EX-99.1 2 c99866exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(COVER PAGE)

 

 


 

Exhibit 99.1
(AIMCO LOGO)
Apartment Investment and Management Company
Announces First Quarter 2010 Results
Denver, Colorado – April 30, 2010 – Apartment Investment and Management Company (NYSE: AIV) announced today its first quarter 2010 results.
Chairman and Chief Executive Officer Terry Considine comments: “Aimco has a simple business plan to own and operate B/B+ quality apartments in the 20 largest U.S. markets. During the first quarter, we increased average daily occupancy to 96.0% in part because a record high percent of our customers chose to renew their leases and stay with us. And, while rental rates on new leases were down from the prior year, rental rates on renewals were up, starting in February and ending seven months of decline. In addition, we sold twelve properties and reduced our corporate term debt by $45 million in the quarter, and by an additional $10 million after quarter’s end. As we move forward in the year, we will continue to focus on providing excellent service to our customers, controlling costs, upgrading our portfolio and strengthening our balance sheet.”
Chief Financial Officer Ernie Freedman adds: “First quarter Pro forma FFO of $0.32 per share exceeded the high end of our guidance range by $0.02 per share, driven mainly by timing of offsite costs. Our guidance for full year 2010 is unchanged at $1.25 to $1.35 per share and we are establishing second quarter Pro forma FFO guidance of $0.28 to $0.34 per share.”
Financial Results
Diluted Per Share Results
                 
    FIRST QUARTER  
    2010     2009  
Earnings (loss) per share
  $ (0.35 )   $ (0.34 )
Funds From Operations (FFO)
  $ 0.25     $ 0.45  
Add back (deduct) Aimco’s share of operating real estate impairment losses (recoveries)
  $ 0.07     $ (0.03 )
Pro forma Funds from Operations (Pro forma FFO)
  $ 0.32     $ 0.42  
Deduct Aimco’s share of capital replacements
  $ (0.10 )   $ (0.08 )
Adjusted Funds From Operations (AFFO)
  $ 0.22     $ 0.30  
Net income (loss) – Net loss attributable to Aimco common stockholders for the quarter was $40.4 million, compared to net loss of $37.7 million for first quarter 2009. First quarter 2010 net loss was greater than first quarter 2009 primarily due to higher depreciation and amortization as assets under construction were brought into service over the past twelve months.
Funds From Operations – FFO is a non-GAAP financial measure defined in the glossary in Aimco’s Supplemental Information (the Glossary). FFO calculated in accordance with the definition prescribed by the National Association of Real Estate Investment Trusts (NAREIT) was $29.3 million, or $0.25 per share, compared with $51.3 million, or $0.45 per share, in first quarter 2009. Pro forma FFO, which represents FFO as prescribed by NAREIT but excludes operating real estate impairment losses and recoveries, was $36.9 million, or $0.32 per share, compared with $48.8 million, or $0.42 per share, in first quarter 2009. Lower results were primarily due to dilution from 2009 asset sales.
     
AIMCO 1st Quarter 2010   Page 1

 

 


 

(AIMCO LOGO)
Property Operations
Property operating results discussed below represent Aimco’s Proportionate Share of reported amounts, which reflects property operating results adjusted for Aimco’s ownership in each property. This non-GAAP measure is defined in the Glossary.
Diversified Operating Portfolio – Aimco’s property operations consist primarily of Conventional with some Affordable real estate operations. Conventional real estate operations relate to Aimco’s diversified portfolio of market rate apartment communities and include Same Store Properties, Redevelopment Properties, Acquisition Properties, and Other Properties. See Supplemental Schedules 7a and 7b for detailed information on Aimco’s Conventional real estate portfolio, including selected operating results.
Affordable real estate operations relate to Aimco’s portfolio of properties with rents that are generally paid, in whole or part, by a government agency. Affordable properties tend to have relatively more stable rents and higher occupancy due to government rent payments and thus are much less affected by market fluctuations. See the Glossary for additional information about the property categories included in the table below and Schedules 1 and 2 in the Supplemental Information for financial and statistical information for these portfolios.
Portfolio Operating Measures*
                                 
    FIRST QUARTER 2010  
    % Aimco     Year-over-Year Variance  
    NOI     Revenue     Expenses     NOI  
Conventional Same Store
    69 %     -1.8 %     3.9 %     -5.4 %
Affordable Same Store
    11 %     2.9 %     2.7 %     3.2 %
Total Same Store
    80 %     -1.1 %     3.7 %     -4.3 %
Conventional Redevelopment
    14 %     8.1 %     -1.1 %     14.6 %
Other Conventional
    5 %     2.1 %     6.8 %     -2.6 %
Affordable Redevelopment
    1 %     3.9 %     -2.7 %     10.2 %
Total
    100 %     0.2 %     3.3 %     -2.0 %
     
*  
The information in this table relates to properties that Aimco owns and manage, and are classified within continuing operations. Results exclude properties that Aimco owns but does not manage and properties held for sale. To ensure comparability between periods, the year-over-year change in Revenue, Expenses and NOI in this table is based on Aimco’s current period ownership. See the Glossary for further information and reconciliation to Aimco’s Supplemental Information.
Conventional Same Store Results – In first quarter 2010, the Conventional Same Store portfolio included 170 communities with 56,770 units, in which Aimco had a weighted average ownership of 92%.
Conventional Same Store Operating Measures
                                         
    FIRST QUARTER     FIRST QUARTER  
    Year-over-Year     Sequential  
    2010     2009     Variance     4th Qtr     Variance  
$ in millions except rent per unit
                                       
Average Daily Occupancy
    96.0 %     93.3 %     2.7 %     95.4 %     0.6 %
Average Rent Per Unit
  $ 1,006     $ 1,065       -5.5 %   $ 1,017       -1.1 %
 
                                       
Revenue
  $ 165.3     $ 168.4       -1.8 %   $ 164.9       0.2 %
Expenses
    (68.1 )     (65.5 )     3.9 %     (65.0 )     4.7 %
NOI
  $ 97.2     $ 102.9       -5.4 %   $ 99.9       -2.7 %
     
AIMCO 1st Quarter 2010   Page 2

 

 


 

(AIMCO LOGO)
Comparing Conventional Same Store results in first quarter 2010 with first quarter 2009, total revenue decreased $3.1 million, or 1.8%. The decrease in revenue was primarily the result of lower average rent, down 5.5% or $59 per unit, from $1,065 per unit to $1,006 per unit, largely offset by higher average daily occupancy of 96.0% for first quarter 2010 compared to 93.3% for first quarter 2009. Rental rates on new leases transacted during the quarter were 7.0% lower than the expiring lease rates, while renewal rates were 0.1% higher than the expiring lease rates. New and renewal lease rates improved throughout the quarter, with March 2010 new lease rates 5.1% lower than the expiring lease rates and renewal rates 0.4% higher than the expiring lease rates. Conventional Same Store expenses increased $2.6 million or 3.9%, primarily due to increased snow removal costs in the Northeast, repairs and maintenance, and marketing expenses, partially offset by lower turn costs and administrative expenses. Refer to Supplemental Schedules 6a and 6b for additional details on Conventional Same Store operating results.
Portfolio
Aimco’s portfolio strategy focuses on B/B+ quality Conventional apartment communities located in the 20 largest U.S. markets, with a target capital allocation of 10% or less to Affordable apartment communities.
Aimco measures Conventional property asset quality based on average 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 A-quality assets as those with rents greater than 125% of local market average, B-quality assets as those with rents 90% to 125% of local market average and C-quality assets as those with rents less than 90% of local market average. For the fourth quarter 2009, the most current period for which REIS information is available, Aimco’s Conventional property rents averaged 103% of local market average rents.
For the first quarter 2010, average rents for the Conventional portfolio were $1,034 per unit, a 0.5% increase compared to first quarter 2009, primarily as a result of the sale of Conventional properties during 2009 with rents averaging 25% less than the retained portfolio.
Aimco’s geographic allocation strategy focuses on the 20 largest U.S. markets as measured by total apartment value. Aimco believes these markets to be deep, relatively liquid and possessing desirable long-term growth characteristics. These target markets are primarily coastal markets, and also include a number of Sun Belt cities and Chicago, Illinois. As Aimco executes this strategy, the company expects to reduce its investment in markets outside the 20 largest markets and to increase its investment in the 20 largest markets through redevelopment and acquisitions. During first quarter 2010, net operating income generated by Conventional properties located in the 20 largest markets accounted for 82.8% of total Conventional property net operating income, an increase of 2.9% compared to first quarter 2009.
In first quarter 2010, Aimco sold four Conventional properties and eight Affordable properties with 789 and 834 units, respectively, for $82.6 million in gross proceeds. Aimco’s share of net proceeds after distributions to limited partners, repayment of existing property debt and transaction costs was $17.1 million. Proceeds were used primarily to repay recourse term debt.
See Supplemental Schedules 7a and 7b for additional details regarding Aimco’s portfolio quality and capital allocation, and Supplemental Schedule 8 for additional details on disposition activity.
Balance Sheet and Liquidity
                                 
    AS OF MARCH 31, 2010  
            % of     Weighted     Weighted Avg  
    Amount     Total     Avg Maturity (Yrs)     Rate  
Aimco leverage ($ in millions)
                               
Aimco’s share of long-term, non-recourse property debt
  $ 4,924.5       85 %     8.2       5.43 %
Preferred securities
    776.0       13 %     n/a       7.53 %
Recourse term debt
    45.0       1 %     0.8       1.74 %
Other Borrowings
    44.5       1 %     n/a       5.75 %
Credit facility
    14.8             1.8       6.25 %
Total/weighted average
  $ 5,804.8       100 %     8.1       5.69 %
See Supplemental Schedules 4a and 4b for additional details about Aimco’s non-recourse property debt and Supplemental Schedule 5 for information related to Aimco’s preferred securities.
     
AIMCO 1st Quarter 2010   Page 3

 

 


 

(AIMCO LOGO)
Aimco’s recourse debt is limited to its revolving credit facility and corporate term debt, which together represented approximately 1% of Aimco’s leverage at the end of first quarter 2010. At that time, the balance on Aimco’s revolving credit facility was $14.8 million and available capacity was $121.4 million, net of $43.8 million of letters of credit drawn against the facility. Aimco’s revolving credit facility is used for working capital purposes and to secure letters of credit. The balance on Aimco’s corporate term debt of $45.0 million at March 31, 2010, matures in first quarter 2011. Subsequent to quarter’s end, Aimco repaid $10.0 million of the term debt, bringing the balance to $35.0 million at the end of April 2010.
In connection with its recourse obligations, Aimco is subject to Debt Service and Fixed Charge Coverage covenants, as defined in the Glossary. For first quarter 2010, Aimco’s Debt Service and Fixed Charge Coverage ratios were 1.59:1 and 1.35:1, compared to covenants in place during the quarter of 1.40:1 and 1.20:1, respectively, and fourth quarter 2009 ratios of 1.59:1 and 1.36:1. Aimco expects to remain in compliance with these covenants.
2010 Outlook
                 
    SECOND QUARTER     FULL YEAR  
             
Net loss per share
    -$0.52 to -$0.46       -$1.96 to -$1.86  
Pro forma FFO per share
    $0.28 to $0.34       $1.25 to $1.35  
Same Store Operating Measures
               
Average daily occupancy
    95.0% to 96.0%       94.5% to 95.5%  
NOI change compared to same period 2009
    -6.0% to -5.0%       -5.0% to -2.0%  
NOI change compared to first quarter 2010
    -1.0% to 0.0%          
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of apartment communities located in the 20 largest markets in the United States with average rents that are 100% – 125% of local market average rents. Aimco seeks to upgrade regularly the quality of its portfolio through the sale of its lowest rated communities and by reinvestment within its 20 target markets through redevelopment and acquisitions. 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.
Supplemental Information
The full text of this release and the Supplemental Information referenced in this release is available on Aimco’s Website at the link http://www.aimco.com/CorporateInformation/About/Financial/QEarnRelease.aspx.
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States of America, or GAAP. These measures are defined in the glossary in the Supplemental Information and, where appropriate, reconciled to the most comparable GAAP measures.
     
