ASSET INVESTORS CORP
10-Q, 1999-05-07
REAL ESTATE INVESTMENT TRUSTS
Previous: AM PAC INTERNATIONAL INC, 8-K, 1999-05-07
Next: BENCHMARK BANKSHARES INC, 10-Q, 1999-05-07



                       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, 1999

                                       OR

       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934


                          Commission file number 1-9360


                           ASSET INVESTORS CORPORATION
             (Exact name of registrant as specified in its charter)


                Maryland                                       84-1038736
     (State or other jurisdiction of                         (IRS Employer
     incorporation or organization)                       Identification No.)

   3410 South Galena Street, Suite 210                           80231
            Denver, Colorado                                   (Zip Code)
(Address of Principal Executive Offices)

                                 (303) 614-9400
              (Registrant's telephone number, including area code)

                                 Not Applicable
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report.)


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 __.

As of April 30, 1999, 5,585,697 shares of common stock were outstanding.




<PAGE>



                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1999

                                TABLE OF CONTENTS
                                                                            PAGE

PART I.  FINANCIAL INFORMATION:

      Item 1. Condensed Consolidated Financial Statements:

              Balance Sheets as of March 31, 1999 (unaudited)
              and December 31, 1998..........................................  1

              Statements of Income for the three months ended
              March 31, 1999 and 1998 (unaudited)............................  2

              Statements of Cash Flows for the three months ended
              March 31, 1999 and 1998 (unaudited)............................  3

              Notes to Financial Statements (unaudited)......................  4

      Item 2. Management's Discussion and Analysis of Financial 
              Condition and Results of Operations............................ 11

PART II.  OTHER INFORMATION:

      Item 6. Exhibits and Reports on Form 8-K............................... 22


                                      (i)
<PAGE>

<TABLE>
<CAPTION>


                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (In thousands, except per share data)

                                                                                    March 31,           December 31,
                                                                                      1999                  1998
                                                                                      ----                  ----
                                                                                  (unaudited)
ASSETS
<S>                                                                                 <C>                   <C>       
Real estate, net of accumulated depreciation of $4,298 and $3,378                   $   97,682            $   98,563
Investments in participating mortgages                                                  29,888                27,604
Cash and cash equivalents                                                                2,140                 1,426
Investment in Commercial Assets                                                         20,609                20,706
Other assets, net                                                                        8,913                 9,927
                                                                                    ----------            ----------
       Total Assets                                                                 $  159,232            $  158,226
                                                                                    ==========            ==========

LIABILITIES
Secured long-term notes payable                                                     $   46,431            $   40,506
Secured short-term financing                                                             7,700                10,500
Accounts payable and accrued liabilities                                                 2,873                 2,935
                                                                                    ----------            ----------
                                                                                        57,004                53,941
                                                                                    ----------            ----------

MINORITY INTEREST IN OPERATING PARTNERSHIP                                              15,794                25,649

STOCKHOLDERS' EQUITY
Common Stock, par value $.01 per share, 50,000 shares authorized 5,567 and 5,016
   shares issued and outstanding, respectively
                                                                                            56                    50
Additional paid-in capital                                                             238,588               229,948
Dividends in excess of accumulated earnings                                           (152,210)             (151,362)
                                                                                    ----------            ----------
                                                                                        86,434                78,636
                                                                                    ----------            ----------
       Total Liabilities and Stockholders' Equity                                   $  159,232            $  158,226
                                                                                    ==========            ==========
</TABLE>


            See Notes to Condensed Consolidated Financial Statements.

                                     - 1 -
<PAGE>

<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (In thousands, except per share data)
                                   (Unaudited)

                                                                                          Three Months
                                                                                         Ended March 31,
                                                                                         ---------------
                                                                                      1999             1998
                                                                                      ----             ----
RENTAL PROPERTY OPERATIONS
<S>                                                                                 <C>              <C>      
Rental and other property revenues                                                  $   3,558        $   1,744
Interest on participating mortgages                                                       778              783
Property operating expenses                                                            (1,287)            (793)
                                                                                    ---------        ----------
Income from property operations before depreciation                                     3,049            1,734
Depreciation                                                                             (920)            (393)
                                                                                    ---------        ---------
Income from rental property operations                                                  2,129            1,341
                                                                                    ---------        ---------

SERVICE OPERATIONS
Property management income, net                                                            54               50
Commercial Assets management fees                                                          89                3
Amortization of management contracts                                                     (689)            (827)
                                                                                    ---------        ---------
Loss from service operations                                                             (546)            (774)
                                                                                    ---------        ---------

Equity in earnings of Commercial Assets                                                   295              268
General and administrative expenses                                                      (338)            (322)
Interest and other income                                                                  53              383
Interest expense                                                                         (941)            (208)
                                                                                    ---------        ---------

INCOME BEFORE MINORITY INTEREST                                                           652              688
Minority interest in Operating Partnership                                               (110)            (143)
                                                                                    ---------        ---------

NET INCOME                                                                          $     542        $     545
                                                                                    =========        =========

BASIC AND DILUTED EARNINGS PER SHARE                                                $    0.10        $    0.11
                                                                                    =========        =========

DIVIDENDS DECLARED PER SHARE                                                        $    0.25        $      --
                                                                                    =========        =========

Weighted-Average Common Shares Outstanding                                              5,453            5,109
Weighted-Average Common Shares And Common Share Equivalents Outstanding                 5,464            5,143

</TABLE>

            See Notes to Condensed Consolidated Financial Statements.


                                     - 2 -
<PAGE>



<TABLE>
<CAPTION>

                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)

                                                                                                 Three Months
                                                                                                Ended March 31,
                                                                                                ---------------
                                                                                           1999                1998
                                                                                           ----                ----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                    <C>                   <C>     
   Net income                                                                          $     542             $    545
   Adjustments to reconcile net income to net cash flows from operating activities:
     Depreciation and amortization                                                         1,664                1,220
     Minority interest in Operating Partnership                                              110                  143
     Equity in earnings of Commercial Assets                                                (262)                (268)
     Accrued interest on participating mortgages                                            (377)                (144)
     Decrease (increase) in other assets                                                    (372)                 120
     Decrease in accounts payable and accrued liabilities                                   (261)                (783)
                                                                                       ---------             --------
       Net cash provided by operating activities                                           1,044                  833
                                                                                       ---------             --------
CASH FLOWS FROM INVESTING ACTIVITIES
   Purchases of real estate                                                                   --               (2,936)
   Investments in participating mortgages, net                                            (1,907)                (180)
   Capital replacements                                                                      (55)                  (8)
   Dividends from Commercial Assets                                                          359                   --
                                                                                       ---------             --------
     Net cash used in investing activities                                                (1,603)              (3,124)
                                                                                       ----------            --------
CASH FLOWS FROM FINANCING ACTIVITIES
   Payment of Common Stock dividends                                                      (1,390)                  --
   Payment of distributions to minority interest in Operating Partnership                   (250)                  --
   Paydowns on secured short-term financing                                               (2,800)                  --
   Proceeds from secured long-term notes payable                                           6,225                   --
   Principal paydowns on secured long-term notes payable                                    (300)                (110)
   Payment of loan costs                                                                    (255)                  --
   Proceeds from the issuance of Common Stock, net                                            43                   16
                                                                                       ---------             --------
     Net cash provided by (used in) financing activities                                   1,273                  (94)
                                                                                       ---------             --------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                         714               (2,385)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                           1,426               21,802
                                                                                       ---------             --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                             $   2,140             $ 19,417
                                                                                       =========             ========
</TABLE>


            See Notes to Condensed Consolidated Financial Statements.


