EX-99.1 2 q22016er-ssxex991.htm EXHIBIT 99.1 Q2 2016 EARNINGS RELEASE Exhibit



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    –   Proportionate Property Net Operating Income
 
 
 
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  –   Redevelopment and Development Portfolio
 
 
29    
 
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures
























                                                                                                                                                                                                                               


Aimco Reports Second Quarter Results, Raises 2016 Guidance
Denver, Colorado, July 28, 2016 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today second quarter 2016 results and raised full year 2016 guidance.
Chairman and Chief Executive Officer Terry Considine comments: “At a time when various markets are impacted by new supply, we appreciate the diversification...both geographic and price point...of the Aimco portfolio. That diversification reduces volatility and makes revenue more predictable. Operating results were in line with guidance. We are on-track with lease-up efforts at One Canal in Boston and at Indigo in Redwood City, California. Construction continues at two phased redevelopments in Center City Philadelphia where new phases were started. Portfolio quality improved as revenue per apartment home was up 8% to $1,900.”

Chief Financial Officer Paul Beldin adds: “Second quarter AFFO of $0.50 per share increased 9% compared to second quarter 2015 and was $0.03 per share ahead of the midpoint of our guidance range. This outperformance was due to greater than planned non-core earnings, including $0.01 per share related to transactional revenues originally anticipated later in the year. We are increasing our full year Pro forma FFO and AFFO guidance by $0.01 at the midpoint of our guidance range to take into account the $0.02 of outperformance, offset by a $0.01 reduction due to the decision to vacate the North Tower at Park Towne Place as we accelerate its redevelopment timeline.”
Financial Results: Second Quarter AFFO Up 9% Year-Over-Year
 
SECOND QUARTER
 
YEAR-TO-DATE
(all items per common share - diluted)
2016
 
2015
 
Variance
 
2016
 
2015
 
Variance
Net income
$
1.41

 
$
0.39

 
262
 %
 
$
1.57

 
$
0.97

 
62
 %
Funds From Operations (FFO)
$
0.59

 
$
0.56

 
5
 %
 
$
1.16

 
$
1.07

 
8
 %
Add back Aimco share of preferred equity redemption related amounts
$

 
$

 
 %
 
$

 
$
0.01

 
(100
)%
Pro forma Funds From Operations (Pro forma FFO)
$
0.59

 
$
0.56

 
5
 %
 
$
1.16

 
$
1.08

 
7
 %
Deduct Aimco share of Capital Replacements
$
(0.09
)
 
$
(0.10
)
 
(10
)%
 
$
(0.15
)
 
$
(0.16
)
 
(6
)%
Adjusted Funds From Operations (AFFO)
$
0.50

 
$
0.46

 
9
 %
 
$
1.01

 
$
0.92

 
10
 %
Net Income (per diluted common share) - Year-over-year, second quarter net income increased primarily due to higher gains on property sales in second quarter 2016, as compared to 2015.
Pro forma FFO (per diluted common share) - Year-over-year, second quarter Pro forma FFO increased 5% as a result of: Conventional Same Store Property Net Operating Income growth; increased contribution from redevelopment and acquisition communities; and higher non-core earnings. These increases were partially offset by the loss of income from apartment communities that were sold in 2015.
Adjusted Funds from Operations (per diluted common share) - Year-over-year, second quarter AFFO increased 9% as a result of higher Pro forma FFO. As Aimco concentrates its investment capital in higher quality, higher price point apartment communities, its free cash flow margins are increasing and contributing to a higher AFFO growth rate.

1


Operating Results: Second Quarter Conventional Same Store NOI Up 4.1%
 
SECOND QUARTER
YEAR-TO-DATE
 
Year-over-Year
Sequential
Year-over-Year
 
2016
2015
Variance
1st Qtr.
Variance
2016
2015
Variance
Average Rent Per Apartment Home
$1,611
$1,530
5.3
 %
$1,595
1.0
 %
$1,603
$1,523
5.3
 %
Other Income Per Apartment Home
188
187
0.5
 %
187
0.5
 %
187
186
0.5
 %
Average Revenue Per Apartment Home
$1,799
$1,717
4.8
 %
$1,782
1.0
 %
$1,790
$1,709
4.7
 %
Average Daily Occupancy
95.9
%
96.4
%
(0.5
)%
96.0
%
(0.1
)%
96.0
%
96.2
%
(0.2
)%
 
 
 
 
 
 
 
 
 
$ in Millions
 
 
 
 
 
 
 
 
Revenue
$168.5
$161.6
4.2
 %
$167.1
0.8
 %
$335.6
$321.2
4.5
 %
Expenses
52.9
50.6
4.6
 %
52.5
0.8
 %
105.4
103.0
2.3
 %
NOI
$115.6
$111.0
4.1
 %
$114.6
0.8
 %
$230.2
$218.2
5.5
 %
Conventional Same Store 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. The table below details new and renewal lease rates for Aimco’s second quarter 2016 Same Store portfolio.
2016
1st Qtr.
Apr
May
Jun
2nd Qtr.
Year-to-Date
Renewal rent increases
6.0%
6.4%
5.9%
6.4%
6.2%
6.1%
New lease rent increases
3.5%
4.0%
4.3%
4.9%
4.4%
4.0%
Weighted average rent increases
4.6%
5.1%
5.1%
5.6%
5.3%
5.0%
Conventional Non-Same Store NOI - Aimco’s Conventional non-Same Store NOI for second quarter 2016 increased 13.4% year-over-year primarily due to increasing contribution from Aimco’s Redevelopment apartment communities.
 
SECOND QUARTER
YEAR-TO-DATE
 
Year-over-Year
Sequential
Year-over-Year
$ in Millions
2016
2015
Variance
1st Qtr.
Variance
2016
2015
Variance
Conventional Redevelopment and Development
$15.1
$12.9
17.1
 %
$15.2
(0.7
)%
$30.3
$24.3
24.7
%
Conventional Acquisition
0.8
0.0
n/a

0.8

1.6
0.1
n/a

Conventional Other
6.1
6.5
(6.2
)%
6.0
1.7
 %
12.1

12.1


Total Conventional non-Same Store
$22.0
$19.4
13.4
 %
$22.0

$44.0
$36.5
20.5
%
Redevelopment and Development: Progressing as Planned
During second quarter, Aimco invested $43 million in redevelopment, $31 million of which related to the ongoing redevelopment of Park Towne Place and The Sterling, mixed-use communities located in Center City Philadelphia. At Park Towne Place, as of June 30, 2016, Aimco had completed redevelopment of 356 apartment homes and had leased 73% of the completed homes. Rental rates are above underwriting. Based on the success of earlier phases of the Park Towne Place redevelopment, during the second quarter, Aimco decided to proceed with redevelopment of a third tower with 227 apartment homes. At The Sterling, as of June 30, 2016, Aimco had completed redevelopment of 343 of the 534 apartment homes in the community and had leased 88% of the completed homes. Rental rates are above underwriting. Based on the success of earlier phases of redevelopment of The Sterling, in the second quarter, Aimco decided to proceed with the final phase,

2


and anticipates completion in spring 2017. Projected returns on these newly approved phases at both Park Towne Place and The Sterling are similar to those of the previous phases.
During second quarter, Aimco invested $13.2 million in the substantial completion of One Canal in Boston. Leasing is progressing as planned and at June 30, 2016, 35% of the apartment homes were leased and rental rates are ahead of underwriting.
Portfolio Management: Revenue Per Apartment Home Up 8% to $1,900
Aimco portfolio strategy seeks predictable rent growth from a portfolio of apartment communities that is diversified across “A,” “B” and “C+” price points, averaging “B/B+” in quality, and that is also diversified across large coastal and job growth markets in the U.S. Aimco target markets are primarily coastal markets, and also include several Sun Belt cities and Chicago, Illinois. Please refer to the Glossary for a description of Aimco’s Portfolio Quality Ratings.
As part of its portfolio strategy, Aimco seeks to sell each year the lowest-rated 5% to 10% of its portfolio and to reinvest the proceeds from such sales in higher quality apartment communities through redevelopment of communities in its current portfolio, occasional development of new communities, and selective acquisitions. Through this disciplined approach to capital recycling, Aimco has significantly increased the quality and expected growth rate of its portfolio.
 
SECOND QUARTER
 
2016
2015
Variance
Conventional Apartment Communities
137

143

(6
)
Conventional Apartment Homes
38,841

41,425

(2,584
)
Conventional % NOI in Target Markets
91
%
89
%
2
%
Revenue per Apartment Home
$
1,900

$
1,759

8
%
Portfolio Average Rents as a Percentage of Local Market Average Rents
113
%
110
%
3
%
Percentage A (2Q 2016 Revenue per Apartment Home $2,386)
51
%
50
%
1
%
Percentage B (2Q 2016 Revenue per Apartment Home $1,719)
37
%
33
%
4
 %
Percentage C+ (2Q 2016 Revenue per Apartment Home $1,546)
12
%
17
%
(5
)%
NOI Margin
67
%
67
%

Free Cash Flow Margin*
62
%
61
%
1
%
* Assumes Capital Replacements spending of $1,200 per apartment home.
Second Quarter 2016 Portfolio Transactions - In second quarter, Aimco sold two Conventional apartment communities with 1,547 apartment homes for $291.9 million in gross proceeds. Net sales proceeds after payment of transaction costs were $289.4 million. Aimco did not acquire any apartment communities during the second quarter.
Quarter-End Portfolio - Second quarter 2016 Conventional portfolio average monthly revenue per apartment home was $1,900, an 8% increase compared to second quarter 2015, due to: year-over-year Same Store monthly revenue per apartment home growth of 4.8%; the sale of Conventional apartment communities in 2015 and 2016 with average monthly revenues per apartment home substantially lower than those of the retained portfolio; and reinvestment of the sales proceeds through redevelopment, development and acquisition of apartment communities with higher rents and better prospects.

3


Bay Area Acquisition Update - As previously reported, Aimco has agreed to acquire for $320 million, Indigo, an apartment community with 463 apartment homes currently under construction in Redwood City, California. Closing of the acquisition is expected upon completion of construction, anticipated to occur by the end of third quarter 2016. At June 30, 2016, Aimco had leased 18% of the apartment homes and rental rates are above underwriting. Move-ins commenced on July 1st.
Balance Sheet and Liquidity:
Components of Aimco Leverage
 
AS OF JUNE 30, 2016
$ in Millions
Amount
% of Total
Weighted Avg. Maturity (Yrs.)
Aimco share of long-term, non-recourse property debt
$
3,680.2

90
%
7.7

Outstanding borrowings on revolving credit facility
160.5

4
%
2.3

Preferred securities*
246.0

6
%
34.4

Total leverage
$
4,086.7

100
%
9.0

*
Aimco’s preferred securities are perpetual in nature; however, for illustrative purposes, Aimco has computed the weighted average maturity of its total leverage assuming a 30-day maturity on the Class Z Cumulative Preferred Stock, which Aimco will redeem on July 29, 2016, and a 40-year maturity on its other preferred securities.
Non-recourse Property Debt - During the second quarter, Aimco priced two fixed rate, non-recourse, amortizing, 10-year property loans totaling $166.5 million at interest rates of 2.77% and 3.34%, spreads of 129 basis points and 152 basis points, respectively, over the 10-year Treasury rates at the time of pricing.
Preferred Securities - During the second quarter, Aimco called for the redemption of all outstanding shares of its Class Z Cumulative Preferred Stock on July 29, 2016, at a redemption value including dividends through the redemption date of approximately $35 million.
Leverage Ratios
Aimco target leverage ratios are: Debt and Preferred Equity to EBITDA below 7.0x; and EBITDA to Interest Expense and Preferred Dividends greater than 2.5x. Aimco also focuses on the ratios of Debt to EBITDA and EBITDA to Interest Expense. Please see the Glossary for definitions of these metrics and, where appropriate, reconciliations to GAAP.
 
TRAILING-TWELVE MONTHS ENDED JUNE 30,
 
2016
2015
Debt to EBITDA
6.4x
6.5x
Debt and Preferred Equity to EBITDA
6.8x
7.0x
EBITDA to Interest Expense
3.3x
2.9x
EBITDA to Interest Expense and Preferred Dividends
3.0x
2.6x
Future leverage reduction is expected 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.

