00009266602025Q1false--12-31http://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssetshttp://fasb.org/us-gaap/2024#OtherAssets7 months, 14 daysxbrli:sharesiso4217:USDiso4217:USDxbrli:sharesairc:geographicConcerntraionairc:stateAndDistrictairc:propertyairc:apartmentxbrli:pureairc:entityairc:instrumentairc:Segment00009266602025-01-012025-03-3100009266602025-05-0500009266602025-03-3100009266602024-12-310000926660airc:RentalAndOtherPropertyRevenuesMember2025-01-012025-03-310000926660airc:RentalAndOtherPropertyRevenuesMember2024-01-012024-03-310000926660airc:OtherRevenuesMember2025-01-012025-03-310000926660airc:OtherRevenuesMember2024-01-012024-03-3100009266602024-01-012024-03-310000926660airc:PreferredUnitsMember2023-12-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2023-12-310000926660us-gaap:LimitedPartnerMember2023-12-310000926660airc:PartnersCapitalAttributableToPartnershipMember2023-12-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2023-12-3100009266602023-12-310000926660us-gaap:LimitedPartnerMember2024-01-012024-03-310000926660airc:PartnersCapitalAttributableToPartnershipMember2024-01-012024-03-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2024-01-012024-03-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2024-01-012024-03-310000926660airc:PreferredUnitsMember2024-03-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2024-03-310000926660us-gaap:LimitedPartnerMember2024-03-310000926660airc:PartnersCapitalAttributableToPartnershipMember2024-03-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2024-03-3100009266602024-03-310000926660airc:PreferredUnitsMember2024-12-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2024-12-310000926660us-gaap:LimitedPartnerMember2024-12-310000926660airc:PartnersCapitalAttributableToPartnershipMember2024-12-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2024-12-310000926660us-gaap:LimitedPartnerMember2025-01-012025-03-310000926660airc:PartnersCapitalAttributableToPartnershipMember2025-01-012025-03-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2025-01-012025-03-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2025-01-012025-03-310000926660airc:PreferredUnitsMember2025-03-310000926660airc:GeneralPartnerAndSpecialLimitedPartnerMember2025-03-310000926660us-gaap:LimitedPartnerMember2025-03-310000926660airc:PartnersCapitalAttributableToPartnershipMember2025-03-310000926660airc:NoncontrollingInterestsInConsolidatedRealEstatePartnershipsMember2025-03-310000926660us-gaap:PartiallyOwnedPropertiesMember2025-03-310000926660airc:AIROperatingPartnershipMember2025-03-310000926660srt:SubsidiariesMember2025-03-310000926660srt:SubsidiariesMember2024-12-310000926660srt:SubsidiariesMembersrt:MinimumMember2025-01-012025-03-310000926660srt:SubsidiariesMembersrt:MaximumMember2025-01-012025-03-310000926660airc:WhollyAndPartiallyOwnedConsolidatedPropertiesMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2025-03-310000926660airc:BethesdaMarylandMemberairc:CoreJVMember2025-01-012025-03-310000926660airc:WhollyAndPartiallyOwnedConsolidatedPropertiesMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2025-01-012025-03-310000926660airc:VariableRateMemberus-gaap:SecuredDebtMemberairc:WhollyAndPartiallyOwnedConsolidatedPropertiesMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2025-03-310000926660airc:WhollyAndPartiallyOwnedConsolidatedPropertiesMemberus-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember2024-03-3100009266602024-07-012024-09-300000926660airc:ResidentialLeaseMember2025-03-310000926660airc:FixedRateMemberus-gaap:SecuredDebtMember2025-03-310000926660airc:FixedRateMemberus-gaap:SecuredDebtMember2024-12-310000926660airc:VariableRateMemberus-gaap:SecuredDebtMember2025-03-310000926660airc:VariableRateMemberus-gaap:SecuredDebtMember2024-12-310000926660airc:NonRecoursePropertyDebtMemberus-gaap:SecuredDebtMember2025-03-310000926660airc:NonRecoursePropertyDebtMemberus-gaap:SecuredDebtMember2024-12-310000926660us-gaap:SecuredDebtMember2025-03-310000926660us-gaap:SecuredDebtMember2024-12-310000926660airc:TenYearFixedRateFinancingMemberus-gaap:SecuredDebtMembersrt:MinimumMember2025-03-310000926660airc:TenYearFixedRateFinancingMemberus-gaap:SecuredDebtMembersrt:MaximumMember2025-03-310000926660us-gaap:CashAndCashEquivalentsMemberairc:FifteenYearFixedRateFinancingMember2025-03-310000926660airc:AffiliateOfVirginiaInvestmentMembersrt:ParentCompanyMember2025-03-310000926660airc:AffiliateOfValueAddInvestmentMembersrt:ParentCompanyMember2025-03-310000926660airc:AffiliateOfCoreInvestmentMembersrt:ParentCompanyMember2025-03-310000926660airc:AffiliateOfVirginiaInvestmentMembersrt:PartnershipInterestMember2025-03-310000926660airc:AffiliateOfValueAddInvestmentMembersrt:PartnershipInterestMember2025-03-310000926660airc:AffiliateOfCoreInvestmentMembersrt:PartnershipInterestMember2025-03-310000926660airc:AffiliateOfVirginiaInvestmentMember2025-03-310000926660airc:AffiliateOfValueAddInvestmentMember2025-03-310000926660airc:AffiliateOfCoreInvestmentMember2025-03-310000926660airc:HuntingtonGatewayMember2025-01-012025-03-310000926660airc:HuntingtonGatewayMembersrt:ParentCompanyMember2025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfVirginiaInvestmentMember2025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfValueAddInvestmentMember2025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfCoreInvestmentMember2025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfVirginiaInvestmentMember2024-12-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfValueAddInvestmentMember2024-12-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfCoreInvestmentMember2024-12-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2024-12-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfVirginiaInvestmentMember2025-01-012025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfVirginiaInvestmentMember2024-01-012024-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfValueAddInvestmentMember2025-01-012025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfValueAddInvestmentMember2024-01-012024-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfCoreInvestmentMember2025-01-012025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMemberairc:AffiliateOfCoreInvestmentMember2024-01-012024-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2025-01-012025-03-310000926660us-gaap:VariableInterestEntityPrimaryBeneficiaryMember2024-01-012024-03-310000926660us-gaap:FairValueMeasurementsRecurringMemberairc:InterestRateSwapsPayFixedReceiveFloatingMember2025-03-310000926660us-gaap:FairValueInputsLevel1Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueInputsLevel2Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueInputsLevel3Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueMeasurementsRecurringMemberairc:InterestRateSwapsPayFixedReceiveFloatingMember2024-12-310000926660us-gaap:FairValueInputsLevel1Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueInputsLevel2Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueInputsLevel3Memberairc:InterestRateSwapsPayFixedReceiveFloatingMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueMeasurementsRecurringMemberairc:InterestRateCapsNetMember2025-03-310000926660us-gaap:FairValueInputsLevel1Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueInputsLevel2Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueInputsLevel3Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2025-03-310000926660us-gaap:FairValueMeasurementsRecurringMemberairc:InterestRateCapsNetMember2024-12-310000926660us-gaap:FairValueInputsLevel1Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueInputsLevel2Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueInputsLevel3Memberairc:InterestRateCapsNetMemberus-gaap:FairValueMeasurementsRecurringMember2024-12-310000926660us-gaap:FairValueMeasurementsRecurringMemberus-gaap:InterestRateCapMember2025-03-310000926660us-gaap:FairValueMeasurementsRecurringMemberairc:SoldInterestRateCapsMember2025-03-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberairc:NonRecoursePropertyDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-03-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberairc:NonRecoursePropertyDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-03-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberairc:NonRecoursePropertyDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberairc:NonRecoursePropertyDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberairc:SellerFinancingNoteNetMember2025-03-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberairc:SellerFinancingNoteNetMember2025-03-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberairc:SellerFinancingNoteNetMember2024-12-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberairc:SellerFinancingNoteNetMember2024-12-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EquityMethodInvestmentsMember2025-03-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EquityMethodInvestmentsMember2025-03-310000926660us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EquityMethodInvestmentsMember2024-12-310000926660us-gaap:EstimateOfFairValueFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EquityMethodInvestmentsMember2024-12-310000926660airc:NewEnglandMember2023-01-012023-06-300000926660airc:AffiliateOfValueAddInvestmentMember2023-12-310000926660airc:FavorableInterestRatesMemberus-gaap:DesignatedAsHedgingInstrumentMember2025-03-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMember2025-03-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMemberus-gaap:OtherAssetsMember2025-03-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMemberus-gaap:OtherLiabilitiesMember2025-03-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMember2025-03-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMemberus-gaap:OtherAssetsMember2025-03-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMemberus-gaap:OtherLiabilitiesMember2025-03-310000926660us-gaap:InterestRateCapMemberus-gaap:NondesignatedMember2025-03-310000926660us-gaap:InterestRateCapMemberus-gaap:UnsecuredDebtMember2025-03-310000926660airc:SoldInterestRateCapsMemberus-gaap:NondesignatedMember2025-03-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMember2024-12-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMemberus-gaap:OtherAssetsMember2024-12-310000926660airc:InterestRateSwapFloatingToFixedMemberus-gaap:NondesignatedMemberus-gaap:OtherLiabilitiesMember2024-12-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMember2024-12-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMemberus-gaap:OtherAssetsMember2024-12-310000926660airc:InterestRateCapsNetMemberus-gaap:NondesignatedMemberus-gaap:OtherLiabilitiesMember2024-12-310000926660us-gaap:InterestRateCapMemberus-gaap:NondesignatedMember2024-12-310000926660us-gaap:InterestRateCapMemberus-gaap:UnsecuredDebtMember2024-12-310000926660airc:InterestRateSwapForwardStartingMemberus-gaap:NondesignatedMember2024-12-310000926660airc:WhollyOwnedConsolidatedPropertiesMemberairc:OtherRealEstateMember2025-03-310000926660airc:SameStoreMember2025-03-310000926660airc:OtherRealEstateMember2025-03-310000926660us-gaap:OperatingSegmentsMemberairc:SameStoreMember2025-01-012025-03-310000926660us-gaap:OperatingSegmentsMemberairc:OtherRealEstateMember2025-01-012025-03-310000926660us-gaap:MaterialReconcilingItemsMember2025-01-012025-03-310000926660us-gaap:CorporateNonSegmentMember2025-01-012025-03-310000926660us-gaap:OperatingSegmentsMemberus-gaap:RealEstateMemberairc:SameStoreMember2025-01-012025-03-310000926660us-gaap:OperatingSegmentsMemberus-gaap:RealEstateMemberairc:OtherRealEstateMember2025-01-012025-03-310000926660us-gaap:MaterialReconcilingItemsMemberus-gaap:RealEstateMember2025-01-012025-03-310000926660us-gaap:CorporateNonSegmentMemberus-gaap:RealEstateMember2025-01-012025-03-310000926660us-gaap:RealEstateMember2025-01-012025-03-310000926660us-gaap:OperatingSegmentsMemberairc:SameStoreMember2024-01-012024-03-310000926660us-gaap:OperatingSegmentsMemberairc:OtherRealEstateMember2024-01-012024-03-310000926660us-gaap:MaterialReconcilingItemsMember2024-01-012024-03-310000926660us-gaap:CorporateNonSegmentMember2024-01-012024-03-310000926660us-gaap:OperatingSegmentsMemberus-gaap:RealEstateMemberairc:SameStoreMember2024-01-012024-03-310000926660us-gaap:OperatingSegmentsMemberus-gaap:RealEstateMemberairc:OtherRealEstateMember2024-01-012024-03-310000926660us-gaap:MaterialReconcilingItemsMemberus-gaap:RealEstateMember2024-01-012024-03-310000926660us-gaap:CorporateNonSegmentMemberus-gaap:RealEstateMember2024-01-012024-03-310000926660us-gaap:RealEstateMember2024-01-012024-03-310000926660us-gaap:OperatingSegmentsMemberairc:SameStoreMember2025-03-310000926660us-gaap:OperatingSegmentsMemberairc:SameStoreMember2024-12-310000926660us-gaap:OperatingSegmentsMemberairc:OtherRealEstateMember2025-03-310000926660us-gaap:OperatingSegmentsMemberairc:OtherRealEstateMember2024-12-310000926660us-gaap:CorporateNonSegmentMember2025-03-310000926660us-gaap:CorporateNonSegmentMember2024-12-310000926660airc:SameStoreMember2025-01-012025-03-310000926660airc:SameStoreMember2024-01-012024-03-310000926660airc:OtherRealEstateMember2025-01-012025-03-310000926660airc:OtherRealEstateMember2024-01-012024-03-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________
Form 10-Q
(Mark One)
| | | | | |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2025
OR
| | | | | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 0-24497
APARTMENT INCOME REIT, L.P.
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Delaware | | 84-1275621 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
345 Park Avenue | | |
New York, New York | | 10154 |
(Address of principal executive offices) | | (Zip Code) |
(212) 583-5000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of Each Class | | Trading Symbol(s) | | Name of Each Exchange on Which Registered |
Not Applicable | | Not Applicable | | Not Applicable |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | | | | | | | | | | |
Large accelerated filer | o | Accelerated filer | o | Non-accelerated filer | x | Smaller reporting company | o |
| | | | | | Emerging growth company | o |
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. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
As of May 5, 2025, the registrant had 1,562 holders of record of common OP Units outstanding.
APARTMENT INCOME REIT, L.P.
TABLE OF CONTENTS
FORM 10-Q
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
APARTMENT INCOME REIT, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
ASSETS | | | |
Buildings and improvements | $ | 6,453,020 | | | $ | 6,501,386 | |
Land | 1,280,424 | | | 1,297,106 | |
Total real estate | 7,733,444 | | | 7,798,492 | |
Accumulated depreciation | (2,536,363) | | | (2,503,088) | |
Net real estate | 5,197,081 | | | 5,295,404 | |
Cash and cash equivalents | 545,417 | | | 616,452 | |
Restricted cash | 27,740 | | | 28,007 | |
Investment in unconsolidated real estate partnerships | 337,001 | | | 341,357 | |
Goodwill | 32,286 | | | 32,286 | |
Other assets, net | 270,957 | | | 262,036 | |
Total assets | $ | 6,410,482 | | | $ | 6,575,542 | |
| | | |
LIABILITIES AND PARTNERS’ DEFICIT | | | |
Non-recourse property debt, net | $ | 6,114,068 | | | $ | 6,241,869 | |
Accrued liabilities and other | 305,646 | | | 309,137 | |
Total liabilities | 6,419,714 | | | 6,551,006 | |
| | | |
Commitments and contingencies (Note 7) | | | |
| | | |
Redeemable preferred units | 56,710 | | | 56,827 | |
| | | |
Partners’ deficit: | | | |
General Partner and Special Limited Partner | (91,991) | | | (61,484) | |
Limited Partners | 127,186 | | | 126,848 | |
Partners’ capital attributable to the AIR Operating Partnership | 35,195 | | | 65,364 | |
Noncontrolling interests in consolidated real estate partnerships | (101,137) | | | (97,655) | |
Total partners’ deficit | (65,942) | | | (32,291) | |
Total liabilities, redeemable preferred units, and partners’ deficit | $ | 6,410,482 | | | $ | 6,575,542 | |
See notes to the condensed consolidated financial statements.
APARTMENT INCOME REIT, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per unit data)
(Unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 31, 2025 | | March 31, 2024 | | | | |
REVENUES | | | | | | | |
Rental and other property revenues | $ | 198,927 | | | $ | 192,382 | | | | | |
Other revenues | 4,545 | | | 3,240 | | | | | |
Total revenues | 203,472 | | | 195,622 | | | | | |
| | | | | | | |
EXPENSES | | | | | | | |
Property operating expenses | 60,362 | | | 59,542 | | | | | |
Property management expenses | 10,192 | | | 8,197 | | | | |
Depreciation and amortization | 78,605 | | | 79,754 | | | | | |
General and administrative expenses | 7,004 | | | 10,336 | | | | | |
Other expenses, net | 8,030 | | | 8,046 | | | | | |
| 164,193 | | | 165,875 | | | | | |
| | | | | | | |
Interest income | 7,609 | | | 2,052 | | | | | |
Interest expense | (93,837) | | | (35,282) | | | | | |
Loss on extinguishment of debt in conjunction with a property sale | (1,108) | | | — | | | | | |
Gain on dispositions of real estate, net | 105,526 | | | — | | | | | |
(Loss) gain on derivative instruments, net | (13,677) | | | 9,574 | | | | | |
| | | | | | | |
Loss from unconsolidated real estate partnerships | (3,610) | | | (6,850) | | | | | |
Merger-related costs | — | | | (3,200) | | | | | |
Income (loss) before income tax expense | 40,182 | | | (3,959) | | | | | |
Income tax expense | (20) | | | (319) | | | | | |
Net income (loss) | 40,162 | | | (4,278) | | | | | |
Net income attributable to noncontrolling interests in consolidated real estate partnerships | (1,804) | | (1,101) | | | | |
Net income (loss) attributable to the AIR Operating Partnership | 38,358 | | (5,379) | | | | |
Net income attributable to the AIR Operating Partnership's preferred unitholders | (1,154) | | (1,614) | | | | |
Net loss attributable to participating securities | — | | 66 | | | | |
Net income (loss) attributable to the AIR Operating Partnership’s common unitholders | $ | 37,204 | | | $ | (6,927) | | | | | |
| | | | | | | |
Net income (loss) attributable to the AIR Operating Partnership's common unitholders per unit – basic | $ | 0.24 | | | $ | (0.04) | | | | | |
Net income (loss) attributable to the AIR Operating Partnership's common unitholders per unit – diluted | $ | 0.24 | | | $ | (0.04) | | | | | |
| | | | | | | |
Weighted-average common units outstanding – basic | 153,344 | | 154,323 | | | | |
Weighted-average common units outstanding – diluted | 153,455 | | 154,323 | | | | |
See notes to the condensed consolidated financial statements.
