EX-99.1 2 q22015er-ssxex991.htm SECOND QUARTER 2015 EARNINGS RELEASE DATED JULY 30, 2015 Q2 2015 ER-SS - Ex 99.1




Page
1 
 
Earnings Release
 
 
8 
 
Consolidated Statements of Operations
 
 
9 
 
Consolidated Balance Sheets
 
 
10   
 
Schedule 1    –   Funds From Operations and Adjusted Funds From Operations
 
 
11   
 
Schedule 2    –   Proportionate Adjusted Funds From Operations Presentation
 
 
 
Schedule 3    –   Portfolio Summary
 
 
 
14    
 
Schedule 4    –   Proportionate Balance Sheet Data
 
 
15    
 
Schedule 5    –   Capitalization and Financial Metrics
 
 
17    
 
Schedule 6    –   Conventional Same Store Operating Results
 
 
 
21    
 
Schedule 7    –   Conventional Portfolio Data by Market
 
 
23    
 
Schedule 8    –   Apartment Community Disposition and Acquisition Activity
 
 
24    
 
Schedule 9    –   Capital Additions
 
 
25   
 
Schedule 10  –   Summary of Redevelopment and Development Activity
 
 
29    
 
Glossary and Reconciliations
























                                                                                                                                                             



Aimco Reports Second Quarter 2015 Results, Raises Guidance
Denver, Colorado, July 30, 2015 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today second quarter 2015 results and raised full year 2015 earnings guidance.
Chairman and Chief Executive Officer Terry Considine comments: "Aimco enjoyed a solid second quarter with good progress on all fronts. With higher rents and good cost control, Same Store Net Operating Income was up 6.7% year-over-year. At almost $1,760, average revenue per apartment home was up 14% year-over-year, reflecting rent growth and portfolio improvements. We are making good progress on our redevelopment and development activities. Our balance sheet is strong. Our prospects are good as we enter the second half of the year."
Chief Financial Officer Ernie Freedman adds: "Second quarter Pro forma FFO of $0.56 per share was $0.01 per share above the high end of our guidance range, primarily due to strong property operating results and higher than expected non-recurring income. We are increasing guidance for full year Pro forma FFO, AFFO and operating results, to reflect second quarter outperformance and our expectations for the remainder of the year."
Financial Results: Second Quarter AFFO Up 5% Year-Over-Year
 
SECOND QUARTER
 
YEAR-TO-DATE
(all items per common share - diluted)
2015
 
2014
 
2015
 
2014
Net income
$
0.39

 
$
0.51

 
$
0.97

 
$
0.95

Funds From Operations (FFO)
$
0.56

 
$
0.52

 
$
1.07

 
$
1.02

Add back Aimco's share of preferred equity redemption related amounts
$

 
$

 
$
0.01

 
$

Pro forma Funds From Operations (Pro forma FFO)
$
0.56

 
$
0.52

 
$
1.08

 
$
1.02

Deduct Aimco share of Capital Replacements
$
(0.10
)
 
$
(0.08
)
 
$
(0.16
)
 
$
(0.16
)
Adjusted Funds From Operations (AFFO)
$
0.46

 
$
0.44

 
$
0.92

 
$
0.86

Pro forma FFO (per diluted common share) - Year-over-year, second quarter Pro forma FFO increased 8% as a result of: strong Property Net Operating Income growth; increased contribution from redevelopment and acquisition communities; lower interest expense due to lower debt balances; higher income tax benefit due to recognition of historic tax credits related to Aimco's Park Towne Place redevelopment; and higher non-recurring income. These increases were partially offset by the loss of income from apartment communities that were sold and higher preferred stock dividends attributable to Aimco's second quarter 2014 offering of its Class A Preferred Stock.
Adjusted Funds from Operations (per diluted common share) - Year-over-year, second quarter AFFO increased 5% as a result of higher Pro forma FFO, offset somewhat by the timing of Capital Replacement spending during 2015. As Aimco concentrates its investment capital in higher-quality, higher price point apartment communities, its free cash flow margin is increasing.

1



Operating Results: Second Quarter Conventional Same Store NOI Up 6.7%
 
SECOND QUARTER
YEAR-TO-DATE
 
Year-over-Year
Sequential
Year-over-Year
 
2015
2014
Variance
1st Qtr.
Variance
2015
2014
Variance
Average Rent Per Apartment Home
$1,521
$1,458
4.3
 %
$1,510
0.7
 %
$1,515
$1,453
4.3
%
Other Income Per Apartment Home
182
174
4.6
 %
181
0.6
 %
182
173
5.2
%
Average Revenue Per Apartment Home
$1,703
$1,632
4.4
 %
$1,691
0.7
 %
$1,697
$1,626
4.4
%
Average Daily Occupancy
96.3
%
96.2
%
0.1
 %
95.8
%
0.5
 %
96.1
%
96.0
%
0.1
%
 
 
 
 
 
 
 
 
 
$ in Millions
 
 
 
 
 
 
 
 
Revenue
$169.9
$162.7
4.5
 %
$167.9
1.2
 %
$337.9
$323.5
4.5
%
Expenses
53.1
53.1
(0.1
)%
55.4
(4.2
)%
108.5
107.1
1.3
%
NOI
$116.8
$109.6
6.7
 %
$112.5
3.9
 %
$229.4
$216.4
6.0
%
Rental Rates - Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified either as a new lease, where a vacant apartment is leased to a new customer, or as a renewal.
2015
1st Qtr.
Apr
May
Jun
2nd Qtr.
Year-to-Date
Renewal rent increases
4.8%
5.3%
4.5%
5.3%
5.1%
4.9%
New lease rent increases
1.2%
4.5%
6.1%
6.4%
5.7%
3.7%
Weighted average rent increases
2.8%
4.9%
5.4%
5.9%
5.4%
4.3%
Portfolio Management: Revenue Per Apartment Home Up 14% to $1,759
Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco target markets are primarily coastal markets, and also include several Sun Belt cities and Chicago, Illinois.
Aimco measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of the local market average; "B" quality assets are those with rents between 90% and 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average. For first quarter 2015, the most recent period for which REIS information is available, Aimco Conventional apartment rents averaged 110% of local market average rents.
Aimco's portfolio strategy is to sell each year the lowest-rated 5% to 10% of its portfolio and to reinvest the proceeds from such sales in redevelopment and acquisition of higher quality apartment communities. Through this disciplined approach to capital recycling, Aimco has significantly increased the quality of its portfolio. From December 31, 2011 to June 30, 2015, Aimco:
Increased its period-end Conventional portfolio average revenue per apartment home by 39% to $1,759. This rate of growth reflects the impact of market rent growth, and more significantly, the impact of portfolio management through dispositions, redevelopment and acquisitions.
Increased its Conventional portfolio free cash flow margin by 12% through the sale of lower-rent communities and reinvestment in higher-rent communities;

2



Disposed entirely its holdings represented by "C" quality apartment communities with rents lower than 90% of local market average and less than $1,100 per month, and increased by 65% the percentage of its portfolio represented by "A" quality apartment communities; and
Increased to 92% the percentage of its Conventional Property Net Operating Income earned in Aimco's target markets.
As Aimco executes its portfolio strategy, it expects to increase Conventional portfolio average revenue per apartment home at a rate greater than market rent growth; to increase free cash flow margins; and to increase to 95% or more the percentage of its Conventional Property Net Operating Income earned in target markets.
Second Quarter 2015 Dispositions - In the second quarter, Aimco sold one Conventional Apartment Community and one Affordable Apartment Community for $109.9 million in gross proceeds. Aimco's share of net sales proceeds after distributions to limited partners, repayment of existing property debt, and payment of transaction costs was $59.2 million. The Conventional Apartment Community sold during the quarter, Ramblewood, was Aimco's last Conventional property in the state of Michigan. Revenues per apartment home for Ramblewood averaged $876, half the $1,759 average of the retained portfolio.
Second Quarter 2015 Acquisitions - As previously announced, in the second quarter, Aimco acquired for $63 million Axiom Apartment Homes located near Kendall Square in Cambridge, Massachusetts. Aimco began leasing up the newly constructed six-story building during second quarter, which includes 115 apartment homes and 3,800 square feet of retail space. As of June 30, the apartment homes were 13% occupied. Upon stabilization, revenues per apartment home are expected to average $3,550, making this an "A" quality asset for Aimco.
Also in the second quarter, Aimco acquired 270 on Third, an eight-story, 91-apartment home community currently under construction near Kendall Square in Cambridge, Massachusetts. 270 on Third is located two blocks from Axiom Apartment Homes and is contiguous to a large life science complex now under construction, the completion of which is planned for late spring or early summer 2016. Upon completion in the fourth quarter of 2015, 270 on Third will also contain more than 8,000 square feet of retail space. At closing, Aimco paid $27.9 million and agreed to fund further construction costs up to $15.1 million, for total consideration not to exceed $43 million. Aimco expects to invest an additional $2 million for other improvements and capitalized costs, bringing its total projected investment to $45 million. Upon stabilization, revenues per apartment home are expected to average $2,600, making this an "A" quality asset for Aimco.
Quarter-End Portfolio - Second quarter 2015 Conventional portfolio average monthly revenue per apartment home was $1,759, a 14% increase compared to second quarter 2014, as a result of year-over-year Same Store monthly revenue per apartment home growth of 4.4%, the sale of Conventional Apartment Communities with average monthly revenues per apartment home substantially lower than those of the retained portfolio, and reinvestment of the sales proceeds in higher-rent apartment communities through redevelopment and acquisitions.
Redevelopment: 2900 on First Completed, Lincoln Place Leased
During second quarter, Aimco invested $44.7 million in redevelopment. Construction was completed at 2900 on First in Seattle and, as of June 30, was 97% occupied. Lincoln Place in Venice, California, and The Preserve at Marin in the Bay Area were completed in first quarter and, as of June 30, were 96% and 90% occupied, respectively.

Also during second quarter, Aimco approved a plan to continue redevelopment of The Sterling, located in Center City Philadelphia. Since 2014, Aimco has completed the redevelopment of 121, or approximately

3



one-quarter, of the apartment homes as planned, at a cost consistent with underwriting, and at rents in excess of Aimco's underwriting. These results led to Aimco’s decision to redevelop an additional five floors with 103 apartment homes for an additional investment of approximately $13.5 million.
Development: Progressing as Planned
During second quarter, Aimco invested $22.2 million in the development of One Canal Street, located in the historic Bulfinch Triangle neighborhood of Boston’s West End. One Canal Street will include 310 apartment homes and 22,000 square feet of commercial space. Aimco expects completion of construction in second quarter 2016.
Balance Sheet and Liquidity: Leverage on Target and Declining
Components of Aimco Leverage
 
AS OF JUNE 30, 2015
$ in Millions
Amount
% of Total
Weighted Avg. Maturity (Yrs.)
Aimco share of long-term, non-recourse property debt
$
3,683.9

93
%
8.4
Outstanding borrowings on revolving credit facility
47.5

1
%
3.3
Preferred securities
247.7

6
%
Perpetual
Total leverage
$
3,979.1

100
%
n/a
Leverage Ratios
Aimco target leverage ratios are: Debt and Preferred Equity to EBITDA below 7.0x; and EBITDA to Interest and Preferred Dividends greater than 2.5x. Aimco also tracks Debt to EBITDA and EBITDA to Interest ratios. See the Glossary for definitions of these metrics.
 
TRAILING-TWELVE-MONTHS ENDED JUNE 30,
 
2015
2014
Debt to EBITDA
6.5x
6.8x
Debt and Preferred Equity to EBITDA
7.0x
7.3x
EBITDA to Interest
2.9x
2.6x
EBITDA to Interest and Preferred Dividends
2.6x
2.5x
Future leverage reduction is expected both from earnings growth, especially as apartment communities now being redeveloped or developed are completed and leased, and from regularly scheduled property debt amortization funded from retained earnings.
Liquidity
Aimco's only recourse debt at June 30 was its revolving credit facility, which Aimco uses for working capital and other short-term purposes, and to secure letters of credit.
At quarter-end, Aimco had outstanding borrowings on its revolving credit facility of $47.5 million and available capacity of $514.9 million, net of $37.6 million of letters of credit backed by the facility. Aimco also held cash and restricted cash on hand of $133.5 million.
Finally, Aimco held 23 apartment communities in its unencumbered asset pool with a total estimated fair market value of approximately $1.5 billion.