4


Liquidity
Aimco’s only recourse debt at June 30, 2016, was its revolving credit facility, which Aimco uses for working capital and other short-term purposes, and to secure letters of credit.
At June 30, 2016, Aimco had outstanding borrowings on its revolving credit facility of $160.5 million and available capacity of $410.0 million, after consideration of $29.5 million of letters of credit backed by the facility. Aimco also held cash and restricted cash on hand of $430.3 million ($428.0 million Aimco share), which included approximately $290 million of 1031 exchange proceeds anticipated to be invested during the third quarter.
Finally, Aimco held properties in its unencumbered asset pool with an estimated fair market value of approximately $1.7 billion.
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.33 per share of Class A Common Stock for the quarter ended June 30, 2016. On an annualized basis, this represents an increase of 12% compared to the dividends paid during 2015. This dividend is payable on August 31, 2016, to stockholders of record on August 19, 2016.
2016 Outlook: Guidance Raised to Reflect Second Quarter Outperformance
($ Amounts represent Aimco Share)
FULL YEAR 2016
PREVIOUS FULL YEAR 2016
FULL YEAR 2015
 
 
 
 
Net Income per share
$1.75 to $1.83
$0.41 to $0.51
$1.52
Pro forma FFO per share
$2.26 to $2.34
$2.24 to $2.34
$2.23
AFFO per share
$1.94 to $2.02
$1.92 to $2.02
$1.88
 
 
 
 
Conventional Same Store Operating Measures
 
 
 
Revenue change compared to prior year
4.50% to 5.00%
4.50% to 5.00%
4.5%
Expense change compared to prior year
1.75% to 2.25%
1.75% to 2.25%
2.1%
NOI change compared to prior year
5.50% to 6.50%
5.50% to 6.50%
5.6%
 
 
 
 
Non-Core Earnings
 
 
 
Non-recurring investment management revenues
$5M
$1M to $3M
$1M
($ Amounts represent Aimco Share)
THIRD QUARTER 2016
 
 
Net income per share
$0.06 to $0.10
Pro forma FFO per share
$0.52 to $0.56
AFFO per share
$0.43 to $0.47
 
 
Conventional Same Store Operating Measures
 
NOI change compared to second quarter 2016
1.25% to 2.25%
NOI change compared to third quarter 2015
5.50% to 6.50%

5


Earnings Conference Call Information
Live Conference Call:
Conference Call Replay:
Friday, July 29, 2016 at 1:00 p.m. ET
Replay available until 9:00 a.m. ET on October 29, 2016
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: 5105563
Passcode: 10088380
Live webcast and replay: http://www.aimco.com/investors

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.
Glossary & Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are measures not defined under accounting principles generally accepted in the United States (“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 focused on the ownership and management of quality apartment communities located in selected markets in the United States. Aimco is one of the country’s largest owners and operators of apartments, with 192 communities in 22 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
Lynn Stanfield, Senior Vice President, Finance
Valerie Kimball, Director, Investor Relations
Investor Relations 303-793-4661, 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 2016 results, including but not limited to: Pro forma FFO and selected components thereof; AFFO; Aimco redevelopment and development investments, timelines and Net Operating Income contribution; Aimco acquisition and lease-up timelines and Net Operating Income contribution; expectations regarding sales of Aimco apartment communities and the use of proceeds thereof; and Aimco liquidity and leverage metrics.

These forward-looking statements are based on management’s judgment as of this date, which is subject to risks and uncertainties. Risks and uncertainties include, but are not limited to: Aimco’s ability to maintain current or meet projected occupancy, rental rate and property operating results; the effect of acquisitions, dispositions, redevelopments and developments; Aimco’s ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to Aimco developments and redevelopments; Aimco’s ability to meet timelines and budgeted rental rates related to Aimco lease-up properties; and Aimco’s 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: real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which Aimco operates and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the amount, location and quality of competitive new housing supply; financing risks, including the availability and cost of capital markets’ financing and the risk that Aimco’s cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that Aimco’s earnings may not be sufficient to maintain compliance with debt covenants; 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, 2015, 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,
 
 
2016
 
2015
 
2016
 
2015
REVENUES
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
242,871

 
$
238,637

 
$
484,352

 
$
476,926

Tax credit and asset management revenues
 
8,347

 
6,146

 
13,105

 
12,122

Total revenues
 
251,218

 
244,783

 
497,457

 
489,048

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
Property operating expenses
 
88,305

 
87,930

 
176,702

 
183,422

Investment management expenses
 
1,017

 
1,086

 
1,992

 
2,689

Depreciation and amortization
 
80,680

 
75,150

 
160,508

 
149,582

General and administrative expenses
 
11,254

 
12,062

 
23,189

 
22,714

Other expenses, net
 
5,526

 
2,912

 
7,096

 
3,931

Total operating expenses
 
186,782

 
179,140


369,487

 
362,338

Operating income
 
64,436

 
65,643

 
127,970

 
126,710

Interest income
 
1,843

 
1,705

 
3,678

 
3,430

Interest expense
 
(48,894
)
 
(49,605
)
 
(96,528
)
 
(103,125
)
Other, net
 
4,906

 
350

 
4,983

 
2,614

Income before income taxes and gain on dispositions
 
22,291

 
18,093

 
40,103

 
29,629

Income tax benefit
 
7,121

 
5,814

 
13,007

 
12,735

Income before gain on dispositions
 
29,412

 
23,907

 
53,110

 
42,364

Gain on dispositions of real estate, net of tax
 
216,541

 
44,781

 
222,728

 
130,474

Net income
 
245,953

 
68,688

 
275,838

 
172,838

Noncontrolling interests:
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests in consolidated real estate partnerships
 
(8,677
)
 
(111
)
 
(9,607
)
 
(4,867
)
Net income attributable to preferred noncontrolling interests in Aimco OP
 
(1,708
)
 
(1,736
)
 
(3,434
)
 
(3,472
)
Net income attributable to common noncontrolling interests in Aimco OP
 
(11,135
)
 
(2,972
)
 
(12,307
)
 
(7,370
)
Net income attributable to noncontrolling interests
 
(21,520
)
 
(4,819
)
 
(25,348
)
 
(15,709
)
Net income attributable to Aimco
 
224,433

 
63,869

 
250,490

 
157,129

Net income attributable to Aimco preferred stockholders
 
(2,758
)
 
(2,758
)
 
(5,515
)
 
(6,280
)
Net income attributable to participating securities
 
(293
)
 
(307
)
 
(370
)
 
(701
)
Net income attributable to Aimco common stockholders
 
$
221,382

 
$
60,804

 
$
244,605

 
$
150,148

 
 
 
 
 
 
 
 
 
Net income attributable to Aimco per common share – basic
 
$
1.42

 
$
0.39

 
$
1.57

 
$
0.97

 
 
 
 
 
 
 
 
 
Net income attributable to Aimco per common share – diluted
 
$
1.41

 
$
0.39

 
$
1.57

 
$
0.97

 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
 
156,375

 
155,524

 
155,876

 
154,672

Weighted average common shares outstanding – diluted
 
156,793

 
155,954

 
156,248

 
155,115





8


Consolidated Balance Sheets
(in thousands) (unaudited)
 
 
 
 
 
 
 
June 30, 2016
 
December 31, 2015
ASSETS
 
 
 
 
Buildings and improvements
 
$
6,283,998

 
$
6,446,326

Land
 
1,847,582

 
1,861,157

Total real estate
 
8,131,580

 
8,307,483

Accumulated depreciation
 
(2,657,290
)
 
(2,778,022
)
Net real estate
 
5,474,290

 
5,529,461

Cash and cash equivalents
 
55,225

 
50,789

Restricted cash
 
375,092

 
86,956

Other assets
 
360,669

 
448,405

Assets held for sale
 
8,952

 
3,070

Total assets
 
$
6,274,228

 
$
6,118,681

 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
Non-recourse property debt, net
 
$
3,795,098

 
$
3,822,141

Revolving credit facility borrowings
 
160,540

 
27,000

Total indebtedness
 
3,955,638

 
3,849,141

Accounts payable
 
43,414

 
36,123

Accrued liabilities and other
 
206,104

 
317,481

Deferred income
 
57,819

 
64,052

Liabilities related to assets held for sale
 
6,214

 
53

Total liabilities
 
4,269,189

 
4,266,850

Preferred noncontrolling interests in Aimco OP
 
86,198

 
87,926

Equity:
 
 
 
 
Perpetual Preferred Stock
 
159,126

 
159,126

Class A Common Stock
 
1,566

 
1,563

Additional paid-in capital
 
4,066,476

 
4,064,659

Accumulated other comprehensive loss
 
(710
)
 
(6,040
)
Distributions in excess of earnings
 
(2,455,302
)
 
(2,596,917
)
Total Aimco equity
 
1,771,156

 
1,622,391

Noncontrolling interests in consolidated real estate partnerships
 
150,257

 
151,365

Common noncontrolling interests in Aimco OP
 
(2,572
)
 
(9,851
)
Total equity
 
1,918,841

 
1,763,905

Total liabilities and equity
 
$
6,274,228

 
$
6,118,681

 
 
 
 
 







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,
 
 
 
2016
 
2015
 
2016
 
2015
 
Net income attributable to Aimco common stockholders
 
$
221,382

 
$
60,804

 
$
244,605

 
$
150,148

 
Adjustments:
 
 
 
 
 
 
 
 
 
Depreciation and amortization, net of noncontrolling partners’ interest
 
78,934

 
72,997

 
156,912

 
145,619

 
Depreciation and amortization related to non-real estate assets, net of noncontrolling partners’ interest
 
(2,734
)
 
(2,610
)
 
(5,416
)
 
(5,098
)
 
Gain on dispositions and other, net of income taxes and noncontrolling partners’ interest
 
(211,569
)
 
(43,304
)
 
(217,424
)
 
(124,031
)
 
Provision for impairment losses related to depreciable real estate assets, including amounts related to unconsolidated entities and net of noncontrolling partners’ interest
 

 
655

 

 
655

 
Common noncontrolling interests in Aimco OP’s share of above adjustments
 
6,481

 
(1,348
)
 
3,154

 
(832
)
 
Amounts allocable to participating securities
 
154

 
(112
)
 
96

 
(71
)
 
FFO Attributable to Aimco common stockholders
 
$
92,648

 
$
87,082

 
$
181,927

 
$
166,390

 
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
 
$
92,648

 
$
87,082

 
$
181,927

 
$
167,048

 
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities
 
(14,335
)
 
(14,618
)
 
(24,721
)
 
(23,748
)
 
AFFO Attributable to Aimco common stockholders
 
$
78,313

 
$
72,464

 
$
157,206

 
$
143,300

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
156,375

 
155,524

 
155,876

 
154,672

 
Dilutive common share equivalents
 
418

 
430

 
372

 
443

 
Total shares and dilutive share equivalents
 
156,793

 
155,954

 
156,248

 
155,115

 
 
 
 
 
 
 
 
 
 
 
FFO per share – diluted
 
$
0.59

 
$
0.56

 
$
1.16

 
$
1.07

 
Pro Forma FFO per share – diluted
 
$
0.59

 
$
0.56

 
$
1.16

 
$
1.08

 
AFFO per share – diluted
 
$
0.50

 
$
0.46

 
$
1.01

 
$
0.92

 
 
 


10



Supplemental Schedule 2(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015
(in thousands) (unaudited)
 
 
Three Months Ended June 30, 2016
 
Three Months Ended June 30, 2015
 
 
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
 
$
173,400

 
$

 
$
(4,711
)
 
$
168,689

 
$
166,444

 
$

 
$
(4,610
)
 
$
161,834

Conventional Redevelopment and Development
 
25,444

 

 
(2,321
)
 
23,123

 
22,199

 

 
(2,490
)
 
19,709

Conventional Acquisition
 
1,800

 

 

 
1,800

 
784

 

 

 
784

Other Conventional 
 
11,287

 
546

 

 
11,833

 
10,984

 
536

 

 
11,520

Total Conventional
 
211,931

 
546

 
(7,032
)
 
205,445

 
200,411

 
536

 
(7,100
)
 
193,847

Affordable
 
25,946

 
1,016

 
(144
)
 
26,818

 
23,678

 
994

 
(139
)
 
24,533

Property management revenues, primarily from affiliates
 
2

 
(61
)
 
146

 
87

 
3

 
(60
)
 
145

 
88

Total rental and other property revenues
 
237,879

 
1,501

 
(7,030
)
 
232,350

 
224,092

 
1,470

 
(7,094
)
 