                                     - 3 -
<PAGE>




                  ASSET INVESTORS CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


A.       The Company

Asset Investors  Corporation  ("AIC" and,  together with its  subsidiaries,  the
"Company") is a Maryland  corporation that owns and operates  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT").  AIC's Common Stock,  par value $.01 per share  ("Common  Stock"),  is
listed on the New York Stock  Exchange  under the symbol "AIC." In May 1997, AIC
contributed its net assets to Asset Investors Operating  Partnership,  L.P. (the
"Operating  Partnership")  in exchange for the sole general partner  interest in
the Operating  Partnership and substantially all of the Operating  Partnership's
initial capital. AIC owns 85% of the Operating Partnership as of March 31, 1999.
The Company also owns 27% of the common stock of Commercial Assets, Inc. ("CAX")
and substantially all of the common stock of both AIC Manufactured Housing Corp.
("AICMHC") and Asset Investors Equity,  Inc.  ("AIE").  CAX is a publicly-traded
REIT (American Stock Exchange,  Inc.: CAX) formed by the Company in August 1993.
AICMHC owns interests in manufactured  home community  management  contracts and
AIE manages CAX.

Prior to 1997,  the Company owned debt  interests in  residential  mortgage loan
securitizations   collateralized   by   pools  of   non-conforming   (non-agency
guaranteed)  single-family  mortgage loans ("non-agency MBS bonds"). In February
1997, the Company  decided to restructure  the Company's asset base and redeploy
its assets in an attempt to both  reduce  risks  associated  with the  Company's
non-agency  MBS  bonds  and  maximize   long-term,   risk-adjusted   returns  to
stockholders.  In March  1997,  under the first step of such plan,  the  Company
contributed  its  portfolio  of  non-agency  MBS bonds into an owner  trust in a
structured  transaction in which the Company received  $67,671,000 cash proceeds
and retained a small  equity  interest.  Subsequently,  the Company has acquired
interests in 23 manufactured home communities and two recreational vehicle parks
with 4,640 developed homesites, 890 sites ready for homes, 1,960 sites available
for future development and 180 recreational vehicle sites.

Prior to November  1997,  the Company and CAX were  managed by  Financial  Asset
Management  LLC ("FAM").  An investor  group led by Terry  Considine,  Thomas L.
Rhodes and Bruce D. Benson acquired FAM in September 1996. Mr.  Considine is the
Chairman and Chief Executive  Officer of both the Company and CAX. Mr. Rhodes is
Vice  Chairman  and Mr.  Benson is a director  of both the  Company  and CAX. In
November 1997, the Company's stockholders approved the acquisition of the assets
and  operations of FAM in order to become a self-managed  and  self-administered
REIT.  The  $11,692,000  purchase  price  was paid by  issuing  676,700  limited
partnership  units of the Operating  Partnership ("OP Units") plus up to 240,000
additional OP Units if certain performance goals, including investment and share
price  targets,  are  achieved by the Company  within a specified  time  period.
During  the  third  quarter  of 1998,  the  Company  achieved  the  first set of
performance goals by realizing  annualized returns before depreciation in excess
of 9% on its real estate  investments for a period of six months. As a result of
achieving  these  goals,  the  Company  issued  120,000  OP Units  and  expensed
$2,092,000 as additional cost of acquiring the management contract. The issuance
of the remaining 120,000 OP Units is contingent upon the Company having a 90-day
average per share price in excess of $20.00 by June 1999.

                                     - 4 -
<PAGE>

B.       Presentation of Financial Statements

The Condensed  Consolidated Financial Statements of the Company presented herein
have been  prepared by the  Company,  without  audit,  pursuant to the rules and
regulations  of  the  Securities  and  Exchange   Commission.   These  financial
statements  reflect  all  adjustments,   consisting  of  only  normal  recurring
accruals,  which, in the opinion of management,  are necessary to present fairly
the financial  position,  results of operations and cash flows of the Company as
of March 31,  1999,  and for the  period  then  ended and for all prior  periods
presented. These statements are condensed and do not include all the information
required by generally accepted  accounting  principles ("GAAP") in a full set of
financial  statements.  These statements  should be read in conjunction with the
Company's  Consolidated  Financial  Statements and notes thereto included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1998.

Certain  reclassifications  have  been made in the 1998  Condensed  Consolidated
Financial Statements to conform to the classifications used in the current year.

C.       Summary of Significant Accounting Policies

Principles of Consolidation

The  Condensed  Consolidated  Financial  Statements  include the accounts of the
Company, the Operating Partnership and all controlled subsidiaries. The minority
interest  in the  Operating  Partnership  represents  the  OP  Units  which  are
convertible,  at the option of the  holder.  When a holder  elects to convert OP
Units, the Company  determines whether such OP Units will be converted into cash
or shares of Common  Stock.  The holders of OP Units receive the same amount per
OP Unit in  distributions as the holders of Common Stock at the time of dividend
distributions.  As of March 31, 1999,  1,000,000 OP Units were outstanding.  All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.  The  Company's  investment  in CAX is recorded  under the equity
method.

Rental Properties and Depreciation

Rental   properties  are  recorded  at  cost  less   accumulated   depreciation.
Depreciation is computed using the straight line method over an estimated useful
life of 25  years  for land  improvements  and  buildings  and  five  years  for
furniture and other equipment.  Significant renovations and improvements,  which
improve  and/or  extend  the  useful  life of the  asset,  are  capitalized  and
depreciated  over  the  remaining  estimated  life.  In  addition,  the  Company
capitalizes  direct and  indirect  costs  (including  interest,  taxes and other
costs) in connection  with the  development of additional  homesites  within its
manufactured home communities.  Maintenance,  repairs and minor improvements are
expensed as incurred.

When conditions  exist which indicate that the carrying amount of a property may
be impaired,  the Company will evaluate the recoverability of its net investment
in the property by assessing current and future levels of income and cash flows.
As of March 31, 1999,  there has been no impairment of the Company's  investment
in rental properties.

Amortization

Included in other assets is the cost related to the  acquisition  of  management
contracts, which is being amortized over a period of three years.

                                     - 5 -
<PAGE>

Revenue Recognition

The Company derives its income from the rental of homesites.  The leases entered
into by residents  for the rental of the site are generally for terms not longer
than one year and the rental revenues  associated with the leases are recognized
when earned and due from  residents.  Property  management  income for  services
provided  to  communities  not owned by the  Company  are also  recognized  when
earned.

Interest on participating  mortgages is recorded based upon outstanding balances
and interest  rates per the terms of the  mortgages.  In  addition,  the Company
evaluates the  collectibility  of any unpaid  interest and provides  reserves as
necessary.  As of March 31, 1999,  there is a $149,000  reserve for  uncollected
interest on the participating mortgages.

Deferred Financing Costs

Fees and costs incurred in obtaining  financing are capitalized.  Such costs are
amortized  over the terms of the  related  loan  agreements  and are  charged to
interest expense.

Interest Rate Lock Agreements

Interest  rate lock  agreements  related to planned  refinancings  of identified
variable rate  indebtedness are accounted for as anticipatory  hedges.  Upon the
refinancing  of  such  indebtedness,  any  gain  or  loss  associated  with  the
termination of the interest rate lock agreement is deferred and recognized  over
the life of the refinanced indebtedness.

Income Taxes

AIC has elected to be taxed as a REIT as defined under the Internal Revenue Code
of 1986,  as amended  (the  "Code").  In order for AIC to qualify as a REIT,  at
least  95% of its  gross  income in any year  must be  derived  from  qualifying
sources. The activities of AICMHC and AIE are not qualifying sources.