AIMCO 1st Quarter 2010   Page 4

 

 


 

(AIMCO LOGO)
Earnings Conference Call
Aimco’s first quarter 2010 earnings conference call will be held Friday, April 30, 2010, at 1:00 p.m. Eastern time.
Live Conference Call
Domestic Dial-In Number: 1-866-843-0890
International Dial-In Number: 1-412-317-9250
Passcode: 5170619
Conference Call Replay
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-0088
Passcode: 439109
The conference call replay will be available until 9:00 a.m. Eastern time on May 17, 2010.
Live and Replay Webcast: http://www.aimco.com/CorporateInformation/About/Financial/news.aspx
Forward-looking Statements
This earnings release and Supplemental Information contain forward-looking statements within the meaning of the federal securities laws, including statements regarding projected results and specifically forecasts of second quarter and full year 2010 results. These forward-looking statements are based on management’s judgment as of this date and include certain risks and uncertainties.
Risks and uncertainties include, but are not limited to, Aimco’s ability to maintain current or meet projected occupancy, rental rates and property operating results. Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; earnings may not be sufficient to maintain compliance with debt covenants; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; the timing of acquisitions and dispositions; 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 properties presently owned or previously owned by Aimco.
In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our 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 notes thereto, as well as the risk factors described in Aimco’s Annual Report on Form 10-K for the year ended December 31, 2009, 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.
Contact
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
     
AIMCO 1st Quarter 2010   Page 5

 

 


 

(AIMCO LOGO)
Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)
                 
    Three Months Ended  
    March 31,  
    2010     2009  
REVENUES:
               
Rental and other property revenues
  $ 288,719     $ 283,912  
Asset management and tax credit revenues
    4,257       9,539  
 
           
Total revenues
    292,976       293,451  
 
           
 
               
OPERATING EXPENSES:
               
Property operating expenses
    140,415       135,630  
Investment management expenses
    3,229       3,789  
Depreciation and amortization
    109,019       104,860  
Provision for operating real estate impairment losses
          510  
General and administrative expenses
    11,735       16,260  
Other expenses, net
    3,144       1,583  
 
           
Total operating expenses
    267,542       262,632  
 
           
 
               
Operating income
    25,434       30,819  
 
               
Interest income
    3,224       3,311  
Provision for losses on notes receivable
    (426 )     (150 )
Interest expense
    (80,314 )     (80,717 )
Equity in income (losses) of unconsolidated real estate partnerships
    7,951       (2,040 )
Gain on dispositions of unconsolidated real estate and other, net
    2,642       10,864  
 
           
 
               
Loss before income taxes and discontinued operations
    (41,489 )     (37,913 )
 
               
Income tax benefit
    3,771       2,475  
 
           
 
               
Loss from continuing operations
    (37,718 )     (35,438 )
 
               
Income from discontinued operations, net [1]
    20,958       2,867  
 
           
 
               
Net loss
    (16,760 )     (32,571 )
Noncontrolling interests:
               
Net (income) loss attributable to noncontrolling interests in consolidated real estate partnerships
    (12,134 )     6,273  
Net income attributable to preferred noncontrolling interests in Aimco Operating Partnership
    (1,693 )     (1,069 )
Net loss attributable to common noncontrolling interests in Aimco Operating Partnership
    3,069       2,835  
 
           
Total noncontrolling interests
    (10,758 )     8,039  
 
           
Net loss attributable to Aimco
    (27,518 )     (24,532 )
Net income attributable to Aimco preferred stockholders
    (12,922 )     (13,166 )
 
           
Net loss attributable to Aimco common stockholders
  $ (40,440 )   $ (37,698 )
 
           
 
               
Weighted average common shares outstanding — basic and diluted
    116,035       110,262  
 
           
 
               
Earnings (loss) per common share — basic and diluted:
               
Loss from continuing operations attributable to Aimco common stockholders
  $ (0.44 )   $ (0.33 )
Income (loss) from discontinued operations attributable to Aimco stockholders
    0.09       (0.01 )
 
           
Net loss attributable to Aimco common stockholders
  $ (0.35 )   $ (0.34 )
 
           
     
AIMCO 1st Quarter 2010   Page 6

 

 


 

(AIMCO LOGO)
Consolidated Statements of Operations (continued)
Notes to Consolidated Statements of Operations
     
[1]  
Income from discontinued operations consists of the following (in thousands):
                 
    Three Months Ended  
    March 31,  
    2010     2009  
Rental and other property revenues
  $ 4,266     $ 57,664  
Property operating expenses
    (1,418 )     (30,102 )
Depreciation and amortization
    (792 )     (18,734 )
Provision for operating real estate impairment (losses) recoveries
    (7,225 )     3,364  
Other expenses, net
    (809 )     (1,894 )
 
           
Operating (loss) income
    (5,978 )     10,298  
Interest income
    25       138  
Interest expense
    (490 )     (12,025 )
 
           
Loss before gain on dispositions of real estate and income taxes
    (6,443 )     (1,589 )
Gain on dispositions of real estate
    26,339       4,546  
Income tax benefit (expense)
    1,062       (90 )
 
           
Income from discontinued operations, net
  $ 20,958     $ 2,867  
 
           
 
               
Income from discontinued operations attributable to:
               
Noncontrolling interests in consolidated real estate partnerships
  $ (9,903 )   $ (3,979 )
Noncontrolling interests in Aimco Operating Partnership
    (772 )     80  
 
           
Total noncontrolling interests
    (10,675 )     (3,899 )
 
           
Aimco
  $ 10,283     $ (1,032 )
 
           
     
AIMCO 1st Quarter 2010   Page 7

 

 


 

(AIMCO LOGO)
Consolidated Balance Sheets
(in thousands) (unaudited)
                 
    March 31, 2010     December 31, 2009  
ASSETS
               
Buildings and improvements
  $ 7,491,474     $ 7,395,026  
Land
    2,186,724       2,168,251  
Accumulated depreciation
    (2,764,828 )     (2,661,764 )
 
           
Net real estate
    6,913,370       6,901,513  
Cash and cash equivalents
    77,875       81,260  
Restricted cash
    221,062       219,685  
Accounts receivable
    44,853       59,822  
Accounts receivable from affiliates
    18,767       23,744  
Deferred financing costs
    52,158       52,244  
Notes receivable from unconsolidated real estate partnerships
    12,137       14,295  
Notes receivable from non-affiliates
    129,271       125,269  
Investment in unconsolidated real estate partnerships
    133,103       105,324  
Other assets
    201,391       185,890  
Deferred income tax asset, net
    45,909       42,015  
Assets held for sale
    35,184       95,407  
 
           
Total assets
  $ 7,885,080     $ 7,906,468  
 
           
             
LIABILITIES AND EQUITY
               
Property tax-exempt bond financing
  $ 577,221     $ 574,926  
Property loans payable
    5,018,676       4,926,737  
Term loans
    45,000       90,000  
Credit facility
    14,800        
Other borrowings
    63,260       53,057  
 
           
Total indebtedness
    5,718,957       5,644,720  
Accounts payable
    20,662       29,819  
Accrued liabilities and other
    293,255       286,326  
Deferred income
    173,656       182,378  
Security deposits
    36,123       35,335  
Liabilities related to assets held for sale
    26,708       76,531  
 
           
Total liabilities
    6,269,361       6,255,109  
 
           
             
Preferred noncontrolling interests in Aimco Operating Partnership
    86,483       86,656  
Preferred stock subject to repurchase agreement
    30,000       30,000  
             
Equity:
               
Perpetual preferred stock
    660,500       660,500  
Class A Common Stock
    1,168       1,165  
Additional paid-in capital
    3,075,547       3,072,665  
Accumulated other comprehensive loss
    (1,251 )     (1,138 )
Notes due on common stock purchases
    (903 )     (1,392 )
Distributions in excess of earnings
    (2,567,772 )     (2,492,082 )
 
           
Total Aimco equity
    1,167,289       1,239,718  
 
           
Noncontrolling interests in consolidated real estate partnerships
    357,618       316,177  
Common noncontrolling interests in Aimco Operating Partnership
    (25,671 )     (21,192 )
 
           
Total equity
    1,499,236       1,534,703  
 
           
Total liabilities and equity
  $ 7,885,080     $ 7,906,468  
 
           
     
AIMCO 1st Quarter 2010   Page 8

 

 


 

(SUPPLEMENTAL COVER PAGE)

 

 


 

(AIMCO LOGO)
             
Page            
 
           
3
  Schedule 1     Funds From Operations
 
           
4
  Schedule 2     Portfolio Summary
 
           
5
  Schedule 3     Net Asset Value Supplemental Information
 
           
7
  Schedule 4     Selected Debt Information
 
           
9
  Schedule 5     Share Data
 
           
10
  Schedule 6a     Conventional Same Store Operating Results (1Q 2010 v. 1Q 2009)
 
           
11
  Schedule 6b     Conventional Same Store Operating Results (1Q 2010 v. 4Q 2009)
 
           
12
  Schedule 7a     Total Conventional Portfolio Data by Market (1Q 2010 v. 1Q 2009)
 
           
13
  Schedule 7b     Total Conventional Portfolio Data by Market (4Q 2009)
 
           
14
  Schedule 8     Property Sales and Acquisition Activity
 
           
15
  Schedule 9     Capital Additions
 
           
16   Glossary (including reconciliation of GAAP to non-GAAP amounts)

 


 

(AIMCO LOGO)
Supplemental Schedule 1
Funds From Operations
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2010     Three Months Ended March 31, 2009  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Real estate operations:
                                                               
Rental and other property revenues
                                                               
Conventional Same Store
  $ 182,130     $     $ (16,558 )   $ 165,572     $ 185,739     $     $ (18,409 )   $ 167,330  
Affordable Same Store
    44,416       399       (14,271 )     30,544       40,475       482       (11,091 )     29,866  
 
                                               
Total Same Store
    226,546       399       (30,829 )     196,116       226,214       482       (29,500 )     197,196  
Conventional Redevelopment
    31,814             (2,107 )     29,707       29,464             (1,997 )     27,467  
Other Conventional
    18,426       161       (2,184 )     16,403       18,333       642       (2,171 )     16,804  
Other Affordable
    10,752       4,784       (8,966 )     6,570       8,257       1,887       (3,494 )     6,650  
Property management revenues, primarily from affiliates
    1,181       (245 )     2,270       3,206       1,644       (163 )     2,164       3,645  
 
                                               
Total rental and other property revenues
    288,719       5,099       (41,816 )     252,002       283,912       2,848       (34,998 )     251,762  
             
Property operating expenses
                                                               
Conventional Same Store
    75,078             (7,160 )     67,918       72,482             (7,368 )     65,114  
Affordable Same Store
    22,853       266       (8,139 )     14,980       20,487       314       (6,081 )     14,720  
 
                                               
Total Same Store
    97,931       266       (15,299 )     82,898       92,969       314       (13,449 )     79,834  
Conventional Redevelopment
    12,259             (932 )     11,327       12,336             (895 )     11,441  
Other Conventional
    9,646       98       (1,110 )     8,634       8,893       323       (906 )     8,310  
Other Affordable
    6,071       3,197       (5,403 )     3,865       4,616       1,232       (2,128 )     3,720  
Casualties
    2,634       31       502       3,167       2,502       (52 )     (678 )     1,772  
Property management expenses
    11,874                   11,874       14,314                   14,314  
 
                                               
Total property operating expenses
    140,415       3,592       (22,242 )     121,765       135,630       1,817       (18,056 )     119,391  
 
                                               
Net real estate operations
    148,304       1,507       (19,574 )     130,237       148,282       1,031       (16,942 )     132,371  
Amortization of deferred tax credit income
    6,602                   6,602       7,867                   7,867  
Asset management revenues
    136             771       907       697             390       1,087  
Transaction revenues
    (2,481 )                 (2,481 )     975                   975  
Investment management expenses
    (3,229 )                 (3,229 )     (3,789 )                 (3,789 )
Depreciation and amortization related to non-real estate assets
    (3,973 )     (2 )     69       (3,906 )     (4,307 )     (2 )     58       (4,251 )
General and administrative expenses
    (11,735 )     (3 )     480       (11,258 )     (16,260 )     29       939       (15,292 )
Other expense, net
    (3,144 )     8,494       (6,312 )     (962 )     (1,583 )     (1,862 )     4,467       1,022  
Interest income
    3,224       (46 )     515       3,693       3,311       45       847       4,203  
Provision for losses on notes receivable
    (426 )           (641 )     (1,067 )     (150 )           732       582  
Interest expense
    (80,314 )     (974 )     11,839       (69,449 )     (80,717 )     (641 )     9,193       (72,165 )
Gain on disposition of non-depreciable assets
                            682                   682  
Income tax benefit
    3,779                   3,779       2,477                   2,477  
Discontinued operations, excluding impairments, depreciation and gain on dispositions of real estate, net of tax
    1,579             24       1,603       13,817             (1,722 )     12,095  
Preferred securities dividends, distributions and redemption related amounts
    (14,615 )                 (14,615 )     (14,235 )                 (14,235 )
Operating real estate impairment losses
    (8,605 )           396       (8,209 )     2,854             (95 )     2,759  
Common noncontrolling interests in Aimco Operating Partnership
    (2,168 )                 (2,168 )     (4,482 )                 (4,482 )
Amounts allocated to participating securities
    (154 )                 (154 )     (570 )                 (570 )
 
                                               
Funds From Operations
    32,780       8,976       (12,433 )     29,323       54,869       (1,400 )     (2,133 )     51,336  
 
                                               
Operating real estate impairment losses, net of noncontrolling interests in Aimco Operating Partnership and participating securities
    7,993             (395 )     7,598       (2,618 )           95       (2,523 )
 
                                               
Pro Forma Funds From Operations
  $ 40,773     $ 8,976     $ (12,828 )   $ 36,921     $ 52,251     $ (1,400 )   $ (2,038 )   $ 48,813  
 
                                                   
 
                                                               
            Aimco’s share of capital replacements     (11,456 )           Aimco’s share of capital replacements     (14,210 )
 
                                                           
            Adjusted Funds From Operations   $ 25,465             Adjusted Funds From Operations   $ 34,603  
 
                                                           
 
                                                               
            Weighted average shares - diluted FFO     116,334             Weighted average shares - diluted FFO     115,185  
 
                                                               
            Per Share:                   Per Share:        
            Funds From Operations   $ 0.25             Funds From Operations   $ 0.45  
            Pro Forma Funds From Operations   $ 0.32             Pro Forma Funds From Operations   $ 0.42  
            Adjusted Funds From Operations   $ 0.22             Adjusted Funds From Operations   $ 0.30  
            Dividends paid   $ 0.10             Dividends paid   $ 2.08  
     
AIMCO 1st Quarter 2010   Page 3

 

 


 

(AIMCO LOGO)
Supplemental Schedule 2
Portfolio Summary
As of March 31, 2010
(unaudited)
                                 
    Number of     Number of     Effective     Average  
    Properties     Units     Units     Ownership  
Owned Real Estate Portfolio:
                               
Conventional Same Store
    170       56,770       51,965       92 %
Affordable Same Store
    169       20,572       12,696       62 %
 
                     
Total Same Store
    339       77,342       64,661       84 %
 
                               
Conventional Redevelopment
    28       9,671       8,910       92 %
Other Conventional
    36       5,840       4,226       72 %
Other Affordable
    90       9,614       2,556       27 %
Conventional Held for Sale
    5       953       760       80 %
 
                     
 
                               
Total owned real estate portfolio
    498       103,420       81,113       78 %
 
                       
 
                               
Total Conventional owned real estate portfolio
    239       73,234       65,861       90 %
 
                               
Total Affordable owned real estate portfolio
    259       30,186       15,252       51 %
 
                               
Fee-Managed Portfolio:
                               
Property-Managed for third parties
    18       1,726                  
Asset-Managed
    320       26,929                  
 
                           
Total fee-managed portfolio
    338       28,655                  
 
                           
 
                               
Total Portfolio
    836       132,075                  
 
                           
     
AIMCO 1st Quarter 2010   Page 4

 

 


 

(AIMCO LOGO)
Supplemental Schedule 3
     
Net Asset Value Supplemental Information
(in thousands) (unaudited)
  (page 1 of 2)
Aimco’s principal financial objective is to increase long-term stockholder value, one measure of which is Net Asset Value (NAV), which is the estimated fair value of assets, net of debt and preferred equity. The information provided below is intended to assist users of Aimco’s financial information in making their own estimates of Aimco’s NAV. See the following page for notes to the supplemental information provided below.
Trailing Twelve Month Net Operating Income Data
                                 
    Proportionate Net Operating Income  
    Conventional Same             Conventional        
    Store and Other     Affordable     Redevelopment     Total  
Rental and other property revenues
  $ 729,928     $ 148,717     $ 115,243     $ 993,888  
Property operating expenses
    (295,681 )     (71,878 )     (44,414 )     (411,973 )
 
                       
Property NOI
    434,247       76,839       70,829       581,915  
 
                               
Assumed property management fee (3.5% of revenues)
    (25,547 )     (5,205 )     (4,034 )     (34,786 )
 
                       
Property NOI net of assumed property management fee
  $ 408,700     $ 71,634     $ 66,795     $ 547,129  
 
                       
Proportionate Balance Sheet Data
As of March 31, 2010
                                 
            Proportionate                
    Consolidated     Share of             Proportionate  
    GAAP     Unconsolidated     Noncontrolling     Balance  
    Balance Sheet     Partnerships     Interests     Sheet  
Assets
                               
Real estate
  $ 9,678,198     $ 102,078     $ (1,163,070 )   $ 8,617,206  
Accumulated depreciation
    (2,764,828 )     (29,711 )     519,348       (2,275,191 )
 
                       
Total real estate [1]
    6,913,370       72,367       (643,722 )     6,342,015  
 
                               
Cash and cash equivalents
    77,875       1,919       (30,130 )     49,664  
Restricted cash
    221,062       8,545       (52,785 )     176,822  
Accounts receivable
    63,620       897       (10,750 )     53,767  
Notes receivable [2]
    141,408             61,847       203,255  
Investment in unconsolidated real estate partnerships [3]
    133,103       (41,246 )     (27,814 )     64,043  
Deferred financing costs [4]
    52,158       593       (9,349 )     43,402  
Goodwill [4]
    70,451                   70,451  
Investment in management contracts [4]
    1,161                   1,161  
Other assets
    210,872       8,466       (55,433 )     163,905  
 
                       
Total assets
  $ 7,885,080     $ 51,541     $ (768,136 )   $ 7,168,485  
 
                       
 
                               
Liabilities and Equity
                               
Property debt
  $ 5,595,897     $ 36,427     $ (707,831 )   $ 4,924,493  
Term loans and credit facility
    59,800                   59,800  
Other borrowings
    63,260       1,921       (20,673 )     44,508  
Deferred income [5]
    173,656       165       (3,130 )     170,691  
Other liabilities
    376,748       13,028       (148,528 )     241,248  
 
                       
Total liabilities
    6,269,361       51,541       (880,162 )     5,440,740  
 
                       
 
                               
Preferred noncontrolling interests in Aimco Operating Partnership
    86,483                   86,483  
Preferred stock subject to repurchase agreement [6]
    30,000                   30,000  
Perpetual preferred stock [6]
    660,500                   660,500  
Other Aimco equity
    506,789             469,644       976,433  
Noncontrolling interests in consolidated real estate partnerships
    357,618             (357,618 )      
Common noncontrolling interests in Aimco Operating Partnership
    (25,671 )                 (25,671 )
 
                       
Total liabilities and equity
  $ 7,885,080     $ 51,541     $ (768,136 )   $ 7,168,485  
 
                       
     
AIMCO 1st Quarter 2010   Page 5

 


 

(AIMCO LOGO)
Supplemental Schedule 3 (continued)
     
Net Asset Value Supplemental Information
(in thousands) (unaudited)
  (page 2 of 2)
     
[1]  
Real estate includes Lincoln Place and Pacific Bay Vistas (formerly Treetops), which are predominantly vacant and have March 31, 2010, net book values of $142.3 million and $33.7 million, respectively, or $176.0 million in total. Aimco refers to these properties collectively as its redevelopment pipeline.
 
[2]  
Aimco has notes receivable from consolidated partnerships that are eliminated in the GAAP balance sheet. The noncontrolling partners’ share of amounts payable to Aimco pursuant to those notes is added to the GAAP-based amounts to arrive at the proportionate balance presented.
 
[3]  
Aimco’s internal NAV estimate is computed based on Aimco’s share of NOI and as such takes into account Aimco’s share of NOI attributable to unconsolidated partnerships. For this reason, investment in unconsolidated real estate partnerships is excluded from non-real estate assets in Aimco’s internal NAV computation.
 
[4]  
Deferred financing costs, goodwill and investment in management contracts represent non-tangible assets for which cash has already been paid by Aimco. As such, these amounts are excluded from Aimco’s internal NAV computation.
 
[5]  
Deferred income consists primarily of cash contributions received in connection with Aimco’s tax credit activities, which are deferred upon receipt and amortized into earnings in future periods as the tax credits and related tax benefits are delivered to the tax credit investors. Certain of Aimco’s tax credit arrangements provide for contributions to be made in installments, which contributions are not reflected in Aimco’s consolidated financial statements until such time as the contributions are received.
 
   
Deferred income, including deferred tax credit income, represents a non-cash obligation, the amortization of which represents non-cash income in future periods. These non-cash liabilities and related income streams are excluded from Aimco’s internal estimates of NAV. However, amortization of deferred tax credit income is included in net income and, as such, FFO. Projected amortization of deferred tax credit contributions received and to be received is presented below.
         
    March 31, 2010  
Deferred tax credit income balance
  $ 124,077  
Contributions to be received in the future
    67,415  
 
     
Total to be amortized
  $ 191,492  
 
     
                         
    Amortization of     Estimated Income     Projected Income,  
    Deferred Income     Taxes     net of tax  
Year Ending December 31,
                       
2010
  $ 21,996     $ (8,578 )   $ 13,418  
2011
    27,385       (10,680 )     16,705  
2012
    27,419       (10,693 )     16,726  
2013
    26,279       (10,249 )     16,030  
2014
    24,629       (9,605 )     15,024  
Thereafter
    63,784       (24,876 )     38,908  
 
                 
Total
  $ 191,492     $ (74,681 )   $ 116,811  
 
                 
     
[6]  
In addition to Preferred Stock subject to repurchase agreement and Perpetual Preferred Stock, Aimco’s internal NAV computation includes Preferred Partnership Units as a reduction of NAV attributable to Aimco common stockholders. See Schedule 5.
     
AIMCO 1st Quarter 2010   Page 6

 

 


 

(AIMCO LOGO)
Supplemental Schedule 4(a)
Selected Debt Information
As of March 31, 2010
(dollars in thousands) (unaudited)
Property Debt Balances and Characteristics
                                                 
            Proportionate                              
            Share of                     Weighted        
            Unconsolidated     Noncontrolling             Average     Weighted  
Debt   Consolidated     Partnerships     Interests     Total Aimco Share     Maturity (years)     Average Rate  
 
                                               
Conventional Portfolio:
                                               
Fixed rate loans payable
  $ 4,333,440     $     $ (410,883 )   $ 3,922,557       7.3       6.06 %
Floating rate loans payable [1]
    97,576             (8,079 )     89,497       2.2       1.71 %
 
                                   
Total property loans payable
    4,431,016             (418,962 )     4,012,054       7.2       5.96 %
 
                                               
Fixed rate tax-exempt bonds
    52,075             (3,338 )     48,737       10.6       6.75 %
Floating rate tax-exempt bonds [1]
    306,716             (5,242 )     301,474       5.8       0.72 %
 
                                   
Total property tax-exempt bond financing
    358,791             (8,580 )     350,211       6.5       1.59 %
 
                                   
Total Conventional portfolio
    4,789,807             (427,542 )     4,362,265       7.1       5.64 %
 
                                   
 
                                               
Affordable Portfolio:
                                               
Fixed rate loans payable
    569,177       34,893       (252,435 )     351,635       14.7       4.85 %
Floating rate loans payable
    18,483       9       (9,065 )     9,427       9.2       3.27 %
 
                                   
Total property loans payable
    587,660       34,902       (261,500 )     361,062       14.5       4.80 %
 
                                               
Fixed rate tax-exempt bonds
    90,467       1,525       (18,789 )     73,203       25.5       4.81 %
Floating rate tax-exempt bonds [1]
    127,963                   127,963       5.3       1.22 %
 
                                   
Total property tax-exempt bond financing
    218,430       1,525       (18,789 )     201,166       13.7       2.71 %
 
                                   
Total Affordable portfolio
    806,090       36,427       (280,289 )     562,228       14.3       4.24 %
 
                                   
Total property debt
  $ 5,595,897     $ 36,427     $ (707,831 )   $ 4,924,493       8.2       5.43 %
 
                                   
     
[1]  
Floating rate debt presented above includes $352.7 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At March 31, 2010, the carrying amount of this debt totaled $328.7 million, after recognition of changes in the debt’s fair value.
Aimco Share Property Debt
                                         
                                    % of Floating  
    Amount     % of Total             Amount     Rate Debt  
Fixed rate debt
  $ 4,396,132       89 %   Floating rate tax-exempt bonds   $ 429,437       81 %
Floating rate debt
    528,361       11 %   Floating rate loans payable     98,924       19 %
 
                                   
Total
  $ 4,924,493             Total   $ 528,361          
 
                                   
                                         
                            Maturities as        
                            a Percent     Average Rate on  
    Amortization     Maturities     Total     of Total Debt     Maturing Debt  
2010 Q2
  $ 19,316     $     $ 19,316              
2010 Q3
    19,039             19,039              
2010 Q4
    20,144             20,144              
 
                             
Total 2010
    58,499             58,499              
 
                                       
2011 Q1
    19,909       3,341       23,250       0.07 %     5.40 %
2011 Q2
    20,803       93,760       114,563       1.90 %     5.77 %
2011 Q3
    20,243             20,243              
2011 Q4
    21,387       8,235       29,622       0.17 %     6.61 %
 
                             
Total 2011
    82,342       105,336       187,678       2.14 %     5.83 %
 
                                       
2012 [2]
    85,465       461,596       547,061       9.37 %     6.11 %
2013
    81,615       405,253       486,868       8.23 %     5.97 %
2014
    79,483       263,201       342,684       5.34 %     5.52 %
2015
    76,637       361,888       438,525       7.35 %     5.37 %
2016
    70,125       342,411       412,536       6.95 %     5.59 %
2017
    62,444       282,076       344,520       5.73 %     5.78 %
2018
    57,785       47,717       105,502       0.97 %     6.17 %
2019
    46,414       495,309       541,723       10.06 %     6.00 %
2020
    37,993       284,226       322,219       5.77 %     6.77 %
Thereafter
    739,326       397,352       1,136,678       8.07 %     4.84 %
 
                                 
Total
  $ 1,478,128     $ 3,446,365     $ 4,924,493                  
 
                                 
     
[2]  
2012 maturities include approximately $307.5 million of debt ($285.7 million at carrying amount) subject to total return swaps for which the swap maturity dates are in 2012 and the related debt maturities are beyond 2012.
     
AIMCO 1st Quarter 2010   Page 7

 


 

(AIMCO LOGO)
Supplemental Schedule 4(b)
Selected Debt Information
As of March 31, 2010
(in millions) (unaudited)
Year-to-Date Property Loan Closings
                                                 
    Original     New             Aimco              
    Loan     Loan     Net     Net     Prior     New  
Year Maturing   Amount     Amount     Proceeds [1]     Proceeds [2]     Rate     Rate  
 
                                               
2013
  $ 9.1     $ 27.0     $ 16.9     $ 15.8       4.54 %     5.49 %
New loans
          22.9       22.6       21.5             6.81 %
 
                                   
 
                                               
Totals
  $ 9.1     $ 49.9     $ 39.5     $ 37.3       4.54 %     6.09 %
 
                                   
     
[1]  
Net Proceeds is after transaction costs and prepayment penalties.
 
[2]  
Aimco Net Proceeds is after payment of distributions to noncontrolling partners.
Debt Ratios
                 
    Amount     Covenant  
 
               
Debt service coverage ratio
    1.59:1       1.40:1  
Fixed charge coverage ratio
    1.35:1       1.20:1  
EBITDA coverage of interest
    2.02:1       n/a  
EBITDA coverage of interest and preferred dividends
    1.67:1       n/a  
Credit Ratings
         
Moody’s Investor Service
  Corporate Family Rating   Ba1 (stable outlook)
Standard and Poor’s
  Corporate Credit Rating   BB+ (negative)
     
AIMCO 1st Quarter 2010   Page 8

 

 


 

(AIMCO LOGO)
Supplemental Schedule 5
Share Data
(in thousands) (unaudited)
Preferred Securities
                                 
    Shares/Units     Date First              
    Outstanding     Available for              
    as of     Redemption by              
    March 31, 2010     Aimco     Coupon     Amount  
Perpetual Preferred Stock:
                               
Class G
    4,040       7/15/2008       9.375 %   $ 101,000  
Class T
    6,000       7/31/2008       8.000 %     150,000  
Class U
    8,000       3/24/2009       7.750 %     200,000  
Class V
    3,450       9/29/2009       8.000 %     86,250  
Class Y
    3,450       12/21/2009       7.875 %     86,250  
Series A Community Reinvestment Act [1]
    0       6/30/2011       1.500 %     67,000  
 
                             
Total perpetual preferred stock
                            690,500  
 
                               
Preferred Partnership Units [2]
    3,140               7.872 %     85,501  
 
                             
Total outstanding preferred securities
                          $ 776,001  
 
                             
Common Stock and Equivalents
                         
    Shares/Units     Weighted Average Shares/Units  
    Outstanding     Three Months Ended  
    as of     March 31, 2010  
    March 31, 2010     EPS     FFO  
Class A Common Stock outstanding
    116,191       116,035       116,035  
Dilutive securities:
                       
Options, restricted stock and officer loan shares
    983             299  
 
                 
Total shares and dilutive share equivalents
    117,174       116,035       116,334  
 
                 
 
                       
Common Partnership Units and equivalents [3]
    8,347       8,365       8,365  
 
                 
Total shares, units and dilutive share equivalents
    125,521       124,400       124,699  
 
                 
Notes
     
[1]  
Represents 134 shares at a liquidation preference per share of $500,000. The remaining amount at March 31, 2010, includes $30.0 million, which is subject to a repurchase agreement and is classified within temporary equity in the consolidated balance sheet. The dividend rate is a variable rate per annum equal to the Three-Month LIBOR Rate plus 1.25%, calculated as of the beginning of each quarterly period.
 
[2]  
Coupon is based on a weighted average of all outstanding series of Preferred Partnership Units.
 
[3]  
Includes the Aimco Operating Partnership’s common OP Units and Class I High Performance Units, which are included in noncontrolling interests in Aimco Operating Partnership in our consolidated financial statements and Schedule 1.
     
AIMCO 1st Quarter 2010   Page 9

 

 


 

(AIMCO LOGO)
Supplemental Schedule 6(a)
Conventional Same Store Operating Results
First Quarter 2010 Compared to First Quarter 2009
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     1Q 2010     1Q 2009     Growth     1Q 2010     1Q 2009     Growth     1Q 2010     1Q 2009     Growth     1Q 2010     1Q 2010     1Q 2009     1Q 2010     1Q 2009  
                                                                                                                                   
Target Markets
                                                                                                                                       
Los Angeles
    9       3,095       2,444     $ 12,983     $ 13,607       -4.6 %   $ 4,392     $ 4,359       0.8 %   $ 8,591     $ 9,248       -7.1 %     66.2 %     96.3 %     93.8 %   $ 1,928     $ 2,104  
Orange County
    3       443       373       1,345       1,376       -2.3 %     463       463             882       913       -3.4 %     65.6 %     97.3 %     96.0 %     1,145       1,197  
San Diego
    4       1,622       1,552       5,631       5,682       -0.9 %     1,723       1,624       6.1 %     3,908       4,058       -3.7 %     69.4 %     95.4 %     94.8 %     1,159       1,195  
 
                                                                                                     
Southern CA Total
    16       5,160       4,369       19,959       20,665       -3.4 %     6,578       6,446       2.0 %     13,381       14,219       -5.9 %     67.0 %     96.1 %     94.3 %     1,620       1,737  
East Bay
    2       413       353       1,391       1,416       -1.8 %     613       561       9.3 %     778       855       -9.0 %     55.9 %     97.2 %     94.2 %     1,197       1,268  
San Francisco
    4       710       710       3,224       3,283       -1.8 %     1,222       1,268       -3.6 %     2,002       2,015       -0.6 %     62.1 %     97.3 %     93.8 %     1,429       1,548  
 
                                                                                                     
Northern CA Total
    6       1,123       1,063       4,615       4,699       -1.8 %     1,835       1,829       0.3 %     2,780       2,870       -3.1 %     60.2 %     97.3 %     93.9 %     1,344       1,445  
Seattle
    3       413       310       1,252       1,377       -9.1 %     496       518       -4.2 %     756       859       -12.0 %     60.4 %     96.9 %     92.1 %     1,194       1,350  
 
                                                                                                     
Pacific Total
    25       6,696       5,742       25,826       26,741       -3.4 %     8,909       8,793       1.3 %     16,917       17,948       -5.7 %     65.5 %     96.3 %     94.1 %     1,547       1,665  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,595       3,841       -6.4 %     1,111       1,076       3.3 %     2,484       2,765       -10.2 %     69.1 %     95.2 %     93.9 %     1,189       1,288  
Washington — NoVA — MD
    15       6,711       6,289       23,500       23,325       0.8 %     8,154       7,181       13.5 %     15,346       16,144       -4.9 %     65.3 %     96.7 %     94.9 %     1,194       1,216  
Boston
    12       4,250       4,250       15,139       15,229       -0.6 %     5,998       5,733       4.6 %     9,141       9,496       -3.7 %     60.4 %     96.3 %     94.4 %     1,163       1,203  
Philadelphia
    5       2,750       2,482       10,430       10,415       0.1 %     4,471       4,265       4.8 %     5,959       6,150       -3.1 %     57.1 %     95.3 %     92.0 %     1,246       1,303  
 
                                                                                                     
Northeast Total
    36       14,873       13,965       52,664       52,810       -0.3 %     19,734       18,255       8.1 %     32,930       34,555       -4.7 %     62.5 %     96.2 %     94.2 %     1,194       1,233  
 
                                                                                                                                       
Miami
    5       2,471       2,348       11,475       12,233       -6.2 %     5,180       5,479       -5.5 %     6,295       6,754       -6.8 %     54.9 %     97.0 %     93.2 %     1,525       1,664  
Palm Beach/Fort Lauderdale
    6       1,891       1,741       4,912       5,097       -3.6 %     2,276       2,077       9.6 %     2,636       3,020       -12.7 %     53.7 %     95.2 %     95.3 %     887       943  
Orlando
    8       2,032       1,815       4,081       4,177       -2.3 %     1,823       1,868       -2.4 %     2,258       2,309       -2.2 %     55.3 %     94.7 %     89.9 %     694       765  
Tampa
    6       1,755       1,621       3,886       3,942       -1.4 %     1,741       1,741             2,145       2,201       -2.5 %     55.2 %     96.2 %     91.6 %     724       786  
Jacksonville
    4       1,643       1,404       3,457       3,458             1,606       1,577       1.8 %     1,851       1,881       -1.6 %     53.5 %     95.4 %     91.5 %     774       828  
 
                                                                                                     
Florida Total
    29       9,792       8,929       27,811       28,907       -3.8 %     12,626       12,742       -0.9 %     15,185       16,165       -6.1 %     54.6 %     95.8 %     92.4 %     962       1,044  
Houston
    5       1,775       1,454       3,316       3,363       -1.4 %     1,603       1,356       18.2 %     1,713       2,007       -14.6 %     51.7 %     95.6 %     95.5 %     700       719  
Denver
    9       2,553       1,991       5,448       5,449             1,894       1,856       2.0 %     3,554       3,593       -1.1 %     65.2 %     96.0 %     94.8 %     785       814  
Phoenix
    13       3,319       2,923       5,622       6,166       -8.8 %     2,638       2,568       2.7 %     2,984       3,598       -17.1 %     53.1 %     94.4 %     92.1 %     598       675  
Dallas — Fort Worth
    2       569       569       1,328       1,295       2.5 %     673       593       13.5 %     655       702       -6.7 %     49.3 %     97.1 %     91.4 %     706       745  
 
                                                                                                     
Sunbelt Total
    58       18,008       15,866       43,525       45,180       -3.7 %     19,434       19,115       1.7 %     24,091       26,065       -7.6 %     55.3 %     95.6 %     92.9 %     837       901  
 
                                                                                                                                       
Chicago
    9       2,413       2,349       8,080       8,007       0.9 %     3,539       3,413       3.7 %     4,541       4,594       -1.2 %     56.2 %     97.0 %     93.1 %     1,064       1,104  
 
                                                                                                     
Total Target Markets
    128       41,990       37,922       130,095       132,738       -2.0 %     51,616       49,576       4.1 %     78,479       83,162       -5.6 %     60.3 %     96.0 %     93.6 %     1,090       1,154  
 
                                                                                                                                       
Other
                                                                                                                                       
Austin
    3       816       816       1,676       1,659       1.0 %     753       1,009       -25.4 %     923       650       42.0 %     55.1 %     95.7 %     87.4 %     629       698  
Baltimore
    3       701       628       2,226       2,188       1.7 %     1,106       879       25.8 %     1,120       1,309       -14.4 %     50.3 %     95.1 %     93.7 %     1,091       1,095  
Indianapolis/Fort Wayne
    5       3,182       2,983       5,837       5,863       -0.4 %     2,796       2,610       7.1 %     3,041       3,253       -6.5 %     52.1 %     95.9 %     93.5 %     590       612  
Nashville
    2       438       392       1,212       1,254       -3.3 %     566       457       23.9 %     646       797       -18.9 %     53.3 %     98.0 %     94.4 %     933       1,012  
Norfolk/Richmond
    5       1,495       1,403       4,281       4,195       2.1 %     1,286       1,323       -2.8 %     2,995       2,872       4.3 %     70.0 %     95.7 %     92.9 %     949       969  
Other Markets
    24       8148       7821       20,003       20,463       -2.2 %     9,946       9,654       3.0 %     10,057       10,809       -7.0 %     50.3 %     95.8 %     92.5 %     781       831  
 
                                                                                                     
Total Other
    42       14,780       14,043       35,235       35,622       -1.1 %     16,453       15,932       3.3 %     18,782       19,690       -4.6 %     53.3 %     95.9 %     92.6 %     768       809  
 
                                                                                                     
 
                                                                                                                                   
CONVENTIONAL SAME STORE SALES TOTALS
    170       56,770       51,965     $ 165,330     $ 168,360       -1.8 %   $ 68,069     $ 65,508       3.9 %   $ 97,261     $ 102,852       -5.4 %     58.8 %     96.0 %     93.3 %   $ 1,006     $ 1,065  
 
                                                                                                     
     
AIMCO 1st Quarter 2010   Page 10

 


 

(AIMCO LOGO)
Supplemental Schedule 6(b)
Conventional Same Store Operating Results
First Quarter 2010 Compared to Fourth Quarter 2009
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     1Q 2010     4Q 2009     Growth     1Q 2010     4Q 2009     Growth     1Q 2010     4Q 2009     Growth     1Q 2010     1Q 2010     4Q 2009     1Q 2010     4Q 2009  
 
                                                                                                                                       
Target Markets
                                                                                                                                       
Los Angeles
    9       3,095       2,444     $ 12,983     $ 12,952       0.2 %   $ 4,392     $ 4,414       -0.5 %   $ 8,591     $ 8,538       0.6 %     66.2 %     96.3 %     95.8 %   $ 1,928     $ 1,935  
Orange County
    3       443       373       1,345       1,334       0.8 %     463       458       1.1 %     882       876       0.7 %     65.6 %     97.3 %     96.1 %     1,145       1,161  
San Diego
    4       1,622       1,552       5,631       5,615       0.3 %     1,723       1,629       5.8 %     3,908       3,986       -2.0 %     69.4 %     95.4 %     95.7 %     1,159       1,165  
 
                                                                                                     
Southern CA Total
    16       5,160       4,369       19,959       19,901       0.3 %     6,578       6,501       1.2 %     13,381       13,400       -0.1 %     67.0 %     96.1 %     95.8 %     1,620       1,627  
East Bay
    2       413       353       1,391       1,360       2.3 %     613       608       0.8 %     778       752       3.5 %     55.9 %     97.2 %     94.7 %     1,197       1,220  
San Francisco
    4       710       710       3,224       3,296       -2.2 %     1,222       1,254       -2.6 %     2,002       2,042       -2.0 %     62.1 %     97.3 %     96.6 %     1,429       1,439  
 
                                                                                                     
Northern CA Total
    6       1,123       1,063       4,615       4,656       -0.9 %     1,835       1,862       -1.5 %     2,780       2,794       -0.5 %     60.2 %     97.3 %     95.9 %     1,344       1,360  
Seattle
    3       413       310       1,252       1,236       1.3 %     496       488       1.6 %     756       748       1.1 %     60.4 %     96.9 %     97.7 %     1,194       1,197  
 
                                                                                                     
Pacific Total
    25       6,696       5,742       25,826       25,793       0.1 %     8,909       8,851       0.7 %     16,917       16,942       -0.1 %     65.5 %     96.3 %     95.9 %     1,547       1,555  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,595       3,635       -1.1 %     1,111       1,130       -1.7 %     2,484       2,505       -0.8 %     69.1 %     95.2 %     94.8 %     1,189       1,206  
Washington — NoVA — MD
    15       6,711       6,289       23,500       23,282       0.9 %     8,154       7,325       11.3 %     15,346       15,957       -3.8 %     65.3 %     96.7 %     96.9 %     1,194       1,197  
Boston
    12       4,250       4,250       15,139       15,095       0.3 %     5,998       5,598       7.1 %     9,141       9,497       -3.7 %     60.4 %     96.3 %     96.7 %     1,163       1,173  
Philadelphia
    5       2,750       2,482       10,430       10,191       2.3 %     4,471       4,310       3.7 %     5,959       5,881       1.3 %     57.1 %     95.3 %     94.0 %     1,246       1,261  
 
                                                                                                     
Northeast Total
    36       14,873       13,965       52,664       52,203       0.9 %     19,734       18,363       7.5 %     32,930       33,840       -2.7 %     62.5 %     96.2 %     96.1 %     1,194       1,202  
 
                                                                                                                                       
Miami
    5       2,471       2,348       11,475       11,587       -1.0 %     5,180       5,397       -4.0 %     6,295       6,190       1.7 %     54.9 %     97.0 %     97.1 %     1,525       1,532  
Palm Beach/Fort Lauderdale
    6       1,891       1,741       4,912       4,919       -0.1 %     2,276       2,398       -5.1 %     2,636       2,521       4.6 %     53.7 %     95.2 %     94.9 %     887       902  
Orlando
    8       2,032       1,815       4,081       4,098       -0.4 %     1,823       1,916       -4.9 %     2,258       2,182       3.5 %     55.3 %     94.7 %     94.4 %     694       705  
Tampa
    6       1,755       1,621       3,886       3,911       -0.6 %     1,741       1,620       7.5 %     2,145       2,291       -6.4 %     55.2 %     96.2 %     96.0 %     724       735  
Jacksonville
    4       1,643       1,404       3,457       3,491       -1.0 %     1,606       1,605       0.1 %     1,851       1,886       -1.9 %     53.5 %     95.4 %     95.6 %     774       782  
 
                                                                                                     
Florida Total
    29       9,792       8,929       27,811       28,006       -0.7 %     12,626       12,936       -2.4 %     15,185       15,070       0.8 %     54.6 %     95.8 %     95.7 %     962       973  
Houston
    5       1,775       1,454       3,316       3,253       1.9 %     1,603       1,438       11.5 %     1,713       1,815       -5.6 %     51.7 %     95.6 %     93.4 %     700       715  
Denver
    9       2,553       1,991       5,448       5,497       -0.9 %     1,894       1,898       -0.2 %     3,554       3,599       -1.3 %     65.2 %     96.0 %     95.9 %     785       786  
Phoenix
    13       3,319       2,923       5,622       5,842       -3.8 %     2,638       2,694       -2.1 %     2,984       3,148       -5.2 %     53.1 %     94.4 %     93.7 %     598       616  
Dallas — Fort Worth
    2       569       569       1,328       1,327       0.1 %     673       629       7.0 %     655       698       -6.2 %     49.3 %     97.1 %     94.3 %     706       715  
 
                                                                                                     
Sunbelt Total
    58       18,008       15,866       43,525       43,925       -0.9 %     19,434       19,595       -0.8 %     24,091       24,330       -1.0 %     55.3 %     95.6 %     95.1 %     837       848  
 
                                                                                                                                       
Chicago
    9       2,413       2,349       8,080       7,969       1.4 %     3,539       2,951       19.9 %     4,541       5,018       -9.5 %     56.2 %     97.0 %     94.9 %     1,064       1,074  
 
                                                                                                     
Total Target Markets
    128       41,990       37,922       130,095       129,890       0.2 %     51,616       49,760       3.7 %     78,479       80,130       -2.1 %     60.3 %     96.0 %     95.6 %     1,090       1,100  
 
                                                                                                                                       
Other
                                                                                                                                       
Austin
    3       816       816       1,676       1,648       1.7 %     753       808       -6.8 %     923       840       9.9 %     55.1 %     95.7 %     95.6 %     629       637  
Baltimore
    3       701       628       2,226       2,146       3.7 %     1,106       861       28.5 %     1,120       1,285       -12.8 %     50.3 %     95.1 %     95.0 %     1,091       1,098  
Indianapolis/Fort Wayne
    5       3,182       2,983       5,837       5,844       -0.1 %     2,796       2,462       13.6 %     3,041       3,382       -10.1 %     52.1 %     95.9 %     95.2 %     590       595  
Nashville
    2       438       392       1,212       1,206       0.5 %     566       456       24.1 %     646       750       -13.9 %     53.3 %     98.0 %     94.4 %     933       957  
Norfolk/Richmond
    5       1,495       1,403       4,281       4,309       -0.6 %     1,286       1,367       -5.9 %     2,995       2,942       1.8 %     70.0 %     95.7 %     95.4 %     949       955  
Other Markets
    24       8,148       7,821       20,003       19,925       0.4 %     9,946       9,289       7.1 %     10,057       10,636       -5.4 %     50.3 %     95.8 %     94.5 %     781       794  
 
                                                                                                     
Total Other
    42       14,780       14,043       35,235       35,078       0.4 %     16,453       15,243       7.9 %     18,782       19,835       -5.3 %     53.3 %     95.9 %     94.9 %     768       778  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    170       56,770       51,965     $ 165,330     $ 164,968       0.2 %   $ 68,069     $ 65,003       4.7 %   $ 97,261     $ 99,965       -2.7 %     58.8 %     96.0 %     95.4 %   $ 1,006     $ 1,017  
 
                                                                                                     
     
AIMCO 1st Quarter 2010   Page 11

 


 

(AIMCO LOGO)
Supplemental Schedule 7(a)
Total Conventional Portfolio Data by Market
First Quarter 2010 Compared to First Quarter 2009
(unaudited)
                                                                                                 
    Quarter Ended March 31, 2010     Quarter Ended March 31, 2009  
                            Effective                                             Effective              
    Properties     Units     Ownership     Units     % AIV NOI     Average Rent     Properties     Units     Ownership     Units     % AIV NOI     Average Rent  
Target Markets
                                                                                               
Los Angeles
    14       4,641       86 %     3,990       10.3 %   $ 2,001       16       5,016       87 %     4,366       9.2 %   $ 2,122  
Orange County
    4       1,213       94 %     1,143       2.9 %     1,500       4       1,213       94 %     1,143       1.7 %     1,544  
San Diego
    6       2,144       97 %     2,074       4.2 %     1,190       6       2,144       97 %     2,074       3.5 %     1,230  
 
                                                                       
Southern CA Total
    24       7,998       90 %     7,207       17.4 %     1,682       26       8,373       91 %     7,583       14.4 %     1,782  
 
                                                                                               
East Bay
    2       413       85 %     353       0.6 %     1,197       2       413       85 %     353       0.6 %     1,268  
San Francisco
    6       1,082       100 %     1,082       1.8 %     1,459       6       1,081       100 %     1,081       1.4 %     1,539  
San Jose
    1       224       100 %     224       0.5 %     1,481       1       224       100 %     224       0.4 %     1,630  
 
                                                                       
Northern CA Total
    9       1,719       97 %     1,659       2.9 %     1,386       9       1,718       97 %     1,658       2.4 %     1,472  
Seattle
    3       413       75 %     309       0.6 %     1,194       3       413       75 %     309       0.6 %     1,347  
 
                                                                       
Pacific Total
    36       10,130       91 %     9,175       21.0 %     1,613       38       10,504       91 %     9,550       17.4 %     1,716  
 
                                                                       
 
                                                                                               
Manhattan
    22       957       100 %     955       2.8 %     2,359       22       956       100 %     954       2.4 %     2,293  
Suburban New York / New Jersey
    4       1,162       81 %     944       2.0 %     1,189       8       3,413       87 %     2,978       4.4 %     1,168  
 
                                                                       
New York Total
    26       2,119       90 %     1,899       4.8 %     1,720       30       4,369       90 %     3,932       6.8 %     1,418  
 
                                                                                               
Washington — NoVA — MD
    17       8,015       84 %     6,744       12.6 %     1,194       17       7,663       92 %     7,048       11.7 %     1,197  
Boston
    12       4,250       100 %     4,250       7.3 %     1,163       12       4,250       100 %     4,250       6.2 %     1,203  
Philadelphia
    7       3,886       91 %     3,539       6.4 %     1,216       7       3,885       91 %     3,538       5.3 %     1,276  
 
                                                                       
Northeast Total
    62       18,270       90 %     16,432       31.2 %     1,257       66       20,167       93 %     18,768       30.0 %     1,262  
 
                                                                       
 
                                                                                               
Miami
    5       2,471       95 %     2,348       5.1 %     1,525       6       2,674       92 %     2,448       4.5 %     1,608  
Palm Beach/Fort Lauderdale
    6       1,891       92 %     1,741       2.1 %     887       9       2,627       94 %     2,477       2.9 %     969  
Orlando
    10       3,000       90 %     2,708       3.0 %     726       13       3,680       92 %     3,388       2.8 %     786  
Tampa
    6       1,755       92 %     1,620       1.7 %     724       11       3,307       90 %     2,991       2.7 %     791  
Jacksonville
    4       1,643       85 %     1,404       1.5 %     773       4       1,643       85 %     1,404       1.2 %     828  
 
                                                                       
Florida Total
    31       10,760       91 %     9,821       13.4 %     947       43       13,931       91 %     12,708       14.1 %     988  
 
                                                                                               
Houston
    8       3,027       83 %     2,505       2.2 %     679       17       5,232       84 %     4,416       3.3 %     690  
Denver
    9       2,553       78 %     1,991       2.9 %     785       10       2,877       80 %     2,315       2.7 %     800  
Phoenix
    17       4,418       89 %     3,910       3.3 %     613       20       5,164       90 %     4,658       3.3 %     690  
Dallas — Fort Worth
    2       569       100 %     569       0.5 %     706       7       1,762       81 %     1,425       1.2 %     726  
Atlanta
    7       1,574       77 %     1,214       1.3 %     842       8       1,795       80 %     1,435       1.5 %     913  
 
                                                                       
Sunbelt Total
    74       22,901       87 %     20,010       23.6 %     817       105       30,761       88 %     26,957       26.1 %     851  
 
                                                                       
 
                                                                                               
Chicago
    15       4,633       94 %     4,348       7.1 %     1,101       19       5,555       93 %     5,157       6.4 %     1,117  
 
                                                                       
 
                                                                                               
Total Target Markets
    187       55,934       89 %     49,965       82.8 %     1,119       228       66,987       90 %     60,432       79.9 %     1,123  
 
                                                                       
 
                                                                                               
Other [1]
                                                                                               
Austin
    3       816       100 %     816       0.7 %     629       4       1,143       100 %     1,143       0.7 %     728  
Baltimore
    5       1,180       84 %     993       1.4 %     1,028       5       1,180       84 %     993       1.4 %     1,063  
Cincinnati
    2       505       80 %     405       0.5 %     1,186       2       504       80 %     405       0.5 %     1,214  
Colorado Springs CO
                                        3       714       92 %     654       0.6 %     670  
Indianapolis/Ft Wayne
    5       3,182       94 %     2,983       2.4 %     590       9       5,341       96 %     5,142       3.7 %     610  
Inland Empire
    3       574       89 %     513       0.6 %     828       3       574       90 %     514       0.5 %     859  
Michigan
    6       3,855       94 %     3,636       2.5 %     626       7       4,150       95 %     3,931       2.6 %     661  
Minneapolis
    2       732       89 %     651       1.6 %     1,456       2       732       89 %     651       1.5 %     1,554  
Nashville
    4       1,114       77 %     861       1.0 %     839       6       1,830       79 %     1,449       1.5 %     842  
Non-Target Florida
    10       2,204       100 %     2,204       2.0 %     647       11       2,404       98 %     2,358       1.7 %     707  
Norfolk/Richmond
    6       1,643       94 %     1,551       2.6 %     937       8       2,363       92 %     2,183       2.8 %     923  
Providence RI
    2       708       100 %     708       1.1 %     1,078       3       948       100 %     948       1.1 %     1,102  
Raleigh/Greenville
    2       366       86 %     313       0.3 %     649       7       1,599       79 %     1,268       0.9 %     696  
Other Markets
    2       421       62 %     262       0.3 %     798       5       1,305       58 %     751       0.7 %     754  
 
                                                                       
 
                                                                                               
Total Other
    52       17,300       92 %     15,896       17.2 %     773       75       24,787       90 %     22,390       20.1 %     781  
 
                                                                       
 
                                                                                               
Grand Total
    239       73,234       90 %     65,861       100.0 %   $ 1,034       303       91,774       90 %     82,822       100.0 %   $ 1,029  
 
                                                                       
     
[1]  
For the quarters ended March 31, 2010 and 2009, Aimco’s conventional portfolio included assets in 18 and 23 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit.
     
AIMCO 1st Quarter 2010   Page 12

 

 


 

(AIMCO LOGO)
Supplemental Schedule 7(b)
Total Conventional Portfolio Data by Market
Fourth Quarter 2009 Market Information
(unaudited)
Aimco’s portfolio strategy focuses on B/B+ quality apartment communities located in the 20 largest U.S. markets as measured by total apartment value, with a target allocation to Conventional Properties of 90% or more. Aimco measures Conventional Property asset quality based on average rents compared to local market average rents as reported by REIS, with A-quality assets earning rents greater than 125% of local market average, B-quality assets earning rents 90% to 125% of local market average and C-quality assets earning rents less than 90% of local market average. Aimco’s geographic allocation strategy focuses on the 20 largest U.S. markets, with market quality measured in part based on long-term growth characteristics.
The following schedule illustrates Aimco’s Conventional Property portfolio quality and market growth projections based on 4Q 2009 data, as this is the most recent period for which third-party data is available.
                                                                         
    Quarter Ended December 31, 2009  
                                                                    2010 - 2012  
                                                            +/- Market     Projected  
                            Effective           Average     Market Rent     Rent     Revenue  
    Properties     Units     Ownership     Units     % AIV NOI     Rent     [1]     Average     Growth [2]  
Target Markets
                                                                       
Los Angeles
    15       4,785       86 %     4,134       9.9 %   $ 1,976     $ 1,339       47.6 %     0.5 %
Orange County
    4       1,213       94 %     1,143       2.7 %     1,499       1,440       4.1 %     0.7 %
San Diego
    6       2,144       97 %     2,074       4.2 %     1,198       1,277       -6.2 %     1.7 %
 
                                                     
Southern CA Total
    25       8,142       90 %     7,351       16.7 %     1,675       1,338       25.2 %     0.8 %
 
                                                                       
East Bay
    2       413       85 %     353       0.6 %     1,220       1,252       -2.6 %     1.0 %
San Francisco
    6       1,082       100 %     1,082       1.7 %     1,465       1,717       -14.7 %     1.8 %
San Jose
    1       224       100 %     224       0.5 %     1,521       1,401       8.6 %     1.8 %
 
                                                     
Northern CA Total
    9       1,719       97 %     1,659       2.8 %     1,403       1,531       -8.4 %     1.6 %
 
                                                                       
Seattle
    3       413       75 %     309       0.6 %     1,197       937       27.8 %     1.4 %
 
                                                     
Pacific Total
    37       10,274       91 %     9,319       20.1 %     1,612       1,349       19.5 %     1.0 %
 
                                                     
 
                                                                       
Manhattan
    22       957       100 %     955       3.0 %     2,366       2,646       -10.6 %     2.8 %
Suburban New York / New Jersey
    4       1,162       81 %     944       1.9 %     1,206       1,261       -4.4 %     0.5 %
 
                                                     
New York Total
    26       2,119       90 %     1,899       4.9 %     1,732       1,886       -8.2 %     1.9 %
 
                                                                       
Washington — NoVA - MD
    17       8,015       84 %     6,744       12.7 %     1,197       1,307       -8.5 %     2.4 %
Boston
    12       4,250       100 %     4,250       7.4 %     1,173       1,600       -26.7 %     2.4 %
Philadelphia
    7       3,886       91 %     3,539       6.4 %     1,229       975       26.0 %     -0.1 %
 
                                                     
Northeast Total
    62       18,270       90 %     16,432       31.4 %     1,264       1,377       -8.2 %     1.8 %
 
                                                     
 
                                                                       
Miami
    5       2,471       95 %     2,348       4.8 %     1,532       992       54.4 %     0.5 %
Palm Beach / Ft Lauderdale
    6       1,891       92 %     1,741       2.0 %     902       1,028       -12.3 %     0.9 %
Orlando
    10       3,000       90 %     2,708       2.8 %     738       806       -8.4 %     -0.1 %
Tampa
    7       2,031       88 %     1,793       1.9 %     745       772       -3.5 %     0.0 %
Jacksonville
    4       1,643       85 %     1,404       1.5 %     782       754       3.8 %     0.2 %
 
                                                     
Florida Total
    32       11,036       91 %     9,994       12.9 %     955       872       9.5 %     0.3 %
 
                                                                       
Houston
    9       3,140       82 %     2,583       2.3 %     697       709       -1.7 %     1.6 %
Denver
    9       2,553       78 %     1,991       2.8 %     785       781       0.5 %     0.7 %
Phoenix
    17       4,418       89 %     3,910       3.3 %     632       674       -6.2 %     0.5 %
Dallas — Fort Worth
    3       825       89 %     732       0.7 %     713       697       2.3 %     1.6 %
Atlanta
    7       1,574       77 %     1,214       1.2 %     840       745       12.8 %     0.4 %
 
                                                     
 
                                                                       
Sunbelt Total
    77       23,546       87 %     20,424       23.2 %     827       788       4.9 %     0.6 %
 
                                                     
 
                                                                       
Chicago
    15       4,633       94 %     4,348       7.8 %     1,112       970       14.6 %     0.6 %
 
                                                     
 
                                                                       
Total Target Markets
    191       56,723       89 %     50,523       82.5 %     1,124       1,083       3.8 %     1.1 %
 
                                                     
 
                                                                       
Other [1]
                                                                       
Austin
    3       816       100 %     816       0.7 %     637       781       -18.4 %     1.3 %
Baltimore
    5       1,180       84 %     993       1.5 %     1,032       945       9.2 %     0.9 %
Cincinnati
    2       505       80 %     405       0.6 %     1,197       662       80.8 %     0.3 %
Indianapolis / Ft Wayne
    5       3,182       94 %     2,983       2.6 %     595       631       -5.6 %     -0.1 %
Inland Empire
    3       574       89 %     513       0.6 %     835       990       -15.7 %     0.4 %
Michigan
    6       3,862       94 %     3,643       2.8 %     634       752       -15.7 %     -1.5 %
Minneapolis
    2       732       89 %     651       1.7 %     1,490       891       67.2 %     1.7 %
Nashville
    4       1,114       77 %     861       1.1 %     854       687       24.4 %     0.6 %
Non-Target Florida
    10       2,204       100 %     2,204       1.8 %     657       806       -18.5 %     0.0 %
Norfolk / Richmond
    6       1,643       94 %     1,551       2.5 %     942       783       20.2 %     0.6 %
Providence RI
    2       708       100 %     708       1.0 %     1,089       1,139       -4.4 %     0.0 %
Raleigh / Greenville
    2       366       86 %     313       0.2 %     646       645       0.2 %     1.5 %
Other Markets
    2       421       62 %     262       0.3 %     803       680       18.1 %     0.0 %
 
                                                     
 
                                                                       
Total Other
    52       17,307       92 %     15,903       17.5 %     783       773       1.3 %     0.2 %
 
                                                     
 
                                                                       
Grand Total
    243       74,030       90 %     66,426       100.0 %   $ 1,042     $ 1,008       3.3 %     1.0 %
 
                                                     
     
[1]  
4Q 2009 REIS
 
[2]  
Represents the average of projections published by REIS, PPR and Axiometrics, third-party providers of commercial real estate information and analyses.
     
AIMCO 1st Quarter 2010   Page 13

 

 


 

(AIMCO LOGO)
Supplemental Schedule 8
Property Sales and Acquisition Activity
(dollars in millions, except average rent) (unaudited)
First Quarter 2010 Dispositions
                                                                         
    Number     Number             NOI                     Aimco     Aimco        
    of     of     Gross     Cap     Property     Net Sales     Gross     Net     Average  
    Properties     Units     Proceeds     Rate [1]     Debt     Proceeds [2]     Proceeds     Proceeds     Rent  
Conventional
    4       789     $ 48.3       8.3 %   $ 32.0     $ 10.4     $ 36.3     $ 8.9     $ 835  
Affordable
    8       834       34.3       10.5 %     19.6       10.7       20.4       8.2       839  
 
                                                     
Total Dispositions
    12       1,623     $ 82.6       9.2 %   $ 51.6     $ 21.1     $ 56.7     $ 17.1     $ 837  
 
                                                     
First Quarter 2010 Acquisitions
There were no property acquisitions during first quarter 2010.
Notes
     
[1]  
NOI Cap Rate is calculated based on the trailing twelve month NOI prior to sale, less a 3.5% management fee, divided by the gross proceeds. Prior to 1Q 2010, Aimco provided a Free Cash Flow cap rate on this schedule, which represented an NOI cap rate assuming a 5% management fee and an adjustment of $300 per door for capital replacements.
 
[2]  
Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and prepayment penalties.
 
[3]  
Year-to-date, Aimco has disposed of Conventional Properties in the following markets:
                 
Market   Properties     Units  
Target Markets:
               
Dallas-Fort Worth
    1       256  
Houston
    1       113  
Los Angeles
    1       144  
Tampa
    1       276  
 
           
Total Target Markets
    4       789  
 
           
Total Conventional Dispositions
    4       789  
 
           
     
AIMCO 1st Quarter 2010   Page 14

 

 


 

(AIMCO LOGO)
Supplemental Schedule 9
Capital Additions
(in thousands, except per unit data) (unaudited)
All capital additions are classified as either Capital Replacements (“CR”), Capital Improvements (“CI”), redevelopment or casualties. Non-redevelopment and non-casualty capital additions are apportioned between CR and CI based on the useful life of the capital item under consideration and the period Aimco has owned the property (i.e., the portion that was consumed during Aimco’s ownership of the item represents CR; the portion of the item that was consumed prior to Aimco’s ownership represents CI). See the Glossary for further descriptions.
Amounts below represent actual additions related to residential properties that are owned and managed by Aimco at the end of the period. These amounts include consolidated and unconsolidated properties and are not adjusted for Aimco’s ownership interest in such properties. Amounts do not include capital additions related to:
   
properties sold during the period or properties held for sale at the end of the period;
   
properties that are not multi-family such as commercial properties or fitness facilities; and
   
properties that Aimco owns but does not manage.
See the Glossary for a reconciliation of these amounts to GAAP capital additions.
                         
    Actual Additions  
    Three Months Ended March 31, 2010  
    Conventional     Affordable     Total  
       
Capital Additions
                       
Capital Replacements
                       
Buildings and grounds
  $ 4,254     $ 1,204     $ 5,458  
Turnover capital additions
    5,546       1,476       7,022  
Capitalized site payroll and indirect costs
    1,342       89       1,431  
 
                 
Total Capital Replacements
    11,142       2,769       13,911  
Capital Improvements
    4,851       1,315       6,166  
Redevelopment Additions
    6,218       1,361       7,579  
Casualties
    3,661       3,621       7,282  
 
                 
Total Capital Additions
  $ 25,872     $ 9,066     $ 34,938  
 
                 
 
                       
Capital Replacements and Improvements per Unit
                       
Total units
    70,977       23,058       94,035  
 
                       
Total Capital Replacements per unit
  $ 157     $ 120     $ 148  
Capital Improvements per unit
    68       57       66  
 
                 
Total Capital Replacements and Improvements per unit
  $ 225     $ 177     $ 214  
 
                 
     
AIMCO 1st Quarter 2010   Page 15

 


 

(AIMCO LOGO)
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures
This Earnings Release and Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States of America, or GAAP. Aimco’s definition and calculation 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 PROPERTIES: Properties that have been acquired during the twelve months prior to the current quarter-end that have not reached a stabilized level of occupancy during the current period and each period for which comparable results are presented.
ADJUSTED FUNDS FROM OPERATIONS (AFFO): AFFO is Pro forma FFO, as defined below, less Capital Replacement additions, also defined below, adjusted for the Aimco Operating Partnership’s share of such Capital Replacements. Similar to FFO, AFFO is helpful to investors in understanding Aimco’s performance because it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco’s method for computing AFFO is comparable with that of other real estate investment trusts.
AFFORDABLE PROPERTIES: Affordable Properties 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, or HUD, or state housing finance agencies, typically provide mortgage insurance, favorable financing terms, tax-credit equity, or rental assistance payments to the property owners. 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 targets an investment in Affordable Properties of 10% or less of Net Asset Value, which serves to offset the volatility of our Conventional portfolio; provide revenue growth that over time is similar to that of Conventional Properties; expand our investment opportunities; and provide helpful positioning with government bodies, benefiting Aimco’s business overall.
AIMCO OPERATING PARTNERSHIP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 93% of the common partnership units of the Aimco Operating Partnership.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Non-GAAP measures representing Aimco’s share of financial information discussed in this Earnings Release and Supplemental Information. Aimco’s proportionate share of financial information includes Aimco’s share of unconsolidated real estate partnerships and excludes noncontrolling interests in consolidated real estate partnerships. Proportionate reporting benefits the users of Aimco’s financial information by providing the amount of revenues, expenses, assets and liabilities attributable only to Aimco stockholders. Aimco also refers to this measure as “Aimco’s Share” of financial information. See Supplemental Schedules 1, 3 and 4 for reconciliation of Aimco’s proportionate share of financial results to Aimco’s consolidated financial statements.
CAPITAL ADDITIONS DEFINITIONS AND RECONCILIATION
CAPITAL IMPROVEMENTS (CI): CI additions include 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 additions, CR additions do not increase the value, profitability or useful life of an asset from its original purchase condition. They represent the share of additions that are deemed to replace the consumed portion of acquired capital assets. CR additions are deducted in the calculation of AFFO.
CASUALTY CAPITAL ADDITIONS: Capitalized costs incurred in connection with casualty losses and are associated with the restoration of the asset. A portion of the restoration costs is reimbursed by insurance carriers net of deductibles associated with each loss.
     
AIMCO 1st Quarter 2010   Page 16

 

 


 

(AIMCO LOGO)
Supplemental Schedule 9 contains capital additions information related to (1) residential properties that Aimco owns and manage at the end of the period, (2) properties that are consolidated in Aimco’s GAAP financial statements, and (3) properties that are accounted for under the equity method of accounting in Aimco’s GAAP financial statements. Amounts do not include capital additions related to:
   
consolidated properties sold during the period or properties held for sale at the end of the period;
 
   
consolidated properties that are not multi-family such as commercial properties or fitness facilities; or
 
   
consolidated properties that Aimco owns but does not manage.
Aimco believes the capital addition detail provided in Supplemental Schedule 9 provides an enhanced understanding of capital additions related to our primary business of owning and operating apartment communities. A reconciliation of capital additions presented on Supplemental Schedule 9 to Aimco’s consolidated GAAP information is presented below.
         
    Three Months Ended  
(in thousands) (unaudited)   March 31, 2010  
Capital Additions per Schedule 9
  $ 34,938  
 
       
Capital additions related to:
       
Unconsolidated real estate partnerships
    (96 )
Consolidated sold and held for sale properties
    298  
Consolidated properties that are not multi-family, such as commercial properties or fitness facilities
    13  
Consolidated properties Aimco owns but does not manage
    404  
 
     
 
       
Consolidated capital additions
  $ 35,557  
 
     
CONVENTIONAL PROPERTIES: Conventional Properties represent Aimco’s portfolio of market-rate apartment communities. Aimco focuses on owning and operating apartment communities with rents that are 100% to 125% of local market average rents and concentrates its investment in the 20 largest apartment markets in the United States, as measured by apartment value. Aimco targets an investment in Conventional Properties of 90% or more of Net Asset Value.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco’s credit agreement, the ratio of (a) Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization (which is reduced by certain capital expenditure reserves) to (b) the actual debt service, for the four fiscal quarters preceding the date of calculation.
EFFECTIVE UNITS: Unit count at 100% ownership multiplied by Aimco’s ownership share. Effective Units may be used to analyze Aimco proportionate financial measures on a per-unit basis.
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA): EBITDA is equal to Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization as defined in Aimco’s credit agreement before capital addition reserves provided for in Aimco’s credit agreement. EBITDA is the numerator used in Aimco’s calculation of EBITDA Coverage of Interest Ratio and EBITDA Coverage of Preferred Dividends and Interest Ratio.
EBITDA COVERAGE OF INTEREST RATIO: The ratio of (a) Aimco’s EBITDA to (2) total interest expense charges, as provided for in Aimco’s credit agreement, for the four fiscal quarters preceding the date of calculation. This ratio is similar to Aimco’s Debt Service Coverage Ratio with the exception that Aimco’s EBITDA Coverage of Interest Ratio does not include capital addition reserves in the numerator and does not include debt amortization or capitalized interest in the denominator, while Debt Service Coverage Ratio does include these items. Aimco’s credit agreement does not contain any compliance thresholds for the EBITDA Coverage of Interest Ratio; however, Aimco management uses this ratio as one measure of leverage.
     
AIMCO 1st Quarter 2010   Page 17

 

 


 

(AIMCO LOGO)
EBITDA COVERAGE OF INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Aimco’s EBITDA to (2) the sum of total interest expense and dividends/distributions on preferred shares/units, as provided for in Aimco’s credit agreement, for the four fiscal quarters preceding the date of calculation. This ratio is similar to Aimco’s Fixed Charge Coverage Ratio with the exception that Aimco’s EBITDA Coverage of Interest and Preferred Dividends Ratio does not include capital addition reserves in the numerator and does not include debt amortization or capitalized interest in the denominator, while Fixed Charge Coverage Ratio does include these items. Aimco’s credit agreement does not contain any compliance thresholds for the EBITDA Coverage of Interest and Preferred Dividends Ratio; however, Aimco management uses this ratio as one measure of leverage.
FIXED CHARGE COVERAGE RATIO: As defined in Aimco’s credit agreement, the ratio of (a) Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization (which is reduced by certain capital expenditure reserves) to (b) fixed charges, which represents the sum of total interest expense, debt amortization and dividends/distributions on preferred shares/units, for the four fiscal quarters preceding the date of calculation.
FEE MANAGED PROPERTIES: Aimco provides property management and/or asset management services for a portfolio of properties, primarily pursuant to long-term arrangements with affiliated parties. In certain cases, Aimco may indirectly own generally less than one percent of the operations of such properties through a partnership syndication or other fund.
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 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’s April 1, 2002 White Paper.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding operating real estate impairments and preferred stock redemption related amounts (adjusted for noncontrolling interests). Both operating real estate impairment losses and preferred stock redemption related amounts are recurring items that affect Aimco’s operating results. Operating real estate impairment losses, net of related income tax benefits and noncontrolling interests, are excluded from Pro forma FFO because Aimco believes the inclusion of such losses in FFO is inconsistent with the treatment of gains on the disposition of operating real estate, which are not included in FFO. Aimco excludes preferred redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating results.
FFO and Pro forma FFO are helpful to investors in understanding Aimco’s performance because they capture features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco’s method for computing FFO is comparable with that of other real estate investment trusts. Net income (loss) attributable to Aimco common stockholders as determined in accordance with GAAP is reconciled to FFO as presented on Supplemental Schedule 1 below.
     
AIMCO 1st Quarter 2010   Page 18

 

 


 

(AIMCO LOGO)
                 
    Three Months Ended  
    March 31,  
(in thousands) (unaudited)   2010     2009  
Net loss attributable to Aimco common stockholders
  $ (40,440 )   $ (37,698 )
Adjustments:
               
Depreciation and amortization
    109,019       104,860  
Depreciation and amortization related to non-real estate assets
    (3,973 )     (4,307 )
Depreciation of rental property related to noncontrolling partners and unconsolidated entities
    (11,726 )     (10,178 )
Subtract gain on dispositions of unconsolidated depreciable real estate
    (3,033 )     (10,182 )
Discontinued operations:
               
(Gain) loss on dispositions of real estate, net of noncontrolling partners’ interest
    (14,707 )     78  
Depreciation of rental property, net of noncontrolling partners’ interest
    626       16,435  
Income tax (benefit) expense arising from disposals
    (1,052 )     215  
Noncontrolling interests in Aimco Operating Partnership’s share of above adjustments
    (5,237 )     (7,317 )
Preferred stock dividends
    12,922       13,166  
 
           
Funds From Operations
  $ 42,399     $ 65,072  
Preferred stock dividends
    (12,922 )     (13,166 )
Amounts allocable to participating securities
    (154 )     (570 )
 
           
Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 29,323     $ 51,336  
 
           
Operating real estate impairment losses, continuing operations, net of noncontrolling partners’ interest
    4       510  
Operating real estate impairment losses, discontinued operations, net of noncontrolling partners’ interest
    8,205       (3,269 )
Noncontrolling interests in Aimco Operating Partnership’s share of above adjustments
    (571 )     208  
Amounts allocable to participating securities
    (40 )     28  
 
           
Pro Forma Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 36,921     $ 48,813  
 
           
Capital Replacements
    (12,378 )     (15,541 )
Noncontrolling interests in Aimco Operating Partnership’s share of Capital Replacements
    862       1,173  
Amounts allocable to participating securities
    60       158  
 
           
Adjusted Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 25,465     $ 34,603  
 
           
OTHER AFFORDABLE PROPERTIES: Affordable Properties that do not meet the Same Store property definition because (1) the property is under redevelopment, (2) the property is not managed by Aimco, and/or (3) Aimco’s ownership in the property is less than 10%.
OTHER CONVENTIONAL PROPERTIES: Conventional Properties that have significant rent control restrictions, university housing properties and properties that are not multi-family such as commercial properties or fitness facilities.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and partnership expenses (partnership level expenses incurred directly or indirectly for 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; off-site 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. A reconciliation of NOI as presented in this Earnings Release and Supplemental Information to Aimco’s consolidated GAAP amounts is provided on the following page.
     
AIMCO 1st Quarter 2010   Page 19

 

 


 

(AIMCO LOGO)
Reconciliation of GAAP to Proportionate Property NOI Amounts Included in Aimco’s Earnings Release and Supplemental Schedule 6(a)
First Quarter 2010 Compared to First Quarter 2009
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2010     Three Months Ended March 31, 2009  
    Proportionate     Properties Owned     Ownership     Proportionate     Proportionate     Properties Owned     Ownership     Proportionate  
    Amount     but Not Managed     Adjustments     Property Amount     Amount     but Not Managed     Adjustments     Property Amount  
Real estate operations:
                                                               
Rental and other property revenues
                                                               
Conventional Same Store
  $ 165,572     $     $ (242 )   $ 165,330     $ 167,330     $     $ 1,030     $ 168,360  
Affordable Same Store
    30,544             240       30,784       29,866             42       29,908  
 
                                               
Total Same Store
    196,116             (2 )     196,114       197,196             1,072       198,268  
Conventional Redevelopment
    29,707                   29,707       27,467             23       27,490  
Other Conventional
    16,403       (161 )           16,242       16,804       (921 )     21       15,903  
Other Affordable
    6,570       (3,259 )           3,311       6,650       (3,464 )           3,186  
 
                                               
Total rental and other property revenues
    248,796       (3,421 )     (2 )     245,373       248,117       (4,386 )     1,116       244,847  
                                                                 
Property operating expenses
                                                               
Conventional Same Store
    67,918             151       68,069       65,114             394       65,508  
Affordable Same Store
    14,980             155       15,135       14,720             21       14,741  
 
                                               
Total Same Store
    82,898             306       83,204       79,834             415       80,249  
Conventional Redevelopment
    11,327                   11,327       11,441             10       11,451  
Other Conventional
    8,634       (98 )           8,536       8,310       (343 )     26       7,993  
Other Affordable
    3,865       (2,353 )           1,512       3,720       (2,166 )           1,554  
 
                                               
Total property operating expenses
    106,724       (2,451 )     306       104,578       103,305       (2,509 )     451       101,247  
 
                                               
                                                                 
Property NOI:
                                                               
Conventional Same Store
  $ 97,654     $     $ (393 )   $ 97,261     $ 102,216     $     $ 636     $ 102,852  
Affordable Same Store
    15,564             85       15,649       15,146             21       15,167  
 
                                               
Total Same Store
    113,218             (308 )     112,910       117,362             657       118,019  
Conventional Redevelopment
    18,380                   18,380       16,026             14       16,040  
Other Conventional
    7,769       (63 )           7,706       8,494       (579 )     (5 )     7,910  
Other Affordable
    2,705       (906 )           1,799       2,930       (1,298 )           1,632  
 
                                               
Net real estate operations
  $ 142,072     $ (969 )   $ (308 )   $ 140,795     $ 144,812     $ (1,877 )   $ 665     $ 143,601  
 
                                               
 
                                                               
    % Aimco                                                    
    1Q 2010 NOI     Revenue     Expenses     NOI                                  
Year-over-Year Change:
                                               
Conventional Same Store
    69 %     -1.8 %     3.9 %     -5.4 %                                
Affordable Same Store
    11 %     2.9 %     2.7 %     3.2 %                                
 
                                                       
Total Same Store
    80 %     -1.1 %     3.7 %     -4.3 %                                
Conventional Redevelopment
    14 %     8.1 %     -1.1 %     14.6 %                                
Other Conventional
    5 %     2.1 %     6.8 %     -2.6 %                                
Other Affordable
    1 %     3.9 %     -2.7 %     10.2 %                                
 
                                                       
Net real estate operations
    100 %     0.2 %     3.3 %     -2.0 %                                
 
                                                       
     
AIMCO 1st Quarter 2010   Page 20

 

 


 

(AIMCO LOGO)
Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
Fourth Quarter 2009
(in thousands) (unaudited)
                                                 
    Three Months Ended December 31, 2009  
            Proportionate                          
            Share of                          
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Ownership     Proportionate  
    Amounts     Partnerships     Interests     Amount     Adjustments     Property Amount  
Conventional Same Store:
                                               
Rental and other property revenues
  $ 181,823     $     $ (16,367 )   $ 165,455     $ (487 )   $ 164,968  
Property operating expenses
    71,863             (6,761 )     65,103       (100 )     65,003  
 
                                   
Property NOI
  $ 109,959     $     $ (9,607 )   $ 100,353     $ (388 )   $ 99,965  
 
                                   
Reconciliation of GAAP to Trailing Twelve Month (TTM) Proportionate NOI Amounts
(in thousands) (unaudited)
                                                                 
                                            Subtract     Add        
                                            Three Months     Three Months        
                                            Ended     Ended        
    Year Ended December 31, 2009     Y2009 to Y2010     March 31, 2009     March 31, 2010        
            Proportionate                     Property                        
            Share of                     Classification and                     TTM  
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     GAAP Consolidation     Proportionate     Proportionate     Proportionate  
    Amount     Partnerships     Interests     Amount     Accounting Changes     Amount     Amount     Amount  
Rental and other property revenues:
                                                               
Conventional Same Store properties
  $ 719,977     $     $ (70,473 )   $ 649,504     $ 16,361     $ (167,330 )   $ 165,572     $ 664,107  
Conventional Acquisition properties
    2,749                   2,749       (2,749 )                  
Conventional Redevelopment properties
    144,010             (8,185 )     135,825       (22,821 )     (27,467 )     29,707       115,244  
Other Conventional properties
    69,996       1,449       (7,719 )     63,726       2,497       (16,804 )     16,403       65,822  
Affordable properties
    204,096       9,611       (61,288 )     152,419       (4,300 )     (36,516 )     37,114       148,717  
 
                                               
Total rental and other property revenues
    1,140,828       11,060       (147,665 )     1,004,223       (11,012 )     (248,117 )     248,796       993,890  
 
                                                               
Property operating expenses:
                                                               
Conventional Same Store properties
    282,428             (29,204 )     253,224       6,796       (65,114 )     67,918       262,824  
Conventional Acquisition properties
    952                   952       (952 )                  
Conventional Redevelopment properties
    57,789             (3,580 )     54,209       (9,680 )     (11,441 )     11,327       44,415  
Other Conventional properties
    35,246       816       (4,056 )     32,006       528       (8,310 )     8,634       32,858  
Affordable properties
    101,735       5,884       (33,943 )     73,676       (2,203 )     (18,440 )     18,845       71,878  
 
                                               
Total property operating expenses
    478,150       6,700       (70,783 )     414,067       (5,511 )     (103,305 )     106,724       411,975  
 
                                                               
Net operating income:
                                                               
Conventional Same Store properties
    437,549             (41,269 )     396,280       9,565       (102,216 )     97,654       401,283  
Conventional Acquisition properties
    1,797                   1,797       (1,797 )                  
Conventional Redevelopment properties
    86,221             (4,605 )     81,616       (13,141 )     (16,026 )     18,380       70,829  
Other Conventional properties
    34,750       633       (3,663 )     31,720       1,969       (8,494 )     7,769       32,964  
Affordable properties
    102,361       3,727       (27,345 )     78,743       (2,097 )     (18,076 )     18,269       76,839  
 
                                               
Total rental and other property revenues
  $ 662,678     $ 4,360     $ (76,882 )   $ 590,156     $ (5,501 )   $ (144,812 )   $ 142,072     $ 581,915  
 
                                               
REDEVELOPMENT PROPERTIES: Properties where (1) a substantial number of available units have been vacated for major renovations or have not been stabilized in occupancy for at least one year as of the earliest period presented, or (2) other significant renovation, such as exteriors, common areas or unit improvements (done upon lease expirations), is underway or has been complete for less than one year, as of the earliest period presented. In both cases the properties have been removed from the Same Store portfolio. Redevelopment properties are classified as either Conventional or Affordable. Aimco combines Affordable Redevelopment Properties with Other Affordable Properties for financial reporting purposes within its Supplemental Schedules 1 and 2.
SAME STORE PROPERTIES: Same Store properties are those properties (1) that are managed by Aimco, (2) in which Aimco’s ownership exceeds 10%, and (3) that have reached and maintained a stabilized level of occupancy during the current period and each period for which comparable results are presented. Same Store properties are classified as either Conventional or Affordable and properties classified in the consolidated financial statements as held for sale are not included in Same Store. To ensure comparability between periods, the proportionate Conventional Same Store information shown on Supplemental Schedules 6a and 6b is based on Aimco’s current period ownership.
     
AIMCO 1st Quarter 2010   Page 21