218,468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
54,383

 

 
(1,484
)
 
52,899

 
52,039

 

 
(1,484
)
 
50,555

Conventional Redevelopment and Development
 
8,798

 

 
(748
)
 
8,050

 
7,540

 

 
(747
)
 
6,793

Conventional Acquisition
 
994

 

 

 
994

 
765

 

 

 
765

Other Conventional 
 
5,468

 
217

 

 
5,685

 
4,835

 
194

 

 
5,029

Total Conventional
 
69,643

 
217

 
(2,232
)
 
67,628

 
65,179

 
194

 
(2,231
)
 
63,142

Affordable
 
9,665

 
467

 
(64
)
 
10,068

 
8,890

 
446

 
(62
)
 
9,274

Casualties
 
833

 

 
(3
)
 
830

 
1,535

 

 
8

 
1,543

Property management expenses
 
5,941

 

 

 
5,941

 
6,101

 

 
5

 
6,106

Total property operating expenses
 
86,082

 
684

 
(2,299
)
 
84,467

 
81,705

 
640

 
(2,280
)
 
80,065

Net real estate operations
 
151,797

 
817

 
(4,731
)
 
147,883

 
142,387

 
830

 
(4,814
)
 
138,403

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income (noncash)
 
2,090

 

 

 
2,090

 
3,302

 

 

 
3,302

Amortization of deferred tax credit income (cash)
 
2,646

 

 

 
2,646

 
2,810

 

 

 
2,810

Non-recurring investment management revenues 
 
3,611

 

 

 
3,611

 
34

 

 
200

 
234

Total tax credit and asset management revenues
 
8,347

 

 

 
8,347

 
6,146

 

 
200

 
6,346

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(1,017
)
 

 

 
(1,017
)
 
(1,086
)
 

 

 
(1,086
)
Depreciation and amortization related to non-real estate assets
 
(2,733
)
 

 
4

 
(2,729
)
 
(2,596
)
 

 
4

 
(2,592
)
General and administrative expenses
 
(11,254
)
 

 

 
(11,254
)
 
(12,062
)
 

 

 
(12,062
)
Other expenses, net
 
(5,527
)
 
14

 
11

 
(5,502
)
 
(2,266
)
 
(133
)
 
11

 
(2,388
)
Interest income
 
1,859

 
1

 
8

 
1,868

 
1,706

 

 
7

 
1,713

Interest expense
 
(48,005
)
 
(304
)
 
1,535

 
(46,774
)
 
(46,297
)
 
(316
)
 
1,646

 
(44,967
)
Other, net of non-FFO items
 
2,105

 
263

 
(981
)
 
1,387

 
292

 
394

 
1,206

 
1,892

Historic tax credit benefit
 
4,471

 

 

 
4,471

 
3,269

 

 

 
3,269

Other tax benefits, net
 
3,365

 

 

 
3,365

 
3,550

 

 

 
3,550

FFO related to Sold and Held For Sale Apartment Communities
 
1,863

 

 

 
1,863

 
4,350

 

 
10

 
4,360

Preferred dividends and distributions
 
(4,466
)
 

 

 
(4,466
)
 
(4,494
)
 

 

 
(4,494
)
Common noncontrolling interests in Aimco OP
 
(4,655
)
 

 

 
(4,655
)
 
(4,443
)
 

 

 
(4,443
)
Amounts allocated to participating securities
 
(139
)
 

 

 
(139
)
 
(419
)
 

 

 
(419
)
FFO
 
$
96,011

 
$
791

 
$
(4,154
)
 
$
92,648

 
$
88,037

 
$
775

 
$
(1,730
)
 
$
87,082

Preferred equity redemption related amounts, net
 

 

 

 

 

 

 

 

Pro forma FFO
 
$
96,011

 
$
791

 
$
(4,154
)
 
$
92,648

 
$
88,037

 
$
775

 
$
(1,730
)
 
$
87,082

Capital Replacements
 
(15,231
)
 

 
896

 
(14,335
)
 
(15,635
)
 

 
1,017

 
(14,618
)
AFFO
 
$
80,780

 
$
791

 
$
(3,258
)
 
$
78,313

 
$
72,402

 
$
775

 
$
(713
)
 
$
72,464



 
11



Supplemental Schedule 2(b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Funds From Operations and Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015
(in thousands) (unaudited)
 
 
Six Months Ended June 30, 2016
 
Six Months Ended June 30, 2015
 
 
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
 
$
345,483

 
$

 
$
(9,460
)
 
$
336,023

 
$
330,674

 
$

 
$
(9,145
)
 
$
321,529

Conventional Redevelopment and Development
 
50,376

 

 
(4,756
)
 
45,620

 
43,205

 

 
(4,931
)
 
38,274

Conventional Acquisition
 
3,542

 

 

 
3,542

 
906

 

 

 
906

Other Conventional 
 
22,040

 
1,097

 

 
23,137

 
21,200

 
1,068

 

 
22,268

Total Conventional
 
421,441

 
1,097

 
(14,216
)
 
408,322

 
395,985

 
1,068

 
(14,076
)
 
382,977

Affordable
 
50,308

 
2,033

 
(288
)
 
52,053

 
47,414

 
2,000

 
(278
)
 
49,136

Property management revenues, primarily from affiliates
 
4

 
(121
)
 
293

 
176

 
4

 
(117
)
 
288

 
175

Total rental and other property revenues
 
471,753

 
3,009

 
(14,211
)
 
460,551

 
443,403

 
2,951

 
(14,066
)
 
432,288

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
107,997

 

 
(3,054
)
 
104,943

 
106,044

 

 
(3,052
)
 
102,992

Conventional Redevelopment and Development
 
16,812

 

 
(1,510
)
 
15,302

 
15,505

 

 
(1,541
)
 
13,964

Conventional Acquisition
 
1,923

 

 

 
1,923

 
795

 

 

 
795

Other Conventional 
 
10,642

 
396

 

 
11,038

 
9,753

 
381

 

 
10,134

Total Conventional
 
137,374

 
396

 
(4,564
)
 
133,206

 
132,097

 
381

 
(4,593
)
 
127,885

Affordable
 
19,592

 
911

 
(130
)
 
20,373

 
19,083

 
880

 
(125
)
 
19,838

Casualties
 
2,983

 

 
(28
)
 
2,955

 
5,619

 

 
(47
)
 
5,572

Property management expenses
 
11,841

 

 
1

 
11,842

 
12,106

 

 
8

 
12,114

Total property operating expenses
 
171,790

 
1,307

 
(4,721
)
 
168,376

 
168,905

 
1,261

 
(4,757
)
 
165,409

Net real estate operations
 
299,963

 
1,702

 
(9,490
)
 
292,175

 
274,498

 
1,690

 
(9,309
)
 
266,879

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income (noncash)
 
6,827

 

 

 
6,827

 
9,242

 

 

 
9,242

Amortization of deferred tax credit income (cash)
 
2,646

 

 

 
2,646

 
2,810

 

 

 
2,810

Non-recurring investment management revenues 
 
3,632

 

 

 
3,632

 
70

 

 
473

 
543

Total tax credit and asset management revenues
 
13,105

 

 

 
13,105

 
12,122

 

 
473

 
12,595

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(1,992
)
 

 

 
(1,992
)
 
(2,689
)
 

 

 
(2,689
)
Depreciation and amortization related to non-real estate assets
 
(5,412
)
 

 
8

 
(5,404
)
 
(5,069
)
 

 
8

 
(5,061
)
General and administrative expenses
 
(23,189
)
 

 

 
(23,189
)
 
(22,714
)
 

 

 
(22,714
)
Other expenses, net
 
(7,070
)
 
(30
)
 
45

 
(7,055
)
 
(3,188
)
 
(171
)
 
35

 
(3,324
)
Interest income
 
3,695

 
1

 
17

 
3,713

 
3,439

 
1

 
15

 
3,455

Interest expense
 
(93,675
)
 
(619
)
 
3,072

 
(91,222
)
 
(95,590
)
 
(622
)
 
3,275

 
(92,937
)
Other, net of non-FFO items
 
3,403

 
661

 
(2,382
)
 
1,682

 
227

 
726

 
2,784

 
3,737

Historic tax credit benefit
 
6,902

 

 

 
6,902

 
6,684

 

 

 
6,684

Other tax benefits, net
 
6,810

 

 

 
6,810

 
8,075

 

 

 
8,075

FFO related to Sold and Held For Sale Apartment Communities
 
4,778

 

 

 
4,778

 
10,681

 

 
33

 
10,714

Preferred dividends and distributions
 
(8,949
)
 

 

 
(8,949
)
 
(9,752
)
 

 

 
(9,752
)
Common noncontrolling interests in Aimco OP
 
(9,153
)
 

 

 
(9,153
)
 
(8,500
)
 

 

 
(8,500
)
Amounts allocated to participating securities
 
(274
)
 

 

 
(274
)
 
(772
)
 

 

 
(772
)
FFO
 
$
188,942

 
$
1,715

 
$
(8,730
)
 
$
181,927

 
$
167,452

 
$
1,624

 
$
(2,686
)
 
$
166,390

Preferred stock redemption related amounts
 

 

 

 

 
658

 

 

 
658

Pro forma FFO
 
$
188,942

 
$
1,715

 
$
(8,730
)
 
$
181,927

 
$
168,110

 
$
1,624

 
$
(2,686
)
 
$
167,048

Capital Replacements
 
(26,322
)
 

 
1,601

 
(24,721
)
 
(25,571
)
 

 
1,823

 
(23,748
)
AFFO
 
$
162,620

 
$
1,715

 
$
(7,129
)
 
$
157,206

 
$
142,539

 
$
1,624

 
$
(863
)
 
$
143,300



 
12



Supplemental Schedule 3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Property Net Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2016
 
Three Months Ended
 
 
 
Number of
Apartment Communities
 
Number of
Apartment Homes
 
Average Economic
Ownership
 
June 30, 2016
 
March 31, 2016
 
December 31, 2015
 
September 30, 2015
 
June 30, 2015
 
Rental and other property revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
108

 
33,214

 
98
%
 
$
168,689

 
$
167,334

 
$
164,702

 
$
163,937

 
$
161,834

 
Conventional Redevelopment and Development
 
10

 
3,806

 
94
%
 
23,123

 
22,497

 
22,182

 
21,740

 
19,709

 
Conventional Acquisition
 
2

 
209

 
100
%
 
1,800

 
1,742

 
1,640

 
1,099

 
784

 
Other Conventional
 
17

 
1,612

 
96
%
 
11,833

 
11,304

 
11,388

 
11,984

 
11,520

 
Total Conventional
 
137

 
38,841

 
98
%
 
205,445

 
202,877

 
199,912

 
198,760

 
193,847

 
Affordable
 
55

 
8,389

 
95
%
 
26,818

 
25,235

 
24,027

 
24,757

 
24,533

 
Total rental and other property revenues
 
192

 
47,230

 
97
%
 
$
232,263

 
$
228,112

 
$
223,939

 
$
223,517

 
$
218,380

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
 
 
 
 
 
 
$
52,899

 
$
52,043

 
$
50,373

 
$
52,744

 
$
50,555

 
Conventional Redevelopment and Development
 
 
 
 
 
 
 
8,050

 
7,252

 
7,699

 
7,618

 
6,793

 
Conventional Acquisition
 
 
 
 
 
 
 
994

 
930

 
731

 
887

 
765

 
Other Conventional
 
 
 
 
 
 
 
5,685

 
5,352

 
5,382

 
5,199

 
5,029

 
Total Conventional
 
 
 
 
 
 
 
67,628

 
65,577

 
64,185

 
66,448

 
63,142

 
Affordable
 
 
 
 
 
 
 
10,068

 
10,306

 
9,833

 
9,896

 
9,274

 
Total direct property operating expenses
 
 
 
 
 
 
 
$
77,696

 
$
75,883

 
$
74,018

 
$
76,344

 
$
72,416

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Net Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
 
 
 
 
 
 
$
115,790

 
$
115,291

 
$
114,329

 
$
111,193

 
$
111,279

 
Conventional Redevelopment and Development
 
 
 
 
 
 
 
15,073

 
15,245

 
14,483

 
14,122

 
12,916

 
Conventional Acquisition
 
 
 
 
 
 
 
806

 
812

 
909

 
212

 
19

 
Other Conventional
 
 
 
 
 
 
 
6,148

 
5,952

 
6,006

 
6,785

 
6,491

 
Total Conventional
 
 
 
 
 
 
 
137,817

 
137,300

 
135,727

 
132,312

 
130,705

 
Affordable
 
 
 
 
 
 
 
16,750

 
14,929

 
14,194

 
14,861

 
15,259

 
Total Property Net Operating Income
 
 
 
 
 
 
 
$
154,567

 
$
152,229

 
$
149,921

 
$
147,173

 
$
145,964

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
 
 
 
 
 
 
June 30, 2016
 
March 31, 2016
 
December 31, 2015
 
September 30, 2015
 
June 30, 2015
 
Sold and Held for Sale Property Net Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sold Apartment Communities
 


 


 


 
$
2,230

 
$
4,410

 
$
6,287

 
$
6,467

 
$
7,788

 
Held for Sale Apartment Communities [1]
 


 


 


 
539

 
507

 
542

 
530

 
530

 
Total Sold and Held for Sale Property Net Operating Income
 


 


 
$
2,769

 
$
4,917

 
$
6,829

 
$
6,997

 
$
8,318

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Held for Sale Apartment Communities includes one affordable community with 296 apartment homes.



 
13


Supplemental Schedule 4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Balance Sheet Data
 
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
(in thousands)(unaudited)
 
 
 
 
 
 
 
 
 
 
Consolidated
GAAP
Balance Sheet
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Balance
Sheet
ASSETS
 
 
 
 
 
 
 
 
Real estate
 
$
8,131,580

 
$
51,183

 
$
(248,451
)
 
$
7,934,312

Accumulated depreciation
 
(2,657,290
)
 
(11,529
)
 
80,597

 
(2,588,222
)
Net real estate
 
5,474,290

 
39,654

 
(167,854
)
 
5,346,090

Cash and cash equivalents
 
55,225

 
585

 
(2,743
)
 
53,067

Restricted cash
 
375,092

 
1,565

 
(1,700
)
 
374,957

Investment in unconsolidated real estate partnerships
 
15,377

 
(15,377
)
 

 

Goodwill
 
39,885

 

 

 
39,885

Other assets
 
305,407

 
(2,387
)
 
(33,252
)
 
269,768

Assets held for sale
 
8,952

 

 

 
8,952

Total assets
 
$
6,274,228

 
$
24,040

 
$
(205,549
)
 
$
6,092,719

 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
Non-recourse property debt
 
$
3,818,582

 
$
22,996

 
$
(161,379
)
 
$
3,680,199

Debt issue costs
 
(23,484
)
 
(198
)
 
336

 
(23,346
)
Non-recourse property debt, net
 
3,795,098

 
22,798

 
(161,043
)
 
3,656,853

Revolving credit facility borrowings
 
160,540

 

 

 
160,540

Deferred income [1]
 
57,819

 
17

 
(263
)
 
57,573

Other liabilities
 
249,518

 
1,225

 
(44,363
)
 
206,380

Liabilities related to assets held for sale
 
6,214

 

 

 
6,214

Total liabilities
 
4,269,189

 
24,040

 
(205,669
)
 
4,087,560

Preferred noncontrolling interests in Aimco OP
 
86,198

 

 

 
86,198

Perpetual preferred stock
 
159,126

 

 

 
159,126

Other Aimco equity
 
1,612,030

 

 
150,377

 
1,762,407

Noncontrolling interests in consolidated real estate partnerships
 
150,257

 

 
(150,257
)
 

Common noncontrolling interests in Aimco OP
 
(2,572
)
 

 

 
(2,572
)
Total liabilities and equity
 
$
6,274,228

 
$
24,040

 
$
(205,549
)
 
$
6,092,719

[1]
Deferred income primarily 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.




14


Supplemental Schedule 5(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
(dollars in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Leverage Balances and Characteristics
Debt
 
Consolidated
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate Balances
 
Weighted
Average
Maturity 
(Years)
 
Weighted Average Stated Interest Rate
Fixed rate loans payable
 
$
3,663,765

 
$
22,996

 
$
(161,379
)
 
$
3,525,382

 
7.5

 
5.08
%
Floating rate tax-exempt bonds
 
84,276

 

 

 
84,276

 
3.3

 
1.94
%
Fixed rate tax-exempt bonds
 
70,541

 

 

 
70,541

 
24.1

 
4.69
%
Total non-recourse property debt
 
$
3,818,582

 
$
22,996

 
$
(161,379
)
 
$
3,680,199

[1]
7.7

 
5.00
%
Revolving credit facility borrowings
 
160,540

 

 

 
160,540

 
2.3

 
2.17
%
Preferred securities
 
245,989

 

 

 
245,989

 
34.4

[2]
7.26
%
Total Leverage
 
$
4,225,111

 
$
22,996

 
$
(161,379
)
 
$
4,086,728

 
9.0

 
5.03
%
Cash and restricted cash
 
(430,317
)
 
(2,150
)
 
4,443

 
(428,024
)
 
 
 
 
Tax free exchange proceeds
 
289,677

 

 

 
289,677

[3]
 
 
 
Securitization trust assets
 
(73,744
)
 

 

 
(73,744
)
[4]
 
 
 
Property debt held for sale
 
5,549

 

 

 
5,549

 
 
 
 
Net Leverage
 
$
4,016,276

 
$
20,846

 
$
(156,936
)
 
$
3,880,186

 
 
 
 
Aimco Share Non-Recourse Property Debt
 
 
 
Amortization
 
Maturities
 
Total
 
Maturities as 
a Percent
of Total Debt
 
Average Rate on
Maturing Debt
2016 3Q
 
$
19,169

 
$

 
$
19,169

 
%
 
%
2016 4Q
 
20,133

 
229,555

 
249,688

 
6.41
%
 
4.69
%
Total 2016
 
39,302

 
229,555

 
268,857

 
6.41
%
 
4.69
%
 
 
 
 
 
 
 
 
 
 
 
 
2017 1Q
 
19,492

 
74,658

 
94,150

 
2.09
%
 
5.30
%
2017 2Q
 
19,120

 
33,323

 
52,443

 
0.93
%
 
5.68
%
2017 3Q
 
19,335

 
38,933

 
58,268

 
1.09
%
 
5.94
%
2017 4Q
 
18,998

 
178,938

 
197,936

 
5.00
%
 
6.23
%
Total 2017
 
76,945

 
325,852

 
402,797

 
9.10
%
 
5.92
%
 
 
 
 
 
 
 
 
 
 
 
 
2018
 
75,236

 
155,412

 
230,648

 
4.34
%
 
4.33
%
2019
 
70,026

 
517,303

 
587,329

 
14.45
%
 
5.65
%
2020
 
63,465

 
303,687

 
367,152

 
8.48
%
 
6.12
%
2021
 
46,580

 
582,779

[5]
629,359

 
16.28
%
 
5.50
%
2022
 
34,494

 
233,439

 
267,933

 
6.52
%
 
4.77
%
2023
 
19,613

 
140,414

 
160,027

 
3.92
%
 
5.16
%
2024
 
16,135

 
36,489

 
52,624

 
1.02
%
 
4.12
%
2025
 
14,596

 
131,312

 
145,908

 
3.67
%
 
3.69
%
2026
 
11,362

 
48,362

 
59,724

 
1.35
%
 
3.58
%
Thereafter
 
328,183

 
78,806

 
406,989

 
2.20
%
 
2.76
%
 
Total
 
$
795,937

 
$
2,783,410

 
$
3,579,347

 
 
 
 
 
Securitization trust assets
 
 
 
100,852

[5]
 
 
 
 
Aimco share non-recourse property debt
 
$
3,680,199

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1]
Represents the carrying amount of Aimco debt. At June 30, 2016, Aimco’s debt had a mark-to-market liability of $192.2 million at quarter end. Such mark-to-market has been computed by Aimco utilizing a Money-Weighted Average Interest Rate on Aimco’s fixed rate property debt of 4.66%, which rate takes into account the timing of amortization and maturities, and a market rate of 3.49%, which rate takes into account the duration of the property debt as well as its loan-to value and coverage.
[2]
Aimco preferred securities are perpetual in nature; however, for illustrative purposes, Aimco has computed the weighted average maturity of its total leverage assuming a 30-day maturity on the Class Z Cumulative Preferred Stock, which Aimco will redeem on July 29, 2016, and a 40-year maturity on its other preferred securities.
[3]
At June 30, 2016, restricted cash included $289.7 million of proceeds from the disposition of two apartment communities, which have been designated for reinvestment through a tax free exchange transaction anticipated for completion during the third quarter. These proceeds are excluded from Aimco’s calculation of net leverage and in Aimco’s Leverage Ratios presented in Supplemental Schedule 5(b).
[4]
In 2011, $673.8 million of Aimco’s loans payable were securitized in a trust holding only these loans. Aimco purchased the subordinate positions in the trust that holds these loans for $51.5 million. The subordinate positions have a face value of $100.9 million and a carrying amount of $73.7 million, and are included in other assets on the Aimco Consolidated Balance Sheet at June 30, 2016. The carrying amount of these investments effectively reduces Aimco’s June 30, 2016 leverage.
[5]
The securitized property loans mature in 2021, and will repay Aimco’s subordinate positions in the securitization trust, which reduces Aimco’s 2021 refunding requirements from $683.6 million to $582.8 million, or 16.3% of debt outstanding at June 30, 2016.

15


Supplemental Schedule 5(b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
 
(share, unit and dollar amounts in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares/Units Outstanding as of June 30, 2016
 
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]
 
1,392

 
7/29/2016
 
7.000
%
 
34,791

Total perpetual preferred stock
 
 
 
 
 
6.902
%
 
159,791

 
 
 
 
 
 
 
 
 
Preferred Partnership Units
 
3,209

 
 
 
7.926
%
 
86,198

Total preferred securities
 
 
 
 
 
7.261
%
 
$
245,989

 
 
 
 
 
 
 
 
 
[1] On June 28, 2016, Aimco called for the redemption of all outstanding shares of its Class Z Cumulative Preferred Stock on July 29, 2016.
Leverage Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trailing Twelve Months Ended June 30,
 
 
 
 
 
 
 
 
2016
 
2015
 
 
 
 
Debt to EBITDA
 
6.4x
 
6.5x
 
 
 
 
Debt and Preferred Equity to EBITDA
 
6.8x
 
7.0x
 
 
 
 
EBITDA to Interest
 
3.3x
 
2.9x
 
 
 
 
EBITDA to Interest and Preferred Dividends
 
3.0x
 
2.6x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revolving Line of Credit Debt Coverage Covenants
 
 
 
 
Amount
 
Covenant
 
 
 
 
Debt Service Coverage Ratio
 
 
 
2.07x
 
1.50x
 
 
 
 
Fixed Charge Coverage Ratio
 
 
 
1.94x
 
1.40x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Ratings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Standard and Poor’s
 
Corporate Credit Rating
 
BBB- (stable)
 
 
 
 
Fitch Ratings
 
Issuer Default Rating
 
BBB- (stable)
 
 
 
 
Common Stock, Partnership Units and Equivalents
 
 
 
 
As of
 
 
June 30, 2016
 
Class A Common Stock outstanding
156,242

 
Participating unvested restricted stock
234

 
Dilutive options share equivalents and non-participating unvested restricted stock
713

 
Total shares and dilutive share equivalents
157,189

 
Common Partnership Units and equivalents
7,798

 
Total shares, units and dilutive share equivalents
164,987

 
 
 
 

16



Supplemental Schedule 6(a)
 
Conventional Same Store Operating Results
Second Quarter 2016 Compared to Second Quarter 2015
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Net Operating Income
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
2Q
2016
2Q
2015
Growth
 
2Q
2016
2Q
2015
Growth
 
2Q
2016
2Q
2015
Growth
 
 
2Q
2016
 
2Q
2016
2Q
2015
 
2Q
2016
2Q
2015
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
7
1,403

1,389

 
$
5,618

$
5,182

8.4
 %
 
$
2,091

$
2,094

(0.1
)%
 
$
3,527

$
3,088

14.2
 %
 
 
62.8%
 
95.1%
93.9%
 
$
1,417

$
1,324

Bay Area
 
6
1,202

1,202

 
9,459

8,518

11.0
 %
 
2,366

2,160

9.5
 %
 
7,093

6,358

11.6
 %
 
 
75.0%
 
95.7%
96.6%
 
2,740

2,445

Boston
 
12
4,173

4,173

 
19,147

18,036

6.2
 %
 
6,670

6,531

2.1
 %
 
12,477

11,505

8.4
 %
 
 
65.2%
 
96.7%
97.0%
 
1,581

1,485

Chicago
 
10
3,246

3,246

 
15,491

15,092

2.6
 %
 
5,707

4,987

14.4
 %
 
9,784

10,105

(3.2
)%
 
 
63.2%
 
96.3%
96.6%
 
1,652

1,605

Denver
 
8
2,065

2,026

 
9,148

8,379

9.2
 %
 
2,263

2,369

(4.5
)%
 
6,885

6,010

14.6
 %
 
 
75.3%
 
95.6%
96.2%
 
1,575

1,432

Greater DC
 
13
5,325

5,297

 
23,962

23,448

2.2
 %
 
7,417

6,895

7.6
 %
 
16,545

16,553

 %
 
 
69.0%
 
96.4%
96.6%
 
1,565

1,527

Greater LA
 
12
3,801

3,395

 
24,434

23,375

4.5
 %
 
6,189

5,924

4.5
 %
 
18,245

17,451

4.5
 %
 
 
74.7%
 
95.1%
96.4%
 
2,523

2,382

Miami
 
5
2,471

2,460

 
16,220

16,198

0.1
 %
 
5,146

5,196

(1.0
)%
 
11,074

11,002

0.7
 %
 
 
68.3%
 
94.8%
95.7%
 
2,320

2,294

Greater New York
 
9
496

496

 
4,350

4,141

5.0
 %
 
1,464

1,468

(0.3
)%
 
2,886

2,673

8.0
 %
 
 
66.3%
 
95.6%
96.3%
 
3,057

2,890

Philadelphia
 
4
2,042

1,963

 
8,733

8,588

1.7
 %
 
2,969

2,766

7.3
 %
 
5,764

5,822

(1.0
)%
 
 
66.0%
 
96.3%
97.0%
 
1,540

1,504

San Diego
 
6
2,032

2,032

 
10,491

9,871

6.3
 %
 
2,705

2,527

7.0
 %
 
7,786

7,344

6.0
 %
 
 
74.2%
 
96.3%
96.9%
 
1,787

1,672

Seattle
 
2
239

239

 
1,502

1,357

10.7
 %
 
520

458

13.5
 %
 
982

899

9.2
 %
 
 
65.4%
 
96.8%
97.9%
 
2,165

1,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
94
28,495

27,918

 
148,555

142,185

4.5
 %
 
45,507

43,375

4.9
 %
 
103,048

98,810

4.3
 %
 
 
69.4%
 
95.9%
96.4%
 
1,849

1,760

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
2
376

376

 
1,527

1,561

(2.2
)%
 
577

594

(2.9
)%
 
950

967

(1.8
)%
 
 
62.2%
 
92.0%
93.3%
 
1,472

1,484

Nashville
 
3
764

764

 
3,100

2,937

5.5
 %
 
971

962

0.9
 %
 
2,129

1,975

7.8
 %
 
 
68.7%
 
94.3%
96.1%
 
1,434

1,333

Norfolk - Richmond
 
5
1,487

1,408

 
4,692

4,560

2.9
 %
 
1,613

1,494

8.0
 %
 
3,079

3,066

0.4
 %
 
 
65.6%
 
96.5%
96.0%
 
1,151

1,124

Other Markets
 
4
2,092

2,092

 
10,627

10,406

2.1
 %
 
4,232

4,131

2.4
 %
 
6,395

6,275

1.9
 %
 
 
60.2%
 
96.5%
96.4%
 
1,755

1,719

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
14
4,719

4,640

 
19,946

19,464

2.5
 %
 
7,393

7,181

3.0
 %
 
12,553

12,283

2.2
 %
 
 
62.9%
 
95.8%
96.0%
 
1,496

1,457

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
108
33,214

32,558

 
$
168,501

$
161,649

4.2
 %
 
$
52,900

$
50,556

4.6
 %
 
$
115,601

$
111,093

4.1
 %
 
 
68.6%
 
95.9%
96.4%
 
$
1,799

$
1,717

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
17



Supplemental Schedule 6(b)
 
Conventional Same Store Operating Results
Second Quarter 2016 Compared to First Quarter 2016
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Net Operating Income
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
2Q
2016
1Q
2016
Growth
 
2Q
2016
1Q
2016
Growth
 
2Q
2016
1Q
2016
Growth
 
 
2Q
2016
 
2Q
2016
1Q
2016
 
2Q
2016
1Q
2016
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
7
1,403

1,389

 
$
5,618

$
5,458

2.9
 %
 
$
2,091

$
2,038

2.6
 %
 
$
3,527

$
3,420

3.1
 %
 
 
62.8%
 
95.1%
94.3%
 
$
1,417

$
1,388

Bay Area
 
6
1,202

1,202

 
9,459

9,312

1.6
 %
 
2,366

2,333

1.4
 %
 
7,093

6,979

1.6
 %
 
 
75.0%
 
95.7%
96.3%
 
2,740

2,681

Boston
 
12
4,173

4,173

 
19,147

18,922

1.2
 %
 
6,670

6,732

(0.9
)%
 
12,477

12,190

2.4
 %
 
 
65.2%
 
96.7%
96.8%
 
1,581

1,562

Chicago
 
10
3,246

3,246

 
15,491

15,437

0.3
 %
 
5,707

5,100

11.9
 %
 
9,784

10,337

(5.3
)%
 
 
63.2%
 
96.3%
96.5%
 
1,652

1,642

Denver
 
8
2,065

2,026

 
9,148

9,050

1.1
 %
 
2,263

2,304

(1.8
)%
 
6,885

6,746

2.1
 %
 
 
75.3%
 
95.6%
96.3%
 
1,575

1,546

Greater DC
 
13
5,325

5,297

 
23,962

23,727

1.0
 %
 
7,417

7,346

1.0
 %
 
16,545

16,381

1.0
 %
 
 
69.0%
 
96.4%
95.8%
 
1,565

1,558

Greater LA
 
12
3,801

3,395

 
24,434

24,709

(1.1
)%
 
6,189

6,318

(2.0
)%
 
18,245

18,391

(0.8
)%
 
 
74.7%
 
95.1%
96.3%
 
2,523

2,521

Miami
 
5
2,471

2,460

 
16,220

16,326

(0.6
)%
 
5,146

5,377

(4.3
)%
 
11,074

10,949

1.1
 %
 
 
68.3%
 
94.8%
96.4%
 
2,320

2,295

Greater New York
 
9
496

496

 
4,350

4,263

2.0
 %
 
1,464

1,454

0.7
 %
 
2,886

2,809

2.7
 %
 
 
66.3%
 
95.6%
94.7%
 
3,057

3,025

Philadelphia
 
4
2,042

1,963

 
8,733

8,675

0.7
 %
 
2,969

3,036

(2.2
)%
 
5,764

5,639

2.2
 %
 
 
66.0%
 
96.3%
95.5%
 
1,540

1,542

San Diego
 
6
2,032

2,032

 
10,491

10,287

2.0
 %
 
2,705

2,649

2.1
 %
 
7,786

7,638

1.9
 %
 
 
74.2%
 
96.3%
96.3%
 
1,787

1,752

Seattle
 
2
239

239

 
1,502

1,429

5.1
 %
 
520

514

1.2
 %
 
982

915

7.3
 %
 
 
65.4%
 
96.8%
96.8%
 
2,165

2,059

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
94
28,495

27,918

 
148,555

147,595

0.7
 %
 
45,507

45,201

0.7
 %
 
103,048

102,394

0.6
 %
 
 
69.4%
 
95.9%
96.1%
 
1,849

1,833

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
2
376

376

 
1,527

1,510

1.1
 %
 
577

573

0.7
 %
 
950

937

1.4
 %
 
 
62.2%
 
92.0%
89.4%
 
1,472

1,497

Nashville
 
3
764

764

 
3,100

3,038

2.0
 %
 
971

944

2.9
 %
 
2,129

2,094

1.7
 %
 
 
68.7%
 
94.3%
95.6%
 
1,434

1,387

Norfolk - Richmond
 
5
1,487

1,408

 
4,692

4,595

2.1
 %
 
1,613

1,469

9.8
 %
 
3,079

3,126

(1.5
)%
 
 
65.6%
 
96.5%
96.1%
 
1,151

1,131

Other Markets
 
4
2,092

2,092

 
10,627

10,407

2.1
 %
 
4,232

4,290

(1.4
)%
 
6,395

6,117

4.5
 %
 
 
60.2%
 
96.5%
95.9%
 
1,755

1,729

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
14
4,719

4,640

 
19,946

19,550

2.0
 %
 
7,393

7,276

1.6
 %
 
12,553

12,274

2.3
 %
 
 
62.9%
 
95.8%
95.4%
 
1,496

1,472

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
108
33,214

32,558

 
$
168,501

$
167,145

0.8
 %
 
$
52,900

$
52,477

0.8
 %
 
$
115,601

$
114,668

0.8
 %
 
 
68.6%
 
95.9%
96.0%
 
$
1,799

$
1,782

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
18



Supplemental Schedule 6(c)
 
Conventional Same Store Operating Results
Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Net Operating
Income Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
YTD 2Q
2016
YTD 2Q
2015
Growth
 
YTD 2Q
2016
YTD 2Q
2015
Growth
 
YTD 2Q
2016
YTD 2Q
2015
Growth
 
 
YTD 2Q
2016
 
YTD 2Q
2016
YTD 2Q
2015
 
YTD 2Q
2016
YTD 2Q
2015
Target Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
7
1,403

1,389

 
$
11,076

$
10,324

7.3
 %
 
$
4,129

$
4,063

1.6
 %
 
$
6,947

$
6,261

11.0
 %
 
 
62.7%
 
94.7%
93.6%
 
$
1,403

$
1,322

Bay Area
 
6
1,202

1,202

 
18,772

16,743

12.1
 %
 
4,699

4,349

8.0
 %
 
14,073

12,394

13.5
 %
 
 
75.0%
 
96.0%
96.5%
 
2,710

2,405

Boston
 
12
4,173

4,173

 
38,069

35,685

6.7
 %
 
13,402

13,365

0.3
 %
 
24,667

22,320

10.5
 %
 
 
64.8%
 
96.7%
96.9%
 
1,572

1,471

Chicago
 
10
3,246

3,246

 
30,928

30,073

2.8
 %
 
10,807

10,300

4.9
 %
 
20,121

19,773

1.8
 %
 
 
65.1%
 
96.4%
96.5%
 
1,647

1,601

Denver
 
8
2,065

2,026

 
18,198

16,560

9.9
 %
 
4,567

4,716

(3.2
)%
 
13,631

11,844

15.1
 %
 
 
74.9%
 
95.9%
96.3%
 
1,560

1,414

Greater DC
 
13
5,325

5,297

 
47,689

46,613

2.3
 %
 
14,763

14,237

3.7
 %
 
32,926

32,376

1.7
 %
 
 
69.0%
 
96.1%
96.2%
 
1,562

1,524

Greater LA
 
12
3,801

3,395

 
49,143

46,566

5.5
 %
 
12,507

12,110

3.3
 %
 
36,636

34,456

6.3
 %
 
 
74.5%
 
95.7%
96.1%
 
2,522

2,379

Miami
 
5
2,471

2,460

 
32,546

32,362

0.6
 %
 
10,523

10,297

2.2
 %
 
22,023

22,065

(0.2
)%
 
 
67.7%
 
95.6%
96.4%
 
2,307

2,274

Greater New York
 
9
496

496

 
8,613

8,301

3.8
 %
 
2,918

2,972

(1.8
)%
 
5,695

5,329

6.9
 %
 
 
66.1%
 
95.2%
97.3%
 
3,041

2,866

Philadelphia
 
4
2,042

1,963

 
17,408

17,158

1.5
 %
 
6,005

6,117

(1.8
)%
 
11,403

11,041

3.3
 %
 
 
65.5%
 
95.9%
96.5%
 
1,541

1,509

San Diego
 
6
2,032

2,032

 
20,778

19,475

6.7
 %
 
5,354

5,137

4.2
 %
 
15,424

14,338

7.6
 %
 
 
74.2%
 
96.3%
96.4%
 
1,770

1,657

Seattle
 
2
239

239

 
2,931

2,647

10.7
 %
 
1,034

923

12.0
 %
 
1,897

1,724

10.0
 %
 
 
64.7%
 
96.8%
95.4%
 
2,112

1,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
94
28,495

27,918

 
296,151

282,507

4.8
 %
 
90,708

88,586

2.4
 %
 
205,443

193,921

5.9
 %
 
 
69.4%
 
96.0%
96.3%
 
1,841

1,752

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
2
376

376

 
3,037

3,075

(1.2
)%
 
1,150

1,155

(0.4
)%
 
1,887

1,920

(1.7
)%
 
 
62.1%
 
90.7%
92.6%
 
1,485

1,472

Nashville
 
3
764

764

 
6,138

5,805

5.7
 %
 
1,915

1,939

(1.2
)%
 
4,223

3,866

9.2
 %
 
 
68.8%
 
94.9%
96.0%
 
1,410

1,319

Norfolk - Richmond
 
5
1,487

1,408

 
9,287

9,113

1.9
 %
 
3,082

2,995

2.9
 %
 
6,205

6,118

1.4
 %
 
 
66.8%
 
96.3%
95.7%
 
1,141

1,127

Other Markets
 
4
2,092

2,092

 
21,034

20,671

1.8
 %
 
8,523

8,316

2.5
 %
 
12,511

12,355

1.3
 %
 
 
59.5%
 
96.2%
95.7%
 
1,742

1,720

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
14
4,719

4,640

 
39,496

38,664

2.2
 %
 
14,670

14,405

1.8
 %
 
24,826

24,259

2.3
 %
 
 
62.9%
 
95.6%
95.5%
 
1,484

1,454

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
108
33,214

32,558

 
$
335,647

$
321,171

4.5
 %
 
$
105,378

$
102,991

2.3
 %
 
$
230,269

$
218,180

5.5
 %
 
 
68.6%
 
96.0%
96.2%
 
$
1,790

$
1,709

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
19


Supplemental Schedule 6(d)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store Operating Expense Detail
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Comparison
 
 
 
 
 
 
 
 
 
 
2Q 2016
% of Total
 
2Q 2015
$ Change
% Change
Real estate taxes
 
$
16,562

31.3
%
 
$
15,525

$
1,037

6.7
 %
Utilities
 
9,718

18.4
%
 
9,894

(176
)
(1.8
)%
Onsite payroll
 
9,888

18.7
%
 
9,425

463

4.9
 %
Repairs and maintenance
 
7,104

13.4
%
 
7,062

42

0.6
 %
Software, technology and other
 
3,815

7.2
%
 
3,511

304

8.7
 %
Insurance
 
2,141

4.0
%
 
1,612

529

32.8
 %
Marketing
 
1,660

3.1
%
 
1,713

(53
)
(3.1
)%
Expensed turnover costs
 
2,012

3.9
%
 
1,814

198

10.9
 %
Total
 
$
52,900

100.0
%
 
$
50,556

$
2,344

4.6
 %
 
 
 
 
 
 
 
 
Sequential Comparison
 
 
 
 
 
 
 
 
 
 
2Q 2016
% of Total
 
1Q 2016
$ Change
% Change
Real estate taxes
 
$
16,562

31.3
%
 
$
16,357

$
205

1.3
 %
Utilities
 
9,718

18.4
%
 
10,316

(598
)
(5.8
)%
Onsite payroll
 
9,888

18.7
%
 
10,167

(279
)
(2.7
)%
Repairs and maintenance
 
7,104

13.4
%
 
6,757

347

5.1
 %
Software, technology and other
 
3,815

7.2
%
 
3,587

228

6.4
 %
Insurance
 
2,141

4.0
%
 
1,944

197

10.1
 %
Marketing
 
1,660

3.1
%
 
1,892

(232
)
(12.3
)%
Expensed turnover costs
 
2,012

3.9
%
 
1,457

555

38.1
 %
Total
 
$
52,900

100.0
%
 
$
52,477

$
423

0.8
 %
 
 
 
 
 
 
 
 
Full Year Comparison
 
 
 
 
 
 
 
 
 
 
YTD 2Q 2016
% of Total
 
YTD 2Q 2015
$ Change
% Change
Real estate taxes
 
$
32,919

31.2
%
 
$
31,468

$
1,451

4.6
 %
Utilities
 
20,034

19.0
%
 
21,018

(984
)
(4.7
)%
Onsite payroll
 
20,055

19.0
%
 
19,206

849

4.4
 %
Repairs and maintenance
 
13,861

13.2
%
 
13,635

226

1.7
 %
Software, technology and other
 
7,403

7.0
%
 
6,926

477

6.9
 %
Insurance
 
4,084

3.9
%
 
3,996

88

2.2
 %
Marketing
 
3,552

3.4
%
 
3,471

81

2.3
 %
Expensed turnover costs
 
3,470

3.3
%
 
3,271

199

6.1
 %
Total
 
$
105,378

100.0
%
 
$
102,991

$
2,387

2.3
 %








20



Supplemental Schedule 7(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Portfolio Data by Market
Second Quarter 2016 Compared to Second Quarter 2015
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2016
 
Quarter Ended June 30, 2015
 
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.9
%
 
$
1,509

 
8

 
1,497

 
1,483

 
2.4
%
 
$
1,409

Bay Area
 
11

 
2,169

 
2,169

 
8.1
%
 
2,800

 
11

 
2,169

 
2,169

 
7.8
%
 
2,425

Boston
 
15

 
4,689

 
4,689

 
9.4
%
 
1,639

 
15

 
4,689

 
4,689

 
8.3
%
 
1,485

Chicago
 
10

 
3,246

 
3,246

 
7.1
%
 
1,652

 
10

 
3,246

 
3,246

 
7.4
%
 
1,605

Denver
 
8

 
2,065

 
2,026

 
5.0
%
 
1,575

 
8

 
2,065

 
2,026

 
4.4
%
 
1,432

Greater DC
 
13

 
5,325

 
5,297

 
12.0
%
 
1,565

 
14

 
6,547

 
6,519

 
14.7
%
 
1,522

Greater LA
 
15

 
5,313

 
4,662

 
19.4
%
 
2,635

 
15

 
5,313

 
4,662

 
18.0
%
 
2,464

Miami
 
5

 
2,592

 
2,581

 
8.1
%
 
2,277

 
5

 
2,561

 
2,550

 
8.1
%
 
2,272

Greater New York
 
18

 
1,040

 
1,040

 
4.4
%
 
3,268

 
18

 
1,040

 
1,040

 
4.2
%
 
3,161

Philadelphia
 
6

 
3,524

 
3,445

 
6.8
%
 
1,772

 
6

 
3,532

 
3,453

 
6.8
%
 
1,658

San Diego
 
12

 
2,423

 
2,353

 
7.0
%
 
1,796

 
12

 
2,423

 
2,353

 
6.2
%
 
1,618

Seattle
 
2

 
239

 
239

 
0.7
%
 
2,165

 
2

 
239

 
239

 
0.7
%
 
1,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
123

 
34,122

 
33,230

 
90.9
%
 
1,965

 
124

 
35,321

 
34,429

 
89.0
%
 
1,831

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
2

 
376

 
376

 
0.7
%
 
1,472

 
4

 
797

 
797

 
1.4
%
 
1,437

Nashville
 
3

 
764

 
764

 
1.5
%
 
1,434

 
3

 
764

 
764

 
1.4
%
 
1,330

Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.2
%
 
1,151

 
5

 
1,487

 
1,408

 
2.2
%
 
1,124

Other Markets
 
4

 
2,092

 
2,092

 
4.7
%
 
1,644

 
7

 
3,056

 
3,056

 
6.0
%
 
1,459

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
14

 
4,719

 
4,640

 
9.1
%
 
1,446

 
19

 
6,104

 
6,025

 
11.0
%
 
1,361

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
137

 
38,841

 
37,870

 
100.0
%
 
$
1,900

 
143

 
41,425

 
40,454

 
100.0
%
 
$
1,759

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
21


Supplemental Schedule 7(b)
 
 
 
Conventional Portfolio Data by Market
 
First Quarter 2016 Market Information
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aimco portfolio strategy seeks predictable rent growth from a portfolio of apartment communities that is diversified across “A,” “B” and “C+” price points, averaging “B/B+” in quality and that is also diversified across large coastal and job growth markets in the U.S. Please refer to the Glossary for a description of Aimco’s Portfolio Quality Ratings. The schedule below illustrates Aimco Conventional Apartment Community portfolio quality based on 1Q 2016 data, the most recent period for which third-party data is available. Aimco adjusts the portfolio data to remove apartment communities sold through the current quarter, if any.

The average age of Aimco’s portfolio, adjusted for its sizable investment in redevelopment, is approximately 27 years. Please see the Glossary for further information.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended March 31, 2016
 
 
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.7
%
 
$
1,338

 
$
920

 
145.4
%
 
16

Bay Area
 
11

 
2,169

 
2,169

 
8.7
%
 
2,488

 
2,224

 
111.9
%
 
21

Boston
 
15

 
4,689

 
4,689

 
9.3
%
 
1,482

 
2,025

 
73.2
%
 
28

Chicago
 
10

 
3,246

 
3,246

 
7.6
%
 
1,438

 
1,169

 
123.0
%
 
21

Denver
 
8

 
2,065

 
2,026

 
5.3
%
 
1,372

 
1,065

 
128.8
%
 
21

Greater DC
 
13

 
5,325

 
5,297

 
12.0
%
 
1,413

 
1,598

 
88.4
%
 
47

Greater LA
 
15

 
5,313

 
4,662

 
19.4
%
 
2,430

 
1,610

 
150.9
%
 
10

Miami
 
5

 
2,579

 
2,568

 
8.1
%
 
2,007

 
1,248

 
160.8
%
 
23

Greater New York
 
18

 
1,040

 
1,040

 
4.2
%
 
3,094

 
2,975

 
104.0
%
 
85

Philadelphia
 
6

 
3,525

 
3,446

 
6.6
%
 
1,505

 
1,168

 
128.9
%
 
38

San Diego
 
12

 
2,423

 
2,353

 
6.6
%
 
1,594

 
1,549

 
102.9
%
 
25

Seattle
 
2

 
239

 
239

 
0.7
%
 
1,801

 
1,337

 
134.7
%
 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
123

 
34,110

 
33,218

 
91.2
%
 
1,761

 
1,559

 
113.0
%
 
27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
2

 
376

 
376

 
0.7
%
 
1,353

 
1,145

 
118.2
%
 
36

Nashville
 
3

 
764

 
764

 
1.5
%
 
1,200

 
880

 
136.4
%
 
23

Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.3
%
 
974

 
934

 
104.3
%
 
26

Other Markets
 
4

 
2,092

 
2,092

 
4.3
%
 
1,412

 
1,256

 
112.4
%
 
42

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
14

 
4,719

 
4,640

 
8.8
%
 
1,239

 
1,087

 
114.0
%
 
35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
137

 
38,829

 
37,858

 
100.0
%
 
$
1,696

 
$
1,500

 
113.1
%
 
27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Represents rents, after concessions and vacancy loss, divided by Effective Apartment Home. Does not include other rental income.
[2] 1Q 2016 per REIS
 
 
 
 
 
 
 
 
 
 
 
 
 
 


22



Supplemental Schedule 8
 
Apartment Community Disposition and Acquisition Activity
(dollars in millions, except average revenue per home) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Second Quarter 2016 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]
 
Average
Revenue
per Home
Conventional
 
2

 
1,547

 
100%
 
$
291.9

 
5.3
%
 
4.7
%
 
$

 
$
289.4

 
$
1,528

Affordable
 

 

 
 

 

 

 

 

 

Total Dispositions
 
2

 
1,547

 
100%
 
$
291.9

 
5.3
%
 
4.7
%
 
$

 
$
289.4

 
$
1,528

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date 2016 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]
 
Average
Revenue
per Home
Conventional
 
3

 
1,643

 
100%
 
$
301.9

 
5.4
%
 
4.8
%
 
$

 
$
299.0

 
$
1,505

Affordable
 

 

 
 

 

 

 

 

 

Total Dispositions
 
3

 
1,643

 
100%
 
$
301.9

 
5.4
%
 
4.8
%
 
$

 
$
299.0

 
$
1,505

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Please refer to the Glossary for definitions of NOI Cap Rate and Free Cash Flow Cap Rate. The Conventional apartment communities sold were located in Baltimore, MD, which is a non-target market, and
       in Alexandria, VA, and had average revenue per apartment home significantly below that of Aimco’s retained portfolio. Accordingly, the NOI Cap Rate and Free Cash Flow Cap Rate for the Conventional
       apartment communities sold during 2016 are not indicative of those for Aimco’s retained portfolio.
[2] Net Sales Proceeds are after repayment of debt, if any, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable.
 
Year-to-Date 2016 Acquisitions
 
Aimco did not acquire any apartment communities during the first or second quarter of 2016.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
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 capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition. Please see the Glossary for further descriptions.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
Six Months Ended June 30, 2016
 
 
 
Conventional
 
Affordable
 
Total
 
Conventional
 
Affordable
 
Total
 
Capital Additions
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Replacements
 
 
 
 
 
 
 
 
 
 
 
 
 
Buildings and grounds
 
$
8,392

 
$
1,358

 
$
9,750

 
$
14,217

 
$
2,302

 
$
16,519

 
Turnover capital additions
 
1,787

 
255

 
2,042

 
1,904

 
497

 
2,401

 
Capitalized site payroll and indirect costs
 
828

 
21

 
849

 
1,723

 
50

 
1,773

 
Capital Replacements
 
11,007

 
1,634

 
12,641

 
17,844

 
2,849

 
20,693

 
Capital Improvements
 
3,480

 
346

 
3,826

 
6,166

 
890

 
7,056

 
Property Upgrades
 
20,930

 

 
20,930

 
32,235

 

 
32,235

 
Redevelopment [1]
 
43,104

 

 
43,104

 
74,082

 

 
74,082

 
Development
 
13,458

 

 
13,458

 
29,073

 

 
29,073

 
Casualty
 
1,504

 
177

 
1,681

 
3,095

 
548

 
3,643

 
Total Capital Additions [2]
 
$
93,483

 
$
2,157

 
$
95,640

 
$
162,495

 
$
4,287

 
$
166,782

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total apartment homes
 
38,841

 
8,389

 
47,230

 
38,841

 
8,389

 
47,230

 
Capital Replacements per apartment home
 
$
283

 
$
195

 
$
268

 
$
459

 
$
340

 
$
438

 
[1]
Redevelopment spending includes Aimco’s investment in ongoing larger projects that meet the definition of Conventional Redevelopment and Development Apartment Communities described in the Glossary, and for which additional information is provided on Supplemental Schedule 10. Redevelopment spending also includes Aimco’s investment in apartment communities in its redevelopment pipeline that do not currently meet the definition of Conventional Redevelopment and Development Apartment Communities or for which the net investment is not expected to exceed $10 million, which are not included in Supplemental Schedule 10.
[2]
For the three and six months ended June 30, 2016, Total Capital Additions include $2.4 million and of $5.7 million of capitalized interest costs, respectively.
















24



Supplemental Schedule 10
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment and Development Portfolio
 
 
 
(Page 1 of 4)
 
 
As of June 30, 2016
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Apartment Homes
 
Estimated / Actual Net Investment (millions)
 
Inception-to-Date Net Investment (millions)
 
Projected Net Operating Income Yield on Incremental Investment at Stabilization
 
 
 
 
 
Average Revenue per Apartment Home Redeveloped or Constructed
 
 
 
 
Location
 
 
 
 
 
Stabilized Occupancy
 
NOI Stabilization

Prior to Investment
 
Stabilized
 
Incremental Commercial Revenue (millions)
 
Under Redevelopment or Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Palazzo at Park La Brea
Los Angeles, CA
 
521

 
$
24.5

 
$
1.3

 
 
 
2Q 2018
 
3Q 2019
 
$
3,259

 
$
3,750

 
$

 
Park Towne Place
Philadelphia, PA
 
948

 
138.4

 
93.8

 
 
 
1Q 2018
 
2Q 2019
 
1,689

 
2,640

 
0.2

 
The Sterling
Philadelphia, PA
 
534

 
73.0

 
53.3

 
 
 
3Q 2017
 
4Q 2018
 
2,015

 
2,685

 
1.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In Lease-up
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Canal
Boston, MA
 
310

 
195.0

 
191.4

 
 
 
3Q 2017
 
4Q 2018
 
n/a

 
3,800

 
1.1

 
Vivo
Cambridge, MA
 
91

 
44.1

 
44.1

 
 
 
3Q 2016
 
4Q 2017
 
n/a

 
2,750

 
0.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total / Weighted Average
 
 
2,404

 
$
475.0

 
$
383.9

 
6.0
%
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Redevelopment and Development Activity - In Active Construction or Lease-up
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Apartment Homes
 
Percentage of Completed Homes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Approved for Redevelopment / To Be Constructed
 
Completed
 
Leased
 
Occupied
 

 
 
 

 

 

 

 
In Active Construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Palazzo at Park La Brea
389

 
24

 
92
%
 
92
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Park Towne Place
701

 
356

 
73
%
 
69
%
 
 
 
 
 
 
 
 
 
 
 
 
 
The Sterling
534

 
343

 
88
%
 
86
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In Lease-up
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Canal
310

 
310

 
35
%
 
24
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Vivo
91

 
91

 
95
%
 
90
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
See the following pages for Terms and Definitions and a Summary of Redevelopment Projects.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
25



Supplemental Schedule 10 (Continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redevelopment and Development Portfolio
 
 
 
 
 
 
 
(Page 2 of 4)
 
 
 
 
Terms and Definitions
 
 
 
Estimated Net Investment - 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.
Projected Net Operating Income Yield on Incremental Investment at Stabilization - for redevelopment projects, this represents projected stabilized incremental net operating income as a percentage of the Estimated Net Investment. Projected incremental net operating income for redevelopment projects includes the estimated stabilized rate increase that is expected to be achieved, and the estimated expense savings resulting from the redevelopment. For development projects, this represents projected stabilized net operating income as a percentage of the Estimated Net Investment.
Stabilized Occupancy - period in which Aimco expects to achieve stabilized occupancy (greater than 90%).
NOI Stabilization - period in which Aimco expects to achieve stabilized rents and operating costs, generally five quarters after Stabilized Occupancy.
Average Revenue per Apartment Home Redeveloped or Constructed - represents the actual revenues per apartment home, which includes rents and other rental income, prior to redevelopment, and the projected revenues per apartment home following redevelopment or construction. Projections of stabilized revenues per apartment home are based on management’s judgment at the start of a redevelopment or development project and take into consideration factors including but not limited to: then current rent and other rental income expectations; then current market rents; and revenue achievement to date.



 
26



Supplemental Schedule 10 (Continued)
 
 
 
Redevelopment and Development Portfolio
(Page 3 of 4)
Community
Project Summary
The Palazzo at Park La Brea
Los Angeles, CA

The Palazzo at Park La Brea is a 521 apartment home community located in the Mid-Wilshire district of Los Angeles. It is directly across from The Grove, a popular retail and entertainment complex. The community also has easy access to Beverly Hills, Hollywood, Century City, Downtown Los Angeles and Santa Monica. Aimco began the phased redevelopment of The Palazzo at Park La Brea in 2012. Aimco completed enhancements of the fitness center and spa in 2013, including modern interior finishes, top-of-the-line fitness equipment, and a cardio balcony overlooking the pool. In 2014, Aimco completed the upgrade of 77 fourth floor penthouse units featuring open concept floor plans, luxury finishes, and exclusive access to a new roof top deck amenity.
The current phase of the Palazzo at Park La Brea project includes the renovation of 389 apartment homes on the first three floors, or 75% of the homes in the community. The redevelopment also includes enhancements to the corridors on these floors. Full construction started in June 2016 and is expected to be completed in first quarter 2018.
The Palazzo at Park La Brea is owned through a joint venture in which Aimco has an approximate 53% interest. Aimco’s share of the estimated investment in the project is $13 million.
As Aimco evaluates the success of the project and other investment alternatives, Aimco may redevelop the remaining 55 penthouse homes.
Park Towne Place
Philadelphia, PA
The Park Towne Place community is a nine-acre site containing 948 apartment homes within four high-rise towers. It boasts a 20,000 square foot amenity center and two levels of below grade parking. It is located in the Benjamin Franklin Parkway, in the heart of Center City Philadelphia’s Museum District. The first phase included redevelopment of the commercial space, common areas and amenities, and the 229 apartment homes in the South Tower. At June 30, 2016, Aimco had completed the redevelopment of 224 apartment homes in the South Tower, and the South Tower reached the occupancy milestone of greater than 90% average daily occupancy in May. Aimco has also completed construction of the retail market and tenants are in the process of occupying the space.
The second phase, which includes redevelopment of the 245 apartment home East Tower, was approved during the third quarter 2015. As of June 30, 2016, Aimco has completed redevelopment of 10 of the 19 floors, or 132 homes. Leasing of the redeveloped apartment homes in the East Tower has commenced on schedule at rates in line with underwriting.
Based on the success of the lease-up of the first two towers, Aimco decided to proceed with redevelopment of the North Tower in June 2016. This tower contains 227 apartment homes. The redevelopment is similar to the South and East Towers, including original art work in the lobby and art themed corridors.
The estimated $138.4 million net investment of the approved phases, represents a gross investment of $170.4 million, reduced by $32 million of historic tax credits.
As Aimco continues to evaluate the success of the project and other investment alternatives, Aimco may redevelop additional apartment homes at the property.  The entire cost to redevelop all apartment homes in the community could be $170 to $180 million, reflecting a gross investment of $210 to $220 million reduced by $40 to $42 million of historic tax credits.


 
27



Supplemental Schedule 10 (Continued)
 
 
 
Redevelopment and Development Portfolio
(Page 4 of 4)
The Sterling
Philadelphia, PA
The Sterling is a 29-story, mixed use building with 534 apartment homes, three floors of commercial space and over 20,000 square feet of ground-level retail. The building is in the Market West neighborhood within five blocks of Rittenhouse Square and City Hall and within one block of Comcast Center and Comcast’s Innovation and Technology Center. The Sterling redevelopment includes significant renovation of existing commercial space, upgrading common areas and amenities, and the phased redevelopment of apartment homes. Aimco completed the renovation of the common areas, amenities and the ground-level retail space in 2015, at a cost consistent with underwriting. Based on the success of the earlier phases in redevelopment of The Sterling, during the second quarter, Aimco decided to proceed with the final phase, which includes redevelopment of the final seven residential floors, consisting of 125 apartment homes, as well as the continued redevelopment of commercial and retail space and completion of the streetscape. The estimated gross investment for this final phase is $22.3 million. Aimco’s gross investment now exceeds the qualified spending threshold to earn historic tax credits for the project and Aimco has now included the tax credits in estimated net investment and inception-to-date net investment. The estimated net investment for the complete project is $73 million, reflecting a gross investment of $84.8 million, reduced by $11.8 million of historic tax credits.
At June 30, 2016, 343 of the 534 apartment homes in the community were complete, on schedule and at a cost consistent with underwriting. The apartment homes are leasing at rates ahead of underwriting.
One Canal Apartment Homes
Boston, MA
One Canal is a 12-story building is 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 includes 310 apartment homes and 21,000 square feet of commercial space. Construction on One Canal was substantially completed during second quarter. The investment in One Canal has been funded in part by a $114.0 million non-recourse property loan.
Finishing touches on the construction are in progress. At June 30, 2016, 35% of the apartment homes were leased and rental rates are ahead of underwriting. 100% of the commercial space at One Canal has been leased by a single retail tenant who is in the process of obtaining required permits.
Vivo Apartment Homes
Cambridge, MA
Vivo Apartment Homes is an eight-story, 91-apartment home community near Kendall Square in Cambridge, Massachusetts. Vivo is in a location contiguous to a large life science complex. Construction of Vivo Apartment Homes was completed in the third quarter 2015. Lease up of the property finished two months ahead of schedule at rates 2% above underwriting.