As a REIT,  AIC  generally  will not be subject to federal  income  taxes at the
corporate level if it distributes at least 95% of its REIT taxable income to its
stockholders.  REITs are also  subject to a number of other  organizational  and
operational requirements. If AIC fails to qualify as a REIT in any taxable year,
its taxable  income will be subject to federal  income tax at regular  corporate
rates (including any applicable  alternative minimum tax). Even if AIC qualifies
as a REIT,  it may be  subject to certain  state and local  income  taxes and to
federal income and excise taxes on its undistributed income.

At March 31, 1999, AIC's net operating loss ("NOL")  carryover was approximately
$95,000,000 and its capital loss carryover was  approximately  $20,000,000.  The
NOL carryover  may be used to offset all or a portion of AIC's REIT income,  and
as a result,  to reduce the amount that AIC must  distribute to  stockholders to
maintain its status as a REIT.  The NOL carryover is scheduled to expire between
2007 and 2009, and the capital loss carryover is scheduled to expire in 2000 and
2001.

Earnings Per Share

Basic  earnings per share for the three months ended March 31, 1999 and 1998 are
based upon the  weighted-average  number of shares of Common  Stock  outstanding
during each such period.  Diluted  earnings per share  reflect the effect of any
dilutive, unexercised stock options in each such period.

                                     - 6 -
<PAGE>

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  with an initial  maturity of three
months or less are considered to be cash and cash equivalents.  The Company made
interest  payments of $815,000 and $210,000 for the three months ended March 31,
1999 and 1998, respectively.

Non-cash investing and financing activities for the three months ended March 31,
1999 and 1998 were (in thousands):

<TABLE>
<CAPTION>

                                                                                            1999             1998
                                                                                          --------         ------
Issuance of OP Units for:
<S>                                                                                      <C>              <C>     
     Real estate acquisitions                                                            $     --         $  2,145
     Participating mortgages                                                                   --               17
Real estate acquired under earn-out agreements                                                 --               52
Receivables from minority interest in controlled subsidiaries                                 179              319
Conversion of OP Units into Common Stock                                                    9,536               --
Transfer of stock issue costs to additional paid in capital                                   933               --


</TABLE>

D.       Real Estate

Real estate at March 31, 1999 and December 31, 1998, was (in thousands):

<TABLE>
<CAPTION>

                                                                                March 31,            December 31,
                                                                                  1999                  1998
                                                                                  ----                  ----
                                                                              (unaudited)
<S>                                                                             <C>                   <C>      
Land                                                                            $  11,226             $  11,226
Land improvements and buildings                                                    90,320                90,268
Furniture and other equipment                                                         434                   447
                                                                                ---------             ---------
                                                                                  101,980               101,941
Less accumulated depreciation                                                      (4,298)               (3,378)
                                                                                ---------             ---------

Real estate, net                                                                $  97,682             $  98,563
                                                                                =========             =========
</TABLE>

Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping, clubhouses, maintenance buildings and common amenities.

E.       Investments in Participating Mortgages

As of March 31, 1999,  the Company has an $18.3 million  participating  mortgage
which  bears  10%  interest,  matures  in 2018 and is  secured  by a  number  of
manufactured  home  communities.  In addition,  the Company receives  additional
interest up to 50% of the borrower's profit from such communities.

In  addition,   the  Company  has  mortgage  loans  secured  by  two  contiguous
manufactured home communities and one recreational  vehicle park in Arizona. The
$5.4 million first  mortgage loan bears 10%  interest.  The $4.6 million  second
mortgage loan accrues 15% interest and paid 9% interest  through July 1998, with
the pay rate  increasing  1%  annually  for three  years to a maximum of 12% per
annum.  The $0.6 million third mortgage loan accrues 15% interest and is payable
from any cash flows in excess of the above amounts.  These loans mature in April


                                     - 7 -
<PAGE>

2001.  The  Company  receives  additional  interest  of  3% of  gross  revenues,
increasing to 11% of gross revenues in the event of a refinancing of the debt on
the  communities,  and 50% of net  proceeds  from a sale or  refinancing  of the
communities.

As of March 31, 1999, the Company had investments in participating  mortgages of
$29,888,000.  During the three months ended March 31, 1999 and 1998, the Company
had earnings of $778,000 and $783,000, respectively, from these mortgages.

F.       Investment in Commercial Assets

On March 31, 1999 and December  31, 1998,  the Company  owned  2,761,126  shares
(approximately  27%) of the common stock of CAX. In November  1997,  CAX sold or
resecuritized its entire portfolio of commercial  mortgage loan  securitizations
of multi-family real estate ("CMBS bonds") and temporarily invested the proceeds
until it  determined  which type of real estate  assets to invest in. During the
third quarter of 1998, CAX announced that it plans to acquire  manufactured home
communities,  and from August 1998 to March 1999, it has invested  approximately
$32,000,000 for interests in seven communities.

Summarized financial information of CAX as reported by CAX is (in thousands):


<TABLE>
<CAPTION>


Balance Sheets                                                                       March 31,           December 31,
                                                                                       1999                  1998
                                                                                       ----                  ----
                                                                                  (unaudited)
<S>                                                                                <C>                    <C>        
Cash and cash equivalents                                                          $       956            $     3,292
Short-term investments                                                                  37,836                 45,066
Real estate                                                                             22,510                 13,908
Investments in participating mortgages                                                   9,993                  9,328
Other assets                                                                             6,941                  6,640
                                                                                   -----------            -----------
Total assets                                                                            78,236                 78,234
Total liabilities                                                                        1,347                    980
                                                                                   -----------            -----------
Stockholders' equity                                                               $    76,889            $    77,254
                                                                                   ===========            ===========
</TABLE>

<TABLE>
<CAPTION>


Statements of Income (unaudited)                                                      Three Months Ended March 31,
- --------------------------------                                                      ----------------------------
                                                                                       1999                  1998
                                                                                       ----                  ----
<S>                                                                                <C>                    <C>        
Income from property operations                                                    $       498            $        --
Interest and other income                                                                  739                  1,093
General and administrative                                                                (133)                   (86)
Management fees                                                                            (80)                    (5)
                                                                                   -----------            -----------
Operating income                                                                         1,024                  1,002
Acquisition fees                                                                           (42)                    --
                                                                                   -----------            -----------
Net income                                                                         $       982            $     1,002
                                                                                   ===========            ===========
</TABLE>





                                     - 8 -
<PAGE>




G.       Secured Long-Term Notes Payable

The following table  summarizes the Company's  secured  long-term notes payable,
all of which are non-recourse to the Company (in thousands):
<TABLE>
<CAPTION>

                                                                                    March 31,            December 31,
                                                                                     1999                   1998
                                                                                ---------------         -------------
                                                                                  (unaudited)
<S>                                                                                <C>                    <C>        
8.25% fixed rate notes maturing in October 2000                                    $     4,443            $     4,519
7.50% fixed rate notes maturing in October 2000                                          5,679                  5,707
7.37% fixed rate note maturing in April 2009                                             2,550                     --
6.50% fixed rate notes maturing in December 2018                                        30,554                 30,280
6.86% fixed rate notes maturing in March 2019                                            3,205                     --
                                                                                   -----------            -----------
                                                                                   $    46,431            $    40,506
                                                                                   ===========            ===========
</TABLE>

In 1998,  the Company  entered into an interest  rate lock  agreement  which was
settled in September 1998. The Company  realized a loss on the hedge of $802,000
which was deferred and is being  amortized  over the terms of the related  notes
payable as a charge to interest expense.

Real estate assets which secure the long-term notes payable had a net book value
of  $84,711,000  at March 31, 1999.  The Company has $106,000 in escrow for real
estate taxes on the secured long-term notes payable at March 31, 1999.