APARTMENT INCOME REIT, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | | | |
| March 31, 2025 | | March 31, 2024 | | | | | | |
Net income (loss) | $ | 40,162 | | | $ | (4,278) | | | | | | | |
| | | | | | | | | |
Reclassification of interest rate derivative gain to net income (loss) | (996) | | | (2,101) | | | | | | | |
Comprehensive income (loss) | 39,166 | | | (6,379) | | | | | | | |
Comprehensive income attributable to noncontrolling interests | (1,804) | | | (1,101) | | | | | | | |
Comprehensive income (loss) attributable to the AIR Operating Partnership | $ | 37,362 | | | $ | (7,480) | | | | | | | |
See notes to the condensed consolidated financial statements.
APARTMENT INCOME REIT, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS’ DEFICIT
For the Three Months Ended March 31, 2025 and 2024
(In thousands)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred Units | | General Partner and Special Limited Partner | | Limited Partners | | Partners' Capital Attributable to the AIR Operating Partnership | | Noncontrolling Interests in Consolidated Real Estate Partnerships | | Total Partners' Deficit |
Balances at December 31, 2023 | $ | 2,000 | | | $ | 2,349,896 | | | $ | 284,451 | | | $ | 2,636,347 | | | $ | (85,973) | | | $ | 2,550,374 | |
Redemption of common partnership units | — | | | — | | | (3,793) | | | (3,793) | | | — | | | (3,793) | |
Amortization of share-based compensation cost | — | | | 2,300 | | | 1,417 | | | 3,717 | | | — | | | 3,717 | |
Effect of changes in ownership of consolidated entities | — | | | (1,839) | | | 1,839 | | | — | | | — | | | — | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Other comprehensive loss | — | | | (1,919) | | | (182) | | | (2,101) | | | — | | | (2,101) | |
Net income (loss) | — | | | (6,592) | | | (357) | | | (6,949) | | | 1,101 | | | (5,848) | |
Distributions to common unitholders | — | | | (64,649) | | | — | | | (64,649) | | | — | | | (64,649) | |
Distributions to noncontrolling interests | — | | | — | | | (4,676) | | | (4,676) | | | (4,395) | | | (9,071) | |
| | | | | | | | | | | |
Other, net | — | | | 40 | | | | | 40 | | | 6 | | | 46 | |
Balances at March 31, 2024 | $ | 2,000 | | | $ | 2,277,237 | | | $ | 278,699 | | | $ | 2,557,936 | | | $ | (89,261) | | | $ | 2,468,675 | |
| | | | | | | | | | | |
Balances at December 31, 2024 | $ | — | | | $ | (61,484) | | | $ | 126,848 | | | $ | 65,364 | | | $ | (97,655) | | | $ | (32,291) | |
Redemption of common partnership units | — | | | — | | | (66,387) | | | (66,387) | | | — | | | (66,387) | |
Effect of changes in ownership of consolidated entities | — | | | (64,713) | | | 64,713 | | | — | | | — | | | — | |
| | | | | | | | | | | |
Other comprehensive loss | — | | | (937) | | | (59) | | | (996) | | | — | | | (996) | |
Net income | — | | | 35,143 | | | 2,071 | | | 37,214 | | | 1,804 | | | 39,018 | |
Distributions to noncontrolling interests | — | | | — | | | — | | | — | | | (5,286) | | | (5,286) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Balances at March 31, 2025 | $ | — | | | $ | (91,991) | | | $ | 127,186 | | | $ | 35,195 | | | $ | (101,137) | | | $ | (65,942) | |
See notes to the condensed consolidated financial statements.
APARTMENT INCOME REIT, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2025 | | 2024 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net income (loss) | $ | 40,162 | | | $ | (4,278) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | |
Depreciation and amortization | 78,605 | | | 79,754 | |
Gain on dispositions of real estate, net | (105,526) | | | — | |
Loss on extinguishment of debt in conjunction with a property sale | 1,108 | | | — | |
Income tax expense | 20 | | | 319 | |
Amortization of debt issuance costs | 7,015 | | | 1,270 | |
| | | |
| | | |
| | | |
Other, net | 19,508 | | | 12,514 | |
Net changes in operating assets and operating liabilities | (32,590) | | | (12,676) | |
Net cash provided by operating activities | 8,302 | | | 76,903 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Purchases of real estate | — | | | (90,497) | |
Capital expenditures | (24,714) | | | (19,682) | |
| | | |
| | | |
Proceeds from dispositions of real estate | 91,164 | | | — | |
Other investing activities, net | (1,668) | | | (3,207) | |
Net cash provided by (used in) investing activities | 64,782 | | | (113,386) | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
| | | |
Principal repayments of non-recourse property debt | (136,032) | | | (7,179) | |
Net (repayments of) borrowings on revolving credit facility | — | | | 145,000 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Payment of distributions to General Partner and Special Limited Partner | — | | | (65,105) | |
| | | |
| | | |
Repurchases of common partnership units held by General Partner and Special Limited Partner | — | | | (24,595) | |
| | | |
| | | |
Redemption of common and preferred units | (1,913) | | | (3,793) | |
| | | |
Other financing activities, net | (6,441) | | | (10,599) | |
Net cash provided by (used in) financing activities | (144,386) | | | 33,729 | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | (71,302) | | | (2,754) | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF PERIOD | 644,459 | | | 117,491 | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD | $ | 573,157 | | | $ | 114,737 | |
See notes to the condensed consolidated financial statements.
APARTMENT INCOME REIT, L.P.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2025
(Unaudited)
Note 1 — Basis of Presentation and Organization
Basis of Presentation
The accompanying condensed consolidated financial statements include the accounts of Apartment Income REIT, L.P. (“AIR Operating Partnership” or the “Operating Partnership”), and its consolidated subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
As used herein, except where the context otherwise requires, “partnership” refers to a limited partnership or a limited liability company and “partner” refers to a partner in a limited partnership or a member of a limited liability company. Interests in partnerships consolidated by AIR Operating Partnership that are held by third parties are reflected in AIR Operating Partnership’s accompanying condensed consolidated balance sheets as noncontrolling interests in consolidated real estate partnerships. Net income (loss) and other comprehensive income (loss) are allocated to each partner's deficit account.
Except as the context otherwise requires, “we,” “our,” and “us” refer to AIR Operating Partnership and its consolidated subsidiaries, collectively.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been condensed or omitted in accordance with such rules and regulations, although management believes the disclosures are adequate to prevent the information presented from being misleading. In the opinion of management, all adjustments, consisting of normal recurring items, considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2025, are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.
The condensed consolidated balance sheets of AIR Operating Partnership and its consolidated subsidiaries as of December 31, 2024, have been derived from its respective audited financial statements at that date, but do not include all of the information and disclosures required by GAAP for complete financial statements. For further information, refer to the financial statements and notes thereto included in the AIR Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2024.
Reclassifications
Certain prior period balances in the condensed consolidated balance sheets, statements of operations, statements of cash flows, and statements of partners' deficit have been combined or reclassified to conform to current period presentation pursuant to Rule 10-01(a)(2) of Regulation S-X. These changes had no impact on net income (loss), cash flows, assets and liabilities, or partners’ deficit previously reported.
Organization and Business
The AIR Operating Partnership focuses on the ownership of stabilized multi-family properties located in top markets including eight important geographic concentrations: Boston; Philadelphia; Washington, D.C.; Miami; Denver; the San Francisco Bay Area; Los Angeles; and San Diego.
We own and operate a portfolio of stabilized apartment communities, diversified by both geography and price point, in 10 states and the District of Columbia. As of March 31, 2025, our portfolio included 74 apartment communities with 27,076 apartment homes, in which we held an average ownership of approximately 81%.
Interests held by the General Partner and Special Limited Partner, and other limited partners in the AIR Operating Partnership are referred to as OP Units. OP Units include common partnership units (inclusive of Class I High Performance Partnership Units), which we refer to as “common OP Units,” as well as preferred partnership units, which we refer to as “preferred OP Units.” As of March 31, 2025, after elimination of units held by consolidated subsidiaries, the AIR Operating Partnership had 153,654,104 common OP Units and equivalents legally outstanding.
Note 2 — Summary of Significant Accounting Policies
Principles of Consolidation
We consolidate variable interest entities (“VIE”) in which we are considered the primary beneficiary. The primary beneficiary is the entity that has (i) the power to direct the activities that most significantly impact the entity’s economic performance, and (ii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could be significant to the VIE. As of March 31, 2025 and December 31, 2024, the AIR Operating Partnership consolidated four VIEs. Please see Note 11 for further discussion regarding our consolidated VIEs. Redeemable Preferred OP Units
The AIR Operating Partnership has various classes of preferred OP Units. Each class of preferred OP Units is currently redeemable at the holders’ option, with a cash value equal to the redemption price. The preferred OP Units are therefore presented within temporary partners’ deficit in the AIR Operating Partnership’s condensed consolidated balance sheets.
