

 

Strathmore Square Phase 2

Passive Investment in Development JV

 

 

Yorktown Apartments

Lombard, IL

 

292

 

 

1,992

 

 

 

CU Anschutz Campus Holdings

Controlled Options for Development

 

 

118-122 West 23rd Street

New York, NY

 

42

 

 

6,332

 

 

 

 

 

 

 

 

237-239 Ninth Avenue

New York, NY

 

36

 

 

3,232

 

 

 

OTHER

 

[1]

Hillmeade

Nashville, TN

 

288

 

 

1,780

 

 

 

Investment Name

Investment Type

 

 

[1]

Plantation Gardens

Plantation ,FL

 

372

 

 

2,044

 

 

 

Casa del Hermosa

Partnership Owned

 

 

[1]

The Benson Hotel & Faculty Club

Denver, CO

 

 

 

 

 

 

Casa del Mar

Partnership Owned

 

 

 

 

 

 

 

 

 

 

 

Casa del Norte

Partnership Owned

 

 

 

 

 

 

 

 

 

 

 

Casa del Sur

Partnership Owned

 

 

 

REMAINING STABILIZED ASSETS

 

 

 

Brickell Assemblage Notes

Seller Financing

 

 

 

173 E. 90th Street

New York, NY

 

72

 

$

3,794

 

 

 

IQHQ

Passive Equity

 

 

[2]

1045 on the Park Apartments Homes

Atlanta, GA

 

30

 

 

2,180

 

 

 

Parkmerced

Mezzanine Loan

 

 

 

Bank Lofts

Denver, CO

 

125

 

 

1,548

 

 

 

RE Tech Funds

Passive Equity

 

 

 

Bluffs at Pacifica, The

Pacifica, CA

 

64

 

 

3,180

 

 

[1]

La Jolla Cove

Seller Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEVELOPMENT AND LEASE-UP PROPERTIES

 

 

 

 

 

 

 

 

Property Name

Location

Units

 

 

 

 

 

 

 

 

 

 

Oak Shore

Corte Madera, CA

 

24

 

 

 

 

 

 

 

 

 

 

Upton Place

Washington, DC

 

689

 

 

 

 

[1]

Assets sold/monetized

 

 

 

Strathmore Square Phase 1

Bethesda, MD

 

220

 

 

 

 

[2]

Placed under contract in late February

 

 

 

34th Street

Miami, FL

 

114

 

 

 

 

[3]

Owned in a joint venture structure

 

 

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 21


img255192919_1.gif

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.

 

Twelve Months Ended

 

Segment Capital Additions Reconciliation

December 31, 2025

 

 

 

 

Total Capital additions (per Note 15 in Aimco's 10-K)

$

104,549

 

Adjustment: Discontinued operations

 

5,717

 

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

 

821

 

 

 

 

Total Capital Additions (per Schedule 4)

$

111,088

 

DIRECT CAPITAL INVESTMENT: Represents all items related to the planning, construction, and management of development 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.

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 22


img255192919_1.gif

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;
the amount of investment income or loss recognized by Aimco related to the mezzanine loan made by Aimco to a partnership owning Parkmerced Apartments;
credit losses on Aimco's notes receivable; and
other non-cash income or loss.

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.

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 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.

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 23


img255192919_1.gif

Property NOI reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

 

Three Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

101,892

 

 

$

(17,964

)

 

$

(15,848

)

 

$

(135,233

)

 

$

(79,430

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

13,356

 

 

 

19,219

 

 

 

58,278

 

 

 

77,133

 

 

 

16,222

 

General and administrative expenses

 

10,524

 

 

 

8,961

 

 

 

34,026

 

 

 

32,837

 

 

 

7,523

 

Impairment on real estate

 

90,082

 

 

 

-

 

 

 

147,456

 

 

 

-

 

 

 

57,373

 

Interest income

 

(3,481

)

 

 

(2,181

)

 

 

(8,646

)

 

 

(9,643

)

 

 

(1,529

)

Interest expense

 

15,215

 

 

 

18,169

 

 

 

59,429

 

 

 

59,364

 

 

 

14,033

 

Mezzanine investment income (loss), net

 

-

 

 

 

548

 

 

 

(856

)

 

 

2,432

 

 

 

144

 

Realized and unrealized (gains) losses on interest rate contracts

 

37

 

 

 

(588

)

 

 

471

 

 

 

(1,752

)

 

 

102

 

Realized and unrealized (gains) losses on equity investments

 

315

 

 

 

1,403

 

 

 

5,790

 

 

 

49,504

 

 

 

4,868

 

Gain on disposition of real estate

 

(237,050

)

 

 

(10,749

)

 

 

(237,060

)

 

 

(10,600

)

 

 

(10

)

Credit loss Expense

 

22,899

 

 

 

-

 

 

 

22,899

 

 

 

-

 

 

 

-

 

Other (income) expense

 

3,687

 

 

 

779

 

 

 

4,192

 

 

 

5,581

 

 

 

(1,058

)

Total Property NOI

$

17,476

 

 

$

17,597

 

 

$

70,131

 

 

$

69,623

 

 

$

18,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Property NOI reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

 

Three Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

2025

 

Rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

$

14,514

 

 

$

14,263

 

 

$

57,133

 

 

$

56,221

 

 

$

14,354

 