H.       Secured Short-Term Financing

In September  1998, the Company  executed a revolving line of credit with a bank
that bears  interest at the London  Interbank  Offered Rate ("LIBOR") plus 1.75%
per annum (6.69% at March 31, 1999).  The line of credit is secured by 1,015,674
shares of the common  stock of CAX held by the Company and matures in  September
2000. The line of credit is limited to the lesser of (1) $5,000,000,  (2) 65% of
the  product of the  trading  price of  Commercial  Assets  common  stock  times
1,015,674 or (3) 65% of the purchase price of certain  unpledged real estate. As
of March 31, 1999, the limit was  $3,260,000  and $1,500,000 was  outstanding on
this line of credit.

In December 1998, the Company borrowed $8,500,000 in short-term financing from a
bank.  The  loan  is  secured  by the  Company's  $10,000,000  of  participating
mortgages  involving  two  communities  and  one  recreational  vehicle  park in
Arizona.  The loan bears  interest at LIBOR plus 2.5% (7.44% at March 31,  1999)
and  matures in June 1999.  The  Company  repaid  $2,300,000  in March 1999 with
proceeds from secured long-term notes payable.

I.       Commitments and Contingencies

In connection  with a participating  mortgage on a manufactured  home community,
the  Company  entered  into an earn-out  agreement  with  respect to  unoccupied
homesites.   The  Company  advances  an  additional   $17,000  pursuant  to  the
participating  mortgage for each newly occupied  homesite  either in the form of
cash or 946 OP Units,  as determined  by the  borrower.  During the three months
ended March 31, 1999 and 1998, the Company  advanced $83,000 in cash and $17,000
in OP Units, respectively.

In connection  with the  acquisition  of the assets and operations of its former
manager  in  November  1997,  the  Company  entered  in an  agreement  to  issue
additional OP Units upon the  achievement  of certain  performance  goals by the


                                     - 9 -
<PAGE>

Company. Under the terms of the agreement, the Company will be required to issue
an  additional  120,000 OP Units if the  Company's  average  stock price exceeds
$20.00 per share for any 90-day period prior to June 17, 1999.

At March  31,  1999,  there  were 890 sites  ready  for  homes  and 1,960  sites
available for future development in properties which the Company has an interest
in. In connection with efforts to lease such sites, a sales corporation  markets
an inventory of homes located in the various  properties  to potential  tenants.
The Company's President owns 50% of the sales corporation. A portion of the cost
of this home  inventory  was  financed by the sales  corporation  with a line of
credit  guaranteed  by  the  Company.  As of  March  31,  1999,  $5,854,000  was
outstanding  under the line of credit.  The terms of the line of credit  require
monthly  payments  of  interest  and  payment  of  principal  upon  sale  of the
inventory.  If the  inventory is not sold within one year,  monthly  payments of
principal are also required.

J.       Operating Segments

Investments in adult communities  constitute  substantially all of the Company's
portfolio of  manufactured  home  communities,  and as such,  management  of the
Company assesses the performance of the Company as one operating segment.

K.       Common Stock and Dividends

During the three months ended March 31, 1999, the Company paid a $0.25 per share
dividend on Common  Stock and OP Units  totaling  $1,640,000.  No  dividends  or
distributions were declared during the same period in 1998.

L.       Other Matters

Prior to November  1997,  FAM (the former  manager)  provided all  personnel and
related overhead  necessary to conduct the Company's  activities in exchange for
various  fees  provided  for in a  management  agreement  (the  "AIC  Management
Agreement").  In November 1997, the Company's stockholders approved the purchase
of FAM's assets and  operations for  $11,692,000 in connection  with the Company
becoming a self-managed and  self-administered  REIT. The initial purchase price
and related costs were allocated  $6,553,000 to the AIC Management Agreement and
$5,936,000 to a management  agreement  pursuant to which the Company manages CAX
(the "CAX Management  Agreement").  The Company expensed the amount allocated to
the AIC  Management  Agreement  in 1997  and is  amortizing  the cost of the CAX
Management  Agreement  over three  years.  In addition  to the initial  purchase
price,  FAM  received  120,000  additional  OP Units in August 1998  because the
Company had annualized returns before depreciation in excess of 9% on certain of
its real  estate  investments.  These OP Units  were  valued at  $2,073,000  and
expensed in August 1998.

The CAX Management Agreement has been extended through December 31, 1999. During
the three months ended March 31, 1999 and 1998,  the Company  earned  management
fees of $89,000 and $3,000,  respectively,  under the CAX  Management  Agreement
(net of  elimination  for the  Company's  27% ownership of CAX). As of March 31,
1999, the net book value of the CAX  Management  Agreement was $3,248,000 and is
included in other assets.




                                     - 10 -
<PAGE>




Item 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.


Introduction

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for  forward-looking  statements in certain  circumstances.  Certain information
included in this report,  our Quarterly  Report to Stockholders  and our filings
with the Securities and Exchange Commission under the Securities Act of 1933, as
amended,  and the  Securities  Exchange  Act of  1934,  as  amended,  as well as
information  communicated  orally or in  writing  between  the dates of such SEC
filings,  constitute  "forward-looking  statements"  within  the  meaning of the
Private  Securities  Litigation  Reform Act of 1995. Such statements may include
projections of our cash flow,  dividends and anticipated  returns on real estate
investments.  Such  forward-looking  statements involve known and unknown risks,
uncertainties  and other factors that may cause our actual results,  performance
or achievements to be materially different from any future results,  performance
or achievements  expressed or implied by the  forward-looking  statements.  Such
factors  include:  general  economic  and  business  conditions;  interest  rate
changes;  financing and refinancing  risks; risks inherent in owning real estate
or  debt  secured  by  real  estate;   future  development  rate  of  homesites;
competition;  the  availability  of real estate  assets at prices which meet our
investment  criteria;  our  ability to reduce  expense  levels,  implement  rent
increases, use leverage and other risks set forth in our SEC filings.

In this  report,  the words "the  Company,"  "we," "our" and "us" refer to Asset
Investors  Corporation,  a Maryland  corporation  and,  where  appropriate,  our
subsidiaries.

Business

Company Background

We are a Maryland  corporation formed in 1986, and we have elected to be treated
for United States federal income tax purposes as a real estate  investment trust
or "REIT." We are a self-administered  and self-managed  company in the business
of owning, acquiring,  developing and managing manufactured home communities. As
of March 31, 1999, we held interests as owner,  ground lessee or mortgage lender
(including  participating mortgages) in 23 manufactured home communities and two
recreational vehicle parks with a total of 4,640 developed homesites (sites with
homes in place),  890 sites ready for homes,  1,960 sites  available  for future
development and 180 recreational  vehicle sites. In addition,  we managed twelve
communities  for affiliates and third-party  owners.  Our shares of common stock
are listed on the New York Stock Exchange ("NYSE") under the symbol "AIC."

We  primarily  conduct our  business  through  our  subsidiary  Asset  Investors
Operating  Partnership and where  appropriate,  its other  subsidiary  companies
(which we collectively refer to as the Operating  Partnership).  As of March 31,
1999, we owned 85% of the Operating Partnership.  The Operating Partnership also
owns 27% of the common stock of Commercial Assets,  Inc., a publicly-traded REIT
that is listed on the American Stock Exchange under the symbol "CAX." Commercial
Assets  is  also  engaged  in the  ownership,  acquisition  and  development  of
manufactured   home   communities.   In  addition  to  acquiring   and  managing
manufactured  homes for our own  account,  we also  perform  these  services for
Commercial Assets, for which Commercial Assets pays us a management fee.

                                     - 11 -
<PAGE>

Industry Background

A manufactured home community is a residential subdivision designed and improved
with sites for the placement of manufactured homes and related  improvements and
amenities.  Manufactured  homes  are  detached,  single-family  homes  which are
produced  off-site by manufacturers and installed on sites within the community.
Manufactured  homes are  available  in a variety  of  designs  and floor  plans,
offering many amenities and custom options.