The following table presents a rollforward of the AIR Operating Partnership’s preferred OP Units’ redemption value and accrued distributions (in thousands):
| | | | | |
Balance at January 1, 2025 | $ | 56,827 | |
Preferred distributions | (1,154) | |
Redemption of preferred units | (117) | |
Net income allocated to preferred units | 1,154 | |
Balance at March 31, 2025 | $ | 56,710 | |
As of March 31, 2025 and December 31, 2024, the AIR Operating Partnership had 1,998,527 and 2,003,158 redeemable preferred OP Units issued and outstanding, respectively. Distributions per annum range from 1.92% to 8.75% per class and $0.48 to $8.00 per unit.
Use of Estimates
The preparation of our condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts included in the condensed consolidated financial statements and accompanying notes thereto. Actual results could differ from those estimates.
Note 3 — Significant Transactions
Apartment Community Dispositions
During the three months ended March 31, 2025, we sold three apartment communities with 318 apartment homes included in our Same Store segment to a limited partner in the Operating Partnership for gross consideration of $155.8 million, comprised of the redemption of 2,521,132 common OP Units valued at $25.62 per unit and $91.2 million in cash proceeds. In connection with the sale, we repaid $129.3 million of variable-rate property debt. The three apartment communities were located in Boston, Massachusetts, Denver, Colorado, and San Diego, California.
The sale resulted in a gain on dispositions of real estate of $106.0 million, with the redemption of the common OP Units representing a non-cash financing and investing activity.
During the three months ended March 31, 2024, we did not sell any apartment communities.
At the end of each reporting period, we evaluate whether any communities meet the criteria to be classified as held for sale. As of March 31, 2025, no communities were classified as held for sale.
Distributions
There were no distributions to common OP Unit holders in the first quarter of 2025. In the first quarter of 2024, we paid distributions per common OP Unit of $0.45.
Note 4 — Leases
Tenant Lessor Arrangements
The majority of lease payments we receive from our residents are fixed. We receive variable payments from our residents primarily for utility reimbursements. Our total lease income was comprised of the following amounts for all operating leases (in thousands):
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 31, 2025 | | March 31, 2024 | | | | |
Fixed lease income | $ | 185,240 | | | $ | 179,359 | | | | | |
Variable lease income | 12,642 | | | 12,826 | | | | | |
Total lease income | $ | 197,882 | | | $ | 192,185 | | | | | |
Generally, our residential leases do not provide extension options and, as of March 31, 2025, have an average remaining term of 7.4 months. In general, our commercial leases have options to extend for a certain period of time at the tenant’s option. As of March 31, 2025, future minimum annual rental payments we are contractually obligated to receive under residential and commercial leases, excluding such extension options, are as follows (in thousands):
| | | | | |
2025 (remaining) | $ | 349,274 | |
2026 | 157,859 | |
2027 | 25,565 | |
2028 | 11,429 | |
2029 | 9,602 | |
Thereafter | 26,019 | |
Total | $ | 579,748 | |
Note 5 — Debt
The following table summarizes our total non-recourse indebtedness (in thousands):
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
Fixed-rate property debt due July 2025 to January 2055 (1) | $ | 2,138,003 | | | $ | 2,144,797 | |
Variable-rate property debt due July 2029 to October 2029 (2) | 4,012,633 | | | 4,140,409 | |
Total non-recourse property debt | 6,150,636 | | | 6,285,206 | |
Debt issuance costs, net of accumulated amortization | (36,568) | | | (43,337) | |
Total non-recourse property debt, net | $ | 6,114,068 | | | $ | 6,241,869 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
(1)The stated rates on our fixed-rate property debt are between 2.7% to 7.1%.
(2)As of March 31, 2025, all $4.0 billion of our floating rate debt is economically hedged through interest rate swaps and caps.
During the three months ended March 31, 2025, we repaid $129.3 million of variable-rate property debt in connection with the disposition of three apartment communities which resulted in a loss on extinguishment of debt in conjunction with a property sale of $1.1 million, representing the write-off of deferred financing costs.
As of March 31, 2025, our available liquidity was $573.2 million, which is comprised of cash and cash equivalents and restricted cash.
Note 6 — Investment in Unconsolidated Real Estate Partnerships
Unconsolidated Joint Ventures
As of March 31, 2025, AIR Operating Partnership has equity investments in three significant unconsolidated joint ventures: the “Virginia JV,” the joint venture with a global asset manager (“Value-Add JV”), and the joint venture with a global institutional investor ("Core JV") (collectively, the “Joint Ventures”). We account for these Joint Ventures utilizing the equity method of accounting and our ownership interests meet the definition of a VIE. However, we are not the primary beneficiary and do not consolidate these entities.
| | | | | | | | | | | | | | | | | |
| Virginia JV (1) | | Value-Add JV (2) | | Core JV |
Initial formation date | October 2021 | | June 2023 | | July 2023 |
AIR Ownership | 20% | | 30% | | 53% |
Outside Entities' Ownership | 80% | | 70% | | 47% |
Number of Apartment Communities | 3 | | 1 | | 12 |
Apartment Units | 1,748 | | 444 | | 3,909 |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
(1)Our partner in the Virginia JV is an affiliate of Blackstone Inc.
(2)A global asset manager acquired a 70% legal ownership in the Value-Add JV, but the AIR Operating Partnership is entitled to 50% of the net cash flows from operations, and various fees for providing property management, construction, and corporate services to the joint venture.
The carrying value of AIR Operating Partnership's investment in each Joint Venture is included in investment in unconsolidated real estate partnerships in our condensed consolidated balance sheets. AIR Operating Partnership's exposure to the obligations of the VIEs is limited to the carrying value of the limited partnership interests and AIR Operating Partnership's interest of the joint ventures' guarantor non-recourse liabilities. The following tables summarize certain relevant information with respect to our investments in unconsolidated real estate partnerships (in thousands):
| | | | | | | | | | | | | | | | | |
| March 31, 2025 |
| Virginia JV | | Value-Add JV | | Core JV |
Third-party debt | $ | 395,000 | | | $ | 89,028 | | | $ | 891,056 | |
AIR Operating Partnership's investment in balance (1) | $ | 12,162 | | | $ | 29,895 | | | $ | 273,723 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
(1)AIR Operating Partnership's investment in balance includes certain basis differences that are subject to amortization. AIR Operating Partnership's investment in unconsolidated real estate partnerships in our condensed consolidated balance sheets also includes $21.2 million related to two immaterial unconsolidated investments.
| | | | | | | | | | | | | | | | | |
| December 31, 2024 |
| Virginia JV | | Value-Add JV | | Core JV |
Third-party debt | $ | 395,000 | | | $ | 89,282 | | | $ | 891,097 | |
AIR Operating Partnership's investment in balance (1) | $ | 13,501 | | | $ | 30,039 | | | $ | 276,588 | |
(1)AIR Operating Partnership's investment in balance includes certain basis differences that are subject to amortization. AIR Operating Partnership's investment in unconsolidated real estate partnerships in our condensed consolidated balance sheets also includes $21.2 million related to two immaterial unconsolidated investments.
The AIR Operating Partnership recognizes earnings or losses from our investments in unconsolidated real estate partnerships consisting of our proportionate share of the net earnings or losses of the Joint Ventures. In addition, we earn various fees for providing property management, construction, and corporate services to the Joint Ventures. The table below presents earnings or losses attributable to our investments in unconsolidated real estate partnerships, which is included in loss from unconsolidated real estate partnerships in our condensed consolidated statements of operations (in thousands):
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 31, 2025 | | March 31, 2024 | | | | |
Virginia JV | $ | (949) | | | $ | (73) | | | | | |
Value-Add JV | (426) | | | (239) | | | | | |
Core JV | (2,235) | | | (6,538) | | | | | |
Total | $ | (3,610) | | | $ | (6,850) | | | | | |
Note 7 — Commitments and Contingencies
Legal Matters
We are a party to various legal actions and administrative proceedings arising in the ordinary course of business, some of which are covered by our general liability insurance program, and none of which we expect to have a material adverse effect on our condensed consolidated financial condition, results of operations, or cash flows.
Environmental
Various federal, state, and local laws subject apartment community owners or operators to liability for management and the costs of removal or remediation of certain potentially hazardous materials that may be present in the land or buildings of an apartment community. Such laws often impose liability without regard to fault or whether the owner or operator knew of, or was responsible for, the presence of such materials. The presence of, or the failure to manage or remediate properly, these materials may adversely affect occupancy at such apartment communities as well as the ability to sell or finance such apartment communities. In addition, governmental agencies may bring claims for costs associated with investigation and remediation actions. Moreover, private plaintiffs may potentially make claims for investigation and remediation costs they incur or for personal injury, disease, disability, or other infirmities related to the alleged presence of hazardous materials. In addition to potential environmental liabilities or costs associated with our current apartment communities, we may also be responsible for such liabilities or costs associated with communities we acquire or manage in the future or apartment communities we no longer own or operate.