Stabilized Operating utilities reimbursement [1]

 

835

 

 

 

757

 

 

 

3,275

 

 

 

2,891

 

 

 

889

 

Other Real Estate

 

2,034

 

 

 

1,802

 

 

 

7,553

 

 

 

6,690

 

 

 

1,990

 

Held for Sale (Supplement Schedule 6)

 

3,842

 

 

 

3,847

 

 

 

15,386

 

 

 

15,468

 

 

 

3,822

 

Non-stabilized and other amounts not allocated [2]

 

13,414

 

 

 

15,394

 

 

 

55,139

 

 

 

56,430

 

 

 

14,076

 

Total rental income

 

34,639

 

 

 

36,063

 

 

 

138,486

 

 

 

137,700

 

 

 

35,132

 

Property operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

 

4,614

 

 

 

4,417

 

 

 

19,112

 

 

 

18,098

 

 

 

5,053

 

Stabilized Operating utilities reimbursement [1]

 

835

 

 

 

757

 

 

 

3,275

 

 

 

2,891

 

 

 

889

 

Other Real Estate

 

2,282

 

 

 

1,972

 

 

 

8,586

 

 

 

7,712

 

 

 

1,793

 

Held for Sale (Supplement Schedule 6)

 

1,398

 

 

 

1,027

 

 

 

5,758

 

 

 

4,950

 

 

 

1,498

 

Non-stabilized and other amounts not allocated [2]

 

8,034

 

 

 

10,293

 

 

 

31,624

 

 

 

34,426

 

 

 

7,660

 

Total property operating expenses:

 

17,163

 

 

 

18,466

 

 

 

68,355

 

 

 

68,077

 

 

 

16,893

 

Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized Operating (Supplement Schedule 6)

 

9,900

 

 

 

9,846

 

 

 

38,021

 

 

 

38,123

 

 

 

9,301

 

Other Real Estate

 

(248

)

 

 

(170

)

 

 

(1,033

)

 

 

(1,022

)

 

 

197

 

Held for Sale (Supplement Schedule 6)

 

2,444

 

 

 

2,820

 

 

 

9,628

 

 

 

10,518

 

 

 

2,324

 

Non-stabilized and other amounts not allocated [2]

 

5,380

 

 

 

5,101

 

 

 

23,515

 

 

 

22,004

 

 

 

6,417

 

Total Property NOI

$

17,476

 

 

$

17,597

 

 

$

70,131

 

 

$

69,623

 

 

$

18,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[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, properties sold, 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.

 

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 24


img255192919_1.gif

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

DEVELOPMENT - 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.

OPERATING PROPERTIES: Includes those properties classified as:

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.

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.

 

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

Fourth Quarter 2025 Earnings Release and Supplemental Schedules | 25


FAQ

What did Aimco (AIV) report for fourth quarter and full-year 2025 earnings?

Aimco reported fourth quarter 2025 net income attributable to the company of $300.5 million and full-year 2025 net income of $554.0 million. Diluted earnings per share were $2.08 for the quarter and $3.87 for the year, heavily influenced by gains on property sales.

What is Aimco’s Plan of Sale and Liquidation and when was it approved?

Aimco’s Plan of Sale and Liquidation calls for selling all remaining assets and distributing net proceeds to stockholders. Common stockholders approved the plan on February 6, 2026. The strategy shifts Aimco from operating as a traditional multifamily REIT to an orderly liquidation vehicle.

How much does Aimco (AIV) expect to distribute to stockholders through liquidation?

Aimco currently estimates total liquidating distributions between $5.75 and $7.10 per share. This range includes a $1.45 initial liquidating distribution, expected second-quarter distributions of $0.85 to $0.95 per share, plus additional amounts from remaining stabilized, development, land, and other assets.

What liquidating and special dividends has Aimco declared so far?

In 2025 Aimco paid $2.83 per share in special cash dividends, including $2.23 per share on October 15. On February 9, 2026, the board declared an initial liquidating distribution of $1.45 per share, payable March 13, 2026 to stockholders of record as of February 27, 2026.

How are Aimco’s stabilized operating properties performing during the wind-down?

Aimco’s stabilized operating properties produced fourth quarter 2025 Property NOI of $9.9 million, up 0.5% year-over-year, on revenue growth of 1.8% and expense growth of 4.5%. For 2025, Property NOI was $38.0 million, down 0.3%, with average daily occupancy at 96.2%.

What major property sales and contracts did Aimco (AIV) complete or sign?

In 2025 Aimco sold $1.26 billion of real estate, including its suburban Boston portfolio and Miami’s Brickell Assemblage. As of early 2026 it had sold three additional properties for about $177.5 million and had ten properties under contract for roughly $510 million in expected gross proceeds.

What risks could affect Aimco’s estimated liquidation distributions?

Management notes estimates depend on buyers closing under existing contracts, asset sale pricing, lease-up and NOI stabilization at developments, operating and liquidation costs, tax obligations, and broader economic conditions. These factors may cause actual distributions to differ materially from current projections.

Filing Exhibits & Attachments

2 documents
Apartment Invt & Mgmt Co

NYSE:AIV

AIV Rankings

AIV Latest News

AIV Latest SEC Filings

AIV Stock Data

632.49M
130.53M
REIT - Residential
Real Estate Investment Trusts
Link
United States
DENVER