Modern   manufactured  home  communities  are  similar  to  typical  residential
subdivisions containing centralized entrances,  paved streets, curbs and gutters
and  parkways.  The  communities  frequently  provide  a  clubhouse  for  social
activities and recreation and other  amenities,  which may include golf courses,
swimming  pools,  shuffleboard  courts and  laundry  facilities.  Utilities  are
provided by or arranged for by the owner of the community. Community lifestyles,
primarily  promoted  by  resident  managers,  include a wide  variety  of social
activities  that promote a sense of  neighborhood.  The  communities  provide an
attractive and affordable  housing  alternative for retirees,  empty nesters and
start-up or single-parent families.  Manufactured home communities are primarily
characterized   as  "all  age"  communities  and  "adult"   communities.   Adult
communities  typically  require  that at least 80% of the tenants be at least 55
years old, and in all age communities there is no age restriction on tenants.

The owner of a home in our communities leases from us the site on which the home
is located. Typically, the leases are on a month-to-month or year-to-year basis,
renewable upon the consent of both parties or, in some instances, as provided by
statute. In some circumstances,  we offer a 99-year lease to tenants in order to
enable the tenant to have some benefits of an owner of real property,  including
creditor  protection  laws  in  some  states.  These  leases  can be  cancelled,
depending on state law, for  non-payment of rent,  violation of community  rules
and regulations or other specified  defaults.  Generally,  rental rate increases
are made on an annual  basis.  The size of these rental rate  increases  depends
upon the policies that are in place at each community.  Rental  increases may be
based on fixed dollar amounts,  percentage  amounts,  inflation indexes, or they
may  depend  entirely  on  local  market  conditions.  We own  interests  in the
underlying land, utility connections,  streets, lighting, driveways, common area
amenities and other capital  improvements and are responsible for enforcement of
community  guidelines and  maintenance.  Each homeowner  within the manufactured
home  communities  is  responsible  for the  maintenance  of his or her home and
leased site, including lawn care in some communities.

The ownership of manufactured home communities, once fully occupied, tends to be
a stable,  predictable asset class. The cost and effort involved in relocating a
home to another  manufactured home community  generally  encourages the owner of
the home to resell it within the community.

Growth and Operating Strategies

We measure our economic  profitability  based on Funds From Operations  ("FFO"),
less an  annual  capital  replacement  reserve  of at  least  $50 per  developed
homesite.  We believe  that FFO,  less a  reserve,  provides  investors  with an
understanding  of our  ability  to incur and  service  debt and to make  capital
expenditures.  The Board of Governors of the National Association of Real Estate
Investment  Trusts  (also  known as NAREIT)  defines  FFO as net income  (loss),
computed in accordance with generally accepted accounting principles,  excluding
gains and losses from debt restructuring and sales of property, plus real estate
related  depreciation  and  amortization  (excluding  amortization  of financing
costs),  and  after  adjustments  for  unconsolidated   partnerships  and  joint
ventures.  We calculate FFO in a manner consistent with NAREIT's definition.  In
our calculation we include adjustments for:

                                     - 12 -
<PAGE>

     o  the  minority  interest in the  Operating  Partnership  owned by persons
        other than us,
     o  costs we incurred in order to become self-managed, and
     o  amortization of management contracts.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.

Our primary objective is to maximize  stockholder value by increasing the amount
and  predictability  of FFO on a per share  basis,  less a reserve  for  capital
replacements. We seek to achieve this objective primarily by:

     o  improving   net  operating   income  from  our  existing   portfolio  of
        manufactured home communities;
     o  acquiring  additional  communities at values that are accretive on a per
        share basis;
     o  earning  increased  management fees as Commercial Assets invests in more
        manufactured home communities; and
     o  as Commercial  Assets' FFO  increases,  our share of their FFO similarly
        increases.

Company Policies

Management  has  adopted  specific  policies  to  accomplish  our  objective  of
increasing the amount and predictability of our FFO on a per share basis, less a
reserve for capital replacements. These policies include:

     o  seeking to reduce our  exposure to  downturns  in  regional  real estate
        markets by obtaining a geographically diverse portfolio of communities;
     o  ensuring the continued  maintenance  of our  communities  by providing a
        minimum $50 per homesite per year for capital replacements;
     o  using debt leverage to increase our financial returns;
     o  reducing  our  exposure  to  interest  rate  fluctuations  by  utilizing
        long-term,  fixed-rate,  fully-amortizing  debt to pay off higher  cost,
        short term debt;
     o  selectively acquiring  manufactured home communities that have potential
        long-term  appreciation  of value  through,  among  other  things,  rent
        increases, expense efficiencies and in-park homesite development;
     o  improving  the  profitability  of  our  communities  through  aggressive
        management of  occupancy,  community  development  and  maintenance  and
        expense controls;
     o  developing and maintaining  resident  satisfaction  and a reputation for
        quality communities through maintenance of the physical condition of our
        communities   and  providing   activities  that  improve  the  community
        lifestyle; and
     o  recruiting and retaining capable community management personnel.

Future Acquisitions

In 1997, when we decided to enter the manufactured home community  business,  we
began to  implement  a business  plan which  called  for the  investment  of our
capital in the acquisition of manufactured  home  communities.  Since the second
half of 1997, we have focused on identifying  acquisition  opportunities that we
believe provide returns that are accretive to our stockholders.

                                     - 13 -
<PAGE>

Our acquisition of interests in manufactured  home communities takes many forms.
In many cases we acquire  fee title to the  community.  When a  community  has a
significant  number of  unleased  homesites,  we seek a stable  return  from the
community  during the  development  and  lease-up  phase  while also  seeking to
participate in future increased  earnings after development is completed and the
sites are leased. We seek to accomplish this goal by making loans to development
companies in return for  participating  mortgages that are  non-recourse  to the
borrowers and secured by the property.  In general, our participating  mortgages
earn  interest  at fixed  rates  and,  in  addition,  participate  in profits or
revenues from the community.  This profit participation right generally entitles
us to 50% of the net income and cash flow generated by the community.

We believe that acquisition  opportunities for manufactured home communities are
attractive at this time because of the  increasing  acceptability  of and demand
for  manufactured  homes and the continued  constraints  on  development  of new
manufactured  home  communities.  We are actively seeking to acquire  additional
communities  on our own behalf and on behalf of  Commercial  Assets,  and we are
currently  engaged in various  stages of  negotiations  relating to the possible
acquisition  of a  number  of  communities.  The  acquisition  of  interests  in
additional  communities could also result in our becoming increasingly leveraged
as we incur debt in connection with these transactions.

When evaluating potential acquisitions, we consider such factors as:

o        the location and type of property;
o        the value of the homes located on the leased land;
o        the  improvements,  such  as  golf  courses  and swimming pools, at the
         property;
o        the current and projected cash flow of the property and our  ability to
         increase cash flow;
o        the potential for capital appreciation of the property;
o        the terms of tenant leases, including the potential for rent increases;
o        the  tax  and  regulatory  environment  of the  community in which  the
         property is located;
o        the potential for expansion of the physical layout of the  property and
         the number of sites;
o        the occupancy and demand by residents for properties of  a similar type
         in the vicinity;
o        the credit of the residents in a community;
o        the  prospects  for liquidity through sale, financing or refinancing of
         the property;
o        the competition from existing manufactured home communities;
o        the potential for the construction of new communities in the area; and
o        the replacement cost of the property.