 
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, 2015.
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 to Aimco stockholders. Aimco also refers to this measure as “Aimco Share” of financial information. See Supplemental Schedules 2, 3, 4 and 5 for reconciliation of Aimco’s proportionate share of financial information 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, flood or fire.
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.
DEVELOPMENT ADDITIONS: Development additions represent construction and related capitalized costs associated with ground-up development projects.
CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities represent Aimco’s portfolio of market-rate apartment communities.
CONVENTIONAL REDEVELOPMENT AND DEVELOPMENT APARTMENT COMMUNITIES: Communities currently under construction that are not occupancy stabilized and those that have been completed in recent years that had not achieved and maintained stabilized occupancy for both the current and the comparable prior periods.
CONVENTIONAL SAME STORE APARTMENT COMMUNITIES: Same Store apartment communities are Conventional apartment communities that (a) are owned and managed by Aimco, (b) had reached a stabilized level of occupancy as of January 1, 2015 and maintained it throughout the current and the comparable prior periods, and (c) are not expected to be sold within 12 months.
DEFERRED TAX CREDIT INCOME: Deferred income includes $19.7 million of unamortized cash contributions previously 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 also receive additional semi-annual cash contributions totaling $17.7 million, of which $2.6 million will be received during the remainder of 2016 and $5.1 million will be received on average each year from 2017 through 2019.
 
(in thousands) (unaudited)
 
 
 
 
 
 
 
June 30, 2016
 
Deferred tax credit income balance
 
$
19,681

 
Cash contributions to be received in the future
 
17,683

 
Total to be amortized
 
$
37,364

 
 
 
Revenue
 
Expense
 
Projected Income
 
2016 3Q - 4Q
 
$
9,473

 
$
(634
)
 
$
8,839

 
2017
 
14,918

 
(1,034
)
 
13,884

 
2018
 
7,010

 
(545
)
 
6,465

 
2019
 
4,309

 
(399
)
 
3,910

 
2020
 
2,880

 
(319
)
 
2,561

 
Thereafter
 
4,365

 
(2,660
)
 
1,705

 
Total
 
$
42,955

 
$
(5,591
)
 
$
37,364

ECONOMIC OWNERSHIP: Represents Aimco’s share of the income or loss generated by an apartment community in which Aimco does not own all the equity interests. Economic ownership may differ from legal ownership due to terms of partnership agreements with profit and loss allocations that differ from stated ownership percentages.
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.

30


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) and is Aimco’s primary measure of current period profitability.
FFO, Pro forma FFO and AFFO are non-GAAP measures that Aimco believes 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 other capital assets such as machinery, computers or other personal property. FFO, Pro forma FFO and AFFO should not be considered alternatives to net income (loss) or net cash flows from operating activities, as determined in accordance with GAAP, as indicators of performance or as measures of liquidity. There can be no assurance that Aimco’s method of computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
The following table reconciles GAAP net income per share to Pro forma FFO per share and AFFO per share, each as presented at the mid-point of Aimco’s updated 2016 guidance:
(dollars per share) (unaudited)
Third Quarter
 
Full Year
 
2016
 
2016
Net income
$
0.08

 
$
1.79

Depreciation, net
0.46

 
1.90

Gain on disposition of real estate, net of tax

 
(1.39
)
Pro forma FFO
0.54

 
2.30

Capital Replacements, net
(0.09
)
 
(0.32
)
AFFO
$
0.45

 
$
1.98

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.
LEVERAGE RATIO DEFINITIONS
Aimco’s leverage strategy targets the ratio of Debt and Preferred Equity to Adjusted EBITDA to be below 7.0x and the ratio of Adjusted EBITDA to Adjusted Interest and Preferred Dividends to be greater than 2.5x. Aimco also focuses on the ratios of Debt to Adjusted EBITDA and Adjusted EBITDA Coverage of Interest. Aimco believes these ratios, which are based in part on non-GAAP financial information, are commonly used by investors and analysts to assess the relative financial risk associated with balance sheets of companies within the same industry, and they are believed to be similar to measures used by rating agencies to assess entity credit quality.

31


ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco’s proportionate share of interest expense less (i) prepayment penalties and amortization of debt issuance 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. Adjusted Interest Expense, as used in the leverage ratios on Supplemental Schedule 5(b), is calculated as follows:
(in thousands) (unaudited)
Trailing Twelve Months Ended
 
June 30,
 
2016
 
2015
Interest expense computed in accordance with GAAP
$
193,088

 
$
213,288

Adjustments:
 
 
 
Adjustments related to interest of consolidated and unconsolidated partnerships
(4,911
)
 
(5,874
)
Debt prepayment penalties and other non-interest items
(3,706
)
 
(10,245
)
Amortization of debt issuance costs
(4,470
)
 
(3,841
)
Interest income received on securitization investment
(6,299
)
 
(5,884
)
Adjusted Interest Expense
$
173,702

 
$
187,444

DEBT TO EBITDA RATIO: The ratio of (a) Aimco’s share of net leverage as calculated on Supplemental Schedule 5(a), excluding preferred securities to (b) EBITDA.
DEBT AND PREFERRED EQUITY TO EBITDA RATIO: The ratio of (a) Aimco’s share of net leverage as calculated on Supplemental Schedule 5(a) to (b) 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 a $350 per apartment home capital expenditure allowance (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 debt issuance costs) and (ii) debt amortization, for the four fiscal quarters preceding the date of calculation.
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 debt issuance 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’s Preferred Partnership Units, exclusive of preferred equity redemption related amounts.
PREFERRED EQUITY: Preferred equity represents the redemption amounts for Aimco’s Preferred Stock and the Aimco OP’s Preferred Partnership Units and may be found in Aimco’s consolidated balance sheets.
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA): EBITDA represents Aimco’s share of the consolidated amount of Aimco net income, adjusted to exclude the effect of the following items for the reasons set forth below:
interest expense, preferred dividends and interest income earned on the securitization investment, to allow investors to compare a measure of Aimco earnings before the effects of Aimco’s capital structure and indebtedness with that of other companies in the real estate industry;
income taxes, to allow investors to measure Aimco performance independent of income taxes, which may vary significantly from other companies within Aimco’s industry due to leverage and tax planning strategies, among other drivers;
depreciation and amortization, gains or losses on dispositions and impairment losses related to real estate, for similar reasons to those set forth in the discussion of FFO, Pro forma FFO and AFFO above; and
other items, including gains on dispositions of non-depreciable assets, as these are items that periodically affect Aimco operations, but that are not necessarily representative of Aimco’s ability to service its debt obligations.

32


A reconciliation of net income attributable to Aimco Common Stockholders to EBITDA for each of the periods presented is as follows:
(in thousands) (unaudited)
Trailing Twelve Months Ended
 
 
June 30,
 
 
2016
 
2015
 
Net income attributable to Aimco Common Stockholders
$
330,424

 
$
311,123

 
Adjustments:
 
 
 
 
Interest expense, net of noncontrolling interest
188,178

 
207,413

 
Income tax benefit
(28,502
)
 
(27,030
)
 
Depreciation and amortization, net of noncontrolling interest
310,173

 
282,812

 
Gains on disposition and other, net of income taxes and noncontrolling partners’ interests
(267,087
)
 
(266,372
)
 
Preferred stock dividends
11,029

 
12,014

 
Interest income earned on securitization investment
(6,299
)
 
(5,884
)
 
Net income attributable to noncontrolling interests in Aimco Operating Partnership
24,016

 
23,827

 
Other items, net
5,487

 
4,287

 
EBITDA
$
567,419

 
$
542,190

 
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.
NET OPERATING INCOME (NOI) MARGIN: Represents an apartment community’s net operating income as a percentage of the apartment community’s rental and other property revenues.
OTHER 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, or are expected to be sold within the next 12 months.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to Aimco’s unconsolidated partnerships and 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.

Aimco evaluates the performance of its Conventional and Affordable portfolios using various operating and financial measures, including Proportionate NOI, which represents Proportionate Rental and Other Property Revenues less Proportionate Property Operating Expenses.  Aimco presents Proportionate Rental and Other Property Revenues, Property Operating Expenses and Property NOI for the trailing five quarters for its Conventional and Affordable portfolios on Supplemental Schedule 3. Reconciliation of the consolidated amounts of Rental and Other Property Revenues and Property Operating Expense, as originally reported in Aimco’s consolidated statements of operations, to the proportionate amounts presented in Supplemental Schedule 3 has been provided below.


33


 
 
 
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Supplemental Schedule 3 Proportionate Property NOI Amounts
(in thousands)(unaudited)
 
Three Months Ended
 
 
June 30, 2016
 
March 31, 2016
 
December 31, 2015
 
September 30, 2015
 
June 30, 2015
Rental and other property revenues
 
$
242,871

 
$
241,481

 
$
239,646

 
$
240,382

 
$
238,637

Sold and held for sale property revenues
 
(4,992
)
 
(7,605
)
 
(9,889
)
 
(10,891
)
 
(14,505
)
Property management revenues
 
(2
)
 
(2
)
 
2

 
(7
)
 
(3
)
Proportionate share of unconsolidated partnerships
 
1,562

 
1,567

 
1,539

 
1,461

 
1,530

Noncontrolling interests
 
(7,176
)
 
(7,329
)
 
(7,359
)
 
(7,428
)
 
(7,279
)
Proportionate property amount
 
$
232,263

 
$
228,112

 
$
223,939

 
$
223,517

 
$
218,380

 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
$
88,305

 
$
88,397

 
$
87,350

 
$
88,621

 
$
87,930

Sold and held for sale property expenses
 
(2,223
)
 
(2,689
)
 
(3,061
)
 
(3,895
)
 
(6,187
)
Casualties
 
(833
)
 
(2,150
)
 
(1,856
)
 
(830
)
 
(1,535
)
Property management expenses
 
(5,941
)
 
(5,900
)
 
(6,788
)
 
(5,806
)
 
(6,101
)
Proportionate share of unconsolidated partnerships
 
684

 
623

 
614

 
615

 
640

Noncontrolling interests
 
(2,296
)
 
(2,398
)
 
(2,241
)
 
(2,361
)
 
(2,331
)
Total direct property operating expenses
 
$
77,696

 
$
75,883

 
$
74,018

 
$
76,344

 
$
72,416

Total Property Net Operating Income
 
$
154,567

 
$
152,229

 
$
149,921

 
$
147,173

 
$
145,964

Reconciliation of GAAP to Supplemental Schedule 6(a) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership and Other
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
173,400

 
$
(4,711
)
 
$
168,689

 
$
(188
)
 
$
168,501

Property operating expenses
 
54,383

 
(1,484
)
 
52,899

 
1

 
52,900

Property NOI
 
$
119,017

 
$
(3,227
)
 
$
115,790

 
$
(189
)
 
$
115,601

 
 
Three Months Ended June 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership and Other
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
166,444

 
$
(4,610
)
 
$
161,834

 
$
(185
)
 
$
161,649

Property operating expenses
 
52,039

 
(1,484
)
 
50,555

 
1

 
50,556

Property NOI
 
$
114,405

 
$
(3,126
)
 
$
111,279

 
$
(186
)
 
$
111,093


Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2016
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership and Other
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
172,084

 
$
(4,750
)
 
$
167,334

 
$
(189
)
 
$
167,145

Property operating expenses
 
53,613

 
(1,570
)
 
52,043

 
434

 
52,477

Property NOI
 
$
118,471

 
$
(3,180
)
 
$
115,291

 
$
(623
)
 
$
114,668


34


 
 
 
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Supplemental Schedule 6(c) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2016
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership and Other
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
345,483

 
$
(9,460
)
 
$
336,023

 
$
(376
)
 
$
335,647

Property operating expenses
 
107,997

 
(3,054
)
 
104,943

 
435

 
105,378

Property NOI
 
$
237,486

 
$
(6,406
)
 
$
231,080

 
$
(811
)
 
$
230,269

 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership and Other
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
330,674

 
$
(9,145
)
 
$
321,529

 
$
(358
)
 
$
321,171

Property operating expenses
 
106,044

 
(3,052
)
 
102,992

 
(1
)
 
102,991

Property NOI
 
$
224,630

 
$
(6,093
)
 
$
218,537

 
$
(357
)
 
$
218,180

Ownership and other adjustments represents adjustments to provide comparability of Conventional Same Store results from period to period. The adjustments include ownership difference between the periods.
Additionally, property operating expenses for first quarter 2016 include a property tax refund which relates to periods prior to the affected apartment community’s inclusion in Aimco’s Conventional Same Store population.
PORTFOLIO QUALITY RATINGS: Aimco measures portfolio quality based on apartment community 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 portfolio quality as follows: “A” quality properties are those with rents greater than 125% of the local market average; “B” quality properties are those with rents between 90% and 125% of the local market average; “C+” quality properties 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.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold since January 1, 2015 or classified as held for sale at the end of the period. 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 and in Aimco’s Proportionate Property NOI presentation found in Supplemental Schedule 3.

35