4



Equity Activity
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.30 per share of Class A Common Stock for the quarter ended June 30, 2015, an increase of 15% compared to the dividend for the second quarter 2014. This dividend is payable on August 31, 2015, to stockholders of record on August 14, 2015.
2015 Outlook: Guidance Raised to Reflect First Half Outperformance
($ Amounts represent Aimco Share)
FULL YEAR
2015
PREVIOUS FULL YEAR 2015
CHANGE AT THE MIDPOINT
FULL YEAR
2014
 
 
 
 
 
Net income per share
$1.16 to $1.26
$0.88 to $0.98
+ $0.28
$2.06
Pro forma FFO per share
$2.16 to $2.26
$2.14 to $2.24
+ $0.02
$2.07
AFFO per share
$1.83 to $1.93
$1.82 to $1.92
+ $0.01
$1.68
 
 
 
 
 
Conventional Same Store Operating Measures
 
 
 
 
NOI change compared to prior year
5.00% to 6.00%
4.50% to 5.50%
+ 0.50%
5.5%
Revenue change compared to prior year
4.25% to 4.75%
4.00% to 4.50%
+ 0.25%
4.5%
Expense change compared to prior year
2.00% to 2.50%
2.50% to 3.00%
- 0.50%
2.3%
 
 
 
 
 
Investment Management Income
 
 
 
 
Recurring revenues
$24M
$24M
-
$27.3M
Non-recurring revenues
$4M
$0M
+ $4M
$4.2M
 
 
 
 
 
Income Taxes
 
 
 
 
Historic Tax Credit Benefit
$13M to $14M
$12M to $14M
+ $0.5M
$11.5M
Other Tax Benefits
$13M to $14M
$13M to $15M
- $0.5M
$8.5M
 
 
 
 
 
Offsite Costs
 
 
 
 
Property management expenses
$24M
$24M
-
$24.8M
General and administrative expenses
$43M
$43M
-
$44.1M
Investment management expenses
$6M
$6M
-
$7.3M
 
 
 
 
 
Capital Investments
 
 
 
 
Redevelopment
$120M to $125M
$120M to $130M
- $2.5M
$182.0M
Development
$105M to $115M
$90M to $100M
+ $15M
$46.9M
Property upgrades
$55M
$45M
+ $10M
$49.9M
Capital Replacements ($1,000 per apartment home)
$53M
$51M
+ $2M
$56.1M
 
 
 
 
 
Transactions
 
 
 
 
Real estate value of property dispositions
$400M to $450M
$250M to $300M
+ $150M
$689.5M
Aimco net proceeds from property dispositions
$215M to $225M
$150M to $160M
+ $65M
$435.2M
Real estate value of property acquisitions
$129M
n/a
n/a
$291.9M

5



 
THIRD QUARTER 2015
 
 
Net income per share
$0.11 to $0.15
Pro forma FFO per share
$0.54 to $0.58
AFFO per share
$0.43 to $0.47
 
 
Conventional Same Store Operating Measures
 
NOI change compared to third quarter 2014
4.50% to 5.50%
NOI change compared to second quarter 2015
-1.25% to -0.25%
Earnings Conference Call Information
Live Conference Call:
Conference Call Replay:
Friday, July 31, 2015 at 1:00 p.m. ET
Replay available until 9:00 a.m. ET on August 14, 2015
Domestic Dial-In Number: 1-888-317-6003
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-6061
International Dial-In Number: 1-412-317-0088
Passcode: 3442231
Passcode: 10068515
Live webcast and replay: http://www.aimco.com/investors/events-presentations/webcasts

Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco's website at http://www.aimco.com/investors/financial-reports/quarterly-earning-reports.
Glossary & Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. These measures are defined in the Glossary in the Supplemental Information and, where appropriate, reconciled to the most comparable GAAP measures.
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the largest markets in the United States. Aimco is one of the country's largest owners and operators of apartments, with 199 communities in 23 states and the District of Columbia. Aimco common shares are traded on the New York Stock Exchange under the ticker symbol AIV, and are included in the S&P 500. For more information about Aimco, please visit our website at www.aimco.com.
Contact
Elizabeth Coalson, Vice President-Investor Relations
Investor Relations 303-691-4350, investor@aimco.com

6



Forward-looking Statements
This Earnings Release and Supplemental Information contain forward-looking statements within the meaning of the federal securities laws, including, without limitation, statements regarding projected results and specifically forecasts of: third quarter and full year 2015 results, including but not limited to: Pro forma FFO and selected components thereof; AFFO; Aimco's redevelopment and development investments, timelines and stabilized rents; and expectations regarding sales of Aimco's apartment communities and the use of proceeds thereof. These forward-looking statements are based on management's judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to: Aimco's ability to maintain current or meet projected occupancy, rental rates and property operating results; the effect of acquisitions, dispositions, redevelopments and developments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our developments and redevelopments; and our ability to comply with debt covenants, including financial coverage ratios.
Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that our earnings may not be sufficient to maintain compliance with debt covenants; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; the timing of acquisitions, dispositions, redevelopments and developments; insurance risk, including the cost of insurance; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; energy costs; 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 Aimco. In addition, Aimco's current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on its ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership.
Readers should carefully review Aimco's financial statements and the notes thereto, as well as the section entitled “Risk Factors” in Item 1A of Aimco's Annual Report on Form 10-K for the year ended December 31, 2014, and the other documents Aimco files from time to time with the Securities and Exchange Commission. These forward-looking statements reflect management's judgment as of this date, and Aimco assumes no obligation to revise or update them to reflect future events or circumstances. This press release does not constitute an offer of securities for sale.

7



Consolidated Statements of Operations
 
 
 
 
 
 
 
 
(in thousands, except per share data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2015
 
2014
 
2015
 
2014
REVENUES
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
238,637

 
$
239,492

 
$
476,926

 
$
479,628

Tax credit and asset management revenues
 
6,146

 
6,926

 
12,122

 
15,714

Total revenues
 
244,783

 
246,418

 
489,048

 
495,342

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
Property operating expenses
 
87,930

 
94,500

 
183,422

 
193,768

Investment management expenses
 
1,086

 
1,021

 
2,689

 
2,273

Depreciation and amortization
 
75,150

 
71,399

 
149,582

 
141,706

General and administrative expenses
 
12,062

 
10,119

 
22,714

 
20,646

Other expenses, net
 
2,912

 
3,582

 
3,931

 
5,874

Total operating expenses
 
179,140

 
180,621


362,338

 
364,267

Operating income
 
65,643

 
65,797

 
126,710

 
131,075

Interest income
 
1,705

 
1,671

 
3,430

 
3,400

Interest expense
 
(49,605
)
 
(55,061
)
 
(103,125
)
 
(110,807
)
Other, net
 
350

 
189

 
2,614

 
(1,790
)
Income before income taxes and gain on dispositions
 
18,093

 
12,596

 
29,629

 
21,878

Income tax benefit
 
5,814

 
5,347

 
12,735

 
8,105

Income from continuing operations
 
23,907

 
17,943

 
42,364

 
29,983

Gain on dispositions of real estate, net of tax
 
44,781

 
66,662

 
130,474

 
136,154

Net income
 
68,688

 
84,605

 
172,838

 
166,137

Noncontrolling interests:
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests in consolidated real estate partnerships
 
(111
)
 
(2,226
)
 
(4,867
)
 
(13,615
)
Net income attributable to preferred noncontrolling interests in Aimco OP
 
(1,736
)
 
(1,602
)
 
(3,472
)
 
(3,207
)
Net income attributable to common noncontrolling interests in Aimco OP
 
(2,972
)
 
(3,735
)
 
(7,370
)
 
(7,346
)
Net income attributable to noncontrolling interests
 
(4,819
)
 
(7,563
)
 
(15,709
)
 
(24,168
)
Net income attributable to Aimco
 
63,869

 
77,042

 
157,129

 
141,969

Net income attributable to Aimco preferred stockholders
 
(2,758
)
 
(1,758
)
 
(6,280
)
 
(2,212
)
Net income attributable to participating securities
 
(307
)
 
(274
)
 
(701
)
 
(513
)
Net income attributable to Aimco common stockholders
 
$
60,804

 
$
75,010

 
$
150,148

 
$
139,244

Earnings attributable to Aimco per common share - basic:
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.39

 
$
0.51

 
$
0.97

 
$
0.96

Net income
 
$
0.39

 
$
0.51

 
$
0.97

 
$
0.96

Earnings attributable to Aimco per common share - diluted:
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.39

 
$
0.51

 
$
0.97

 
$
0.95

Net income
 
$
0.39

 
$
0.51

 
$
0.97

 
$
0.95





8



Consolidated Balance Sheets
(in thousands) (unaudited)
 
 
 
 
 
 
 
June 30, 2015
 
December 31, 2014
ASSETS
 
 
 
 
Buildings and improvements
 
$
6,349,056

 
$
6,259,318

Land
 
1,881,739

 
1,885,640

Total real estate
 
8,230,795

 
8,144,958

Accumulated depreciation
 
(2,666,610
)
 
(2,672,179
)
Net real estate
 
5,564,185

 
5,472,779

Cash and cash equivalents
 
46,835

 
28,971

Restricted cash
 
89,083

 
91,445

Other assets
 
457,591

 
476,727

Assets held for sale
 

 
27,106

Total assets
 
$
6,157,694

 
$
6,097,028

 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
Non-recourse property debt
 
$
3,818,487

 
$
4,022,809

Revolving credit facility borrowings
 
47,520

 
112,330

Total indebtedness
 
3,866,007

 
4,135,139

Accounts payable
 
35,239

 
41,919

Accrued liabilities and other
 
280,118

 
279,077

Deferred income
 
70,303

 
81,882

Liabilities related to assets held for sale
 

 
28,969

Total liabilities
 
4,251,667

 
4,566,986

Preferred noncontrolling interests in Aimco OP
 
87,942

 
87,937

Equity:
 
 
 
 
Perpetual Preferred Stock
 
159,126

 
186,126

Class A Common Stock
 
1,563

 
1,464

Additional paid-in capital
 
4,064,959

 
3,696,143

Accumulated other comprehensive loss
 
(7,402
)
 
(6,456
)
Distributions in excess of earnings
 
(2,589,336
)
 
(2,649,542
)
Total Aimco equity
 
1,628,910

 
1,227,735

Noncontrolling interests in consolidated real estate partnerships
 
205,123

 
233,296

Common noncontrolling interests in Aimco OP
 
(15,948
)
 
(18,926
)
Total equity
 
1,818,085

 
1,442,105

Total liabilities and equity
 
$
6,157,694

 
$
6,097,028

 
 
 
 
 







9



Supplemental Schedule 1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds From Operations and Adjusted Funds From Operations
 
 
 
 
 
 
 
 
(in thousands, except per share data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
 
2015
 
2014
 
2015
 
2014
 
Net income attributable to Aimco common stockholders
 
$
60,804

 
$
75,010

 
$
150,148

 
$
139,244

 
Adjustments:
 
 
 
 
 
 
 
 
 
Depreciation and amortization, net of noncontrolling partners' interest
 
72,997

 
69,553

 
145,619

 
137,983

 
Depreciation and amortization related to non-real estate assets, net of noncontrolling partners' interest
 
(2,610
)
 
(2,384
)
 
(5,098
)
 
(4,771
)
 
Gain on dispositions and other, net of income taxes and noncontrolling partners' interest
 
(43,304
)
 
(65,972
)
 
(124,031
)
 
(123,018
)
 
Provision for (recovery of) impairment losses related to depreciable real estate assets, including amounts related to unconsolidated entities and net of noncontrolling partners' interest
 
655

 
(163
)
 
655

 
377

 
Common noncontrolling interests in Aimco OP's share of above adjustments
 
(1,348
)
 
(45
)
 
(832
)
 
(550
)
 
Amounts allocable to participating securities
 
(112
)
 
(2
)
 
(71
)
 
(37
)
 
FFO Attributable to Aimco common stockholders
 
$
87,082

 
$
75,997

 
$
166,390

 
$
149,228

 
Preferred equity redemption related amounts, net of common noncontrolling interests in Aimco OP and participating securities
 

 

 
658

 

 
Pro forma FFO Attributable to Aimco common stockholders
 
$
87,082

 
$
75,997

 
$
167,048

 
$
149,228

 
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities
 
(14,618
)
 
(12,313
)
 
(23,748
)
 
(23,593
)
 
AFFO Attributable to Aimco common stockholders
 
$
72,464

 
$
63,684

 
$
143,300

 
$
125,635

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
155,524

 
145,657

 
154,672

 
145,565

 
Dilutive common stock equivalents
 
430

 
328

 
443

 
268

 
Total shares and dilutive share equivalents
 
155,954

 
145,985

 
155,115

 
145,833

 
 
 
 
 
 
 
 
 
 
 
FFO per share - diluted
 
$
0.56

 
$
0.52

 
$
1.07

 
$
1.02

 
Pro forma FFO per share - diluted
 
$
0.56

 
$
0.52

 
$
1.08

 
$
1.02

 
AFFO per share - diluted
 
$
0.46

 
$
0.44

 
$
0.92

 
$
0.86

 
 
 


10



Supplemental Schedule 2(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Three Months Ended June 30, 2015 Compared to Three Months Ended June 30, 2014
(in thousands) (unaudited)
 
 
Three Months Ended June 30, 2015
 
Three Months Ended June 30, 2014
 
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
Real estate operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
$
177,351

 
$

 
$
(7,100
)
 
$
170,251

 
$
169,611

 
$

 
$
(6,779
)
 
$
162,832

Conventional Redevelopment and Development
 
16,508

 

 

 
16,508

 
11,999

 

 

 
11,999

Conventional Acquisition
 
6,332

 

 

 
6,332

 
183

 

 

 
183

Other Conventional 
 
10,277

 
536

 

 
10,813

 
8,080

 
502

 

 
8,582

Total Conventional
 
210,468

 
536

 
(7,100
)
 