In order to allocate investments between us and Commercial Assets, the companies
have agreed that Commercial  Assets will invest at least $50 million of its cash
resources in the acquisition of communities before we invest any further cash in
the acquisition of communities.  Thereafter, the companies will coordinate their
investments. As of March 31, 1999, Commercial Assets had invested $32 million in
communities. Notwithstanding the above, we may acquire communities if a material
portion  of the  purchase  price is paid for in  units  of  limited  partnership
interests in the Operating Partnership ("OP Units") or our common stock.

Fees and Earnings from Commercial Assets

We manage  Commercial  Assets and own 27% of  Commercial  Assets'  common stock.
Under the terms of our management  agreement with Commercial  Assets, we receive
the following fees:

                                     - 14 -
<PAGE>

     o  Acquisition  Fees equal to 0.5% of the cost of each real  estate-related
        asset acquired by Commercial Assets;
     o  Base  Fees  equal  to 1% per year of the net  book  value of  Commercial
        Assets' real estate-related assets;
     o  Incentive  Fees equal to 20% of the amount by which  Commercial  Assets'
        FFO,  less an annual  capital  replacement  reserve  of at least $50 per
        developed homesite, exceeds (a) its average net worth, multiplied by (b)
        1% over the ten year United States Treasury rate.

In the third quarter of 1998,  Commercial  Assets entered the manufactured  home
community   business  and  began  acquiring   interests  in  manufactured   home
communities  identified  by us.  As of March 31,  1999,  Commercial  Assets  had
acquired  interests in seven  communities  at a cost of $32 million.  Commercial
Assets paid us Base Fees,  Acquisition Fees and Incentive Fees totaling $75,000,
$42,000 and $5,000,  respectively,  during the three months ended March 31, 1999
primarily due to Commercial Assets'  investment in communities.  During the same
period in 1998,  we  received  $5,000 in Base  Fees and no  Acquisition  Fees or
Incentive Fees as Commercial  Assets had not yet begun to invest in manufactured
home communities.

The  management  agreement  expires  December  31, 1999 and is subject to annual
renewal.  During 1998,  Incentive Fees were based upon  Commercial  Assets' REIT
income instead of its FFO, less an annual capital  replacement  reserve.  It was
changed for 1999 in order to cause our Incentive Fees to be tied more closely to
Commercial  Assets' measure of economic  profitability of its manufactured  home
community business.

Although  there can be no  assurance  of such,  we expect  Commercial  Assets to
continue to acquire interests in communities during 1999.

Expansion of Existing Communities

We will seek to  increase  the number of  homesites  and the amount of  earnings
generated from our existing  portfolio of manufactured home communities  through
marketing campaigns aimed at increasing  occupancy.  We will also seek expansion
through future acquisitions and expansion of the number of sites available to be
leased to residents if justified  by local market  conditions  and  permitted by
zoning and other  applicable  laws. As of March 31, 1999,  we held  interests in
twelve  communities with 890 sites ready for homes and 1,960 sites available for
future development.



                                     - 15 -
<PAGE>




Properties

The  manufactured  home  communities  in which we have  interests  are primarily
located  in  Florida  and  Arizona  and  are  concentrated  in  or  around  four
metropolitan  areas.  We hold interests in these  communities  as owner,  ground
lessee or mortgage lender  (including  participating  mortgages).  The following
table  sets  forth  the  states  in which  the  communities  in which we held an
interest on March 31, 1999 are located:

<TABLE>
<CAPTION>

                                                                        Number of Sites
                                           --------------------------------------------------------------------------
                                                                                 Available for
                         Number of                             Ready for            Future            Recreational
                        Communities          Developed           Homes            Development           Vehicles
                      ----------------     ---------------    -------------     ----------------     ----------------
<S>                           <C>               <C>                <C>                <C>                      
Florida                       18                3,724              782                1,960                  --
Arizona                        4                  798              109                   --                 120
New Jersey                     1                   90               --                   --                  --
Pennsylvania                   1                   28               --                   --                  --
California                     1                   --               --                   --                  65
                             ---                -----             ----               ------                ----
   Total                      25                4,640              891                1,960                 185
                             ===                =====             ====               ======                ====
</TABLE>

The following  table sets forth  information  regarding each  manufactured  home
community in which we held an interest and those  manufactured  home communities
which we manage for others:


<TABLE>
<CAPTION>

                                                                   Average
                                          Developed                Monthly              Sites Ready  Sites Available
 Community               Location         Homesites   Occupancy(1)  Rent    RV Sites     for Homes   for Development
- ---------------------------------------------------------------------------------------------------------------------
Owned Communities
<S>                                            <C>       <C>          <C>        <C>        <C>           <C> 
Brentwood West       Mesa, AZ                  350       100%         $310         --        --             --
Cardinal Court       Largo, FL                 138        96           262         --        --             --
Caribbean Cove       Orlando, FL               255       100           267         --        31             --
Forest View          Homosassa, FL             187        99           238         --       124 (3)         --
Gulfstream Harbor    Orlando, FL               379        99           317         --         3            171
Gulfstream Harbor II Orlando, FL               286        99           298         --        22             --
Marina Dunes         Marina, CA                 --        --            --         65        --             --
Mullica Woods        Egg Harbor City, NJ        90       100           445         --        --             --
Park Royale          Pinellas Park, FL         258        95           345         --        51 (3)         --
Pinewood             St. Petersburg, FL        220        98           289         --        --             --
Pleasant Living      Riverview, FL             245       100           266         --        --             --
Salem Farm           Bensalem, PA               28       100           405         --        --             --
Serendipity          Ft. Myers, FL             338        99           277         --        --             --
Stonebrook           Homosassa, FL             121        99           237         --        97 (3)         --
Sun Valley           Tarpon Springs, FL        261       100           344         --        --             --
Westwind I (2)       Dunedin, FL               195        99           336         --        --             --
Westwind II (2)      Dunedin, FL               189       100           341         --        --             --
                                         ----------------------------------------------------------------------------
    Subtotal                                 3,540        99           298         65       328            171
                                         ----------------------------------------------------------------------------

Participating Mortgage Communities (3)
Blue Heron Pines     Punta Gorda, FL           116        98           242         --       131            212
Blue Star            Apache Junction, AZ        30       100           216        120        --             --
Brentwood            Hudson, FL                 69        90           187         --        74             74
Lost Dutchman        Apache Junction, AZ       150       100           237         --       109             --
Royal Palm           Haines City, FL           222        98           214         --        64            175
Savanna Club         Port St. Lucie, FL          7       100           198         --        --          1,328
Sun Lake             Grand Island, FL          238        97           238         --       185             --
Sun Valley           Apache Junction, AZ       268       100           237         --        --             --
                                         ----------------------------------------------------------------------------
    Subtotal                                 1,100        98           228        120       563          1,789
                                         ----------------------------------------------------------------------------
Total Communities                            4,640       99%          $280        185       891          1,960
                                         ============================================================================


                                     - 16 -
<PAGE>

                                                                 Average
                                        Developed                Monthly              Sites Ready  Sites Available
 Community             Location         Homesites   Occupancy(1)  Rent    RV Sites     for Homes   for Development
- -------------------------------------------------------------------------------------------------------------------
Communities Managed for Commercial Assets
Cannery Village    Newport Beach, CA          --        --%      $    --         --        --             30
Casa Encanta       Mesa, AZ                  111        87           350         --        --             --
Cypress Greens     Lakeland, FL               85       100           192         --        22             --
Fiesta Village     Mesa, AZ                  175        98           273         --        --            206
Lakeshore Villas   Tampa, FL                 290        96           324         --        --             --
Riverside          Ruskin, FL                220        99           403         --        24            942
Southern Palms     Mesa, AZ                   51       100           203         --        --             --
                                       ----------------------------------------------------------------------------
      Subtotal                               932        97           317         --        46          1,178
                                       ----------------------------------------------------------------------------