We have determined that our legal obligations to remove or remediate certain potentially hazardous materials may be conditional asset retirement obligations (“AROs”), as defined by GAAP. Except in limited circumstances where the asset retirement activities are expected to be performed in connection with a planned construction project or apartment community casualty, we believe that the fair value of our AROs cannot be reasonably estimated due to significant uncertainties in the timing and manner of settlement of those obligations. AROs that are reasonably estimable as of March 31, 2025, are immaterial to our condensed consolidated financial statements.
Note 8 — Earnings per Unit
Reconciliations of the numerator and denominator in the calculations of basic and diluted earnings per unit are as follows (in thousands, except per unit data):
| | | | | | | | | | | | | | | |
| Three Months Ended | | |
| March 31, 2025 | | March 31, 2024 | | | | |
Earnings per unit | | | | | | | |
Numerator: | | | | | | | |
Basic net income (loss) attributable to the AIR Operating Partnership’s common unitholders | $ | 37,204 | | | $ | (6,927) | | | | | |
Effect of dilutive instruments | — | | | — | | | | | |
Dilutive net income (loss) attributable to the AIR Operating Partnership’s common unitholders | $ | 37,204 | | | $ | (6,927) | | | | | |
| | | | | | | |
Denominator – units: | | | | | | | |
Basic weighted-average common units outstanding | 153,344 | | | 154,323 | | | | | |
Dilutive common unit equivalents outstanding | 111 | | | — | | | | | |
Dilutive weighted-average common units outstanding | 153,455 | | | 154,323 | | | | | |
| | | | | | | |
Earnings per unit – basic | $ | 0.24 | | | $ | (0.04) | | | | | |
Earnings per unit – diluted | $ | 0.24 | | | $ | (0.04) | | | | | |
Note 9 — Fair Value Measurements
We estimate the fair value of certain assets and liabilities using pricing models that rely on observable market information, including contractual terms, market prices, and interest rate yield curves. A three-level valuation hierarchy prioritizes observable and unobservable inputs used to measure fair value, as described below:
•Level 1 – Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.
•Level 2 – Observable inputs other than prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated with observable market data.
•Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs.
Recurring Fair Value Measurements
The following table summarizes investments measured at fair value on a recurring basis, which are presented in other assets, net, and accrued liabilities and other in our condensed consolidated balance sheets (in thousands). See Note 10 for discussion regarding our derivative activity during the year. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of March 31, 2025 | | As of December 31, 2024 |
| Total Fair Value | | Level 1 | | Level 2 | | Level 3 | | Total Fair Value | | Level 1 | | Level 2 | | Level 3 |
Interest rate swaps - pay-fixed, receive-floating | $ | (11,628) | | | $ | — | | | $ | (11,628) | | | $ | — | | | $ | 66 | | | $ | — | | | $ | 66 | | | $ | — | |
| | | | | | | | | | | | | | | |
Interest rate caps, net (1) | $ | 1,719 | | | $ | — | | | $ | 1,719 | | | $ | — | | | $ | 5,262 | | | $ | — | | | $ | 5,262 | | | $ | — | |
| | | | | | | | | | | | | | | |
(1)Interest rate caps, net, is inclusive of $3.6 million of interest rate caps, offset partially by $1.9 million of sold interest rate caps.
Financial Assets and Liabilities Not Measured at Fair Value
We believe that the carrying value of the consolidated amounts of cash and cash equivalents, restricted cash, accounts receivable, and accounts payable approximated their estimated fair value as of March 31, 2025 and December 31, 2024, due to their relatively short-term nature and high probability of realization. The carrying value of our variable-rate non-recourse property debt, which we classify as Level 2 in the GAAP fair value hierarchy, approximated fair value as of March 31, 2025 and December 31, 2024, as such debt bears interest at floating rates which approximate market rates.
We classify the fair value of our fixed-rate non-recourse property debt, seller financing notes receivable, and preferred equity investment within Level 2 of the GAAP fair value hierarchy, as summarized in the following table (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| As of March 31, 2025 | | As of December 31, 2024 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Fixed-rate non-recourse property debt | $ | 2,138,004 | | | $ | 2,028,219 | | | $ | 2,144,797 | | | $ | 1,963,083 | |
Seller financing note receivable, net (1) | $ | 33,505 | | | $ | 35,127 | | | $ | 33,151 | | | $ | 32,999 | |
Preferred equity investment (2) | $ | 24,167 | | | $ | 26,040 | | | $ | 23,872 | | | $ | 25,513 | |
(1) During the year ended December 31, 2022, we provided $40.0 million of seller financing as partial consideration for the sale of our New England portfolio. The contractual interest rate on the note is 4.5%. The difference between the stated rate and the market interest rate as of the date of sale resulted in a discount recorded of $8.5 million. The seller financing note and related discount are included in other assets, net in our condensed consolidated balance sheets.
(2) In conjunction with the Value-Add JV transaction, we received a preferred equity investment within the joint venture. The contractual interest rate on the preferred equity investment is 7.25%. The difference between the stated rate and the effective interest rate as of the date of the transaction resulted in a discount recorded of $5.9 million. The preferred equity investment and related discount are included in investment in unconsolidated real estate partnerships in our condensed consolidated balance sheets.
Note 10 — Derivative Financial Instruments and Hedging Activities
Risk Management Objective of Using Derivatives
Our objectives in using interest rate derivatives are to add predictability to interest expense and to manage our exposure to interest rate movements. To accomplish these objectives, we primarily use interest rate swaps, interest rate caps, and treasury locks as part of our interest rate management strategy. Interest rate swaps primarily involve the receipt of variable-rate and fixed-rate amounts from a counterparty in exchange for our making fixed-rate or variable-rate payments over the life of the agreements without exchange of the underlying notional amounts.
Changes in fair value of derivatives designated as cash flow hedges are recognized in other comprehensive income (loss) and subsequently reclassified into earnings as an increase or decrease to interest expense. During the three months ended March 31, 2025 and 2024, we reclassified gains of $1.0 million and $2.1 million, respectively, out of other comprehensive income (loss) into interest expense. As of March 31, 2025, we estimate that during the next 12 months, we will reclassify into earnings approximately $4.0 million of the unrealized gain in other comprehensive income (loss).
Changes in fair value of derivatives not designated in a hedge relationship, or economic hedges, are recognized in (loss) gain on derivative instruments, net, in our condensed consolidated statements of operations once realized. During the three months ended March 31, 2025 and 2024, (loss) gain on derivative instruments was ($13.7) million and $9.6 million, respectively.
Additionally, as of March 31, 2025, we have $679.2 million of notional value interest rate swaps and caps in excess of outstanding non-recourse property debt.
The following tables summarize our derivative financial instruments (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| As of March 31, 2025 |
| Number of | | Aggregate Notional | | Derivative Assets (included in Other Assets, net) | | Derivative Liabilities (included in Accrued Liabilities and Other) |
| Instruments | | Amount | | Fair Value |
| | | | | | | |
| | | | | | | |
Derivatives not designated as hedging instruments: | | | | | | | |
Interest rate swaps, pay-fixed, receive-floating | 15 | | $ | 4,550,000 | | | $ | 4,496 | | | $ | (16,124) | |
Interest rate caps, net (1) | 6 | | $ | 1,148,500 | | | $ | 3,599 | | | $ | (1,880) | |
(1)Interest rate caps, net, is inclusive of four interest rate caps with an aggregate notional value of $4.1 billion, offset partially by two sold interest rate caps with an aggregate notional value of $3.0 billion.
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2024 |
| Number of | | Aggregate Notional | | Derivative Assets (included in Other Assets, net) | | Derivative Liabilities (included in Accrued Liabilities and Other) |
| Instruments | | Amount | | Fair Value |
Derivatives not designated as hedging instruments: | | | | | | | |
Interest rate swaps, pay-fixed, receive-floating | 15 | | $ | 4,550,000 | | | $ | 10,177 | | | $ | (10,111) | |
Interest rate caps, net (1) | 6 | | $ | 1,148,500 | | | $ | 11,025 | | | $ | (5,763) | |
(1)Interest rate caps, net, is inclusive of four interest rate caps with an aggregate notional value of $4.1 billion, offset partially by two sold interest rate caps with an aggregate notional value of $3.0 billion.
Note 11 — Variable Interest Entities
Consolidated Entities
The AIR Operating Partnership consolidates (i) three VIEs that own interests in one or more apartment communities and are typically structured to generate a return for their partners through the operation and ultimate sale of the communities and (ii) one VIE related to a lessor entity that owns an interest in a property leased to a third party. AIR Operating Partnership is the primary beneficiary in the limited partnerships in which it is the sole decision maker and has a substantial economic interest.
The table below summarizes apartment community information regarding VIEs consolidated by AIR Operating Partnership:
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
VIEs with interests in apartment communities | 3 | | 3 |
Apartment communities owned by VIEs | 14 | | 14 |
Apartment homes in communities owned by VIEs | 4,866 | | 4,866 |
Assets of the AIR Operating Partnership’s consolidated VIEs must first be used to settle the liabilities of such consolidated VIEs. These consolidated VIEs’ creditors do not have recourse to the general credit of the AIR Operating Partnership. Assets and liabilities of VIEs’ are summarized in the table below (in thousands):
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
ASSETS: | | | |
Net real estate | $ | 963,214 | | | $ | 972,802 | |
Cash and cash equivalents | 41,506 | | | 45,554 | |
Restricted cash | 1,436 | | | 1,876 | |
Other assets, net | 31,989 | | | 23,904 | |
LIABILITIES: | | | |
Non-recourse property debt, net | $ | (1,306,124) | | | $ | (1,309,959) | |
Accrued liabilities and other | (37,896) | | | (36,743) | |
Note 12 — Business Segments
We have two segments: Same Store and Other Real Estate. Our Same Store segment includes communities that are owned and managed by AIR Operating Partnership and have reached a stabilized level of operations. Our Other Real Estate segment includes two properties acquired in 2024.
The Co-Principal Executive Officers (“CPEO”) are our chief operating decision makers (“CODM”). The CODM uses proportionate property net operating income ("NOI") to assess the operating performance of our communities. During the quarter ended March 31, 2025, our CODM reevaluated the definition of proportionate property NOI to better align with how they view the business, and what information is deemed relevant to assess segment operating performance. These changes included updates to the classification, inclusion, or exclusion of certain revenues and expenses associated with property level reimbursements, corporate allocated expenses, and non-cash activity. Proportionate property NOI reflects our share of rental and other property revenues, less property management and operating expenses. Rental and other property revenues now include utility reimbursements, which were previously netted against utility expenses and included as a component of property management and operating expenses. Property management and operating expenses now include property management fees charged to the properties and cash ground lease expense, and excludes centralized property support services billed to the properties, but that the properties do not control.
As of March 31, 2025, our Same Store segment included 72 apartment communities with 26,333 apartment homes and our Other Real Estate segment included two apartment communities with 743 apartment homes.
The following tables present the total revenues, property management and operating expenses, proportionate property net operating income (loss), and income (loss) before income tax expense of our segments on a proportionate basis. To reflect how the CODM evaluates the business, prior period segment information has been recast to conform with our reportable segment composition as of March 31, 2025 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Same Store | | Other Real Estate | | Proportionate and Other Adjustments (1) | | Corporate and Amounts Not Allocated to Segments (2) | | Consolidated |
Three Months Ended March 31, 2025: | | | | | | | | | |
Total revenues | $ | 197,306 | | | $ | 3,573 | | | $ | (4,701) | | | $ | 7,294 | | | $ | 203,472 | |
Property management and operating expenses | 63,862 | | | 1,330 | | | (6,900) | | | 12,262 | | | 70,554 | |
Other operating expenses not allocated to segments (3) | — | | | — | | | — | | | 93,639 | | | 93,639 | |
Total operating expenses | 63,862 | | | 1,330 | | | (6,900) | | | 105,901 | | | 164,193 | |
Proportionate property net operating income (loss) | 133,444 | | | 2,243 | | | 2,199 | | | (98,607) | | | 39,279 | |
Other items included in income (loss) before income tax expense (4) | — | | | — | | | — | | | 903 | | | 903 | |
Income (loss) before income tax expense | $ | 133,444 | | | $ | 2,243 | | | $ | 2,199 | | | $ | (97,704) | | | $ | 40,182 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Same Store | | Other Real Estate | | Proportionate and Other Adjustments (1) | | Corporate and Amounts Not Allocated to Segments (2) | | Consolidated |
Three Months Ended March 31, 2024: | | | | | | | | | |
Total revenues | $ | 190,722 | | | $ | 888 | | | $ | (2,026) | | | $ | 6,038 | | | $ | 195,622 | |
Property management and operating expenses | 64,984 | | | 483 | | | (8,958) | | | 11,230 | | | 67,739 | |
Other operating expenses not allocated to segments (3) | — | | | — | | | — | | | 98,136 | | | 98,136 | |
Total operating expenses | 64,984 | | | 483 | | | (8,958) | | | 109,366 | | | 165,875 | |
Proportionate property net operating income (loss) | 125,738 | | | 405 | | | 6,932 | | | (103,328) | | | 29,747 | |
Other items included in income (loss) before income tax expense (4) | — | | | — | | | — | | | (33,706) | | | (33,706) | |
Income (loss) before income tax expense | $ | 125,738 | | | $ | 405 | | | $ | 6,932 | | | $ | (137,034) | | | $ | (3,959) | |
(1)Represents adjustments to: (i) exclude AIR Operating Partnership’s proportionate share of the results of unconsolidated apartment communities, which is excluded in the related consolidated amounts, (ii) include the noncontrolling interests in consolidated real estate partnerships’ proportionate share of the results of communities, which is included in the related consolidated amounts, and (iii) include non-cash adjustments and reclassify certain amounts between line items.
(2)Includes: (i) the operating results of apartment communities sold during the periods shown or held for sale at the end of the period, if any, (ii) property management revenues, which are not part of our segment performance measure, property management expenses and casualty gains and losses, which are included in consolidated property management and operating expenses and are not part of our segment performance measure, and (iii) the depreciation of capitalized costs of non-real estate assets.
(3)Includes depreciation and amortization, general and administrative expenses, and other expenses, net, and may also include write-offs of deferred leasing commissions, which are not included in our measure of segment performance.
(4)Includes interest income, interest expense, loss on extinguishment of debt in conjunction with a property sale, gain on dispositions of real estate, net, loss from unconsolidated real estate partnerships, (loss) gain on derivative instruments, net, and merger-related costs.
Property management and operating expenses are comprised of operating expenses, property management expense charged to the property, real estate taxes, insurance, and ground lease expense. The following table presents total property management and operating expenses, by type, that has been allocated to our segments on a proportionate basis. To reflect how the CODM evaluates the business, prior period segment information has been recast to conform with our reportable segment composition as of March 31, 2025 (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2025 | | Three Months Ended March 31, 2024 |
| Same Store | | Other Real Estate | | Same Store | | Other Real Estate |
Operating expenses (1) | $ | 30,859 | | | $ | 725 | | | $ | 30,799 | | | $ | 288 | |
Property management expense | 5,345 | | | 102 | | | 7,277 | | | 28 | |
Real estate taxes | 20,927 | | | 451 | | | 20,874 | | | 143 | |
Insurance | 5,050 | | | 52 | | | 4,400 | | | 24 | |
Ground lease expense | 1,681 | | | — | | | 1,634 | | | — | |
Property management and operating expenses | $ | 63,862 | | | $ | 1,330 | | | $ | 64,984 | | | $ | 483 | |
(1)Includes onsite payroll, repairs and maintenance, software and technology expenses, marketing, expensed turnover costs, utility expenses, and other property related operating expenses.
The assets of our segments and the consolidated assets not allocated to our segments were as follows (in thousands):
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
Same Store | $ | 5,363,711 | | | $ | 5,389,109 | |
Other Real Estate | 86,935 | | | 87,729 | |
Corporate and other assets (1) | 959,836 | | | 1,098,704 | |
Total consolidated assets | $ | 6,410,482 | | | $ | 6,575,542 | |
(1)Includes the assets not allocated to our segments including: (i) corporate assets and (ii) properties sold or classified as held for sale.
For the three months ended March 31, 2025 and 2024, capital additions related to our segments were as follows (in thousands):
| | | | | | | | | | | |
| 2025 | | 2024 |
Same Store | $ | 25,923 | | | $ | 26,959 | |
Other Real Estate | 182 | | | 192 | |
Total capital additions | $ | 26,105 | | | $ | 27,151 | |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Except as the context otherwise requires, references to “we,” “our,” and “us” refer to Apartment Income REIT, L.P. (“AIR
Operating Partnership” or “Operating Partnership”) and its consolidated subsidiaries collectively.
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains information that is forward-looking within the meaning of the federal securities laws, including, without limitation, statements regarding: the payment of distributions in the future; our ability to maintain current or meet projected occupancy, rental rate and property operating results; expectations regarding consumer demand, growth in revenue and strength of other performance metrics and models; the effect of and expectations regarding dispositions, and the use of proceeds thereof; the availability and cost of debt; our ability to comply with debt covenants; and risks related to the provision of property management services to third parties and our ability to collect property management and asset management related fees.
These forward-looking statements are based on management’s current expectations, estimates and assumptions and subject to risks and uncertainties, that could cause actual results to differ materially from such forward-looking statements, including, but not limited to: 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 inflation, the pace of job growth, the level of unemployment, recession, and trade policies; the amount, location, and quality of competitive new housing supply, which may be impacted by global supply chain disruptions; the timing and effects of acquisitions and dispositions; changes in operating costs, including energy costs; negative economic conditions in our geographies of operation; the ability of the AIR Operating Partnership to hire and retain key personnel; the AIR Operating Partnership’s ability to maintain current or meet projected occupancy, rental rate and property operating results; 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; financing risks, including interest rate changes and 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; 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 or previously owned by the AIR Operating Partnership; unpredictability and severity of catastrophic events, including but not limited to acts of terrorism, outbreaks of war or hostilities or a pandemic, as well as management’s response to any of the aforementioned factors; and those other risks and uncertainties are described in this Quarterly Report on Form 10-Q, as well as the section entitled “Risk Factors” in Item 1A of the AIR Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2024, and subsequent filings with the Securities and Exchange Commission ("SEC").
The forward-looking statements relate only to events as of the date on which the statements are made. We do not undertake any obligation to publicly update or review any forward-looking statement except as required by law, whether as a result of new information, future developments or otherwise. If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. You should specifically consider the factors identified in this quarterly report that could cause actual results to differ. Furthermore, new risks and uncertainties arise from time to time, and it is impossible for us to predict those events or how they may affect AIR Operating Partnership.
Executive Overview
We own and operate a portfolio of stabilized apartment communities, diversified by both geography and price point, in 10 states and the District of Columbia. As of March 31, 2025, our portfolio included 74 apartment communities with 27,076 apartment homes, in which we held an average ownership of approximately 81%.
Results of Operations
Because our operating results depend primarily on income from our apartment communities, the supply of and demand for apartments influences our operating results. Additionally, the level of expenses required to operate and maintain our apartment communities and the pace and price at which we acquire and dispose of our apartment communities affects our operating results.
The following discussion and analysis of the results of our operations and financial condition should be read in conjunction with the accompanying condensed consolidated financial statements included in Item 1. Financial Highlights
Net income (loss) attributable to the AIR Operating Partnership's common unitholders per unit, on a dilutive basis, of $0.24 for the three months ended March 31, 2025 increased from a net loss of $(0.04) for the three months ended March 31, 2024, due primarily to:
•Gains on dispositions in the current year;
•Increased interest income driven by higher invested cash balances;
•Revenue growth primarily driven by an increase in residential rents; partially offset by
•Increased interest expense due to higher average debt balances; and
•Increased unrealized loss on derivative instruments.
Results of Operations for the Three Months Ended March 31, 2025, Compared to 2024
Property Operations
We have two segments: Same Store and Other Real Estate. Our Same Store segment includes communities that are owned and managed by AIR and have reached a stabilized level of operations. Our Other Real Estate segment includes two properties acquired in 2024.
As of March 31, 2025, our Same Store segment included 72 apartment communities with 26,333 apartment homes and our Other Real Estate segment included two apartment communities with 743 apartment homes.
Proportionate Property Net Operating Income
Our proportionate share of financial information includes our share of unconsolidated real estate partnerships and excludes the noncontrolling interest partners’ share of consolidated real estate partnerships. We believe proportionate information benefits the users of our financial information by providing the amount of revenues, expenses, assets, liabilities, and other items attributable to the AIR Operating Partnership unitholders.
We use proportionate property NOI to assess the operating performance of our communities. Proportionate property NOI reflects our share of rental and other property revenues, less property management and operating expenses.
We do not include offsite costs associated with centralized property support services billed to the properties, but that the properties do not control, corporate property management expense, or casualty gains or losses in our assessment of segment performance. Accordingly, these items are not allocated to our segment results discussed below.
Please see Note 12 to the condensed consolidated financial statements included in Item 1 for further discussion regarding our segments, including a reconciliation of these proportionate amounts to consolidated rental and other property revenues and property operating expenses. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Historical Change | | | | |
(dollars in thousands) | | March 31, 2025 | | March 31, 2024 | | $ | | % | | | | | | | | |
Rental and other property revenues: | | | | | | | | | | | | |
Same Store | | $ | 197,306 | | | $ | 190,722 | | | $ | 6,584 | | | 3.5 | % | | | | | | | | |
Other Real Estate | | 3,573 | | 888 | | 2,685 | | | nm | | | | | | | | |
Total | | 200,879 | | | 191,610 | | | 9,269 | | | 4.8 | % | | | | | | | | |
Property operating expenses: | | | | | | | | | | | | |
Same Store | | 63,862 | | 64,984 | | (1,122) | | | (1.7 | %) | | | | | | | | |
Other Real Estate | | 1,330 | | 483 | | 847 | | | nm | | | | | | | | |
Total | | 65,192 | | | 65,467 | | | (275) | | | (0.4 | %) | | | | | | | | |
Proportionate property net operating income: | | | | | | | | | | | | |
Same Store | | 133,444 | | 125,738 | | 7,706 | | | 6.1 | % | | | | | | | | |
Other Real Estate | | 2,243 | | 405 | | 1,838 | | | nm | | | | | | | | |
Total | | $ | 135,687 | | | $ | 126,143 | | | $ | 9,544 | | | 7.6 | % | | | | | | | | |
For the three months ended March 31, 2025, compared to 2024, our Same Store proportionate property NOI increased by 6.1%. This increase was attributable primarily to a 2.3% increase in residential rates, an 80-basis point increase driven by increased ancillary services and utility reimbursements, and a 40-basis point increase in other residential income, resulting in a $6.6 million, or 3.5%, increase in rental and other property revenues. Average Daily Occupancy ("ADO") was relatively consistent with the three months ended March 31, 2024 at 97.0%. Property operating expenses were reduced due to favorable real estate appeal results in the quarter.
Other Real Estate proportionate property NOI for the three months ended March 31, 2025, compared to 2024, increased by $1.8 million, due primarily to the earn-in of two properties acquired in 2024.
Non-Segment Real Estate Operations
Operating income amounts not attributed to our segments include offsite costs associated with property G&A, property management, casualty losses, and the results of apartment communities sold or held for sale, which we do not allocate to our segments for purposes of evaluating segment performance.
For the three months ended March 31, 2025, compared to 2024, non-segment real estate operations increased by $2.3 million due primarily to higher NOI attributable to sold properties.
General and administrative expenses
For the three months ended March 31, 2025, compared to 2024, general and administrative expenses decreased by $3.3 million due primarily to public company costs that were eliminated as a result of the merger and related transactions with funds affiliated with Blackstone Inc. (the "Merger"). For additional information regarding the Merger, please refer to Note 3, Blackstone Transaction, to the audited consolidated financial statements in the AIR Operating Partnership's Annual Report on Form 10-K for the year ended December 31, 2024.
Other expenses, net
Other expenses, net, includes costs associated with our risk management activities, partnership administration expenses, and certain non-recurring items.
For the three months ended March 31, 2025, compared to 2024, other expenses, net were relatively flat.
Interest income
For the three months ended March 31, 2025, compared to 2024, interest income increased by $5.6 million due to higher cash on hand invested in short-term liquid investments.
Interest expense
For the three months ended March 31, 2025, compared to 2024, interest expense increased by $58.6 million due primarily to a $2.8 billion increase in the debt outstanding during the period.
Gain on dispositions of real estate, net
During the three months ended March 31, 2025, we recognized $105.5 million of gain on dispositions of real estate due primarily to the sale of three apartment communities.
During the three months ended March 31, 2024, we did not recognize a gain or loss on dispositions of real estate.
(Loss) gain on derivative instruments, net
During the three months ended March 31, 2025, compared to 2024, we recognized $13.7 million of losses and $9.6 million of gains, respectively, on our derivative positions due to expected lower future rates, which lowered the forward yield curve during the period.
Loss from unconsolidated real estate partnerships
For the three months ended March 31, 2025, compared to 2024, loss from unconsolidated real estate partnerships decreased $3.2 million due primarily to an increase in NOI from our unconsolidated joint ventures and a reduction in amortization expense of intangible assets.
Merger-related costs
For the three months ended March 31, 2025, compared to 2024, merger related costs decreased by $3.2 million, due primarily to legal fees incurred in connection with the Merger in 2024.
Net Asset Value
The net asset value (“NAV”) of the common OP Unit is determined by the General Partner in good faith on the basis of such information as it considers, in its reasonable judgment, appropriate based on the valuation policy furnished as Exhibit 99.2 to our Current Report on Form 8-K filed with the SEC on July 1, 2024.
As of March 31, 2025, the NAV of the common OP Units for purposes of redemption was determined to be $30.19 per share, which will be the basis for the net asset value through the quarter ending June 30, 2025, adjusted for any distributions or material changes.
Critical Accounting Estimates
We prepare our condensed consolidated financial statements in accordance with GAAP, which requires us to make estimates and assumptions. We believe that the critical accounting policies that involve our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements relate to the impairment of our long-lived assets.
Our critical accounting estimates are described in more detail in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of the AIR Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2024. There have been no other significant changes in our critical accounting estimates from those reported in our Form 10-K and we believe that the related judgments and assessments have been consistently applied and produce financial information that fairly depicts the financial condition, results of operations, and cash flows for all periods presented.
Liquidity and Capital Resources
Liquidity
Liquidity is the ability to meet present and future financial obligations. Our primary source of liquidity is cash flows from operations and funding from our General Partner and Special Limited Partner. Additional sources are proceeds from dispositions of apartment communities, proceeds from refinancing existing property debt and borrowings under new property debt. As of March 31, 2025, our cash and cash equivalents and restricted cash was $573.2 million.
We have $300.5 million in outstanding non-recourse property debt maturing during 2025. Based on current market conditions and active negotiations, we expect to refinance the maturing debt with new non-recourse property debt; however, if unforeseen market conditions occur, we have sufficient cash and cash equivalents on hand to repay all debt with a maturity date in 2025.
Leverage and Capital Resources
The availability of credit and its related effect on the overall economy may affect our liquidity and future financing activities, both through changes in interest rates and access to financing. Any adverse changes in the lending environment could negatively affect our liquidity. If financing options become unavailable for our future debt needs, we may consider alternative sources of liquidity, such as reductions in capital spending, or proceeds from the sale of apartment communities.
The combination of non-recourse debt, preferred OP Units, and redeemable noncontrolling interests in a consolidated real estate partnership comprise our total leverage. The weighted-average remaining term to maturity for our total leverage was 4.9 years as of March 31, 2025, inclusive of extension options, with a weighted-average interest rate of 6.0%, after consideration of our interest rate swaps and interest rate caps.
Changes in Cash, Cash Equivalents, and Restricted Cash
The following discussion relates to changes in consolidated cash, cash equivalents, and restricted cash due to operating, investing, and financing activities, which are presented in our condensed consolidated statements of cash flows in Item 1 of this report. Operating Activities
For the three months ended March 31, 2025, net cash provided by operating activities was $8.3 million. Our operating cash flow is affected primarily by rental rates, occupancy levels, operating expenses related to our portfolio of apartment communities, and changes in working capital items. Cash provided by operating activities for the three months ended March 31, 2025, decreased $68.6 million compared to the same period in 2024, due primarily to higher cash paid for interest due to higher average debt balances during the period.
Investing Activities
For the three months ended March 31, 2025, our net cash provided by investing activities of $64.8 million consisted primarily of proceeds from dispositions of real estate, partially offset by capital expenditures.
For the three months ended March 31, 2024, our net cash used by investing activities of $113.4 million consisted primarily of purchases of real estate and capital expenditures.
Capital expenditures totaled $24.7 million and $19.7 million during the three months ended March 31, 2025 and 2024, respectively. Of these amounts, expenditures anticipated to increase our rental revenues, which include kitchen and bath remodeling, energy conservation projects, and investments in more durable, longer-lived materials, were $11.0 million and $10.8 million, respectively.
For the three months ended March 31, 2025 and 2024, we capitalized $2.9 million and $3.6 million of indirect costs, respectively.
Financing Activities
Net cash used in financing activities of $144.4 million for the three months ended March 31, 2025 consisted primarily of principal repayments on non-recourse property debt. Net cash provided by financing activities of $33.7 million for the three months ended March 31, 2024 consisted primarily of net borrowings on our revolving credit facility, offset partially by the payment of dividends and repurchases of common units.
Future Capital Needs
We expect to fund any future acquisitions, debt maturities, and other capital spending principally with proceeds from apartment community sales, additional borrowings, operating cash flows, and funding from our General Partner and Special Limited Partner. We believe, based on the information available at this time, that we have sufficient cash on hand and access to additional sources of liquidity to meet our operational needs for the next 12 months.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our primary market risks are refunding risk, that is the availability of property debt or other cash sources to refund maturing property debt, and repricing risk, that is the possibility of increases in base interest rates and credit risk spreads. We use working capital to fund short-term uses, with long-term uses expected to be financed by cash from operating activities, proceeds from apartment community sales, and long-term debt. We use derivative financial instruments, principally interest rate swaps, interest rate caps, and treasury rate locks, to reduce our exposure to interest rate risk. We closely monitor the credit quality of the institutions with which we transact.
As of March 31, 2025, on a consolidated basis, we had $2.1 billion of non-recourse fixed-rate property debt and $4.0 billion of non-recourse variable-rate property debt outstanding. As of March 31, 2025, we have $3.0 billion of interest rate swap derivatives which reduce our total variable rate exposure by $3.0 billion, by fixing to a weighted-average interest rate of 6.9%. Additionally, we have net $1.1 billion of interest rate caps, which economically cap our variable interest rate exposure on the remaining $1.0 billion of variable-rate debt at a weighted-average rate of 7.2%. As of March 31, 2025, the capped rate on our interest rate caps is below the prevailing market rate.
After consideration of all outstanding interest rate swap derivatives and our interest rate caps, we estimate that a change in the floating rate of 100-basis points with constant credit risk spreads would increase net income by $4.7 million on an annual basis.
As of March 31, 2025, we had $573.2 million of cash and cash equivalents and restricted cash, which may partially mitigate the effect of an increase in variable rates on our variable-rate debt discussed above. As a result, we estimate that a change in the floating rate of 100-basis points with constant credit risk spreads would increase or decrease interest income by $4.8 million on an annual basis.
After consideration of the interest rate swaps, interest rate caps, and cash and cash equivalents and restricted cash described above, we estimate that a change in the floating rate of 100-basis points with constant credit risk spreads would decrease net income (loss) by $0.1 million or increase net income (loss) by $9.5 million on an annual basis.
We estimate the fair value of debt instruments as described in Note 9 to the condensed consolidated financial statements in Item 1. The estimated fair value of total indebtedness, including our non-recourse fixed-rate and variable-rate property debt was approximately $6.0 billion as of March 31, 2025. ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The AIR Operating Partnership’s management, with the participation of our co-principal executive officers and chief financial officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (as amended, the "Exchange Act")) as of the end of the period covered by this report. Based on such evaluation, our co-principal executive officers and chief financial officer have concluded that, as of the end of such period, our disclosure controls and procedures are effective.
Changes in Internal Control Over Financial Reporting
There has been no change in the AIR Operating Partnership’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the first quarter of 2025 that has materially affected, or is reasonably likely to materially affect, the AIR Operating Partnership’s internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The information set forth under “Commitments and Contingencies” in Note 7 of the condensed consolidated financial statements, included in Item 1 of this report is incorporated herein by reference. ITEM 1A. RISK FACTORS
As of the date of this report, there have been no material changes from the risk factors in the AIR Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2024.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Unregistered Sales of Equity Securities
The AIR Operating Partnership did not issue any unregistered OP units during the three months ended March 31, 2025.
Repurchases of Equity Securities
The Partnership Agreement generally provides that after holding common OP Units for one year, limited partners have the right to redeem their common OP Units for cash. The following table summarizes the AIR Operating Partnership’s repurchases or redemptions of common OP Units in exchange for cash:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal period | | Total Number of Units Repurchased (1) | | Average Price Paid per Unit | | Total Number of Units Repurchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Units that May Yet Be Repurchased Under Plans or Programs (2) |
January 1 – January 31, 2025 | | 18,238 | | | $ | 25.69 | | | N/A | | N/A |
February 1 – February 28, 2025 | | 19,719 | | | $ | 25.69 | | | N/A | | N/A |
March 1 – March 31, 2025 | | 8,585 | | | $ | 25.69 | | | N/A | | N/A |
Total | | 46,542 | | | $ | 25.69 | | | | | |
(1)In March 2025, a limited partner in the AIR Operating Partnership redeemed 2,521,132 common OP units as part of a transaction to purchase three apartment communities as described in Note 3 to the condensed consolidated financial statements in Item 1 and these units are excluded from the total units repurchased for cash, as presented in the table above. (2)The terms of the AIR Operating Partnership’s Partnership Agreement do not provide for a maximum number of OP Units that may be repurchased, and other than the express terms of its Partnership Agreement, the AIR Operating Partnership has no publicly announced plans or programs of repurchase.
For additional information regarding the calculation of NAV, please refer to Management's Discussion and Analysis of Financial Condition and Results of Operations included in Part I, Item 2. ITEM 5. OTHER INFORMATION
None.
ITEM 6. EXHIBITS
| | | | | | | | |
EXHIBIT NO. | | DESCRIPTION |
| | |
2.1 | | |
| | |
3.1 | | |
| | |
3.2 | | |
| | |
3.3 | | |
| | |
3.4 | | |
| | |
31.1 | | |
| | |
31.2 | | |
| | |
31.3 | | |
| | |
| | |
| | |
101 | | The following materials from the AIR Operating Partnership’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) condensed consolidated balance sheets; (ii) condensed consolidated statements of operations; (iii) condensed consolidated statements of comprehensive income (loss); (iv) condensed consolidated statements of partners’ deficit; (v) condensed consolidated statements of cash flows; and (vi) notes to condensed consolidated financial statements. |
| | |
104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | | | | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| APARTMENT INCOME REIT, L.P. |
| | |
| By: | AIR-GP LLC, its General Partner |
| | |
| By: | /s/ Molly H.N. Syke |
| | Molly H.N. Syke |
| | Vice President and Chief Accounting Officer |
| | (Principal Accounting Officer) |
Date: May 12, 2025 | | |