203,904

 
189,873

 
502

 
(6,779
)
 
183,596

Affordable Same Store
 
21,954

 

 

 
21,954

 
21,605

 

 

 
21,605

Other Affordable
 
2,493

 
994

 
(139
)
 
3,348

 
2,294

 
1,009

 
(136
)
 
3,167

Total Affordable
 
24,447

 
994

 
(139
)
 
25,302

 
23,899

 
1,009

 
(136
)
 
24,772

Property management revenues, primarily from affiliates
 
3

 
(60
)
 
145

 
88

 
30

 
(59
)
 
139

 
110

Total rental and other property revenues
 
234,918

 
1,470

 
(7,094
)
 
229,294

 
213,802

 
1,452

 
(6,776
)
 
208,478

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
55,223

 

 
(2,231
)
 
52,992

 
55,054

 

 
(2,213
)
 
52,841

Conventional Redevelopment and Development
 
5,670

 

 

 
5,670

 
5,150

 

 

 
5,150

Conventional Acquisition
 
2,923

 

 

 
2,923

 
102

 

 

 
102

Other Conventional 
 
5,094

 
194

 

 
5,288

 
3,803

 
164

 

 
3,967

Total Conventional
 
68,910

 
194

 
(2,231
)
 
66,873

 
64,109

 
164

 
(2,213
)
 
62,060

Affordable Same Store
 
8,256

 

 

 
8,256

 
8,424

 

 

 
8,424

Other Affordable
 
874

 
446

 
(62
)
 
1,258

 
1,151

 
486

 
(95
)
 
1,542

Total Affordable
 
9,130

 
446

 
(62
)
 
9,514

 
9,575

 
486

 
(95
)
 
9,966

Casualties
 
1,535

 

 
8

 
1,543

 
2,852

 

 
(37
)
 
2,815

Property management expenses
 
6,101

 

 
5

 
6,106

 
5,944

 

 
(69
)
 
5,875

Total property operating expenses
 
85,676

 
640

 
(2,280
)
 
84,036

 
82,480

 
650

 
(2,414
)
 
80,716

Net real estate operations
 
149,242

 
830

 
(4,814
)
 
145,258

 
131,322

 
802

 
(4,362
)
 
127,762

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income
 
6,112

 

 

 
6,112

 
6,833

 

 

 
6,833

Non-recurring revenues 
 
34

 

 
200

 
234

 
93

 

 
4

 
97

Total tax credit and asset management revenues
 
6,146

 

 
200

 
6,346

 
6,926

 

 
4

 
6,930

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(1,086
)
 

 

 
(1,086
)
 
(1,021
)
 

 

 
(1,021
)
Depreciation and amortization related to non-real estate assets
 
(2,608
)
 

 
4

 
(2,604
)
 
(2,355
)
 

 
4

 
(2,351
)
General and administrative expenses
 
(12,062
)
 

 

 
(12,062
)
 
(10,119
)
 

 
13

 
(10,106
)
Other expenses, net
 
(2,546
)
 
(133
)
 
11

 
(2,668
)
 
(3,510
)
 
(55
)
 
(329
)
 
(3,894
)
Interest income
 
1,706

 

 
7

 
1,713

 
1,599

 

 
9

 
1,608

Interest expense
 
(49,116
)
 
(316
)
 
1,646

 
(47,786
)
 
(50,150
)
 
(389
)
 
1,406

 
(49,133
)
Other, net of non-FFO items
 
292

 
394

 
1,206

 
1,892

 
82

 
371

 
(512
)
 
(59
)
Income tax benefit
 
6,819

 

 

 
6,819

 
5,135

 

 

 
5,135

FFO related to Sold and Held For Sale Apartment Communities
 
606

 

 
10

 
616

 
8,681

 
13

 
(152
)
 
8,542

Preferred dividends and distributions
 
(4,494
)
 

 

 
(4,494
)
 
(3,360
)
 

 

 
(3,360
)
Common noncontrolling interests in Aimco OP
 
(4,443
)
 

 

 
(4,443
)
 
(3,780
)
 

 

 
(3,780
)
Amounts allocated to participating securities
 
(419
)
 

 

 
(419
)
 
(276
)
 

 

 
(276
)
FFO / Pro forma FFO
 
$
88,037

 
$
775

 
$
(1,730
)
 
$
87,082

 
$
79,174

 
$
742

 
$
(3,919
)
 
$
75,997

Capital Replacements
 
(15,635
)
 

 
1,017

 
(14,618
)
 
(13,321
)
 

 
1,008

 
(12,313
)
AFFO
 
$
72,402

 
$
775

 
$
(713
)
 
$
72,464

 
$
65,853

 
$
742

 
$
(2,911
)
 
$
63,684



 
11



Supplemental Schedule 2(b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Funds From Operations and Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Six Months Ended June 30, 2015 Compared to Six Months Ended June 30, 2014
(in thousands) (unaudited)
 
 
Six Months Ended June 30, 2015
 
Six Months Ended June 30, 2014
 
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
Real estate operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
$
352,553

 
$

 
$
(14,076
)
 
$
338,477

 
$
337,271

 
$

 
$
(13,469
)
 
$
323,802

Conventional Redevelopment and Development
 
31,971

 

 

 
31,971

 
22,852

 

 

 
22,852

Conventional Acquisition
 
11,865

 

 

 
11,865

 
295

 

 

 
295

Other Conventional 
 
19,760

 
1,068

 

 
20,828

 
15,570

 
964

 

 
16,534

Total Conventional
 
416,149

 
1,068

 
(14,076
)
 
403,141

 
375,988

 
964

 
(13,469
)
 
363,483

Affordable Same Store
 
43,920

 

 

 
43,920

 
42,989

 

 

 
42,989

Other Affordable
 
5,049

 
2,000

 
(278
)
 
6,771

 
4,577

 
2,008

 
(273
)
 
6,312

Total Affordable
 
48,969

 
2,000

 
(278
)
 
50,691

 
47,566

 
2,008

 
(273
)
 
49,301

Property management revenues, primarily from affiliates
 
4

 
(117
)
 
288

 
175

 
32

 
(123
)
 
276

 
185

Total rental and other property revenues
 
465,122

 
2,951

 
(14,066
)
 
454,007

 
423,586

 
2,849

 
(13,466
)
 
412,969

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
112,926

 

 
(4,593
)
 
108,333

 
111,326

 

 
(4,599
)
 
106,727

Conventional Redevelopment and Development
 
11,686

 

 

 
11,686

 
9,912

 

 

 
9,912

Conventional Acquisition
 
4,884

 

 

 
4,884

 
161

 

 

 
161

Other Conventional 
 
10,259

 
381

 

 
10,640

 
7,890

 
296

 

 
8,186

Total Conventional
 
139,755

 
381

 
(4,593
)
 
135,543

 
129,289

 
296

 
(4,599
)
 
124,986

Affordable Same Store
 
17,574

 

 

 
17,574

 
17,769

 

 

 
17,769

Other Affordable
 
2,056

 
880

 
(125
)
 
2,811

 
2,211

 
912

 
(155
)
 
2,968

Total Affordable
 
19,630

 
880

 
(125
)
 
20,385

 
19,980

 
912

 
(155
)
 
20,737

Casualties
 
5,619

 

 
(47
)
 
5,572

 
6,942

 

 
133

 
7,075

Property management expenses
 
12,106

 

 
8

 
12,114

 
12,333

 

 
(101
)
 
12,232

Total property operating expenses
 
177,110

 
1,261

 
(4,757
)
 
173,614

 
168,544

 
1,208

 
(4,722
)
 
165,030

Net real estate operations
 
288,012

 
1,690

 
(9,309
)
 
280,393

 
255,042

 
1,641

 
(8,744
)
 
247,939

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income
 
12,051

 

 

 
12,051

 
13,667

 

 

 
13,667

Non-recurring revenues 
 
71

 

 
473

 
544

 
2,047

 

 
9

 
2,056

Total tax credit and asset management revenues
 
12,122

 

 
473

 
12,595

 
15,714

 

 
9

 
15,723

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(2,689
)
 

 

 
(2,689
)
 
(2,273
)
 

 

 
(2,273
)
Depreciation and amortization related to non-real estate assets
 
(5,093
)
 

 
8

 
(5,085
)
 
(4,708
)
 

 
9

 
(4,699
)
General and administrative expenses
 
(22,714
)
 

 

 
(22,714
)
 
(20,646
)
 

 
32

 
(20,614
)
Other expenses, net
 
(3,512
)
 
(171
)
 
35

 
(3,648
)
 
(5,637
)
 
(115
)
 
(134
)
 
(5,886
)
Interest income
 
3,438

 
1

 
15

 
3,454

 
3,330

 
(12
)
 
25

 
3,343

Interest expense
 
(101,246
)
 
(622
)
 
3,275

 
(98,593
)
 
(100,214
)
 
(722
)
 
3,072

 
(97,864
)
Other, net of non-FFO items
 
227

 
726

 
2,784

 
3,737

 
536

 
704

 
(1,102
)
 
138

Income tax benefit
 
14,759

 

 

 
14,759

 
7,755

 

 

 
7,755

FFO related to Sold and Held For Sale Apartment Communities
 
3,172

 

 
33

 
3,205

 
19,983

 
43

 
(495
)
 
19,531

Preferred dividends and distributions
 
(9,752
)
 

 

 
(9,752
)
 
(5,419
)
 

 

 
(5,419
)
Common noncontrolling interests in Aimco OP
 
(8,500
)
 

 

 
(8,500
)
 
(7,896
)
 

 

 
(7,896
)
Amounts allocated to participating securities
 
(772
)
 

 

 
(772
)
 
(550
)
 

 

 
(550
)
FFO
 
$
167,452

 
$
1,624

 
$
(2,686
)
 
$
166,390

 
$
155,017

 
$
1,539

 
$
(7,328
)
 
$
149,228

Preferred stock redemption related amounts
 
658

 

 

 
658

 

 

 

 

Pro forma FFO
 
168,110

 
1,624

 
(2,686
)
 
167,048

 
155,017

 
1,539

 
(7,328
)
 
149,228

Capital Replacements
 
(25,571
)
 

 
1,823

 
(23,748
)
 
(25,474
)
 

 
1,881

 
(23,593
)
AFFO
 
$
142,539

 
$
1,624

 
$
(863
)
 
$
143,300

 
$
129,543

 
$
1,539

 
$
(5,447
)
 
$
125,635



 
12



Supplemental Schedule 3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Summary
 
 
 
 
 
 
 
 
 
As of June 30, 2015
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
Number of
Apartment Communities
 
Number of
Apartment Homes
 
Effective
Apartment Homes
 
Average
Ownership
 
Conventional Same Store
 
112

 
35,431

 
34,530

 
97
%
 
Conventional Redevelopment and Development
 
9

 
3,308

 
3,308

 
100
%
 
Conventional Acquisition 
 
8

 
1,391

 
1,391

 
100
%
 
Other Conventional
 
14

 
1,295

 
1,225

 
95
%
 
Total Conventional portfolio
 
143

 
41,425

 
40,454

 
98
%
 
 
 
 
 
 
 
 
 
 
 
Affordable Same Store [1]
 
45

 
7,311

 
7,311

 
100
%
 
Other Affordable [2]
 
11

 
1,374

 
975

 
71
%
 
Total Affordable portfolio
 
56

 
8,685

 
8,286

 
95
%
 
Total portfolio
 
199

 
50,110

 
48,740

 
97
%
 
 
 
 
 
 
 
 
 
 
 
[1] Represents Aimco's portfolio of Affordable Apartment Communities redeveloped with Low Income Housing Tax Credits, generally
 
 between 2005 and 2009. Aimco expects to sell these apartment communities as the tax credit delivery or compliance periods
 
 expire, which expirations occur primarily between 2015 to 2023.
 
[2] Represents Aimco's portfolio of Affordable Apartment Communities that do not meet the Same Store Apartment Community definition.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 








 
13



Supplemental Schedule 4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Balance Sheet Data
 
 
 
 
 
 
 
 
As of June 30, 2015
 
 
 
 
 
 
 
 
(in thousands)(unaudited)
 
 
 
 
 
 
 
 
 
 
Consolidated
GAAP
Balance Sheet
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Balance
Sheet
ASSETS
 
 
 
 
 
 
 
 
Real estate
 
$
8,230,795

 
$
50,712

 
$
(253,926
)
 
$
8,027,581

Accumulated depreciation
 
(2,666,610
)
 
(10,297
)
 
81,600

 
(2,595,307
)
Net real estate
 
5,564,185

 
40,415

 
(172,326
)
 
5,432,274

Cash and cash equivalents
 
46,835

 
352

 
(2,512
)
 
44,675

Restricted cash
 
89,083

 
1,473

 
(1,780
)
 
88,776

Investment in unconsolidated real estate partnerships
 
16,087

 
(16,087
)
 

 

Deferred financing costs, net
 
27,413

 
203

 
(298
)
 
27,318

Goodwill
 
44,389

 

 

 
44,389

Other assets
 
369,702

 
(1,093
)
 
(158,001
)
 
210,608

Total assets
 
$
6,157,694

 
$
25,263

 
$
(334,917
)
 
$
5,848,040

 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
Non-recourse property debt
 
$
3,818,487

 
$
23,908

 
$
(158,485
)
 
$
3,683,910

Revolving credit facility borrowings
 
47,520

 

 

 
47,520

Deferred income [1]
 
70,303

 
18

 
(226
)
 
70,095

Other liabilities
 
315,357

 
1,337

 
(124,152
)
 
192,542

Total liabilities
 
4,251,667

 
25,263

 
(282,863
)
 
3,994,067

Preferred noncontrolling interests in Aimco OP
 
87,942

 

 

 
87,942

Perpetual preferred stock
 
159,126

 

 

 
159,126

Other Aimco equity
 
1,469,784

 

 
153,069

 
1,622,853

Noncontrolling interests in consolidated real estate partnerships
 
205,123

 

 
(205,123
)
 

Common noncontrolling interests in Aimco OP
 
(15,948
)
 

 

 
(15,948
)
Total liabilities and equity
 
$
6,157,694

 
$
25,263

 
$
(334,917
)
 
$
5,848,040

[1]
Deferred income represents cash received by Aimco and other amounts required by GAAP to be recognized in earnings in future periods as Aimco performs certain responsibilities under tax credit agreements or as other events occur in the future. Because Aimco does not have an obligation to settle these amounts in cash, Aimco does not include deferred income in liabilities for purposes of calculating NAV. Future earnings related to these amounts are also excluded from Aimco's calculations of NAV.




14



Supplemental Schedule 5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
(Page 1 of 2)
As of June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
(dollars in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Recourse Property Debt Balances and Characteristics
Debt
 
Consolidated
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate Balances
 
Weighted
Average
Maturity 
(Years)
 
 
Fixed rate loans payable
 
$
3,654,525

 
$
23,908

 
$
(158,485
)
 
$
3,519,948

 
8.1

 
 
Floating rate tax-exempt bonds
 
85,552

 

 

 
85,552

 
4.2

 
 
Fixed rate tax-exempt bonds
 
78,410

 

 

 
78,410

 
24.3

 
 
Total non-recourse property debt
 
$
3,818,487

 
$
23,908

 
$
(158,485
)
 
$
3,683,910

[1]
8.4

 
 
Revolving credit facility borrowings
 
47,520

 

 

 
47,520

 
 
 
 
Cash and restricted cash
 
(135,918
)
 
(1,825
)
 
4,292

 
(133,451
)
 
 
 
 
Securitization Trust Assets [2]
 
(61,949
)
 

 

 
(61,949
)
 
 
 
 
Net Debt
 
$
3,668,140

 
$
22,083

 
$
(154,193
)
 
$
3,536,030

 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Aimco Share Non-Recourse Property Debt
 
 
 
 
Amortization
 
Maturities
 
Total
 
Maturities as 
a Percent
of Total Debt
 
Average Rate on
Maturing Debt
 
2015 3Q
 
$
18,814

 
$
8,332

 
$
27,146

 
0.23
%
 
5.83
%
 
2015 4Q
 
19,445

 
12,344

 
31,789

 
0.34
%
 
5.56
%
 
Total 2015
 
38,259

 
20,676

 
58,935

 
0.56
%
 
5.67
%
 
 
 
 
 
 
 
 
 
 
 
 
 
2016 1Q
 
18,902

 
24,527

 
43,429

 
0.67
%
 
5.74
%
 
2016 2Q
 
19,656

 
1,211

 
20,867

 
0.03
%
 
5.85
%
 
2016 3Q
 
19,259

 

 
19,259

 
%
 
%
 
2016 4Q
 
20,043

 
247,994

 
268,037

 
6.73
%
 
4.67
%
 
Total 2016
 
77,860

 
273,732

 
351,592

 
7.43
%
 
4.77
%
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
77,953

 
325,853

 
403,806

 
8.85
%
 
5.92
%
 
2018
 
74,419

 
155,416

 
229,835

 
4.22
%
 
4.33
%
 
2019
 
69,022

 
542,449

 
611,471

 
14.72
%
 
5.54
%
 
2020
 
61,614

 
303,741

 
365,355

 
8.25
%
 
6.12
%
 
2021
 
43,134

 
683,565

[3]
726,699

 
18.56
%
 
5.50
%
 
2022
 
30,861

 
233,439

 
264,300

 
6.34
%
 
4.77
%
 
2023
 
16,186

 
91,368

 
107,554

 
2.48
%
 
5.14
%
 
2024
 
13,980

 
36,489

 
50,469

 
0.99
%
 
4.12
%
 
Thereafter
 
350,067

 
163,827

 
513,894

 
4.45
%
 
3.31
%
 
Total
 
$
853,355

 
$
2,830,555

 
$
3,683,910

 
 
 
4.76
%
[4]
[1]
Represents the carrying amount of Aimco's debt at June 30, 2015, which debt had a mark-to-market liability of $150.8 million at quarter end.
[2]
In 2011, $673.8 million of Aimco's loans payable were securitized in a trust holding only these loans. Aimco purchased for $51.5 million the subordinate positions in the trust that holds these loans. The subordinate positions have a face value of $100.9 million and a carrying amount of $61.9 million, and are included in other assets on Aimco’s Consolidated Balance Sheet at June 30, 2015. The carrying amount of these investments effectively reduces Aimco's June 30, 2015 debt balances.
[3]
2021 maturities include property loans that will repay substantially all of Aimco’s subordinate positions in the securitization trust discussed above.
[4]
Represents the Money-Weighted Average Interest Rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of June 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.

15



Supplemental Schedule 5 (continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
(Page 2 of 2)

(share, unit and dollar amounts in thousands) (unaudited)
 
 
 
 
 
 
Preferred Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares/Units Outstanding as of June 30, 2015
 
Date First
Available for
Redemption by
Aimco
 
Coupon
 
Amount
Perpetual Preferred Stock:
 
 
 
 
 
 
 
 
Class A
 
5,000

 
5/17/2019
 
6.875%
 
$
125,000

Class Z
 
1,392

 
7/29/2016
 
7.000%
 
34,791

Total perpetual preferred stock
 
 
 
 
 
6.902%
 
159,791

 
 
 
 
 
 
 
 
 
Preferred Partnership Units
 
3,279

 
 
 
7.895%
 
87,942

Total preferred securities
 
 
 
 
 
7.255%
 
$
247,733

 
 
 
 
 
 
 
 
 
Common Stock, Partnership Units and Equivalents
 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
 
 
June 30, 2015
 
 
 
 
 
 
 
Class A Common Stock outstanding
 
155,527

 
 
 
 
 
 
 
 
Dilutive options and restricted stock
 
602

 
 
 
 
 
 
 
 
Total shares and dilutive share equivalents
 
156,129

 
 
 
 
 
 
 
 
Common Partnership Units and equivalents
 
7,614

 
 
 
 
 
 
 
 
Total shares, units and dilutive share equivalents
 
163,743

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trailing Twelve Months Ended June 30,
 
 
 
 
 
 
2015
 
2014
 
 
 
 
Debt to EBITDA
 
6.5x
 
6.8x
 
 
 
 
Debt and Preferred Equity to EBITDA
 
7.0x
 
7.3x
 
 
 
 
EBITDA to Interest
 
2.9x
 
2.6x
 
 
 
 
EBITDA to Interest and Preferred Dividends
 
2.6x
 
2.5x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revolving Line of Credit Debt Coverage Covenants
 
 
 
 
Amount
 
Covenant
 
 
 
 
Debt Service Coverage Ratio
 
 
 
1.92x
 
1.50x
 
 
 
 
Fixed Charge Coverage Ratio
 
 
 
1.81x
 
1.40x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Ratings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Standard and Poor’s
 
Corporate Credit Rating
 
BBB- (stable)
 
 
 
 
Fitch Ratings [5]
 
Issuer Default Rating
 
BBB- (stable)
 
 
 
 
 
 
 
[5] In June 2015, Fitch Ratings upgraded Aimco to BBB- from BB+.
 

16



Supplemental Schedule 6(a)
 
Conventional Same Store Operating Results
Second Quarter 2015 Compared to Second Quarter 2014
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
2Q
2015
2Q
2014
Growth
 
2Q
2015
2Q
2014
Growth
 
2Q
2015
2Q
2014
Growth
 
 
2Q
2015
 
2Q
2015
2Q
2014
 
2Q
2015
2Q
2014
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles
 
12
3,552

2,901

 
$
21,286

$
20,070

6.1
%
 
$
5,469

$
5,444

0.5
 %
 
$
15,817

$
14,626

8.1
 %
 
 
74.3%
 
96.3%
95.8%
 
$
2,540

$
2,407

Orange County
 
1
770

770

 
5,033

4,825

4.3
%
 
1,303

1,262

3.2
 %
 
3,730

3,563

4.7
 %
 
 
74.1%
 
96.4%
96.3%
 
2,261

2,169

San Diego
 
6
2,032

2,032

 
9,871

9,376

5.3
%
 
2,527

2,539

(0.5
)%
 
7,344

6,837

7.4
 %
 
 
74.4%
 
96.9%
96.5%
 
1,672

1,594

Southern CA Total
 
19
6,354

5,703

 
36,190

34,271

5.6
%
 
9,299

9,245

0.6
 %
 
26,891

25,026

7.5
 %
 
 
74.3%
 
96.5%
96.1%
 
2,192

2,084

East Bay
 
1
246

246

 
1,696

1,477

14.8
%
 
508

432

17.6
 %
 
1,188

1,045

13.7
 %
 
 
70.0%
 
97.1%
96.6%
 
2,366

2,072

San Jose
 
1
224

224

 
1,402

1,288

8.9
%
 
371

399

(7.0
)%
 
1,031

889

16.0
 %
 
 
73.5%
 
96.4%
96.9%
 
2,164

1,978

San Francisco
 
5
774

774

 
5,617

5,109

9.9
%
 
1,374

1,481

(7.2
)%
 
4,243

3,628

17.0
 %
 
 
75.5%
 
97.4%
96.8%
 
2,483

2,274

Northern CA Total
 
7
1,244

1,244

 
8,715

7,874

10.7
%
 
2,253

2,312

(2.6
)%
 
6,462

5,562

16.2
 %
 
 
74.1%
 
97.2%
96.8%
 
2,403

2,180

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
4,784

4,577

4.5
%
 
1,845

1,748

5.5
 %
 
2,939

2,829

3.9
 %
 
 
61.4%
 
94.4%
95.4%
 
1,287

1,219

Boston
 
12
4,173

4,173

 
18,036

17,162

5.1
%
 
6,531

6,404

2.0
 %
 
11,505

10,758

6.9
 %
 
 
63.8%
 
97.0%
97.1%
 
1,485

1,411

Chicago
 
10
3,246

3,246

 
15,092

14,414

4.7
%
 
4,987

5,347

(6.7
)%
 
10,105

9,067

11.4
 %
 
 
67.0%
 
96.6%
95.7%
 
1,605

1,546

Denver
 
6
1,325

1,286

 
5,520

5,146

7.3
%
 
1,433

1,506

(4.8
)%
 
4,087

3,640

12.3
 %
 
 
74.0%
 
96.2%
95.3%
 
1,487

1,399

Manhattan
 
8
230

230

 
2,197

2,018

8.9
%
 
953

899

6.0
 %
 
1,244

1,119

11.2
 %
 
 
56.6%
 
96.8%
96.5%
 
3,289

3,032

Miami
 
5
2,471

2,460

 
16,040

15,153

5.9
%
 
5,048

4,783

5.5
 %
 
10,992

10,370

6.0
 %
 
 
68.5%
 
95.7%
96.4%
 
2,272

2,129

Philadelphia
 
4
2,042

1,963

 
8,588

8,438

1.8
%
 
2,770

3,022

(8.3
)%
 
5,818

5,416

7.4
 %
 
 
67.7%
 
97.0%
97.4%
 
1,504

1,471

Phoenix
 
2
812

812

 
2,576

2,443

5.4
%
 
954

906

5.3
 %
 
1,622

1,537

5.5
 %
 
 
63.0%
 
94.1%
93.1%
 
1,124

1,078

Seattle
 
1
104

104

 
545

499

9.2
%
 
208

212

(1.9
)%
 
337

287

17.4
 %
 
 
61.8%
 
98.2%
97.2%
 
1,777

1,645

Suburban New York - New Jersey
 
2
1,162

1,162

 
5,351

5,147

4.0
%
 
1,706

1,789

(4.6
)%
 
3,645

3,358

8.5
 %
 
 
68.1%
 
96.7%
96.9%
 
1,587

1,524

Washington - No. Va - MD
 
14
6,547

6,519

 
28,773

28,442

1.2
%
 
8,777

8,846

(0.8
)%
 
19,996

19,596

2.0
 %
 
 
69.5%
 
96.7%
96.3%
 
1,522

1,510

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
96
31,035

30,213

 
152,407

145,584

4.7
%
 
46,764

47,019

(0.5
)%
 
105,643

98,565

7.2
 %
 
 
69.3%
 
96.5%
96.3%
 
1,743

1,668

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
3,186

3,147

1.2
%
 
1,269

1,168

8.6
 %
 
1,917

1,979

(3.1
)%
 
 
60.2%
 
92.7%
95.0%
 
1,437

1,385

Nashville
 
3
764

764

 
2,937

2,708

8.5
%
 
962

969

(0.7
)%
 
1,975

1,739

13.6
 %
 
 
67.2%
 
96.1%
95.8%
 
1,333

1,233

Norfolk - Richmond
 
5
1,487

1,408

 
4,560

4,527

0.7
%
 
1,499

1,478

1.4
 %
 
3,061

3,049

0.4
 %
 
 
67.1%
 
96.0%
95.7%
 
1,124

1,119

Other Markets
 
4
1,348

1,348

 
6,852

6,696

2.3
%
 
2,605

2,499

4.2
 %
 
4,247

4,197

1.2
 %
 
 
62.0%
 
96.4%
96.9%
 
1,758

1,709

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
16
4,396

4,317

 
17,535

17,078

2.7
%
 
6,335

6,114

3.6
 %
 
11,200

10,964

2.2
 %
 
 
63.9%
 
95.5%
96.0%
 
1,417

1,374

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
112
35,431

34,530

 
$
169,942

$
162,662

4.5
%
 
$
53,099

$
53,133

(0.1
)%
 
$
116,843

$
109,529

6.7
 %
 
 
68.8%
 
96.3%
96.2%
 
$
1,703

$
1,632



 
17



Supplemental Schedule 6(b)
 
Conventional Same Store Operating Results
Second Quarter 2015 Compared to First Quarter 2015
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
2Q
2015
1Q
2015
Growth
 
2Q
2015
1Q
2015
Growth
 
2Q
2015
1Q
2015
Growth
 
 
2Q
2015
 
2Q
2015
1Q
2015
 
2Q
2015
1Q
2015
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles
 
12
3,552

2,901

 
$
21,286

$
21,118

0.8
%
 
$
5,469

$
5,755

(5.0
)%
 
$
15,817

$
15,363

3.0
 %
 
 
74.3%
 
96.3%
95.9%
 
$
2,540

$
2,530

Orange County
 
1
770

770

 
5,033

4,956

1.6
%
 
1,303

1,341

(2.8
)%
 
3,730

3,615

3.2
 %
 
 
74.1%
 
96.4%
95.1%
 
2,261

2,255

San Diego
 
6
2,032

2,032

 
9,871

9,603

2.8
%
 
2,527

2,610

(3.2
)%
 
7,344

6,993

5.0
 %
 
 
74.4%
 
96.9%
96.0%
 
1,672

1,641

Southern CA Total
 
19
6,354

5,703

 
36,190

35,677

1.4
%
 
9,299

9,706

(4.2
)%
 
26,891

25,971

3.5
 %
 
 
74.3%
 
96.5%
95.8%
 
2,192

2,176

East Bay
 
1
246

246

 
1,696

1,668

1.7
%
 
508

526

(3.4
)%
 
1,188

1,142

4.0
 %
 
 
70.0%
 
97.1%
95.9%
 
2,366

2,357

San Jose
 
1
224

224

 
1,402

1,336

4.9
%
 
371

422

(12.1
)%
 
1,031

914

12.8
 %
 
 
73.5%
 
96.4%
94.7%
 
2,164

2,099

San Francisco
 
5
774

774

 
5,617

5,448

3.1
%
 
1,374

1,464

(6.1
)%
 
4,243

3,984

6.5
 %
 
 
75.5%
 
97.4%
96.5%
 
2,483

2,431

Northern CA Total
 
7
1,244

1,244

 
8,715

8,452

3.1
%
 
2,253

2,412

(6.6
)%
 
6,462

6,040

7.0
 %
 
 
74.1%
 
97.2%
96.1%
 
2,403

2,358

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
4,784

4,674

2.4
%
 
1,845

1,735

6.3
 %
 
2,939

2,939

 %
 
 
61.4%
 
94.4%
93.6%
 
1,287

1,269

Boston
 
12
4,173

4,173

 
18,036

17,649

2.2
%
 
6,531

6,834

(4.4
)%
 
11,505

10,815

6.4
 %
 
 
63.8%
 
97.0%
96.7%
 
1,485

1,458

Chicago
 
10
3,246

3,246

 
15,092

14,980

0.7
%
 
4,987

5,313

(6.1
)%
 
10,105

9,667

4.5
 %
 
 
67.0%
 
96.6%
96.4%
 
1,605

1,596

Denver
 
6
1,325

1,286

 
5,520

5,447

1.3
%
 
1,433

1,485

(3.5
)%
 
4,087

3,962

3.2
 %
 
 
74.0%
 
96.2%
95.4%
 
1,487

1,479

Manhattan
 
8
230

230

 
2,197

2,174

1.1
%
 
953

975

(2.3
)%
 
1,244

1,199

3.8
 %
 
 
56.6%
 
96.8%
98.4%
 
3,289

3,202

Miami
 
5
2,471

2,460

 
16,040

16,001

0.2
%
 
5,048

4,949

2.0
 %
 
10,992

11,052

(0.5
)%
 
 
68.5%
 
95.7%
97.2%
 
2,272

2,231

Philadelphia
 
4
2,042

1,963

 
8,588

8,570

0.2
%
 
2,770

3,355

(17.4
)%
 
5,818

5,215

11.6
 %
 
 
67.7%
 
97.0%
96.0%
 
1,504

1,515

Phoenix
 
2
812

812

 
2,576

2,517

2.3
%
 
954

892

7.0
 %
 
1,622

1,625

(0.2
)%
 
 
63.0%
 
94.1%
94.5%
 
1,124

1,094

Seattle
 
1
104

104

 
545

521

4.6
%
 
208

206

1.0
 %
 
337

315

7.0
 %
 
 
61.8%
 
98.2%
98.6%
 
1,777

1,693

Suburban New York - New Jersey
 
2
1,162

1,162

 
5,351

5,292

1.1
%
 
1,706

1,731

(1.4
)%
 
3,645

3,561

2.4
 %
 
 
68.1%
 
96.7%
96.9%
 
1,587

1,567

Washington - No. Va - MD
 
14
6,547

6,519

 
28,773

28,616

0.5
%
 
8,777

9,526

(7.9
)%
 
19,996

19,090

4.7
 %
 
 
69.5%
 
96.7%
95.6%
 
1,522

1,530

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
96
31,035

30,213

 
152,407

150,570

1.2
%
 
46,764

49,119

(4.8
)%
 
105,643

101,451

4.1
 %
 
 
69.3%
 
96.5%
96.0%
 
1,743

1,730

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
3,186

3,146

1.3
%
 
1,269

1,225

3.6
 %
 
1,917

1,921

(0.2
)%
 
 
60.2%
 
92.7%
92.5%
 
1,437

1,422

Nashville
 
3
764

764

 
2,937

2,868

2.4
%
 
962

977

(1.5
)%
 
1,975

1,891

4.4
 %
 
 
67.2%
 
96.1%
96.0%
 
1,333

1,304

Norfolk - Richmond
 
5
1,487

1,408

 
4,560

4,554

0.1
%
 
1,499

1,506

(0.5
)%
 
3,061

3,048

0.4
 %
 
 
67.1%
 
96.0%
95.5%
 
1,124

1,129

Other Markets
 
4
1,348

1,348

 
6,852

6,791

0.9
%
 
2,605

2,611

(0.2
)%
 
4,247

4,180

1.6
 %
 
 
62.0%
 
96.4%
94.1%
 
1,758

1,785

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
16
4,396

4,317

 
17,535

17,359

1.0
%
 
6,335

6,319

0.3
 %
 
11,200

11,040

1.4
 %
 
 
63.9%
 
95.5%
94.6%
 
1,417

1,417

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
112
35,431

34,530

 
$
169,942

$
167,929

1.2
%
 
$
53,099

$
55,438

(4.2
)%
 
$
116,843

$
112,491

3.9
 %
 
 
68.8%
 
96.3%
95.8%
 
$
1,703

$
1,691



 
18



Supplemental Schedule 6(c)
 
Conventional Same Store Operating Results
Six Months Ended June 30, 2015 Compared to Six Months Ended June 30, 2014
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
YTD 2Q
2015
YTD 2Q
2014
Growth
 
YTD 2Q
2015
YTD 2Q
2014
Growth
 
YTD 2Q
2015
YTD 2Q
2014
Growth
 
 
YTD 2Q
2015
 
YTD 2Q
2015
YTD 2Q
2014
 
YTD 2Q
2015
YTD 2Q
2014
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles
 
12
3,552

2,901

 
$
42,404

$
39,995

6.0
%
 
$
11,224

$
11,203

0.2
 %
 
$
31,180

$
28,792

8.3
 %
 
 
73.5%
 
96.1%
95.8%
 
$
2,535

$
2,399

Orange County
 
1
770

770

 
9,990

9,610

4.0
%
 
2,643

2,589

2.1
 %
 
7,347

7,021

4.6
 %
 
 
73.5%
 
95.8%
96.3%
 
2,258

2,159

San Diego
 
6
2,032

2,032

 
19,475

18,418

5.7
%
 
5,137

5,152

(0.3
)%
 
14,338

13,266

8.1
 %
 
 
73.6%
 
96.4%
96.5%
 
1,657

1,566

Southern CA Total
 
19
6,354

5,703

 
71,869

68,023

5.7
%
 
19,004

18,944

0.3
 %
 
52,865

49,079

7.7
 %
 
 
73.6%
 
96.2%
96.1%
 
2,184

2,068

East Bay
 
1
246

246

 
3,364

2,930

14.8
%
 
1,034

903

14.5
 %
 
2,330

2,027

14.9
 %
 
 
69.3%
 
96.5%
97.4%
 
2,362

2,039

San Jose
 
1
224

224

 
2,738

2,566

6.7
%
 
794

827

(4.0
)%
 
1,944

1,739

11.8
 %
 
 
71.0%
 
95.6%
96.1%
 
2,132

1,986

San Francisco
 
5
774

774

 
11,065

10,072

9.9
%
 
2,838

2,977

(4.7
)%
 
8,227

7,095

16.0
 %
 
 
74.4%
 
97.0%
96.4%
 
2,457

2,250

Northern CA Total
 
7
1,244

1,244

 
17,167

15,568

10.3
%
 
4,666

4,707

(0.9
)%
 
12,501

10,861

15.1
 %
 
 
72.8%
 
96.6%
96.5%
 
2,380

2,161

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
9,458

9,017

4.9
%
 
3,580

3,423

4.6
 %
 
5,878

5,594

5.1
 %
 
 
62.1%
 
94.0%
95.3%
 
1,278

1,203

Boston
 
12
4,173

4,173

 
35,685

33,919

5.2
%
 
13,365

12,938

3.3
 %
 
22,320

20,981

6.4
 %
 
 
62.5%
 
96.9%
96.3%
 
1,471

1,406

Chicago
 
10
3,246

3,246

 
30,073

28,872

4.2
%
 
10,300

10,629

(3.1
)%
 
19,773

18,243

8.4
 %
 
 
65.8%
 
96.5%
95.6%
 
1,601

1,550

Denver
 
6
1,325

1,286

 
10,967

10,236

7.1
%
 
2,918

2,998

(2.7
)%
 
8,049

7,238

11.2
 %
 
 
73.4%
 
95.8%
95.6%
 
1,483

1,387

Manhattan
 
8
230

230

 
4,371

4,056

7.8
%
 
1,928

1,853

4.0
 %
 
2,443

2,203

10.9
 %
 
 
55.9%
 
97.6%
97.0%
 
3,245

3,029

Miami
 
5
2,471

2,460

 
32,041

30,171

6.2
%
 
9,997

9,486

5.4
 %
 
22,044

20,685

6.6
 %
 
 
68.8%
 
96.4%
97.0%
 
2,252

2,107

Philadelphia
 
4
2,042

1,963

 
17,158

16,752

2.4
%
 
6,125

6,378

(4.0
)%
 
11,033

10,374

6.4
 %
 
 
64.3%
 
96.5%
96.8%
 
1,509

1,469

Phoenix
 
2
812

812

 
5,094

4,894

4.1
%
 
1,845

1,758

4.9
 %
 
3,249

3,136

3.6
 %
 
 
63.8%
 
94.3%
92.6%
 
1,109

1,084

Seattle
 
1
104

104

 
1,066

982

8.6
%
 
414

430

(3.7
)%
 
652

552

18.1
 %
 
 
61.2%
 
98.4%
97.4%
 
1,735

1,616

Suburban New York - New Jersey
 
2
1,162

1,162

 
10,643

10,151

4.8
%
 
3,437

3,545

(3.0
)%
 
7,206

6,606

9.1
 %
 
 
67.7%
 
96.8%
96.3%
 
1,577

1,512

Washington - No. Va - MD
 
14
6,547

6,519

 
57,389

56,830

1.0
%
 
18,302

17,796

2.8
 %
 
39,087

39,034

0.1
 %
 
 
68.1%
 
96.2%
95.9%
 
1,526

1,516

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
96
31,035

30,213

 
302,981

289,471

4.7
%
 
95,881

94,885

1.0
 %
 
207,100

194,586

6.4
 %
 
 
68.4%
 
96.2%
96.0%
 
1,737

1,663

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
6,332

6,332

%
 
2,494

2,335

6.8
 %
 
3,838

3,997

(4.0
)%
 
 
60.6%
 
92.6%
95.2%
 
1,430

1,390

Nashville
 
3
764

764

 
5,805

5,360

8.3
%
 
1,939

1,898

2.2
 %
 
3,866

3,462

11.7
 %
 
 
66.6%
 
96.0%
96.0%
 
1,319

1,218

Norfolk - Richmond
 
5
1,487

1,408

 
9,113

9,008

1.2
%
 
3,005

2,916

3.1
 %
 
6,108

6,092

0.3
 %
 
 
67.0%
 
95.7%
95.1%
 
1,127

1,121

Other Markets
 
4
1,348

1,348

 
13,643

13,291

2.6
%
 
5,216

5,057

3.1
 %
 
8,427

8,234

2.3
 %
 
 
61.8%
 
95.2%
96.6%
 
1,772

1,702

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
16
4,396

4,317

 
34,893

33,991

2.7
%
 
12,654

12,206

3.7
 %
 
22,239

21,785

2.1
 %
 
 
63.7%
 
95.0%
95.7%
 
1,417

1,371

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
112
35,431

34,530

 
$
337,874

$
323,462

4.5
%
 
$
108,535

$
107,091

1.3
 %
 
$
229,339

$
216,371

6.0
 %
 
 
67.9%
 
96.1%
96.0%
 
$
1,697

$
1,626




 
19



Supplemental Schedule 6(d)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store Operating Expense Detail
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Comparison
 
 
 
 
 
 
 
 
 
 
2Q 2015
% of Total
 
2Q 2014
$ Change
% Change
Real estate taxes
 
$
16,293

30.7
%
 
$
16,051

$
242

1.5
 %
Onsite payroll
 
9,580

18.0
%
 
9,355

225

2.4
 %
Utilities
 
10,573

19.9
%
 
10,515

58

0.6
 %
Repairs and maintenance
 
7,565

14.2
%
 
7,205

360

5.0
 %
Software, technology and other
 
3,640

6.9
%
 
3,834

(194
)
(5.1
)%
Insurance
 
1,740

3.3
%
 
2,212

(472
)
(21.3
)%
Marketing
 
1,758

3.3
%
 
2,119

(361
)
(17.0
)%
Expensed turnover costs
 
1,950

3.7
%
 
1,842

108

5.9
 %
Total
 
$
53,099

100.0
%
 
$
53,133

$
(34
)
(0.1
)%
 
 
 
 
 
 
 
 
Sequential Comparison
 
 
 
 
 
 
 
 
 
 
2Q 2015
% of Total
 
1Q 2015
$ Change
% Change
Real estate taxes
 
$
16,293

30.7
%
 
$
16,750

$
(457
)
(2.7
)%
Onsite payroll
 
9,580

18.0
%
 
9,992

(412
)
(4.1
)%
Utilities
 
10,573

19.9
%
 
12,081

(1,508
)
(12.5
)%
Repairs and maintenance
 
7,565

14.2
%
 
7,149

416

5.8
 %
Software, technology and other
 
3,640

6.9
%
 
3,525

115

3.3
 %
Insurance
 
1,740

3.3
%
 
2,546

(806
)
(31.7
)%
Marketing
 
1,758

3.3
%
 
1,787

(29
)
(1.6
)%
Expensed turnover costs
 
1,950

3.7
%
 
1,608

342

21.3
 %
Total
 
$
53,099

100.0
%
 
$
55,438

$
(2,339
)
(4.2
)%
 
 
 
 
 
 
 
 
Year to Date Comparison
 
 
 
 
 
 
 
 
 
 
YTD 2Q 2015
% of Total
 
YTD 2Q 2014
$ Change
% Change
Real estate taxes
 
$
33,042

30.4
%
 
$
32,118

$
924

2.9
 %
Onsite payroll
 
19,572

18.0
%
 
19,186

386

2.0
 %
Utilities
 
22,653

20.9
%
 
22,234

419

1.9
 %
Repairs and maintenance
 
14,715

13.6
%
 
13,772

943

6.8
 %
Software, technology and other
 
7,165

6.6
%
 
7,431

(266
)
(3.6
)%
Insurance
 
4,286

3.9
%
 
4,849

(563
)
(11.6
)%
Marketing
 
3,545

3.3
%
 
4,252

(707
)
(16.6
)%
Expensed turnover costs
 
3,557

3.3
%
 
3,249

308

9.5
 %
Total
 
$
108,535

100.0
%
 
$
107,091

$
1,444

1.3
 %








20



Supplemental Schedule 7(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Portfolio Data by Market
Second Quarter 2015 Compared to Second Quarter 2014
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2015
 
Quarter Ended June 30, 2014
 
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco NOI
 
Average
Revenue 
per Effective
Apartment Home
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco NOI
 
Average
Revenue 
per Effective
Apartment Home
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles
 
13

 
4,347

 
3,696

 
14.9
%
 
$
2,575

 
13

 
4,248

 
3,597

 
11.9
%
 
$
2,389

Orange County
 
2

 
966

 
966

 
3.1
%
 
2,047

 
4

 
1,213

 
1,213

 
3.6
%
 
1,868

San Diego
 
12

 
2,423

 
2,353

 
6.2
%
 
1,618

 
12

 
2,430

 
2,360

 
5.9
%
 
1,567

Southern CA Total
 
27

 
7,736

 
7,015

 
24.2
%
 
2,187

 
29

 
7,891

 
7,170

 
21.4
%
 
2,013

East Bay
 
2

 
413

 
413

 
1.2
%
 
1,957

 
2

 
413

 
413

 
1.1
%
 
1,753

San Jose
 
2

 
548

 
548

 
1.6
%
 
2,152

 
1

 
224

 
224

 
0.7
%
 
1,976

San Francisco
 
7

 
1,208

 
1,208

 
5.0
%
 
2,717

 
7

 
1,208

 
1,208

 
3.6
%
 
2,358

Northern CA Total
 
11

 
2,169

 
2,169

 
7.8
%
 
2,425

 
10

 
1,845

 
1,845

 
5.4
%
 
2,154

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.4
%
 
1,409

 
6

 
1,325

 
1,311

 
2.1
%
 
1,218

Boston
 
15

 
4,689

 
4,689

 
8.3
%
 
1,485

 
12

 
4,173

 
4,173

 
8.2
%
 
1,410

Chicago
 
10

 
3,246

 
3,246

 
7.4
%
 
1,605

 
10

 
3,245

 
3,245

 
6.8
%
 
1,546

Denver
 
8

 
2,065

 
2,026

 
4.4
%
 
1,432

 
7

 
1,613

 
1,540

 
3.1
%
 
1,358

Manhattan
 
17

 
774

 
774

 
3.1
%
 
3,381

 
23

 
999

 
999

 
3.4
%
 
2,949

Miami
 
5

 
2,561

 
2,550

 
8.1
%
 
2,272

 
5

 
2,516

 
2,505

 
7.8
%
 
2,128

Philadelphia
 
6

 
3,532

 
3,453

 
6.8
%
 
1,658

 
6

 
3,538

 
3,459

 
7.3
%
 
1,611

Phoenix
 
2

 
812

 
812

 
1.2
%
 
1,124

 
5

 
1,374

 
1,230

 
1.7
%
 
1,020

Seattle
 
2

 
239

 
239

 
0.7
%
 
1,934

 
2

 
239

 
239

 
0.3
%
 
1,847

Suburban New York - New Jersey
 
2

 
1,162

 
1,162

 
2.7
%
 
1,587

 
2

 
1,162

 
1,162

 
2.5
%
 
1,523

Washington - No. Va - MD
 
14

 
6,547

 
6,519

 
14.7
%
 
1,522

 
14

 
6,547

 
6,519

 
14.7
%
 
1,509

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
127

 
37,029

 
36,137

 
91.8
%
 
1,801

 
131

 
36,467

 
35,397

 
84.7
%
 
1,691

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4

 
797

 
797

 
1.4
%
 
1,437

 
5

 
1,180

 
1,066

 
1.9
%
 
1,343

Nashville
 
3

 
764

 
764

 
1.4
%
 
1,330

 
4

 
1,114

 
1,114

 
1.7
%
 
1,153

Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.2
%
 
1,124

 
6

 
1,643

 
1,564

 
2.5
%
 
1,108

Other Markets
 
4

 
1,348

 
1,348

 
3.2
%
 
1,758

 
11

 
6,898

 
6,835

 
9.2
%
 
1,014

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
16

 
4,396

 
4,317

 
8.2
%
 
1,417

 
26

 
10,835

 
10,579

 
15.3
%
 
1,076

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
143

 
41,425

 
40,454

 
100.0
%
 
$
1,759

 
157

 
47,302

 
45,976

 
100.0
%
 
$
1,548




 
21



Supplemental Schedule 7(b)
 
 
 
Conventional Portfolio Data by Market
 
First Quarter 2015 Market Information
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality market-rate apartment communities, averaging
"B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco
measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real
estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of
the local market average; "B" quality assets are those with rents 90% to 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average; and "C" quality assets are those with rents less than $1,100 per month and lower than 90% of the local market average. The schedule below illustrates Aimco’s Conventional Apartment Community portfolio quality based on 1Q 2015 data, the most recent period for which third-party data is available. The portfolio data has been adjusted to remove apartment communities sold through 2Q 2015.

The average age of Aimco's portfolio, adjusted for its sizable investment in redevelopment, is approximately 28 years. See the Glossary for further information.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended March 31, 2015
 
 
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco 
NOI
 
Average
Rent per
Effective Apartment Home [1]
 
Market
Rent [2]
 
Percentage
of Market
Rent
Average
 
Average
Age of Apartment Communities
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Los Angeles
 
13

 
4,319

 
3,668

 
14.5
%
 
$
2,351

 
$
1,503

 
156.4
%
 
10

Orange County
 
2

 
966

 
966

 
3.2
%
 
1,882

 
1,661

 
113.3
%
 
7

San Diego
 
12

 
2,430

 
2,360

 
5.9
%
 
1,432

 
1,460

 
98.1
%
 
28

Southern CA Total
 
27

 
7,715

 
6,994

 
23.6
%
 
1,980

 
1,511

 
131.0
%
 
13

East Bay
 
2

 
413

 
413

 
1.2
%
 
1,719

 
1,575

 
109.1
%
 
37

San Jose
 
2

 
548

 
548

 
1.6
%
 
2,098

 
1,909

 
109.9
%
 
17

San Francisco
 
7

 
1,208

 
1,208

 
4.8
%
 
2,363

 
2,280

 
103.6
%
 
18

Northern CA Total
 
11

 
2,169

 
2,169

 
7.6
%
 
2,169

 
2,050

 
105.8
%
 
20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.6
%
 
1,156

 
855

 
135.2
%
 
13

Boston
 
12

 
4,173

 
4,173

 
8.3
%
 
1,353

 
1,903

 
71.1
%
 
33

Chicago
 
10

 
3,245

 
3,245

 
7.4
%
 
1,388

 
1,121

 
123.8
%
 
21

Denver
 
8

 
2,057

 
2,018

 
4.5
%
 
1,251

 
993

 
126.0
%
 
20

Manhattan
 
17

 
775

 
775

 
3.0
%
 
3,188

 
3,234

 
98.6
%
 
107

Miami
 
5

 
2,540

 
2,529

 
8.5
%
 
1,966

 
1,205

 
163.2
%
 
24

Philadelphia
 
6

 
3,532

 
3,453

 
6.6
%
 
1,429

 
1,131

 
126.3
%
 
34

Phoenix
 
2

 
812

 
812

 
1.3
%
 
977

 
773

 
126.4
%
 
14

Seattle
 
2

 
239

 
239

 
0.6
%
 
1,679

 
1,222

 
137.4
%
 
14

Suburban New York - New Jersey
 
2

 
1,162

 
1,162

 
2.7
%
 
1,414

 
1,325

 
106.7
%
 
28

Washington - No. Va - MD
 
14

 
6,547

 
6,519

 
14.7
%
 
1,370

 
1,568

 
87.4
%
 
42

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
124

 
36,463

 
35,571

 
91.4
%
 
1,603

 
1,466

 
109.3
%
 
27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4

 
797

 
797

 
1.5
%
 
1,256

 
1,114

 
112.7
%
 
41

Nashville
 
3

 
764

 
764

 
1.5
%
 
1,127

 
842

 
133.8
%
 
22

Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.4
%
 
965

 
912

 
105.8
%
 
25

Other Markets
 
4

 
1,348

 
1,348

 
3.2
%
 
1,495

 
1,209

 
123.7
%
 
39

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
16

 
4,396

 
4,317

 
8.6
%
 
1,211

 
1,030

 
117.6
%
 
34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
140

 
40,859

 
39,888

 
100.0
%
 
$
1,560

 
$
1,418

 
110.0
%
 
28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Represents rents after concessions and vacancy loss, divided by the number of Effective Apartment Homes. Does not include other rental income.
[2] 1Q 2015 effective rents per REIS.
 
 
 
 
 
 
 
 
 
 
 
 
 
 


22



Supplemental Schedule 8
 
Apartment Community Disposition and Acquisition Activity
(dollars in millions, except average revenue per home) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Second Quarter 2015 Dispositions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment Communities
 
Number
of
Homes
 
Weighted
Average
Ownership
 
Gross
Proceeds
 
NOI
Cap
Rate [1]
 
Free Cash Flow Cap Rate [1]
 
Property
Debt
 
Net Sales
Proceeds [2]
 
Aimco
Gross
Proceeds
 
Aimco
Net
Proceeds
 
Average
Revenue
per Home
Conventional
 
1

 
1,707

 
100%
 
$
100.4

 
8.3
%
 
6.3
%
 
$
32.6

 
$
57.4

 
$
100.4

 
$
57.4

 
$
876

Affordable
 
1

 
84

 
80%
 
9.5

 
3.9
%
 
2.8
%
 
6.7

 
2.6

 
7.6

 
1.8

 
956

Total Dispositions
 
2

 
1,791

 
99%
 
$
109.9

 
8.0
%
 
6.0
%
 
$
39.3

 
$
60.0

 
$
108.0

 
$
59.2

 
$
878

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date 2015 Dispositions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment Communities
 
Number
of
Homes
 
Weighted
Average
Ownership
 
Gross
Proceeds
 
NOI
Cap
Rate [1]
 
Free Cash Flow Cap Rate [1]
 
Property
Debt
 
Net Sales
Proceeds [2]
 
Aimco
Gross
Proceeds
 
Aimco
Net
Proceeds
 
Average
Revenue
per Home
Conventional
 
5

 
2,633

 
95%
 
$
244.2

 
6.7
%
 
5.4
%
 
$
88.7

 
$
129.5

 
$
230.2

 
$
128.7

 
$
1,004

Affordable
 
3

 
258

 
27%
 
13.5

 
3.8
%
 
2.7
%
 
6.7

 
6.3

 
9.6

 
3.8

 
951

Total Dispositions
 
8

 
2,891

 
89%
 
$
257.7

 
6.6
%
 
5.3
%
 
$
95.4

 
$
135.8

 
$
239.8

 
$
132.5

 
$
1,002

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Refer to the Glossary for definitions of NOI Cap Rate and Free Cash Flow Cap Rate. Conventional Apartment Communities sold during 2015 are primarily outside of Aimco's target markets or in less
       desirable locations within Aimco's target markets, including Garden Grove, CA, Cypress, CA, Englewood, CO, Towson, MD, and Wyoming, MI, and had average revenues per apartment home
       significantly below that of Aimco's retained portfolio. Accordingly, Aimco believes the NOI Cap Rates and Free Cash Flow Cap Rates for Conventional Apartment Communities sold during 2015 are not
       indicative of those for Aimco's retained portfolio.
[2] Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date 2015 Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment Community Name
 
Location
 
Month Acquired
 
Apartment Homes
 
Purchase Price
 
Average Revenue Per Apartment Home
(At Acquisition)
 
 
 
 
 
 
 
 
Mezzo
 
Atlanta, GA
 
March
 
94

 
$
38.3

 
$
3,021
 
 
 
 
 
 
 
 
 
Axiom Apartment Homes
 
Cambridge, MA
 
April
 
115

 
63.0

 
n/a
 
[3]
 
 
 
 
 
 
 
270 on Third
 
Cambridge, MA
 
June
 
91

 
27.9

 
n/a
 
[4]
 
 
 
 
 
 
 
Total Acquisitions
 
 
 

 
300

 
$
129.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[3] Aimco acquired this community at the completion of construction and began leasing up the six-story building during the second quarter. As of June 30, 2015, the apartment homes were 13% occupied.
       Upon stabilization, revenues per apartment home are expected to average $3,550.
[4] Community is currently under construction with completion anticipated in fourth quarter 2015. Upon stabilization, revenues per apartment home are expected to average $2,600. Refer to Schedule 10
       for more information about the development.



 
23



Supplemental Schedule 9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Additions
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands, except per apartment home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aimco classifies capital additions as Capital Replacements (“CR”), Capital Improvements (“CI”), Property Upgrades, Redevelopment, Development or Casualty. Recurring capital additions are apportioned between CR and CI based on the useful life of the item under consideration and the period over which Aimco has owned the item. Under this method of classification, CR represents the portion of the item consumed during Aimco’s ownership of the item, while CI represents the portion of the item that was consumed prior to Aimco’s ownership. See the Glossary for further descriptions.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2015
 
Six Months Ended June 30, 2015
 
 
 
Conventional
 
Affordable
 
Total
 
Conventional
 
Affordable
 
Total
 
Capital Additions
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Replacements
 
 
 
 
 
 
 
 
 
 
 
 
 
Buildings and grounds
 
$
9,046

 
$
1,230

 
$
10,276

 
$
13,215

 
$
2,006

 
$
15,221

 
Turnover capital additions
 
2,034

 
233

 
2,267

 
3,733

 
457

 
4,190

 
Capitalized site payroll and indirect costs
 
966

 
48

 
1,014

 
1,723

 
67

 
1,790

 
Capital Replacements
 
12,046

 
1,511

 
13,557

 
18,671

 
2,530

 
21,201

 
Capital Improvements
 
4,543

 
341

 
4,884

 
7,221

 
495

 
7,716

 
Property Upgrades
 
10,429

 
4

 
10,433

 
19,633

 
56

 
19,689

 
Redevelopment
 
44,681

 

 
44,681

 
68,156

 

 
68,156

 
Development
 
22,216

 

 
22,216

 
40,054

 

 
40,054

 
Casualty
 
1,231

 
59

 
1,290

 
2,560

 
1,373

 
3,933

 
Total Capital Additions [1]
 
$
95,146

 
$
1,915

 
$
97,061

 
$
156,295

 
$
4,454

 
$
160,749

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total apartment homes
 
41,425

 
9,122

 
50,547

 
41,425

 
9,122

 
50,547

 
Capital Replacements per apartment home
 
$
291

 
$
166

 
$
268

 
$
451

 
$
277

 
$
419

 
[1] Total Capital Additions reported above exclude $0.1 million and $0.4 million, respectively, for the three and six months ended June 30, 2015, related to consolidated apartment communities sold or classified as held for sale at the end of the period. For the three and six months ended June 30, 2015, Total Capital Additions include $2.8 million and $5.4 million of capitalized interest costs, respectively.
















24



Supplemental Schedule 10
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Redevelopment and Development Activity
 
 
 
 
 
 
(Page 1 of 4)
 
Three Months Ended June 30, 2015
 
 
 
 
 
 
 
 
 
(dollars in millions, except per apartment home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule
 
Incremental Monthly Revenue per Apartment Home
 
 
 
 
 
Total Number
of Apartment Homes at Completion
Estimated Net 
Investment at Completion
Inception-to-Date Net
Investment
Construction
Start
Initial
Occupancy
Construction
Complete
Stabilized Occupancy
 
Rent
Other Income
Total
 
Incremental Commercial Revenue
 
Current Residential Occupancy
Redevelopment of Operating Communities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ocean House on Prospect
53

$
14.8

$
12.1

4Q 2014
3Q 2015
4Q 2015
1Q 2016
 
$
930

$
80

$
1,010

 
$

 
n/a

Park Towne
954

60.0

36.0

Multiple
3Q 2015
3Q 2016
2Q 2016
 
225

80

305

 
0.1

 
70
%
The Sterling
535

49.5

34.4

Multiple
Multiple
1Q 2016
2Q 2016
 
390

20

410

 
0.6

 
77
%
Subtotal
1,542

$
124.3

$
82.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule
 
Monthly Revenue per Apartment Home
 
 
 
 
 
Total Number
of Apartment Homes at Completion
Estimated Net 
Investment at Completion
Inception-to-Date Net
Investment
Construction
Start
Initial
Occupancy
Construction
Complete
Stabilized Occupancy
 
Rent
Other Income
Total
 
Commercial Revenue
 
Current Residential Occupancy
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
270 on Third
91

$
45.0

$
27.9

n/a
4Q 2015
4Q 2015
3Q 2016
 
$
2,475

$
125

$
2,600

 
$
0.3

 
n/a

One Canal Street
310

190.0

102.9

4Q 2013
1Q 2016
2Q 2016
2Q 2017
 
3,450

415

3,865

 
1.1

 
n/a

Subtotal
401

$
235.0

$
130.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Completed This Quarter
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2900 on First Apartments
135

$
15.2

$
14.7

1Q 2014
1Q 2014
2Q 2015
1Q 2015
 
$
520

$
45

$
565

 
$
0.1

 
98
%




 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
2,078

$
374.5

$
228.0

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Projected NOI as a % of Estimated Net Investment (Unescalated Rents)
5.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The investment in One Canal Street has been and will be funded in part by a $114.0 million non-recourse property loan, of which $66.4 million was available to draw at June 30, 2015.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
See the following pages for Terms and Definitions and a Summary of Redevelopment Projects.


 
25



Supplemental Schedule 10 (continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Redevelopment and Development Activity
 
 
 
 
 
 
 
(Page 2 of 4)
 
 
 
 
Terms and Definitions
 
 
 
Estimated Net Investment at Completion - represents total estimated investment, net of tax and other credits earned by Aimco as a direct result of its redevelopment or development of the community. Total estimated investment includes all capitalized costs projected to be incurred to redevelop or develop the respective community, as determined in accordance with GAAP. Where possible, Aimco makes use of tax and other available credits to reduce its invested capital, thereby maximizing investment returns. Aimco seeks historic tax and other credits related to several other communities in its redevelopment pipeline, which, if successful, Aimco will include in the net estimated investment.
Stabilized Occupancy - period in which Aimco expects to achieve targeted physical occupancy, generally greater than 90%.
Incremental Monthly Revenue per Apartment Home - represents the sum of the amounts by which rents and other rental income per apartment home are projected to increase compared to pre-redevelopment amounts. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement.
Commercial Revenue - represents the projected annual revenue, or incremental revenue, contribution from commercial rents attributable to the redevelopment of commercial space.
Current Residential Occupancy - for previously vacant communities and new development, represents physical occupancy as of June 30, 2015. For operating communities, represents second quarter 2015 average daily occupancy.
Monthly Revenue per Apartment Home - represents the sum of projected rents and other rental income on a per-apartment home basis. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update these projections at least annually to reflect changes in market rents and rental rate achievement.
Weighted Average Projected NOI as a % of Estimated Net Investment (Unescalated Rents) - projected NOI takes into consideration the revenue information provided herein, as well as expectations around 1) operating costs associated with previously vacant communities and new development, and 2) net incremental changes in operating costs, if any, resulting from the redevelopment of operating communities.



 
26



Supplemental Schedule 10 (Continued)
 
 
 
Summary of Redevelopment Projects
(Page 3 of 4)
Community
Project Summary
Ocean House on Prospect
La Jolla, CA

During 2013, Aimco acquired for $29 million this 60-apartment home community with the intent of redeveloping the community at a future date. The redevelopment of Ocean House includes renovation of all apartment homes, common areas, exteriors and amenities. During construction, Aimco expects to combine some apartment homes so that the community, at completion, will include 53 apartment homes. In order to facilitate the extensive construction activity, Aimco de-leased the building in fourth quarter 2014. Construction is underway and on schedule.
Park Towne Place
Philadelphia, PA

In 2014, Aimco completed a multi-phase capital project at this community in anticipation of subsequent redevelopment, which is now underway. Aimco expects to redevelop Park Towne Place in several phases, the first of which includes renovating existing commercial space, upgrading common areas and amenities, and redeveloping one of the four residential towers. During construction, Aimco expects to combine some apartment homes in this 234-apartment home building so that the tower, at completion, will include 229 apartment homes. In order to facilitate the extensive construction activity, Aimco de-leased the tower in fourth quarter 2014. Construction is underway and on schedule.
Aimco’s net investment in the first phase of the redevelopment of Park Towne Place is projected to be $60 million, reflecting a gross investment of $71 million, reduced by $11 million of historic tax credits.
Depending on the success of this initial phase and other investment alternatives, Aimco may redevelop additional apartment homes at Park Towne Place. Should Aimco elect to redevelop the other three residential towers, its net investment, including the work described above, could be between $148 and $160 million, reflecting a gross investment of $180 to $195 million reduced by $32 to $35 million of historic tax credits.
The Sterling
Philadelphia, PA
This redevelopment includes significant renovation of existing commercial space, upgrading common areas, and the phased redevelopment of apartment homes.

Since 2014, Aimco has completed the redevelopment of approximately one-third of the apartment homes as planned, at a cost consistent with underwriting and at rents in excess of Aimco's underwriting. Based on the success to date, in the second quarter 2015, Aimco approved a project to redevelop an additional five floors with 103 apartment homes for an additional investment of approximately $13.5 million. Aimco expects this phase of construction to be complete in first quarter 2016, with occupancy stabilized the following quarter. With this new phase and previously announced phases, 279 of the 535 apartment homes have been approved for redevelopment.

Renovation of the common areas and commercial space was completed in second quarter 2015, at a cost consistent with underwriting.

Depending on the success of this next phase and other investment alternatives, Aimco may continue to redevelop additional apartment homes at The Sterling. Should Aimco elect to redevelop all 535 apartment homes, the total investment, including the work described above, could be between $70 and $80 million over the next several years.


 
27



Supplemental Schedule 10 (Continued)
 
 
 
Summary of Redevelopment Projects
(Page 4 of 4)
Community
Project Summary
270 on Third Street,
Cambridge, MA
On June 25, 2015, Aimco acquired 270 on Third, an eight-story, 91-apartment home community currently under construction near Kendall Square in Cambridge, Massachusetts. 270 on Third is located two blocks from Axiom Apartment Homes and is contiguous to a large life science complex now under construction, the completion of which is planned for late spring or early summer 2016. Upon completion in the fourth quarter of 2015, 270 on Third will also contain more than 8,000 square feet of retail space. At closing, Aimco paid $27.9 million and agreed to fund further construction costs up $15.1 million, for total consideration not to exceed $43 million. Aimco expects to invest an additional $2 million for other improvements and capitalized costs, bringing its total projected investment to $45 million.
One Canal Street
Boston, MA
Aimco expects to invest approximately $190 million in the development of a 12-story building at One Canal Street in the historic Bulfinch Triangle neighborhood of Boston’s West End. Located near the Boston Garden, one block from North Station and adjacent to the historic North End, the site enjoys excellent access to public transit, the Government Center, Financial District, and Massachusetts General Hospital employment centers, as well as the dining, recreation, and shopping amenities of its urban core location. The building will include 310 apartment homes and 22,000 square feet of commercial space. Aimco has partnered with an experienced developer to construct the building, which Aimco will own and operate after its completion.
2900 on First Apartments
Seattle, WA
Redevelopment included the renovation of all apartment homes, new and/or enhanced amenities and other building interior and commercial space upgrades. All apartment home renovations were completed in first quarter 2015, and the fitness and amenity building were complete in second quarter 2015.




 
28



GLOSSARY AND RECONCILIATIONS OF NON-GAAP FINANCIAL AND OPERATING MEASURES

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

ACQUISITION APARTMENT COMMUNITIES: Apartment Communities acquired since January 1, 2014.
AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities benefit from governmental programs intended to provide housing to people with low or moderate incomes. These programs, which are usually administered by the U.S. Department of Housing and Urban Development (HUD) or state housing finance agencies, typically provide mortgage insurance, favorable financing terms, tax credits, or rental assistance payments to the owners of the communities. Under these programs, rent adjustments are made in accordance with property-specific contracts between Aimco and HUD, with rent increases generally based on an adjustment factor set by HUD annually.
AIMCO OP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco's UPREIT structure. Aimco owns approximately 95% of the common partnership units of the Aimco OP.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Non-GAAP measures representing Aimco's share of financial information discussed in this Earnings Release and Supplemental Information. Aimco's proportionate share of financial information includes Aimco's share of unconsolidated real estate partnerships and excludes noncontrolling interests in consolidated real estate partnerships. Proportionate reporting benefits the users of Aimco's financial information by providing the amount of revenues, expenses, assets and liabilities attributable only to Aimco stockholders. Aimco also refers to this measure as "Aimco's Share" of financial information. See Supplemental Schedules 2, 4 and 5 for reconciliation of Aimco's proportionate share of financial results to Aimco's consolidated financial statements.
AVERAGE AGE OF APARTMENT COMMUNITIES: Calculated by Aimco on a property-by-property basis based on the year the community was originally built, adjusted for redevelopment and/or other major capital improvements that effectively reduce the age of the community. Such investments include construction of new buildings and/or amenities, replacement or modernization of mechanical, plumbing and electrical systems, and other investments that are consequential in nature. Portfolio average age is calculated on the basis of investment dollars. Market and portfolio Average Age of Apartment Communities is calculated on the basis of investment value.
CAPITAL ADDITIONS DEFINITIONS
CAPITAL IMPROVEMENTS (CI): CI includes all non-Redevelopment capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition.
CAPITAL REPLACEMENTS (CR): Unlike CI, CR does not increase the useful life of an asset from its original purchase condition. CR represents the portion of capital additions that are deemed to replace the consumed portion of acquired capital assets. CR is deducted in the calculation of AFFO.
CASUALTY CAPITAL ADDITIONS: Casualty capital additions represent capitalized costs incurred in connection with the restoration of an asset after a casualty event such as a hurricane, tornado or flood.
PROPERTY UPGRADES: Property Upgrades may include kitchen and bath remodeling; energy conservation projects; and investments in longer-lived materials designed to reduce turnover costs, such as simulated wood flooring and granite countertops. Property Upgrades differ from Redevelopment Additions in that they are generally lesser in scope and do not significantly disrupt property operations.

29



REDEVELOPMENT ADDITIONS: Redevelopment additions represent capital additions intended to enhance the value of the apartment community through the ability to generate higher average rental rates. Redevelopment additions may include costs related to entitlement, which enhance the value of a community through increased density, and costs related to renovation of exteriors, common areas or apartment homes.
CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities represent Aimco's portfolio of market-rate apartment communities. Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A", "B" and "C+" quality Conventional Apartment Communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the United States, as measured by apartment value.
DEBT RATIO DEFINITIONS
ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco's proportionate share of interest expense less (i) prepayment penalties and amortization of deferred financing costs and (ii) the amount of interest income recognized by Aimco related to its investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt.
DEBT TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt to (b) Proportionate EBITDA.
DEBT AND PREFERRED EQUITY TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt, plus Aimco's preferred stock and the preferred units of the Aimco OP to (b) Proportionate EBITDA.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco's credit agreement, the ratio of (a) Earnings Before Interest, Taxes, Depreciation and Amortization, reduced by certain capital expenditure reserves (which Aimco refers to as "Compliance EBITDA"), to (b) debt service, which represents the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs) and (ii) debt amortization, for the four fiscal quarters preceding the date of calculation.
EBITDA TO INTEREST RATIO: The ratio of (a) Proportionate EBITDA to (b) Adjusted Interest Expense.
EBITDA TO INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Proportionate EBITDA to (b) the sum of Adjusted Interest Expense and Preferred Dividends.
FIXED CHARGE COVERAGE RATIO: As defined by Aimco's credit agreement, the ratio of (a) Compliance EBITDA to (b) fixed charges, which represent the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs), (ii) debt amortization and (iii) Preferred Dividends, for the four fiscal quarters preceding the date of calculation.
PREFERRED DIVIDENDS: Preferred dividends include dividends paid with respect to Aimco's Preferred Stock and the Aimco OP Preferred Partnership Units.
PROPORTIONATE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (PROPORTIONATE EBITDA): Proportionate EBITDA is computed by adding to Aimco's Pro forma FFO (a) Aimco's proportionate share of interest expense, taxes, depreciation and amortization related to non-real estate assets, non-cash stock compensation expense and (b) Preferred Dividends.

30



DEFFERED TAX CREDIT INCOME: Deferred income includes $30.0 million of unamortized cash contributions received by Aimco in exchange for the allocation of tax credits and related tax benefits to investors in tax credit arrangements. These cash contributions are deferred upon receipt and amortized into earnings in future periods as Aimco delivers the tax credits and related benefits to the investors. Under existing tax credit agreements, Aimco will receive additional cash contributions of $22.9 million, of which $2.6 million will be received during the remainder of 2015, and, on average, $5.0 million will be received each year from 2016 through 2019.
 
(in thousands) (unaudited)
 
 
 
 
 
 
 
June 30, 2015
 
Deferred tax credit income balance
 
$
29,976

 
Cash contributions to be received in the future
 
22,947

 
Total to be amortized
 
$
52,923

 
 
 
Revenue
 
Expense
 
Projected Income
 
2015 3Q - 4Q
 
$
11,878

 
$
(796
)
 
$
11,082

 
2016
 
18,236

 
(1,405
)
 
16,831

 
2017
 
14,375

 
(1,170
)
 
13,205

 
2018
 
6,879

 
(681
)
 
6,198

 
2019
 
4,255

 
(535
)
 
3,720

 
Thereafter
 
7,064

 
(5,177
)
 
1,887

 
Total
 
$
62,687

 
$
(9,764
)
 
$
52,923

EFFECTIVE APARTMENT HOMES: The number of actual apartment homes multiplied by Aimco's ownership interest in the apartment community as of the end of the current period. Effective Apartment Homes may be used to analyze Aimco's proportionate financial measures on a per-home basis.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (NAREIT) defines as net income, computed in accordance with GAAP, excluding gains from sales of, and impairment losses recognized with respect to, depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) and ADJUSTED FUNDS FROM OPERATIONS (AFFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding preferred equity redemption related amounts (adjusted for noncontrolling interests). Preferred equity redemption related amounts (gains or losses) are items that periodically affect Aimco's operating results. Aimco excludes preferred equity redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating performance. AFFO represents Pro forma FFO reduced by Capital Replacements (also adjusted for noncontrolling interests).
FFO, Pro forma FFO and AFFO are helpful to investors in understanding Aimco's performance because they capture features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco's method for computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
FREE CASH FLOW CAP RATE: Free Cash Flow Cap Rate represents the NOI cap rate, adjusted for assumed Capital Replacements spending of $1,200 per apartment home.
MONEY-WEIGHTED AVERAGE INTEREST RATE: Money-Weighted Average Interest Rate represents the weighted average interest rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of June 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-

31



Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.
NEW LEASE AND RENEWAL RATES: Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified as either a new lease, where a vacant apartment is leased to a new customer, or a renewal of an existing lease.
NET OPERATING INCOME (NOI) CAP RATE: NOI Cap Rate is calculated based on Aimco's share of the trailing twelve month prior to sale proportionate property NOI, less a 3.0% management fee, divided by Aimco gross proceeds.
OTHER AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities that do not meet the Same Store Apartment Community definition.
OTHER CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities that do not meet the Same Store Apartment Community definition because they have significant rent control restrictions or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event. Results of operations of properties that are not multi-family, such as fitness centers, are included in the operating results of Other Conventional Apartment Communities.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and expenses specifically related to Aimco's administration of its real estate partnerships, for example, services such as audit, tax and legal.
PROPERTY NET OPERATING INCOME (NOI): NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; property management expenses; depreciation; or interest expense. NOI is helpful because it helps both investors and management to understand the operating performance of real estate excluding costs associated with decisions about acquisition pricing, overhead allocations and financing arrangements. NOI is considered by many in the real estate industry to be a useful measure for determining the value of real estate. Reconciliations of NOI as presented in this Earnings Release and Supplemental Information to Aimco's consolidated GAAP amounts are provided on the following pages.
Reconciliation of GAAP to Supplemental Schedule 6(a) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
177,351

 
$
(7,100
)
 
$
170,251

 
$
(309
)
 
$
169,942

Property operating expenses
 
55,223

 
(2,231
)
 
52,992

 
107

 
53,099

Property NOI
 
$
122,128

 
$
(4,869
)
 
$
117,259

 
$
(416
)
 
$
116,843

 
 
Three Months Ended June 30, 2014
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
169,611

 
$
(6,779
)
 
$
162,832

 
$
(170
)
 
$
162,662

Property operating expenses
 
55,054

 
(2,213
)
 
52,841

 
292

 
53,133

Property NOI
 
$
114,557

 
$
(4,566
)
 
$
109,991

 
$
(462
)
 
$
109,529



32



Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
175,202

 
$
(6,976
)
 
$
168,226

 
$
(297
)
 
167,929

Property operating expenses
 
57,703

 
(2,362
)
 
55,341

 
97

 
55,438

Property NOI
 
$
117,499

 
$
(4,614
)
 
$
112,885

 
$
(394
)
 
$
112,491

 
 
 
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Supplemental Schedule 6(c) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
352,553

 
$
(14,076
)
 
$
338,477

 
$
(603
)
 
$
337,874

Property operating expenses
 
112,926

 
(4,593
)
 
108,333

 
202

 
108,535

Property NOI
 
$
239,627

 
$
(9,483
)
 
$
230,144

 
$
(805
)
 
$
229,339

 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2014
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
337,271

 
$
(13,469
)
 
$
323,802

 
$
(340
)
 
$
323,462

Property operating expenses
 
111,326

 
(4,599
)
 
106,727

 
364

 
107,091

Property NOI
 
$
225,945

 
$
(8,870
)
 
$
217,075

 
$
(704
)
 
$
216,371

REDEVELOPMENT AND DEVELOPMENT APARTMENT COMMUNITIES: Communities currently under construction and those previously under construction but had not yet achieved stabilized operations as of January 1, 2014.
SAME STORE APARTMENT COMMUNITIES: Same Store apartment communities are those that (a) are managed by Aimco, (b) have reached and maintained a stabilized level of occupancy as of January 1, 2014, and (c) are not expected to be sold within 12 months. Same Store apartment communities are classified as either Conventional or Affordable. Affordable Same Store apartment communities exclude those that are not subject to tax credit agreements, or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold during the period or classified as held for sale at the end of the period. Results of operations and any gain or loss on sales of these apartment communities are included in continuing operations in Aimco's consolidated income statements. For purposes of highlighting results of operations related to Aimco's retained portfolio, results for Sold and Held For Sale Apartment Communities are excluded from Net Real Estate Operations and shown separately on a net basis in Aimco's Proportionate FFO presentation found in Supplemental Schedule 2.

33