Communities Managed for Others               907        99           255         --       140             --
                                       ----------------------------------------------------------------------------
 Total Managed Communities                 1,839        98%         $286         --       186          1,178
                                       ============================================================================
<FN>

1     Excludes recreational vehicle sites, which are leased on a seasonal basis.
2     We are the ground lessee of these communities.
3     We hold notes receivable secured by mortgages on these sites. The notes
      earn interest and participate in profits or revenues from the sites.
</FN>
</TABLE>

Taxation of the Company

We have elected to be taxed as a REIT under the  Internal  Revenue Code of 1986,
as amended (the  "Code"),  and we intend to operate in a manner which will allow
us to avail ourselves of the beneficial tax provisions applicable to REIT's. Our
qualification as a REIT depends on our ability to meet the various  requirements
imposed  by the  Code,  such as  specifications  relating  to  actual  operating
results,  distribution levels and diversity of stock ownership. In addition, our
ability to qualify as a REIT  depends in part upon the actions of third  parties
over which we have no control,  or only limited  influence.  For  instance,  our
qualification  depends upon the conduct of certain entities with which we have a
direct or indirect relationship,  in our capacity as a lender, lessor, or holder
of  non-controlling  equity  interests.  Our  qualification  also  depends  upon
Commercial Assets' continued qualification as a REIT.

If we  qualify  for  taxation  as a REIT,  we will  generally  not be subject to
Federal corporate income tax on our net income that is currently  distributed to
stockholders.  This treatment substantially eliminates the "double taxation" (at
the corporate and stockholder  levels) that generally results from investment in
a  corporation.  If we fail to qualify as a REIT in any taxable year, we will be
subject to Federal income tax at regular  corporate  rates on our taxable income
(including any applicable alternative minimum tax). We have a net operating loss
("NOL")  carryover  of  approximately  $95  million  which may,  subject to some
restrictions and limitations, be used to offset taxable income in the event that
we fail to qualify as a REIT. Additionally, even if we qualify as a REIT, we may
be subject to certain  state and local  income and other  taxes,  and to Federal
income and excise taxes on our undistributed income.

                                     - 17 -
<PAGE>


                          RESULTS OF OPERATIONS FOR THE
                        THREE MONTHS ENDED MARCH 31, 1999

Comparison of Three Months Ended March 31, 1999 to Three  Months Ended March 31,
1998

Rental Property

Income from rental properties  totaled  $2,129,000 for the first quarter of 1999
compared to $1,341,000  for the same period in 1998. The increase was due to our
acquisition  of  communities  during 1998 and increases in net operating  income
from our communities.

Service Operations

During the first three months of 1999 and 1998, we earned $54,000 and $50,000 in
property management income,  respectively.  Property management income increased
because of an  increase  in the number of  properties  we manage for  Commercial
Assets and others.  Amortization of management contracts decreased from $827,000
for the first  quarter of 1998 to $689,000 for the first  quarter of 1999 due to
our acquisition in February 1998 of two communities which we previously managed.
Fee revenue from managing Commercial Assets was $89,000 for the first quarter of
1999  compared to $3,000 for the same period in 1998 due to  Commercial  Assets'
investments in communities beginning in August 1998.

Equity in Earnings of Commercial Assets

Income from our 27%  interest in  Commercial  Assets for the three  months ended
March 31, 1999 was  $295,000  compared to $268,000  for the same period in 1998.
Commercial  Assets  reported  to us that the  increase  from  1998 is due to its
redeployment  of  a  portion  of  its  cash  resources  into  manufactured  home
communities beginning in August 1998.

General and Administrative Expenses

Our general and administrative expenses were $338,000 for the first three months
of 1999 and were comparable to the same period in 1998.

Interest and Other Income

Interest and other income for the first quarter of 1999 was $53,000  compared to
$383,000  for the same period in 1998.  The  decrease  occurred  because by June
1998, we had invested  substantially  all of our cash resources in  manufactured
home communities.

Interest Expense

Interest  expense  during the first  quarter of 1999 was $941,000 as compared to
$208,000  during the same period in 1998 due to  borrowings  during 1998 used to
acquire manufactured home communities.

NOL and Capital Loss Carryovers

At March 31, 1999,  our NOL  carryover  was  approximately  $95,000,000  and our
capital  loss  carryover  was   approximately   $20,000,000.   Subject  to  some
limitations,  the NOL  carryover  may be used to offset  all or a portion of our
REIT  income,  and as a result,  to  reduce  the  amount of income  that we must
distribute to  stockholders  to maintain our status as a REIT. The NOL carryover


                                     - 18 -
<PAGE>

is scheduled to expire  between 2007 and 2009 and the capital loss  carryover is
scheduled to expire in 2000 and 2001.

Dividend Distributions

During the first quarter of 1999, we distributed $1,640,000 ($0.25 per share) to
holders of common  stock and OP Units.  No  distributions  were made  during the
first quarter of 1998.

                         LIQUIDITY AND CAPITAL RESOURCES

As of March  31,  1999,  we had cash and cash  equivalents  of  $2,140,000.  Our
principal   activities  that  demand  liquidity  include  our  normal  operating
activities, payments of principal and interest on outstanding debt, acquisitions
of  or  additional   investments  in   properties,   payments  of  dividends  to
stockholders  and  distributions  made  to  limited  partners  in the  Operating
Partnership.

Our net cash provided by operating  activities was  $1,044,000  during the first
quarter  of 1999  compared  to  $833,000  during  the same  period in 1998.  The
increase was primarily a result of increased  earnings before  depreciation from
the  ownership  and  management  of   manufactured   home   communities  due  to
acquisitions  in 1998 and  increases in net  operating  income from  communities
acquired in 1997.

During the first quarter of 1999, the net cash used by investing  activities was
$1,603,000,  compared  with the same period in 1998 in which  $3,124,000  of net
cash was used by investing activities. Investing activities in the first quarter
of  1998  were  primarily  related  to  the  acquisition  of  manufactured  home
communities, whereas investing activities in the first quarter of 1999 primarily
consisted of additional investments in participating mortgages.

Net cash provided by financing  activities was $1,273,000 during the first three
months of 1999,  compared with net cash used by financing  activities of $94,000
for the same period in 1998.  This  difference  is  primarily  due to  long-term
borrowings during the 1999 quarter.

We have a line of credit with a bank which matures in September  2000.  The line
of credit is secured by 1,015,674 shares of our Commercial  Assets common stock.
Advances  under this line of credit bear  interest at the 30-day LIBOR rate plus
1.75%. The line of credit is limited to the lesser of (1) $5,000,000, (2) 65% of
the  product of the  trading  price of  Commercial  Assets  common  stock  times
1,015,674 or (3) 65% of the purchase price of certain  unpledged real estate. As
of March 31, 1999, the limit was  $3,260,000  and $1,500,000 was  outstanding on
this line of credit.

We  expect  to meet our  long-term  liquidity  requirements  through  long-term,
secured  borrowings,  the issuance of OP Units and other equity  securities  and
cash generated by operations.

                              FUNDS FROM OPERATIONS

We measure  our  economic  profitability  based on FFO,  less an annual  capital
replacement reserve of at least $50 per developed homesite. We believe that FFO,
less a reserve, provides investors with an understanding of our ability to incur
and service  debt and to make  capital  expenditures.  The Board of Governors of
NAREIT defines FFO as net income (loss),  computed in accordance  with generally
accepted   accounting   principles,   excluding   gains  and  losses  from  debt
restructuring and sales of property,  plus real estate related  depreciation and
amortization  (excluding amortization of financing costs), and after adjustments


                                     - 19 -
<PAGE>

for unconsolidated partnerships and joint ventures. We calculate FFO in a manner
consistent with NAREIT's  definition.  In our calculation we include adjustments
for:

     o  the  minority  interest in the  Operating  Partnership  owned by persons
        other than us,
     o  costs we incurred in order to become self-managed, and
     o  amortization of management contracts.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.

For the three months ended March 31, 1999 and 1998, our FFO was (in thousands):
<TABLE>
<CAPTION>

                                                                                       1999                 1998
                                                                                    ----------           ----------
<S>                                                                                  <C>                  <C>     
  Income before minority interest in Operating Partnership                           $    652             $    688
  Real estate depreciation                                                                920                  393
  Amortization of management contracts                                                    689                  827
  Equity in Commercial Assets' adjustments for FFO                                         40                   --
                                                                                     --------             --------
  Funds From Operations (FFO)                                                        $  2,301             $  1,908
                                                                                     ========             ========

  Weighted average common shares and OP Units outstanding                               6,562                6,455
                                                                                     ========             ========
</TABLE>

                              YEAR 2000 COMPLIANCE

Year 2000  issues  have arisen  because  many  existing  computer  programs  and
chip-based  embedded technology systems use only the last two digits to refer to
a year,  and  therefore do not  properly  recognize a year that begins with "20"
instead of the familiar "19". If not corrected, many computer applications could
fail or create erroneous results.  The following disclosure provides information
regarding the current status of our Year 2000 compliance program.

Our critical  hardware and software  systems are currently Year 2000  compliant.
Upon  failure  of any  system,  data  included  in  critical  software  (such as
rent-rolls  and  certain   record-keeping   systems)  could  be  transferred  to
alternative  commercially  available  software at a reasonable cost and within a
reasonable time period. Consequently,  we would be able to continue our business
operations without any material interruption or material effect on our business,
results of operations or financial  condition.  In addition,  we anticipate that
any  hardware  or  software  that we acquire  (including  upgrades  to  existing
systems) between now and December 31, 1999 will be Year 2000 compliant.

Disruptions in the economy generally  resulting from Year 2000 issues could also
materially adversely affect us. Moreover,  because a large number of our tenants
may be dependent on social  security  payments to pay their rents,  a failure of
the  Social  Security  Administration  to cause  their  systems  to be Year 2000
compliant may result in a material adverse effect on our operations.  The Social
Security  Administration  has  announced  that they will have their systems Year
2000 compliant before January 1, 2000.

We believe that the cost of  modification  or  replacement of our less essential
accounting and reporting  software and hardware that is not currently  compliant
with Year 2000  requirements,  if any,  will not be  material  to our  financial
position or results of operations.

                                     - 20 -
<PAGE>

Item 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our  principal  exposure to market risk is through our various debt  instruments
and borrowings.  The following is a list of these debt instruments and borrowing
arrangements.

We have $33.8  million of fixed  rate,  non-recourse,  secured  long-term  notes
payable  that mature in 2018 and 2019.  The rates on these notes range from 6.5%
to 6.86%.  We do not have  significant  exposure to changing  interest  rates on
these notes as the rates are fixed and the notes are fully amortizing.

We have a $2.55 million,  7.37%,  non-recourse,  partially  amortizing,  secured
long-term note payable that matures in 2009. We do not have significant exposure
to changing interest rates on this note as the rate is fixed and the balance due
at maturity is only $2 million.

We have $10.1  million of  non-recourse,  secured  long-term  notes payable that
mature in October 2000 with a principal payment at maturity of $9.4 million. The
rates on these  notes  range  from  7.5% to 8.25%  and are  fixed.  We intend to
refinance  these notes  during 1999 or 2000 with  long-term,  fully  amortizing,
fixed rate debt.  While changes in interest rates would affect the cost of funds
borrowed in the future to  refinance  the  existing  debt,  we believe  that the
effect,  if any,  of  near-term  changes  in  interest  rates  on our  financial
position,  results of  operations  or cash flows  would not be  material  as the
existing debt is fixed rate until October 2000.

We have $6.2  million  of  recourse,  secured  short-term  financing  that bears
interest at the London Interbank  Offered Rate ("LIBOR") plus 2.5%. We expect to
refinance this debt with non-recourse,  secured,  fixed rate,  long-term debt in
1999.  We have  loan  commitments  from a lender  for  amounts  in excess of the
existing  loan  amount for 20 year,  fully  amortized  debt with a fixed rate of
6.75%.  If such  expected  refinancing  occurs,  we would  not have  significant
exposure to changing  interest  rates.  If the loan is not refinanced with fixed
rate, fully amortized debt, then changes in LIBOR would affect the cost of funds
borrowed in the future.

We have a recourse,  secured  line of credit  that bears  interest at LIBOR plus
1.75%.  As of  March  31,  1999,  the  outstanding  balance  was  $1.5  million.
Accordingly,  changes in LIBOR  would  affect the cost of funds  borrowed in the
future;  however,  its affect would not be material to our  financial  position,
results of operations or cash flows.



                                     - 21 -
<PAGE>




                                     PART II
                                OTHER INFORMATION

Item 6.           EXHIBITS AND REPORTS ON FORM 8-K.

           (a)    Exhibits:

Exhibit No.       Description

     3.1        Certificate of Incorporation of Asset Investors Corporation (the
                "Registrant"),  as amended  (incorporated herein by reference to
                Exhibit  3.1(b)  to the  Quarterly  Report  on Form  10-Q of the
                Registrant for the quarter ended June 30, 1989,  Commission File
                No. 1-9360, filed on August 14, 1989).

     3.2        By-laws of the Registrant, as amended and restated (incorporated
                herein by reference to Exhibit 3.3 to the Annual  Report on Form
                10-K of the  Registrant  for the fiscal year ended  December 31,
                1993, Commission File No. 1-9360 filed March 31, 1994).

    3.2(a)      June  21,  1994  Amendment  to the  By-laws  of  the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.3(b) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1994,  Commission File No. 1-9360 filed March
                30, 1995).

    3.2(b)      March  15,  1995  Amendment  to the  By-laws  of the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.3(c) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1994,  Commission File No. 1-9360 filed March
                30, 1995).

    3.2(c)      January 14,  1997,  Amendment  to the By-laws of the  Registrant
                (incorporated  herein  by  reference  to  Exhibit  3.2(c) to the
                Annual Report on Form 10-K of the Registrant for the fiscal year
                ended December 31, 1996,  Commission  File No. 1-9360,  filed on
                March 24, 1997).

      27        Financial Data Schedule

           (b)  Reports on Form 8-K:

                No  Current  Reports  on Form 8-K were  filed by the  Registrant
                during the period covered by this Quarterly Report on Form 10-Q.

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                                                   ASSET INVESTORS CORPORATION
                                                   (Registrant)


Date:  May 7, 1999                                 By  /s/David M. Becker
                                                       -------------------------
                                                       David M. Becker
                                                       Chief Financial Officer



                                     - 22 -

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                            2140
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                  3110
<PP&E>                                          101980
<DEPRECIATION>                                  (4298)
<TOTAL-ASSETS>                                  159232
<CURRENT-LIABILITIES>                             2873
<BONDS>                                          54131
                                0
                                          0
<COMMON>                                            56
<OTHER-SE>                                       86378
<TOTAL-LIABILITY-AND-EQUITY>                    159232
<SALES>                                              0
<TOTAL-REVENUES>                                  4479
<CGS>                                                0
<TOTAL-COSTS>                                     2896
<OTHER-EXPENSES>                                   100
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 941
<INCOME-PRETAX>                                    542
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                542
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       542
<EPS-PRIMARY>                                     0.10
<EPS-DILUTED>                                     0.10
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission