EX-99.1 2 c03963exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
EXHIBIT 99.1
(IMAGE)

 

 


 

(IMAGE)
Apartment Investment and Management Company
Announces Second Quarter 2010 Results
Denver, Colorado – July 30, 2010 – Apartment Investment and Management Company (NYSE: AIV) announced today its second quarter 2010 results.
Chairman and Chief Executive Officer Terry Considine comments: “Aimco’s business plan is simple: to own and operate B/B+ quality apartments in the 20 largest U.S. markets to generate solid returns for our shareholders. During the second quarter, we had high occupancy and good demand leading to improved pricing. While rental rates on new leases in the aggregate were down from the prior year, new lease rates turned positive in several of our markets for the first time in five quarters. Rental rates on renewals were up in every market but one. We sold eleven properties and on July 26th, repaid the $25 million balance on our Term Debt, leaving no recourse debt on our balance sheet. Our focus remains on providing excellent service to our customers, maintaining our properties, controlling our costs, and strengthening our balance sheet.”
Chief Financial Officer Ernie Freedman adds: “Second quarter Pro forma FFO of $0.41 per share exceeded the midpoint of our guidance range by $0.10 per share, with a $0.06 contribution from better than expected operating results and $0.03 of one-time items that were not contemplated in our guidance. We are increasing our guidance for full year 2010 Pro forma FFO from a range of $1.25 to $1.35 per share to a range of $1.37 to $1.45 per share and we are establishing third quarter Pro forma FFO guidance of $0.32 to $0.36 per share.”
Financial Results
Diluted Per Share Results
                                 
    SECOND QUARTER     YEAR-TO-DATE  
    2010     2009     2010     2009  
Earnings (loss) per share
  $ (0.15 )   $ (0.26 )   $ (0.50 )   $ (0.60 )
Funds from Operations (FFO)
  $ 0.40     $ 0.34     $ 0.65     $ 0.78  
Add back Aimco’s share of operating real estate impairment losses
  $ 0.03     $ 0.13     $ 0.10     $ 0.12  
Deduct Aimco’s share of preferred stock redemption related gains
  $ (0.02 )   $ (0.02 )   $ (0.02 )   $ (0.02 )
Pro forma Funds from Operations (Pro forma FFO)
  $ 0.41     $ 0.45     $ 0.73     $ 0.88  
Deduct Aimco’s share of capital replacements
  $ (0.14 )   $ (0.14 )   $ (0.24 )   $ (0.27 )
Adjusted Funds From Operations (AFFO)
  $ 0.27     $ 0.31     $ 0.49     $ 0.61  
Net income (loss) – Net loss attributable to Aimco common stockholders for the quarter was $18.0 million, compared to net loss of $29.9 million for second quarter 2009. Second quarter 2010 net loss was less than second quarter 2009 primarily due to other income associated with the settlement of certain litigation matters during second quarter 2010. The increase in other income was partially offset by dilution from 2009 asset sales and lower transaction revenues.
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 $46.9 million, or $0.40 per share, compared with $38.7 million, or $0.34 per share, in second quarter 2009. Pro forma FFO, which represents FFO as prescribed by NAREIT but excludes operating real estate impairment losses (recoveries) and preferred stock redemption related gains, was $47.8 million, or $0.41 per share, compared with $52.3 million, or $0.45 per share, in second quarter 2009. Second quarter 2010 Pro forma FFO of $0.41 per share was $0.10 per share above the midpoint of Aimco’s guidance range primarily as a result of better than expected operating results of $0.06 per share and one-time items of $0.03 per share, which were not anticipated in guidance.
AIMCO 2nd Quarter 2010

 

Page 1


 

(IMAGE)
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 more stable rents and higher occupancy than Conventional properties due to government rent payments and thus are much less affected by market fluctuations.
Portfolio Operating Measures*
                                 
    YEAR-TO-DATE  
    % Aimco     Year-over-Year Variance  
    NOI     Revenue     Expenses     NOI  
Conventional Same Store
    69 %     -1.1 %     2.2 %     -3.2 %
Affordable Same Store
    11 %     2.4 %     5.4 %     -0.2 %
Total Same Store
    80 %     -0.6 %     2.8 %     -2.8 %
 
                               
Conventional Redevelopment
    12 %     8.5 %     -4.6 %     17.9 %
Other Conventional
    6 %     0.8 %     5.5 %     -3.7 %
Affordable Redevelopment
    2 %     4.0 %     -7.9 %     14.3 %
                         
Total
    100 %     0.6 %     2.0 %     -0.4 %
                         
     
*  
The information in this table relates to properties that Aimco owns and manages, and are classified within continuing operations. Results exclude properties that Aimco owns but does not manage and properties classified within discontinued operations. 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 additional information about the property categories included in the table above and Schedules 1 and 2 in the Supplemental Information for financial and statistical information for these portfolios.
Conventional Same Store Results – In second quarter 2010, the Conventional Same Store portfolio included 168 communities with 56,272 units, in which Aimco had a weighted average ownership of 92%.
Conventional Same Store Operating Measures
                                                                 
    SECOND QUARTER     SECOND QUARTER     YEAR-TO-DATE  
    Year-over-year     Sequential     Year-over-year  
    2010     2009     Variance     1st Qtr     Variance     2010     2009     Variance  
$ in Millions except rent per unit
                                                               
Average Daily Occupancy
    95.6 %     92.8 %     2.8 %     96.0 %     -0.4 %     95.8 %     93.0 %     2.8 %
Average Rent Per Unit
  $ 1,010     $ 1,056       -4.4 %   $ 1,008       0.2 %   $ 1,009     $ 1,062       -5.0 %
 
Revenue
  $ 164.2     $ 165.0       -0.5 %   $ 164.5       -0.1 %   $ 326.5     $ 330.2       -1.1 %
Expenses
    (63.4 )     (63.1 )     0.5 %     (67.6 )     -6.2 %     (130.2 )     (127.3 )     2.2 %
NOI
  $ 100.8     $ 101.9       -1.1 %   $ 96.9       4.1 %   $ 196.3     $ 202.9       -3.2 %
AIMCO 2nd Quarter 2010

 

Page 2


 

(IMAGE)
Comparing Conventional Same Store results in second quarter 2010 with second quarter 2009, total revenue decreased $0.8 million, or 0.5%. The decrease in revenue was primarily the result of lower average rent, down 4.4% or $46 per unit, from $1,056 per unit to $1,010 per unit, largely offset by higher average daily occupancy of 95.6% for second quarter 2010 compared to 92.8% for second quarter 2009. Rental rates on new leases transacted during the quarter were 2.3% lower than the expiring lease rates, while renewal rates were 1.9% higher than the expiring lease rates. New and renewal lease rates improved throughout the quarter, with June 2010 new lease rates 1.4% lower than the expiring lease rates and renewal rates 2.4% higher than the expiring lease rates. June 2010 new and renewal lease rates also compared favorably to beginning of year new lease rates that were 8.9% lower than the expiring lease rates and renewal rates that were 0.7% lower than the expiring lease rates. Conventional Same Store expenses increased $0.3 million or 0.5%, with higher marketing and turnover costs substantially offset by lower property taxes and insurance. Refer to Supplemental Schedules 6a through 6c for additional details on Conventional Same Store operating results.
Affordable Same Store Results – In second quarter 2010, the Affordable Same Store portfolio included 166 communities with 20,122 units, in which Aimco had a weighted average ownership of 62%. For the second quarter 2010, average month-end occupancy for the affordable portfolio was 97.2%, a decrease of 10 basis points from second quarter 2009, while average rent per unit increased 1.6% from $768 to $780 per unit.
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% 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 first quarter 2010, the most current period for which REIS information is available, Aimco’s Conventional property rents averaged 101% of local market average rents.
For the second quarter 2010, average rents for the Conventional portfolio were $1,042 per unit, a 0.8% increase compared to second quarter 2009, primarily as a result of the sale of Conventional properties during 2009 with rents averaging 33% 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 second quarter 2010, net operating income generated by Conventional properties located in the 20 largest markets accounted for 82.6% of total Conventional property net operating income, an increase of 0.8% compared to second quarter 2009.
In second quarter 2010, Aimco sold seven Conventional properties and four Affordable properties with 1,327 and 597 units, respectively for $102.2 million in gross proceeds. Aimco’s share of net proceeds after distributions to limited partners, repayment of existing property debt and transaction costs was $25.0 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.
AIMCO 2nd Quarter 2010

 

Page 3


 

(IMAGE)
Balance Sheet and Liquidity
                                 
    AS OF JUNE 30, 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
  $ 4,902.8       85 %     8.0       5.50 %
Recourse term debt
    25.0       1 %     0.5       1.85 %
Other borrowings
    41.4       1 %     n/a       6.16 %
Total/weighted average debt
    4,969.2       87 %     8.0       5.48 %
 
                               
Preferred securities
    765.9       13 %     n/a       7.60 %
                         
Total/weighted average leverage
  $ 5,735.1       100 %     n/a       5.77 %
                         
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’s recourse debt at June 30, 2010, was limited to its revolving credit facility and corporate term debt. At that time, the balance on Aimco’s revolving credit facility was zero and available capacity was $137.1 million, net of $42.9 million of letters of credit issued against the facility. Aimco’s revolving credit facility is used for working capital purposes and to secure letters of credit. At the end of second quarter 2010, the balance on Aimco’s corporate term debt was $25.0 million, which balance was repaid in full in July 2010.
In connection with its revolving credit facility, Aimco is subject to Debt Service and Fixed Charge Coverage covenants, as defined in the Glossary. For second quarter 2010, Aimco’s Debt Service and Fixed Charge Coverage ratios were 1.57:1 and 1.34:1, compared to covenants in place during the quarter of 1.40:1 and 1.20:1, respectively, and first quarter 2010 ratios of 1.59:1 and 1.35:1. Aimco expects to remain in compliance with these covenants.
2010 Outlook
                 
    THIRD QUARTER     FULL YEAR  
Net loss per share
  -$0.47 to -$0.43   -$1.80 to -$1.72  
Pro forma FFO per share
  $0.32 to $0.36   $1.37 to $1.45  
Conventional Same Store Operating Measures
               
Average daily occupancy
  95.0% to 95.5%   95.0% to 95.5%  
NOI change compared to same period 2009
  -0.5% to 0.5%   -2.0% to -1.0%  
NOI change compared to second quarter 2010
  -2.0% to -1.0%        
 
               
         
Additional full year guidance updates:
       
Conventional Same Store Operating Measures
       
Revenue change compared to 2009
  -1.0% to -0.5%
Expense change compared to 2009
  0.0% to 1.0%
Total portfolio NOI change compared to 2009
  -0.5% to 0.5%
 
       
Non-Recurring Investment Management Revenue
  $4 to $6 million
Non-Recurring Investment Management Expenses
  $4 million
Non-Recurring Investment Management Income, net of tax
  $1 million
AIMCO 2nd Quarter 2010

 

Page 4


 

(IMAGE)
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the 20 largest markets in the United States. Aimco is one of the country’s largest owners and operators of both conventional and affordable apartments, with 817 communities serving approximately 500,000 residents in 43 states, the District of Columbia and Puerto Rico. 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.
Earnings Conference Call
Aimco’s second quarter 2010 earnings conference call will be held Friday, July 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: 7517190
Conference Call Replay
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-0088
Passcode: 442294
The conference call replay will be available until 9:00 a.m. Eastern time on August 9, 2010.
Live and Replay Webcast: http://www.aimco.com/CorporateInformation/About/Financial/news.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.
Contact
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
AIMCO 2nd Quarter 2010

 

Page 5


 

(IMAGE)
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 third 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.
AIMCO 2nd Quarter 2010

 

Page 6


 

(IMAGE)
Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
REVENUES:
                               
Rental and other property revenues
  $ 285,395     $ 279,041     $ 570,622     $ 559,303  
Asset management and tax credit revenues
    9,596       12,606       13,853       22,144  
 
                       
Total revenues
    294,991       291,647       584,475       581,447  
 
                       
OPERATING EXPENSES:
                               
Property operating expenses
    132,946       125,665       271,354       259,149  
Investment management expenses
    5,141       4,716       8,370       8,506  
Depreciation and amortization
    108,667       108,437       217,006       212,606  
Provision for operating real estate impairment losses
          1,569             2,079  
General and administrative expenses
    15,184       14,577       26,919       30,837  
Other (income) expenses, net
    (6,693 )     3,748       (3,592 )     5,229  
 
                       
Total operating expenses
    255,245       258,712       520,057       518,406  
 
                       
Operating income
    39,746       32,935       64,418       63,041  
Interest income
    1,928       2,225       5,150       5,532  
Recovery of (provision for) losses on notes receivable
    148       (1,534 )     (278 )     (1,685 )
Interest expense
    (79,499 )     (81,771 )     (159,294 )     (162,068 )
Equity in (losses) earnings of unconsolidated real estate partnerships
    (7,224 )     (1,696 )     727       (3,736 )
Gain on dispositions of unconsolidated real estate and other, net
    4,970       3,463       7,612       14,327  
 
                       
Loss before income taxes and discontinued operations
    (39,931 )     (46,378 )     (81,665 )     (84,589 )
Income tax benefit
    3,598       2,473       7,369       4,949  
 
                       
Loss from continuing operations
    (36,333 )     (43,905 )     (74,296 )     (79,640 )
Income from discontinued operations, net [1]
    26,163       36,279       47,366       39,440  
 
                       
Net loss
    (10,170 )     (7,626 )     (26,930 )     (40,200 )
Noncontrolling interests:
                               
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships
    2,716       (11,695 )     (9,418 )     (5,422 )
Net income attributable to preferred noncontrolling interests in Aimco Operating Partnership
    (1,683 )     (1,746 )     (3,376 )     (2,815 )
Net loss attributable to common noncontrolling interests in Aimco Operating Partnership
    1,312       2,623       4,381       5,458  
 
                       
Total noncontrolling interests
    2,345       (10,818 )     (8,413 )     (2,779 )
 
                       
Net loss attributable to Aimco
    (7,825 )     (18,444 )     (35,343 )     (42,979 )
Net income attributable to Aimco preferred stockholders
    (10,128 )     (11,477 )     (23,050 )     (24,643 )
Net income attributable to participating securities
    (42 )                  
 
                       
Net loss attributable to Aimco common stockholders
  $ (17,995 )   $ (29,921 )   $ (58,393 )   $ (67,622 )
 
                       
 
                               
Weighted average common shares outstanding — basic and diluted
    116,323       115,510       116,179       112,886  
 
                       
Earnings (loss) per common share — basic and diluted:
                               
Loss from continuing operations attributable to Aimco common stockholders
  $ (0.30 )   $ (0.38 )   $ (0.74 )   $ (0.72 )
Income from discontinued operations attributable to Aimco stockholders
    0.15       0.12       0.24       0.12  
 
                       
Net loss attributable to Aimco common stockholders
  $ (0.15 )   $ (0.26 )   $ (0.50 )   $ (0.60 )
 
                       
AIMCO 2nd Quarter 2010

 

Page 7


 

(IMAGE)
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     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Rental and other property revenues [2]
  $ 3,218     $ 56,872     $ 10,977     $ 118,186  
Property operating expenses [2]
    (1,773 )     (29,015 )     (5,199 )     (61,262 )
Depreciation and amortization
    (453 )     (17,538 )     (1,925 )     (36,962 )
Provision for operating real estate impairment losses
    (895 )     (17,268 )     (8,121 )     (13,904 )
Other expenses, net
    (194 )     (3,180 )     (1,046 )     (5,180 )
 
                       
Operating (loss) income
    (97 )     (10,129 )     (5,314 )     878  
Interest income
    81       46       107       188  
Interest expense
    (585 )     (10,898 )     (1,593 )     (23,343 )
 
                       
Loss before gain on dispositions of real estate and income taxes
    (601 )     (20,981 )     (6,800 )     (22,277 )
Gain on dispositions of real estate
    26,982       57,991       53,321       62,538  
Income tax (expense) benefit
    (218 )     (731 )     845       (821 )
 
                       
Income from discontinued operations, net
  $ 26,163     $ 36,279     $ 47,366     $ 39,440  
 
                       
 
Income from discontinued operations attributable to:
                               
Noncontrolling interests in consolidated real estate partnerships [2]
  $ (7,107 )   $ (20,662 )   $ (17,800 )   $ (25,182 )
Noncontrolling interests in Aimco Operating Partnership
    (1,323 )     (1,185 )     (2,058 )     (1,082 )
 
                       
Total noncontrolling interests
    (8,430 )     (21,847 )     (19,858 )     (26,264 )
 
                       
Aimco
  $ 17,733     $ 14,432     $ 27,508     $ 13,176  
 
                       
     
[2]  
Income from discontinued operations for the three months ended June 30, 2010 attributed to the property classified as held for sale at June 30, 2010, includes $0.6 million of rental and other property revenues, $0.2 million of property operating expenses and less than $0.1 million of noncontrolling interests.
AIMCO 2nd Quarter 2010

 

Page 8


 

(IMAGE)
Consolidated Balance Sheets
(in thousands) (unaudited)
                 
    June 30, 2010     December 31, 2009  
ASSETS
               
Buildings and improvements
  $ 7,461,121     $ 7,326,284  
Land
    2,179,744       2,161,010  
Accumulated depreciation
    (2,830,752 )     (2,626,047 )
 
           
Net real estate
    6,810,113       6,861,247  
Cash and cash equivalents
    78,318       81,260  
Restricted cash
    211,795       219,255  
Accounts receivable
    47,192       59,822  
Accounts receivable from affiliates
    13,191       23,744  
Deferred financing costs
    50,272       51,611  
Notes receivable from unconsolidated real estate partnerships
    12,280       14,295  
Notes receivable from non-affiliates
    129,427       125,269  
Investment in unconsolidated real estate partnerships
    114,549       105,324  
Other assets
    184,671       185,890  
Deferred income tax asset, net
    49,943       42,015  
Assets held for sale
    6,050       136,736  
 
           
Total assets
  $ 7,707,801     $ 7,906,468  
 
           
 
LIABILITIES AND EQUITY
               
Property tax-exempt bond financing
  $ 548,973     $ 574,926  
Property loans payable
    5,010,995       4,884,233  
Term loans
    25,000       90,000  
Other borrowings
    58,943       53,057  
 
           
Total indebtedness
    5,643,911       5,602,216  
Accounts payable
    27,647       29,819  
Accrued liabilities and other
    279,063       286,326  
Deferred income
    158,402       180,656  
Security deposits
    35,794       34,855  
Liabilities related to assets held for sale
    3,276       121,237  
 
           
Total liabilities
    6,148,093       6,255,109  
 
           
 
Preferred noncontrolling interests in Aimco Operating Partnership
    86,389       86,656  
Preferred stock subject to repurchase agreement
    20,000       30,000  
 
Equity:
               
Perpetual preferred stock
    660,500       660,500  
Class A Common Stock
    1,170       1,165  
Additional paid-in capital
    3,079,230       3,072,665  
Accumulated other comprehensive loss
    (2,872 )     (1,138 )
Notes due on common stock purchases
    (911 )     (1,392 )
Distributions in excess of earnings
    (2,597,379 )     (2,492,082 )
 
           
Total Aimco equity
    1,139,738       1,239,718  
 
           
Noncontrolling interests in consolidated real estate partnerships
    341,707       316,177  
Common noncontrolling interests in Aimco Operating Partnership
    (28,126 )     (21,192 )
 
           
Total equity
    1,453,319       1,534,703  
 
           
Total liabilities and equity
  $ 7,707,801     $ 7,906,468  
 
           
AIMCO 2nd Quarter 2010

 

Page 9


 

(IMAGE)
AIMCO 2nd Quarter 2010 SUPPLEMENTAL INFORMATION

 


 

(IMAGE)
         
Page    
       
 
  3    
Schedule 1a – Funds From Operations (2Q 2010 v. 2Q 2009)
       
 
  5    
Schedule 1b – Funds From Operations (YTD 2Q 2010 v. YTD 2Q 2009)
       
 
  7    
Schedule 2 – Portfolio Summary
       
 
  8    
Schedule 3 – Net Asset Value Supplemental Information
       
 
  10    
Schedule 4 – Property Debt Information
       
 
  12    
Schedule 5 – Share Data
       
 
  13    
Schedule 6a – Conventional Same Store Operating Results (2Q 2010 v. 2Q 2009)
       
 
  14    
Schedule 6b – Conventional Same Store Operating Results (2Q 2010 v. 1Q 2010)
       
 
  15    
Schedule 6c – Conventional Same Store Operating Results (YTD 2Q 2010 v. YTD 2Q 2009)
       
 
  16    
Schedule 7a – Total Conventional Portfolio Data by Market (2Q 2010 v. 2Q 2009)
       
 
  17    
Schedule 7b – Total Conventional Portfolio Data by Market (1Q 2010)
       
 
  18    
Schedule 8 – Property Sales and Acquisition Activity
       
 
  19    
Schedule 9 – Capital Additions
       
 
  20    
Glossary and Reconciliations
AIMCO 2nd Quarter 2010

 

2


 

(IMAGE)
Supplemental Schedule 1 (a)  
     
Funds From Operations   (page 1 of 2)
Three Months Ended June 30, 2010 Compared to Three Months Ended June 30, 2009    
(in thousands) (unaudited)    
                                                                 
    Three Months Ended June 30, 2010     Three Months Ended June 30, 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
  $ 180,846     $     $ (16,328 )   $ 164,518     $ 181,562     $     $ (16,282 )   $ 165,280  
Affordable Same Store
    43,566       368       (13,581 )     30,353       39,444       473       (10,390 )     29,527  
 
                                               
Total Same Store
    224,412       368       (29,909 )     194,871       221,006       473       (26,672 )     194,807  
Conventional Redevelopment
    30,371             (1,814 )     28,557       27,843             (1,688 )     26,155  
Other Conventional
    19,050       1,181       (2,299 )     17,932       19,643       1,490       (2,499 )     18,634  
Other Affordable
    10,702       473       (4,994 )     6,181       9,209       1,035       (3,871 )     6,373  
Property management revenues, primarily from affiliates
    860       (122 )     1,856       2,594       1,340       (167 )     1,815       2,988  
 
                                               
Total rental and other property revenues
    285,395       1,900       (37,160 )     250,135       279,041       2,831       (32,915 )     248,957  
 
                                                               
Property operating expenses
                                                               
Conventional Same Store
    69,654             (6,369 )     63,285       69,835             (6,737 )     63,098  
Affordable Same Store
    20,769       204       (7,015 )     13,958       17,814       279       (5,384 )     12,709  
 
                                               
Total Same Store
    90,423       204       (13,384 )     77,243       87,649       279       (12,121 )     75,807  
Conventional Redevelopment
    10,592             (673 )     9,919       11,583             (762 )     10,821  
Other Conventional
    9,489       781       (1,159 )     9,111       9,100       999       (1,103 )     8,996  
Other Affordable
    5,594       118       (3,070 )     2,642       4,264       528       (1,833 )     2,959  
Casualties
    4,564       (4 )     (1,269 )     3,291       458       74       707       1,239  
Property management expenses
    12,284                   12,284       12,611                   12,611  
 
                                               
Total property operating expenses
    132,946       1,099       (19,555 )     114,490       125,665       1,880       (15,112 )     112,433  
 
                                               
Net real estate operations
    152,449       801       (17,605 )     135,645       153,376       951       (17,803 )     136,524  
 
                                               
 
                                                               
Amortization of deferred tax credit income
    7,059                   7,059       7,878                   7,878  
Asset management revenues
    161             875       1,036       652             363       1,015  
Transaction revenues [1]
    2,376             417       2,793       4,076                   4,076  
 
                                               
Total asset management and tax credit revenues
    9,596             1,292       10,888       12,606             363       12,969  
 
                                                               
Depreciation and amortization related to non-real estate assets
    (3,843 )     (1 )     67       (3,777 )     (3,889 )     (2 )     57       (3,834 )
General and administrative expenses
    (15,184 )     (3 )     406       (14,781 )     (14,577 )     (21 )     691       (13,907 )
Investment management expenses
    (5,141 )                 (5,141 )     (4,716 )                 (4,716 )
Other income (expense), net
    6,693       (6,453 )     6,853       7,093       (3,748 )     (1,174 )     3,890       (1,032 )
Interest income
    1,928       (39 )     510       2,399       2,225       32       715       2,972  
Provision for losses on notes receivable
    148             (1,306 )     (1,158 )     (1,534 )           (13 )     (1,547 )
Interest expense
    (79,499 )     (448 )     10,419       (69,528 )     (81,771 )     (723 )     9,448       (73,046 )
Gain on disposition of non-depreciable assets
                            3,192                   3,192  
Income tax benefit
    3,598                   3,598       1,254                   1,254  
Discontinued operations, net of non-FFO items
    679             300       979       14,769             (1,868 )     12,901  
Preferred dividends and distributions
    (14,590 )                 (14,590 )     (14,872 )                 (14,872 )
Preferred redemption related amounts
    2,779                   2,779       1,649                   1,649  
Operating real estate impairment losses, net of related income tax benefit
    (4,399 )           698       (3,701 )     (16,392 )           (73 )     (16,465 )
Common noncontrolling interests in Aimco Operating Partnership
    (3,553 )                 (3,553 )     (3,080 )                 (3,080 )
Amounts allocated to participating securities
    (234 )                 (234 )     (223 )                 (223 )
 
                                               
Funds From Operations
    51,427       (6,143 )     1,634       46,918       44,269       (937 )     (4,593 )     38,739  
 
                                               
Operating real estate impairment losses, net
    4,399             (698 )     3,701       16,392             73       16,465  
Preferred stock redemption related gains
    (2,779 )                 (2,779 )     (1,649 )                 (1,649 )
Noncontrolling interests in Aimco Operating Partnership
    (64 )                 (64 )     (1,123 )                 (1,123 )
Amounts allocated to participating securities
    (5 )                 (5 )     (112 )                 (112 )
 
                                               
Pro Forma Funds From Operations
  $ 52,978     $ (6,143 )   $ 936     $ 47,771     $ 57,777     $ (937 )   $ (4,520 )   $ 52,320  
 
                                               
                     
Weighted average shares — diluted FFO
    116,659     Weighted average shares — diluted FFO     115,510    
 
                   
Per Share:
          PerShare:        
Funds From Operations
  $ 0.40     Funds From Operations   $ 0.34  
Pro Forma Funds From Operations
  $ 0.41     Pro Forma Funds From Operations   $ 0.45  
AIMCO 2nd Quarter 2010

 

3


 

(IMAGE)
Supplemental Schedule 1 (a) (continued)  
     
Pro Forma Funds From Operations Reconciliation to GAAP   (page 2 of 2)
Three Months Ended June 30, 2010 Compared to Three Months Ended June 30, 2009    
(in thousands) (unaudited)    
                                                                 
    Three Months Ended June 30, 2010     Three Months Ended June 30, 2009  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Pro Forma Funds From Operations
  $ 52,978     $ (6,143 )   $ 936     $ 47,771     $ 57,777     $ (937 )   $ (4,520 )   $ 52,320  
 
                                                               
Adjustments related to continuing operations:
                                                               
Depreciation and amortization
    (108,667 )     (1,082 )     13,664       (96,085 )     (108,437 )     (761 )     10,900       (98,298 )
Depreciation and amortization related to non-real estate assets
    3,843       1       (67 )     3,777       3,889       2       (57 )     3,834  
Provision for operating real estate impairment losses
                            (1,569 )                 (1,569 )
Income tax benefit on real estate impairment losses
                            739                   739  
Gain on dispositions of real estate related to unconsolidated entities and other
    4,970             (4,409 )     561       3,463             777       4,240  
Income tax benefit on gain on dispositions of real estate related to unconsolidated entities
                            3,356                   3,356  
Gain on dispositions of non-depreciable assets and other
                            (3,192 )                 (3,192 )
 
                                                               
Adjustments related to discontinued operations:
                                                               
Depreciation and amortization
    (453 )           85       (368 )     (17,538 )           1,193       (16,345 )
Depreciation and amortization related to non-real estate assets
    2             19       21       87             35       122  
Provision for operating real estate impairment losses
    (895 )                 (895 )     (17,268 )           (984 )     (18,252 )
Gain on dispositions of real estate
    26,982             (7,512 )     19,470       57,991             (19,039 )     38,952  
Income tax expense arising from disposals
    (152 )                 (152 )     (4,637 )                 (4,637 )
 
                                               
 
                                                               
Total adjustments
  $ (74,370 )   $ (1,081 )   $ 1,780     $ (73,671 )   $ (83,116 )   $ (759 )   $ (7,175 )   $ (91,050 )
 
                                                               
Noncontrolling interests in Aimco Operating Partnership’s share of adjustments
    4,930                   4,930       6,826                   6,826  
Amounts allocable to participating securities
    196                   196       334                   334  
Preferred stock redemption related gains
    2,779                   2,779       1,649                   1,649  
Equity in income (losses) of unconsolidated real estate partnerships
    (7,224 )     7,224                   (1,696 )     1,696              
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships
    2,716             (2,716 )           (11,695 )           11,695        
 
                                               
 
                                                               
Net loss attributable to Aimco common stockholders
  $ (17,995 )   $     $     $ (17,995 )   $ (29,921 )   $     $     $ (29,921 )
 
                                               
Notes
     
[1]  
Transaction revenues consisted of the following:
                 
    Three Months     Three Months  
    Ended     Ended  
    June 30, 2010     June 30, 2009  
Transaction revenues
               
Promotes
  $ 1,241     $ 1,549  
Other GP transactional fees
    1,135       2,527  
 
           
Total transaction revenues
  $ 2,376     $ 4,076  
 
           
AIMCO 2nd Quarter 2010

 

4


 

(IMAGE)
Supplemental Schedule 1 (b)  
     
Funds From Operations   (page 1 of 2)
Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009    
(in thousands) (unaudited)    
                                                                 
    Six Months Ended June 30, 2010     Six Months Ended June 30, 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
  $ 361,766     $     $ (32,539 )   $ 329,227     $ 365,920     $     $ (33,562 )   $ 332,358  
Affordable Same Store
    86,397       767       (27,034 )     60,130       78,247       956       (20,652 )     58,551  
 
                                               
Total Same Store
    448,163       767       (59,573 )     389,357       444,167       956       (54,214 )     390,909  
Conventional Redevelopment
    60,822             (3,650 )     57,172       55,952             (3,387 )     52,565  
Other Conventional
    38,487       2,347       (4,717 )     36,117       39,046       3,126       (4,917 )     37,255  
Other Affordable
    21,109       4,252       (13,630 )     11,731       17,155       1,928       (7,066 )     12,017  
Property management revenues, primarily from affiliates
    2,041       (367 )     4,053       5,727       2,983       (330 )     3,891       6,544  
 
                                               
Total rental and other property revenues
    570,622       6,999       (77,517 )     500,104       559,303       5,680       (65,693 )     499,290  
 
                                                               
Property operating expenses
                                                               
Conventional Same Store
    144,092             (13,358 )     130,734       141,695             (13,620 )     128,075  
Affordable Same Store
    42,748       469       (14,598 )     28,619       37,376       593       (10,895 )     27,074  
 
                                               
Total Same Store
    186,840       469       (27,956 )     159,353       179,071       593       (24,515 )     155,149  
Conventional Redevelopment
    22,303             (1,488 )     20,815       23,402             (1,536 )     21,866  
Other Conventional
    19,624       1,578       (2,393 )     18,809       18,401       2,012       (2,110 )     18,303  
Other Affordable
    11,373       2,617       (8,185 )     5,805       8,583       1,071       (3,675 )     5,979  
Casualties
    7,056       26       (765 )     6,317       2,768       22       159       2,949  
Property management expenses
    24,158                   24,158       26,924                   26,924  
 
                                               
Total property operating expenses
    271,354       4,690       (40,787 )     235,257       259,149       3,698       (31,677 )     231,170  
 
                                               
Net real estate operations
    299,268       2,309       (36,730 )     264,847       300,154       1,982       (34,016 )     268,120  
 
                                               
 
                                                               
Amortization of deferred tax credit income
    13,661                   13,661       15,745                   15,745  
Asset management revenues
    297             1,646       1,943       1,349             753       2,102  
Transaction revenues [1]
    (105 )           417       312       5,050                   5,050  
 
                                               
Total asset management and tax credit revenues
    13,853             2,063       15,916       22,144             753       22,897  
 
                                                               
Depreciation and amortization related to non-real estate assets
    (7,810 )     (3 )     136       (7,677 )     (8,191 )     (4 )     115       (8,080 )
General and administrative expenses
    (26,919 )     (7 )     888       (26,038 )     (30,837 )     9       1,635       (29,193 )
Investment management expenses
    (8,370 )                 (8,370 )     (8,506 )                 (8,506 )
Other income (expense), net
    3,592       2,042       535       6,169       (5,229 )     (3,036 )     8,314       49  
Interest income
    5,150       (85 )     1,026       6,091       5,532       77       1,533       7,142  
Provision for losses on notes receivable
    (278 )           (1,354 )     (1,632 )     (1,685 )           950       (735 )
Interest expense
    (159,294 )     (1,422 )     22,068       (138,648 )     (162,068 )     (1,364 )     18,363       (145,069 )
Gain on disposition of non-depreciable assets
                            3,873                   3,873  
Income tax benefit
    7,377                   7,377       3,731                   3,731  
Discontinued operations, net of non-FFO items
    3,178             (526 )     2,652       29,565             (4,202 )     25,363  
Preferred dividends and distributions
    (29,205 )                 (29,205 )     (29,107 )                 (29,107 )
Preferred redemption related amounts
    2,779                   2,779       1,649                   1,649  
Operating real estate impairment losses, net of related income tax benefit
    (13,003 )           1,093       (11,910 )     (13,538 )           (168 )     (13,706 )
Common noncontrolling interests in Aimco Operating Partnership
    (5,721 )                 (5,721 )     (7,562 )                 (7,562 )
Amounts allocated to participating securities
    (345 )                 (345 )     (758 )                 (758 )
 
                                               
Funds From Operations
    84,252       2,834       (10,801 )     76,285       99,167       (2,336 )     (6,723 )     90,108  
 
                                               
Operating real estate impairment losses, net
    13,003             (1,093 )     11,910       13,538             168       13,706  
Preferred stock redemption related gains
    (2,779 )                 (2,779 )     (1,649 )                 (1,649 )
Noncontrolling interests in Aimco Operating Partnership
    (636 )                 (636 )     (915 )                 (915 )
Amounts allocated to participating securities
    (45 )                 (45 )     (107 )                 (107 )
 
                                               
Pro Forma Funds From Operations
  $ 93,795     $ 2,834     $ (11,894 )   $ 84,735     $ 110,034     $ (2,336 )   $ (6,555 )   $ 101,143  
 
                                               
                     
Weighted average shares — diluted FFO
    116,496     Weighted average shares — diluted FFO     115,304   
 
                   
Per Share:
          Per Share:        
Funds From Operations
  $ 0.65     Funds From Operations   $ 0.78  
Pro Forma Funds From Operations
  $ 0.73     Pro Forma Funds From Operations   $ 0.88  
AIMCO 2nd Quarter 2010

 

5


 

(IMAGE)
Supplemental Schedule 1 (b) (continued)  
     
Pro Forma Funds From Operations Reconciliation to GAAP   (page 2 of 2)
Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009    
(in thousands) (unaudited)    
                                                                 
    Six Months Ended June 30, 2010     Six Months Ended June 30, 2009  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Pro Forma Funds From Operations
  $ 93,795     $ 2,834     $ (11,894 )   $ 84,735     $ 110,034     $ (2,336 )   $ (6,555 )   $ 101,143  
 
                                                               
Adjustments related to continuing operations:
                                                               
Depreciation and amortization
    (217,006 )     (2,110 )     26,426       (192,690 )     (212,606 )     (1,404 )     21,703       (192,307 )
Depreciation and amortization related to non-real estate assets
    7,810       3       (136 )     7,677       8,191       4       (115 )     8,080  
Provision for operating real estate impairment losses
                            (2,079 )                 (2,079 )
Income tax benefit on real estate impairment losses
    (8 )                 (8 )     738                   738  
Gain on dispositions of real estate related to unconsolidated entities and other
    7,612             (6,541 )     1,071       14,327             524       14,851  
Income tax benefit on Gain on dispositions of real estate related to unconsolidated entities
                            3,356                   3,356  
Gain on dispositions of non-depreciable assets and other
                            (3,873 )                 (3,873 )
 
                                                               
Adjustments related to discontinued operations:
                                                               
Depreciation and amortization
    (1,925 )           296       (1,629 )     (36,962 )           3,490       (33,472 )
Depreciation and amortization related to non-real estate assets
    13             29       42       180             21       201  
Provision for operating real estate impairment losses
    (8,121 )                 (8,121 )     (13,904 )           (1,079 )     (14,983 )
Gain on dispositions of real estate
    53,321             (17,598 )     35,723       62,538             (23,411 )     39,127  
Income tax benefit (expense) arising from disposals
    900                   900       (4,852 )                 (4,852 )
 
                                               
 
                                                               
Total adjustments
  $ (157,404 )   $ (2,107 )   $ 2,476     $ (157,035 )   $ (184,946 )   $ (1,400 )   $ 1,133     $ (185,213 )
 
                                                               
Noncontrolling interests in Aimco Operating Partnership’s share of adjustments
    10,738                   10,738       13,935                   13,935  
Amounts allocable to participating securities
    390                   390       864                   864  
Preferred stock redemption related gains
    2,779                   2,779       1,649                   1,649  
Equity in income (losses) of unconsolidated real estate partnerships
    727       (727 )                 (3,736 )     3,736              
Net income attributable to noncontrolling interests in consolidated real estate partnerships
    (9,418 )           9,418             (5,422 )           5,422        
 
                                               
 
                                                               
Net loss attributable to Aimco common stockholders
  $ (58,393 )   $     $     $ (58,393 )   $ (67,622 )   $     $     $ (67,622 )
 
                                               
Notes
     
[1]  
Transaction revenues consisted of the following:
                 
    Six Months     Six Months  
    Ended     Ended  
    June 30, 2010     June 30, 2009  
Transaction revenues
               
Promotes
  $ 351     $ 1,549  
Other GP transactional fees
    1,963       3,261  
Tax credit syndication fees
    (2,419 )     240  
 
           
Total transaction revenues
  $ (105 )   $ 5,050  
 
           
AIMCO 2nd Quarter 2010

 

6


 

(IMAGE)
Supplemental Schedule 2
Portfolio Summary
As of June 30, 2010
(unaudited)
                                 
    Number of     Number of     Effective     Average  
    Properties     Units     Units     Ownership  
Owned Real Estate Portfolio:
                               
Conventional Same Store
    168       56,272       51,578       92 %
Affordable Same Store
    166       20,122       12,497       62 %
 
                       
Total Same Store
    334       76,394       64,075       84 %
 
                               
Conventional Redevelopment
    26       9,227       8,565       93 %
Other Conventional
    37       6,212       4,516       73 %
Other Affordable
    88       9,418       2,918       31 %
Conventional Held for Sale
    1       198       138       70 %
 
                       
 
                               
Total owned real estate portfolio
    486       101,449       80,212       79 %
 
                       
 
                               
Total Conventional owned real estate portfolio
    232       71,909       64,797       90 %
 
                               
Total Affordable owned real estate portfolio
    254       29,540       15,415       52 %
 
                               
Fee-Managed Portfolio:
                               
Property-Managed for third parties
    18       1,726                  
Asset-Managed
    313       26,175                  
 
                           
Total fee-managed portfolio
    331       27,901                  
 
                           
 
                               
Total Portfolio
    817       129,350                  
 
                           
AIMCO 2nd Quarter 2010

 

7


 

(IMAGE)
Supplemental Schedule 3  
     
Net Asset Value Supplemental Information   (page 1 of 2)
(in thousands) (unaudited)    
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
  $ 732,705     $ 142,342     $ 113,314     $ 988,361  
Property operating expenses
    (298,765 )     (68,560 )     (41,870 )     (409,195 )
 
                       
Property NOI
    433,940       73,782       71,444       579,166  
 
                               
Assumed property management fee (3.5% of revenues)
    (25,645 )     (4,982 )     (3,966 )     (34,593 )
 
                       
Property NOI net of assumed property management fee
  $ 408,295     $ 68,800     $ 67,478     $ 544,573  
 
                       
Proportionate Balance Sheet Data
As of June 30, 2010
                                 
            Proportionate                
    Consolidated     Share of             Proportionate  
    GAAP     Unconsolidated     Noncontrolling     Balance  
    Balance Sheet     Partnerships     Interests     Sheet  
Assets
                               
Real estate
  $ 9,640,865     $ 102,355     $ (1,166,258 )   $ 8,576,962  
Accumulated depreciation
    (2,830,752 )     (29,944 )     513,939       (2,346,757 )
 
                       
Total real estate [1]
    6,810,113       72,411       (652,319 )     6,230,205  
 
                               
Cash and cash equivalents
    78,318       1,761       (32,650 )     47,429  
Restricted cash
    211,795       8,381       (47,521 )     172,655  
Accounts receivable
    60,383       905       (9,082 )     52,206  
Notes receivable [2]
    141,707             58,370       200,077  
Investment in unconsolidated real estate partnerships [3]
    114,549       (41,246 )     (63,302 )     10,001  
Deferred financing costs [4]
    50,272       592       (9,081 )     41,783  
Goodwill [4]
    68,961                   68,961  
Investment in management contracts [4]
    1,116                   1,116  
Assets held for sale
    6,050               (1,950 )     4,100  
Other assets
    164,537       8,446       (24,088 )     148,895  
 
                       
Total assets
  $ 7,707,801     $ 51,250     $ (781,623 )   $ 6,977,428  
 
                       
 
                               
Liabilities and Equity
                               
Property debt
  $ 5,559,968     $ 36,287     $ (693,438 )   $ 4,902,817  
Term loans and credit facility
    25,000                   25,000  
Other borrowings
    58,943       1,921       (19,431 )     41,433  
Deferred income [5]
    158,402       167       (961 )     157,608  
Liabilities related to assets held for sale
    3,276               (997 )     2,279  
Other liabilities
    342,504       12,875       (140,014 )     215,365  
 
                       
Total liabilities
    6,148,093       51,250       (854,841 )     5,344,502  
 
                       
 
                               
Preferred noncontrolling interests in Aimco Operating Partnership [6]
    86,389                   86,389  
Preferred stock subject to repurchase agreement [6]
    20,000                   20,000  
Perpetual preferred stock [6]
    660,500                   660,500  
Other Aimco equity
    479,238             414,925       894,163  
Noncontrolling interests in consolidated real estate partnerships
    341,707             (341,707 )      
Common noncontrolling interests in Aimco Operating Partnership
    (28,126 )                 (28,126 )
 
                       
Total liabilities and equity
  $ 7,707,801     $ 51,250     $ (781,623 )   $ 6,977,428  
 
                       
AIMCO 2nd Quarter 2010

 

8


 

(IMAGE)
Supplemental Schedule 3 (continued)  
     
Net Asset Value Supplemental Information   (page 2 of 2)
(in thousands) (unaudited)    
     
[1]  
Real estate includes Lincoln Place and Pacific Bay Vistas (formerly Treetops), which are predominantly vacant and have June 30, 2010, net book values of $144.6 million and $35.0 million, respectively, or $179.6 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.
         
    June 30, 2010  
Deferred tax credit income balance
  $ 109,326  
Contributions to be received in the future
    67,415  
 
     
Total to be amortized
  $ 176,741  
 
     
                         
    Amortization of     Estimated     Projected Income,  
    Deferred Income     Income Taxes     net of tax  
Year Ending December 31,
                       
2010
  $ 13,448     $ (5,245 )   $ 8,203  
2011
    25,420       (9,914 )     15,506  
2012
    25,459       (9,929 )     15,530  
2013
    25,128       (9,800 )     15,328  
2014
    24,200       (9,438 )     14,762  
Thereafter
    63,086       (24,603 )     38,483  
 
                 
Total
  $ 176,741     $ (68,929 )   $ 107,812  
 
                 
     
[6]  
Aimco’s internal NAV computation includes Preferred noncontrolling interests in Aimco Operating Partnership, Preferred stock subject to repurchase agreement and Perpetual preferred stock as a reduction of NAV attributable to Aimco common stockholders. See Schedule 5.
AIMCO 2nd Quarter 2010

 

9


 

(IMAGE)
Supplemental Schedule 4(a)
Property Debt Information
As of June 30, 2010
(dollars in thousands) (unaudited)
Property Debt Balances and Characteristics
                                                 
            Proportionate                              
            Share of                     Weighted        
            Unconsolidated     Noncontrolling     Total Aimco     Average     Weighted  
Debt   Consolidated     Partnerships     Interests     Share     Maturity (years)     Average Rate  
 
                                               
Conventional Portfolio:
                                               
Fixed rate loans payable
  $ 4,374,698     $     $ (409,443 )   $ 3,965,255       7.1       6.08 %
Floating rate loans payable [1]
    76,988             (8,079 )     68,909       1.9       1.60 %
 
                                   
Total property loans payable
    4,451,686             (417,522 )     4,034,164       7.1       6.00 %
 
                                               
Fixed rate tax-exempt bonds
    52,075             (3,338 )     48,737       10.4       6.75 %
Floating rate tax-exempt bonds [1]
    277,337             (5,242 )     272,095       6.0       0.76 %
 
                                   
Total property tax-exempt bond financing
    329,412             (8,580 )     320,832       6.7       1.71 %
 
                                   
Total Conventional portfolio
    4,781,098             (426,102 )     4,354,996       7.0       5.70 %
 
                                   
 
                                               
Affordable Portfolio:
                                               
Fixed rate loans payable
    540,903       34,734       (237,223 )     338,414       14.7       4.81 %
Floating rate loans payable
    18,406       9       (9,023 )     9,392       8.9       3.30 %
 
                                   
Total property loans payable
    559,309       34,743       (246,246 )     347,806       14.5       4.76 %
 
                                               
Fixed rate tax-exempt bonds
    91,975       1,544       (21,090 )     72,429       25.0       5.30 %
Floating rate tax-exempt bonds [1]
    127,586                   127,586       5.1       1.16 %
 
                                   
Total property tax-exempt bond financing
    219,561       1,544       (21,090 )     200,015       13.4       2.90 %
 
                                   
Total Affordable portfolio
    778,870       36,287       (267,336 )     547,821       14.2       4.23 %
 
                                   
Total property debt
  $ 5,559,968     $ 36,287     $ (693,438 )   $ 4,902,817       8.0       5.50 %
 
                                   
     
[1]  
Floating rate debt presented above includes $307.7 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At June 30, 2010, the carrying amount of this debt totaled $284.3 million, after recognition of changes in the debt’s fair value.
Aimco Share Property Debt
                 
    Amount     % of Total  
Fixed rate debt
  $ 4,424,835       90 %
Floating rate debt
    477,982       10 %
 
             
Total
  $ 4,902,817          
 
             
                 
            % of Floating  
    Amount     Rate Debt  
Floating rate tax-exempt bonds
  $ 399,681       84 %
Floating rate loans payable
    78,301       16 %
 
             
Total
  $ 477,982          
 
             

 

 

 

 

                                         
                            Maturities as        
                            a Percent     Average Rate on  
    Amortization     Maturities     Total     of Total Debt     Maturing Debt  
2010 Q3
  $ 18,887     $     $ 18,887              
2010 Q4
    20,063             20,063              
 
                             
Total 2010
    38,950             38,950              
 
                                       
2011 Q1
    19,805       3,341       23,146       0.07 %     5.40 %
2011 Q2
    20,752       90,395       111,147       1.84 %     5.68 %
2011 Q3
    20,090             20,090              
2011 Q4
    21,310       11,193       32,503       0.23 %     4.87 %
 
                             
Total 2011
    81,957       104,929       186,886       2.14 %     5.58 %
 
                                       
2012 [2]
    84,875       460,150       545,025       9.39 %     2.51 %
2013
    81,126       482,093       563,219       9.83 %     5.81 %
2014
    79,150       352,133       431,283       7.18 %     5.61 %
2015
    76,698       376,833       453,531       7.69 %     5.43 %
2016
    69,729       406,974       476,703       8.30 %     5.60 %
2017
    62,046       444,012       506,058       9.06 %     5.97 %
2018
    57,382       72,625       130,007       1.48 %     6.09 %
2019
    46,387       496,197       542,584       10.12 %     6.00 %
2020
    37,819       328,476       366,295       6.70 %     6.49 %
Thereafter
    290,735       371,541       662,276       7.58 %     4.94 %
 
                             
Total
  $ 1,006,854     $ 3,895,963     $ 4,902,817                  
 
                             
     
[2]  
2012 maturities include approximately $278.5 million of debt ($256.2 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 2nd Quarter 2010

 

10


 

(IMAGE)
Supplemental Schedule 4(b)
Property Debt Information
As of June 30, 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  
 
                                               
2012
  $ 29.0     $ 44.9     $ 15.5     $ 15.5       1.15 %     5.07 %
2013
    9.1       27.0       16.9       15.8       4.54 %     5.49 %
2017
    4.9       16.8       10.8       10.8       7.02 %     5.02 %
2020 [3]
    1.3       2.6       2.6       1.1       7.50 %     5.56 %
New loans
          34.2       33.7       29.4             6.46 %
 
                                   
 
                                               
Totals
  $ 44.3     $ 125.5     $ 79.5     $ 72.6       2.68 %     5.54 %
 
                                   
     
[1]  
Net Proceeds is after transaction costs and prepayment penalties.
 
[2]  
Aimco Net Proceeds is after payment of distributions to noncontrolling partners.
 
[3]  
Net Proceeds for this loan includes escrowed funds released upon repayment of the original loan.
Debt Ratios
                 
    Amount     Covenant  
 
               
Debt service coverage ratio
    1.57:1       1.40:1  
 
               
Fixed charge coverage ratio
    1.34:1       1.20:1  
 
               
EBITDA coverage of interest
    2.04:1       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 2nd Quarter 2010

 

11


 

(IMAGE)
Supplemental Schedule 5
Share Data
(in thousands) (unaudited)
Preferred Securities
                                 
    Shares/Units     Date First              
    Outstanding     Available for              
    as of     Redemption by              
    June 30, 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]
          6/30/2011       1.540 %     57,000  
 
                             
Total perpetual preferred stock
                            680,500  
 
                               
Preferred Partnership Units [2]
    3,136               7.882 %     85,409  
 
                             
Total outstanding preferred securities
                          $ 765,909  
 
                             
Common Stock, Partnership Units and Equivalents
                                         
            Three Months Ended     Six Months Ended  
    As of     June 30, 2010     June 30, 2010  
    June 30, 2010     EPS     FFO     EPS     FFO  
Class A Common Stock outstanding
    116,431       116,323       116,323       116,179       116,179  
Dilutive securities:
                                       
Options, restricted stock and officer loan shares
    447             336             317  
 
                             
Total shares and dilutive share equivalents
    116,878       116,323       116,659       116,179       116,496  
 
                             
 
                                       
Common Partnership Units and equivalents [3]
    8,331                                  
 
                                     
Total shares, units and dilutive share equivalents
    125,209                                  
 
                                     
Notes
     
[1]  
Represents 114 shares at a liquidation preference per share of $500,000. The remaining amount at June 30, 2010, includes $20.0 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 2nd Quarter 2010

 

12


 

IMAGE
Supplemental Schedule 6(a)
Conventional Same Store Operating Results
Second Quarter 2010 Compared to Second Quarter 2009
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     2Q 2010     2Q 2009     Growth     2Q 2010     2Q 2009     Growth     2Q 2010     2Q 2009     Growth     2Q 2010     2Q 2010     2Q 2009     2Q 2010     2Q 2009  
 
                                                                                                                                       
Target Markets
                                                                                                                                       
Los Angeles
    9       3,095       2,444     $ 13,047     $ 13,225       -1.3 %   $ 4,094     $ 4,533       -9.7 %   $ 8,953     $ 8,692       3.0 %     68.6 %     95.9 %     92.9 %   $ 1,936     $ 2,052  
Orange County
    3       443       373       1,325       1,345       -1.5 %     451       436       3.4 %     874       909       -3.9 %     66.0 %     96.0 %     94.3 %     1,137       1,190  
San Diego
    5       1,740       1,670       6,178       6,029       2.5 %     1,919       1,748       9.8 %     4,259       4,281       -0.5 %     68.9 %     95.7 %     93.5 %     1,167       1,187  
 
                                                                                                     
Southern CA Total
    17       5,278       4,487       20,550       20,599       -0.2 %     6,464       6,717       -3.8 %     14,086       13,882       1.5 %     68.5 %     95.8 %     93.2 %     1,616       1,693  
East Bay
    2       413       353       1,393       1,362       2.3 %     584       613       -4.7 %     809       749       8.0 %     58.1 %     97.6 %     92.5 %     1,195       1,255  
San Francisco
    4       711       711       3,221       3,237       -0.5 %     1,227       1,167       5.1 %     1,994       2,070       -3.7 %     61.9 %     96.5 %     92.4 %     1,429       1,521  
 
                                                                                                     
Northern CA Total
    6       1,124       1,064       4,614       4,599       0.3 %     1,811       1,780       1.7 %     2,803       2,819       -0.6 %     60.7 %     96.9 %     92.4 %     1,343       1,423  
Seattle
    3       413       310       1,283       1,298       -1.2 %     492       528       -6.8 %     791       770       2.7 %     61.7 %     97.4 %     90.5 %     1,207       1,300  
 
                                                                                                     
Pacific Total
    26       6,815       5,861       26,447       26,496       -0.2 %     8,767       9,025       -2.9 %     17,680       17,471       1.2 %     66.9 %     96.1 %     92.9 %     1,545       1,625  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,708       3,764       -1.5 %     1,144       1,091       4.9 %     2,564       2,673       -4.1 %     69.1 %     96.5 %     91.2 %     1,187       1,285  
Washington — NoVA — MD
    15       6,711       6,289       23,464       23,110       1.5 %     7,201       7,325       -1.7 %     16,263       15,785       3.0 %     69.3 %     96.9 %     94.9 %     1,198       1,213  
Boston
    12       4,250       4,250       14,958       15,160       -1.3 %     5,719       5,655       1.1 %     9,239       9,505       -2.8 %     61.8 %     96.1 %     94.5 %     1,159       1,202  
Philadelphia
    5       2,750       2,482       10,289       10,036       2.5 %     4,331       4,204       3.0 %     5,958       5,832       2.2 %     57.9 %     95.1 %     90.3 %     1,247       1,300  
 
                                                                                                     
Northeast Total
    36       14,873       13,965       52,419       52,070       0.7 %     18,395       18,275       0.7 %     34,024       33,795       0.7 %     64.9 %     96.3 %     93.6 %     1,195       1,231  
 
                                                                                                                                       
Miami
    5       2,471       2,348       11,627       11,959       -2.8 %     5,098       3,775       35.0 %     6,529       8,184       -20.2 %     56.2 %     96.6 %     91.9 %     1,534       1,647  
Palm Beach/Fort Lauderdale
    4       1,309       1,309       3,623       3,807       -4.8 %     1,556       1,706       -8.8 %     2,067       2,101       -1.6 %     57.1 %     94.4 %     95.4 %     861       906  
Orlando
    8       2,032       1,815       4,025       4,197       -4.1 %     1,849       1,963       -5.8 %     2,176       2,234       -2.6 %     54.1 %     94.4 %     91.8 %     689       744  
Tampa
    6       1,755       1,621       3,887       3,941       -1.4 %     1,744       1,701       2.5 %     2,143       2,240       -4.3 %     55.1 %     94.8 %     92.8 %     724       765  
Jacksonville
    4       1,643       1,404       3,468       3,560       -2.6 %     1,580       1,527       3.5 %     1,888       2,033       -7.1 %     54.4 %     94.6 %     94.7 %     771       807  
 
                                                                                                     
Florida Total
    27       9,210       8,497       26,630       27,464       -3.0 %     11,827       10,672       10.8 %     14,803       16,792       -11.8 %     55.6 %     95.1 %     93.0 %     965       1,022  
 
                                                                                                                                       
Houston
    5       1,775       1,454       3,233       3,259       -0.8 %     1,420       1,356       4.7 %     1,813       1,903       -4.7 %     56.1 %     95.0 %     92.8 %     697       724  
Denver
    9       2,553       1,991       5,495       5,404       1.7 %     1,940       1,986       -2.3 %     3,555       3,418       4.0 %     64.7 %     96.1 %     93.4 %     785       811  
Phoenix
    13       3,319       2,923       5,565       6,049       -8.0 %     2,558       2,549       0.4 %     3,007       3,500       -14.1 %     54.0 %     92.9 %     91.3 %     594       663  
Dallas — Fort Worth
    2       569       569       1,296       1,290       0.5 %     657       591       11.2 %     639       699       -8.6 %     49.3 %     95.0 %     91.0 %     701       748  
 
                                                                                                     
Sunbelt Total
    56       17,426       15,434       42,219       43,466       -2.9 %     18,402       17,154       7.3 %     23,817       26,312       -9.5 %     56.4 %     94.8 %     92.7 %     833       885  
 
                                                                                                                                       
Chicago
    9       2,413       2,349       7,990       7,896       1.2 %     3,158       3,237       -2.4 %     4,832       4,659       3.7 %     60.5 %     96.3 %     92.2 %     1,062       1,102  
 
                                                                                                     
 
                                                                                                                                       
Total Target Markets
    127       41,527       37,609       129,075       129,928       -0.7 %     48,722       47,691       2.2 %     80,353       82,237       -2.3 %     62.3 %     95.7 %     93.0 %     1,094       1,143  
 
                                                                                                                                       
Other
                                                                                                                                       
Austin
    2       652       652       1,350       1,270       6.3 %     635       608       4.4 %     715       662       8.0 %     53.0 %     96.3 %     83.7 %     632       695  
Baltimore
    3       701       628       2,108       2,035       3.6 %     856       816       4.9 %     1,252       1,219       2.7 %     59.4 %     95.9 %     94.5 %     1,095       1,094  
Indianapolis/Fort Wayne
    5       3,182       2,983       5,905       5,817       1.5 %     2,350       2,728       -13.9 %     3,555       3,089       15.1 %     60.2 %     95.8 %     91.7 %     591       614  
Nashville
    3       764       618       1,885       1,907       -1.2 %     715       809       -11.6 %     1,170       1,098       6.6 %     62.1 %     98.1 %     93.0 %     893       964  
Norfolk/Richmond
    5       1,495       1,403       4,338       4,298       0.9 %     1,336       1,339       -0.2 %     3,002       2,959       1.5 %     69.2 %     95.6 %     95.0 %     950       967  
Other Markets
    23       7951       7685       19,611       19,807       -1.0 %     8,814       9,142       -3.6 %     10,797       10,665       1.2 %     55.1 %     95.2 %     92.1 %     781       823  
 
                                                                                                     
Total Other
    41       14,745       13,969       35,197       35,134       0.2 %     14,706       15,442       -4.8 %     20,491       19,692       4.1 %     58.2 %     95.6 %     92.1 %     771       809  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    168       56,272       51,578     $ 164,272     $ 165,062       -0.5 %   $ 63,428     $ 63,133       0.5 %   $ 100,844     $ 101,929       -1.1 %     61.4 %     95.6 %     92.8 %   $ 1,010     $ 1,056  
 
                                                                                                     
AIMCO 2nd Quarter 2010

 

13


 

IMAGE
Supplemental Schedule 6(b)
Conventional Same Store Operating Results
Second Quarter 2010 Compared to First Quarter 2010
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     2Q 2010     1Q 2010     Growth     2Q 2010     1Q 2010     Growth     2Q 2010     1Q 2010     Growth     2Q 2010     2Q 2010     1Q 2010     2Q 2010     1Q 2010  
 
                                                                                                                                       
Target Markets
                                                                                                                                       
Los Angeles
    9       3,095       2,444     $ 13,047     $ 12,983       0.5 %   $ 4,094     $ 4,392       -6.8 %   $ 8,953     $ 8,591       4.2 %     68.6 %     95.9 %     96.3 %   $ 1,936     $ 1,928  
Orange County
    3       443       373       1,325       1,345       -1.5 %     451       463       -2.6 %     874       882       -0.9 %     66.0 %     96.0 %     97.3 %     1,137       1,145  
San Diego
    5       1,740       1,670       6,178       6,112       1.1 %     1,919       1,904       0.8 %     4,259       4,208       1.2 %     68.9 %     95.7 %     95.5 %     1,167       1,167  
 
                                                                                                     
Southern CA Total
    17       5,278       4,487       20,550       20,440       0.5 %     6,464       6,759       -4.4 %     14,086       13,681       3.0 %     68.5 %     95.8 %     96.1 %     1,616       1,612  
East Bay
    2       413       353       1,393       1,391       0.1 %     584       613       -4.7 %     809       778       4.0 %     58.1 %     97.6 %     97.2 %     1,195       1,197  
San Francisco
    4       711       711       3,221       3,224       -0.1 %     1,227       1,222       0.4 %     1,994       2,002       -0.4 %     61.9 %     96.5 %     97.2 %     1,429       1,427  
 
                                                                                                     
Northern CA Total
    6       1,124       1,064       4,614       4,615       0.0 %     1,811       1,835       -1.3 %     2,803       2,780       0.8 %     60.7 %     96.9 %     97.2 %     1,343       1,342  
Seattle
    3       413       310       1,283       1,252       2.5 %     492       496       -0.8 %     791       756       4.6 %     61.7 %     97.4 %     96.9 %     1,207       1,194  
 
                                                                                                     
Pacific Total
    26       6,815       5,861       26,447       26,307       0.5 %     8,767       9,090       -3.6 %     17,680       17,217       2.7 %     66.9 %     96.1 %     96.3 %     1,545       1,542  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,708       3,595       3.1 %     1,144       1,111       3.0 %     2,564       2,484       3.2 %     69.1 %     96.5 %     95.2 %     1,187       1,189  
Washington — NoVA — MD
    15       6,711       6,289       23,464       23,500       -0.2 %     7,201       8,154       -11.7 %     16,263       15,346       6.0 %     69.3 %     96.9 %     96.7 %     1,198       1,194  
Boston
    12       4,250       4,250       14,958       15,139       -1.2 %     5,719       5,998       -4.7 %     9,239       9,141       1.1 %     61.8 %     96.1 %     96.3 %     1,159       1,163  
Philadelphia
    5       2,750       2,482       10,289       10,430       -1.4 %     4,331       4,471       -3.1 %     5,958       5,959       0.0 %     57.9 %     95.1 %     95.3 %     1,247       1,246  
 
                                                                                                     
Northeast Total
    36       14,873       13,965       52,419       52,664       -0.5 %     18,395       19,734       -6.8 %     34,024       32,930       3.3 %     64.9 %     96.3 %     96.2 %     1,195       1,194  
 
                                                                                                                                       
Miami
    5       2,471       2,348       11,627       11,475       1.3 %     5,098       5,180       -1.6 %     6,529       6,295       3.7 %     56.2 %     96.6 %     97.0 %     1,534       1,525  
Palm Beach/Fort Lauderdale
    4       1,309       1,309       3,623       3,659       -1.0 %     1,556       1,696       -8.3 %     2,067       1,963       5.3 %     57.1 %     94.4 %     95.5 %     861       865  
Orlando
    8       2,032       1,815       4,025       4,081       -1.4 %     1,849       1,823       1.4 %     2,176       2,258       -3.6 %     54.1 %     94.4 %     94.7 %     689       694  
Tampa
    6       1,755       1,621       3,887       3,886       0.0 %     1,744       1,741       0.2 %     2,143       2,145       -0.1 %     55.1 %     94.8 %     96.2 %     724       724  
Jacksonville
    4       1,643       1,404       3,468       3,457       0.3 %     1,580       1,606       -1.6 %     1,888       1,851       2.0 %     54.4 %     94.6 %     95.4 %     771       774  
 
                                                                                                     
Florida Total
    27       9,210       8,497       26,630       26,558       0.3 %     11,827       12,046       -1.8 %     14,803       14,512       2.0 %     55.6 %     95.1 %     95.8 %     965       964  
 
                                                                                                                                       
Houston
    5       1,775       1,454       3,233       3,316       -2.5 %     1,420       1,603       -11.4 %     1,813       1,713       5.8 %     56.1 %     95.0 %     95.6 %     697       700  
Denver
    9       2,553       1,991       5,495       5,448       0.9 %     1,940       1,894       2.4 %     3,555       3,554       0.0 %     64.7 %     96.1 %     96.0 %     785       785  
Phoenix
    13       3,319       2,923       5,565       5,622       -1.0 %     2,558       2,638       -3.0 %     3,007       2,984       0.8 %     54.0 %     92.9 %     94.4 %     594       598  
Dallas — Fort Worth
    2       569       569       1,296       1,328       -2.4 %     657       673       -2.4 %     639       655       -2.4 %     49.3 %     95.0 %     97.1 %     701       706  
 
                                                                                                     
Sunbelt Total
    56       17,426       15,434       42,219       42,272       -0.1 %     18,402       18,854       -2.4 %     23,817       23,418       1.7 %     56.4 %     94.8 %     95.6 %     833       833  
 
                                                                                                                                       
Chicago
    9       2,413       2,349       7,990       8,080       -1.1 %     3,158       3,539       -10.8 %     4,832       4,541       6.4 %     60.5 %     96.3 %     97.0 %     1,062       1,064  
 
                                                                                                     
Total Target Markets
    127       41,527       37,609       129,075       129,323       -0.2 %     48,722       51,217       -4.9 %     80,353       78,106       2.9 %     62.3 %     95.7 %     96.0 %     1,094       1,093  
 
                                                                                                                                       
Other
                                                                                                                                       
Austin
    2       652       652       1,350       1,362       -0.9 %     635       558       13.8 %     715       804       -11.1 %     53.0 %     96.3 %     95.9 %     632       635  
Baltimore
    3       701       628       2,108       2,226       -5.3 %     856       1,106       -22.6 %     1,252       1,120       11.8 %     59.4 %     95.9 %     95.1 %     1,095       1,091  
Indianapolis/Fort Wayne
    5       3,182       2,983       5,905       5,837       1.2 %     2,350       2,796       -16.0 %     3,555       3,041       16.9 %     60.2 %     95.8 %     95.9 %     591       590  
Nashville
    3       764       618       1,885       1,825       3.3 %     715       820       -12.8 %     1,170       1,005       16.4 %     62.1 %     98.1 %     96.5 %     893       900  
Norfolk/Richmond
    5       1,495       1,403       4,338       4,281       1.3 %     1,336       1,286       3.9 %     3,002       2,995       0.2 %     69.2 %     95.6 %     95.7 %     950       949  
Other Markets
    23       7,951       7,685       19,611       19,611       0.0 %     8,814       9,802       -10.1 %     10,797       9,809       10.1 %     55.1 %     95.2 %     95.9 %     781       778  
 
                                                                                                     
Total Other
    41       14,745       13,969       35,197       35,142       0.2 %     14,706       16,368       -10.2 %     20,491       18,774       9.1 %     58.2 %     95.6 %     95.8 %     771       769  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    168       56,272       51,578     $ 164,272     $ 164,465       -0.1 %   $ 63,428     $ 67,585       -6.2 %   $ 100,844     $ 96,880       4.1 %     61.4 %     95.6 %     96.0 %   $ 1,010     $ 1,008  
 
                                                                                                     
AIMCO 2nd Quarter 2010

 

14


 

IMAGE
Supplemental Schedule 6(c)
Conventional Same Store Operating Results
Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                            Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
                    Effective     YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q     YTD 2Q     YTD 2Q     YTD 2Q  
    Properties     Units     Units     2010     2009     Growth     2010     2009     Growth     2010     2009     Growth     2010     2010     2009     2010     2009  
 
Target Markets
                                                                                                                                       
Los Angeles
    9       3,095       2,444     $ 26,030     $ 26,832       -3.0 %   $ 8,486     $ 8,892       -4.6 %   $ 17,544     $ 17,940       -2.2 %     67.4 %     96.1 %     93.4 %   $ 1,932     $ 2,078  
Orange County
    3       443       373       2,670       2,721       -1.9 %     914       899       1.7 %     1,756       1,822       -3.6 %     65.8 %     96.7 %     95.2 %     1,141       1,194  
San Diego
    4       1,622       1,552       11,326       11,232       0.8 %     3,465       3,206       8.1 %     7,861       8,026       -2.1 %     69.4 %     95.5 %     94.1 %     1,159       1,185  
 
                                                                                                     
Southern CA Total
    16       5,160       4,369       40,026       40,785       -1.9 %     12,865       12,997       -1.0 %     27,161       27,788       -2.3 %     67.9 %     96.0 %     93.8 %     1,622       1,719  
East Bay
    2       413       353       2,783       2,778       0.2 %     1,197       1,174       2.0 %     1,586       1,604       -1.1 %     57.0 %     97.4 %     93.4 %     1,196       1,262  
San Francisco
    4       711       711       6,445       6,520       -1.2 %     2,449       2,435       0.6 %     3,996       4,085       -2.2 %     62.0 %     96.9 %     93.0 %     1,428       1,534  
 
                                                                                                     
Northern CA Total
    6       1,124       1,064       9,228       9,298       -0.8 %     3,646       3,609       1.0 %     5,582       5,689       -1.9 %     60.5 %     97.1 %     93.1 %     1,343       1,434  
Seattle
    3       413       310       2,535       2,675       -5.2 %     988       1,047       -5.6 %     1,547       1,628       -5.0 %     61.0 %     97.1 %     91.3 %     1,200       1,325  
 
                                                                                                     
Pacific Total
    25       6,697       5,743       51,789       52,758       -1.8 %     17,499       17,653       -0.9 %     34,290       35,105       -2.3 %     66.2 %     96.2 %     93.5 %     1,548       1,648  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       7,304       7,605       -4.0 %     2,255       2,167       4.1 %     5,049       5,438       -7.2 %     69.1 %     95.8 %     92.6 %     1,188       1,286  
Washington — NoVA — MD
    15       6,711       6,289       46,965       46,435       1.1 %     15,355       14,506       5.9 %     31,610       31,929       -1.0 %     67.3 %     96.8 %     94.9 %     1,196       1,215  
Boston
    12       4,250       4,250       30,097       30,389       -1.0 %     11,717       11,388       2.9 %     18,380       19,001       -3.3 %     61.1 %     96.2 %     94.5 %     1,161       1,202  
Philadelphia
    5       2,750       2,482       20,718       20,451       1.3 %     8,801       8,469       3.9 %     11,917       11,982       -0.5 %     57.5 %     95.2 %     91.1 %     1,246       1,301  
 
                                                                                                     
Northeast Total
    36       14,873       13,965       105,084       104,880       0.2 %     38,128       36,530       4.4 %     66,956       68,350       -2.0 %     63.7 %     96.3 %     93.9 %     1,195       1,232  
 
                                                                                                                                       
Miami
    5       2,471       2,348       23,102       24,192       -4.5 %     10,277       9,254       11.1 %     12,825       14,938       -14.1 %     55.5 %     96.8 %     92.6 %     1,529       1,656  
Palm Beach/Fort Lauderdale
    4       1,309       1,309       7,282       7,574       -3.9 %     3,252       3,263       -0.3 %     4,030       4,311       -6.5 %     55.3 %     94.9 %     95.5 %     863       909  
Orlando
    8       2,032       1,815       8,107       8,374       -3.2 %     3,672       3,831       -4.2 %     4,435       4,543       -2.4 %     54.7 %     94.6 %     90.9 %     692       754  
Tampa
    6       1,755       1,621       7,772       7,882       -1.4 %     3,485       3,442       1.2 %     4,287       4,440       -3.4 %     55.2 %     95.5 %     92.2 %     724       775  
Jacksonville
    4       1,643       1,404       6,925       7,019       -1.3 %     3,186       3,104       2.6 %     3,739       3,915       -4.5 %     54.0 %     95.0 %     93.1 %     773       817  
 
                                                                                                     
Florida Total
    27       9,210       8,497       53,188       55,041       -3.4 %     23,872       22,894       4.3 %     29,316       32,147       -8.8 %     55.1 %     95.5 %     92.6 %     964       1,034  
 
                                                                                                                                       
Houston
    5       1,775       1,454       6,549       6,622       -1.1 %     3,024       2,711       11.5 %     3,525       3,911       -9.9 %     53.8 %     95.3 %     94.1 %     699       721  
Denver
    9       2,553       1,991       10,943       10,852       0.8 %     3,834       3,842       -0.2 %     7,109       7,010       1.4 %     65.0 %     96.0 %     94.1 %     785       813  
Phoenix
    13       3,319       2,923       11,188       12,214       -8.4 %     5,196       5,117       1.5 %     5,992       7,097       -15.6 %     53.6 %     93.6 %     91.7 %     596       669  
Dallas — Fort Worth
    2       569       569       2,625       2,585       1.5 %     1,330       1,184       12.3 %     1,295       1,401       -7.6 %     49.3 %     96.0 %     91.2 %     704       747  
 
                                                                                                     
Sunbelt Total
    56       17,426       15,434       84,493       87,314       -3.2 %     37,256       35,748       4.2 %     47,237       51,566       -8.4 %     55.9 %     95.2 %     92.8 %     833       891  
 
                                                                                                                                       
Chicago
    9       2,413       2,349       16,070       15,903       1.1 %     6,696       6,650       0.7 %     9,374       9,253       1.3 %     58.3 %     96.7 %     92.6 %     1,063       1,103  
 
                                                                                                     
Total Target Markets
    126       41,409       37,491       257,436       260,855       -1.3 %     99,579       96,581       3.1 %     157,857       164,274       -3.9 %     61.3 %     95.8 %     93.3 %     1,093       1,149  
 
                                                                                                                                       
Other
                                                                                                                                       
Austin
    2       652       652       2,712       2,607       4.0 %     1,193       1,431       -16.6 %     1,519       1,176       29.2 %     56.0 %     96.1 %     85.3 %     633       701  
Baltimore
    3       701       628       4,334       4,223       2.6 %     1,962       1,694       15.8 %     2,372       2,529       -6.2 %     54.7 %     95.5 %     94.1 %     1,093       1,095  
Indianapolis/Fort Wayne
    5       3182       2,983       11,742       11,680       0.5 %     5,147       5,337       -3.6 %     6,595       6,343       4.0 %     56.2 %     95.8 %     92.6 %     590       613  
Nashville
    2       438       392       2,464       2,529       -2.6 %     1,061       991       7.1 %     1,403       1,538       -8.8 %     56.9 %     98.2 %     94.8 %     932       1,002  
Norfolk/Richmond
    5       1495       1,403       8,619       8,493       1.5 %     2,622       2,662       -1.5 %     5,997       5,831       2.8 %     69.6 %     95.6 %     93.9 %     949       968  
Other Markets
    23       7951       7,685       39,223       39,846       -1.6 %     18,616       18,637       -0.1 %     20,607       21,209       -2.8 %     52.5 %     95.5 %     92.2 %     779       825  
 
                                                                                                     
Total Other
    40       14,419       13,743       69,094       69,378       -0.4 %     30,601       30,752       -0.5 %     38,493       38,626       -0.3 %     55.7 %     95.7 %     92.3 %     769       807  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    166       55,828       51,234     $ 326,530     $ 330,233       -1.1 %   $ 130,180     $ 127,333       2.2 %   $ 196,350     $ 202,900       -3.2 %     60.1 %     95.8 %     93.0 %   $ 1,009     $ 1,062  
 
                                                                                                     
AIMCO 2nd Quarter 2010

 

15


 

IMAGE
Supplemental Schedule 7(a)
Total Conventional Portfolio Data by Market
Second Quarter 2010 Compared to Second Quarter 2009
(unaudited)
                                                                                                 
    Quarter Ended June 30, 2010     Quarter Ended June 30, 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 %     3,989       10.3 %   $ 2,001       16       4,953       87 %     4,302       9.1 %   $ 2,071  
Orange County
    4       1,213       94 %     1,143       2.8 %     1,509       4       1,213       94 %     1,143       2.0 %     1,519  
San Diego
    6       2,144       97 %     2,074       4.2 %     1,191       6       2,144       97 %     2,074       3.6 %     1,213  
 
                                                                       
Southern CA Total
    24       7,998       90 %     7,206       17.3 %     1,683       26       8,310       90 %     7,519       14.7 %     1,743  
East Bay
    2       413       86 %     353       0.6 %     1,195       2       413       85 %     353       0.5 %     1,255  
San Francisco
    6       1,083       100 %     1,083       1.7 %     1,462       6       1,081       100 %     1,081       1.4 %     1,526  
San Jose
    1       224       100 %     224       0.5 %     1,492       1       224       100 %     224       0.4 %     1,628  
 
                                                                       
Northern CA Total
    9       1,720       97 %     1,660       2.8 %     1,389       9       1,718       97 %     1,658       2.3 %     1,459  
 
                                                                                               
Seattle
    3       413       75 %     310       0.6 %     1,204       3       413       75 %     309       0.5 %     1,300  
 
                                                                       
Pacific Total
    36       10,131       91 %     9,176       20.7 %     1,615       38       10,441       91 %     9,486       17.5 %     1,682  
 
                                                                       
 
                                                                                               
Manhattan
    22       957       100 %     955       3.1 %     2,369       22       956       100 %     954       2.5 %     2,301  
Suburban New York / New Jersey
    4       1,162       81 %     944       2.0 %     1,187       8       3,413       87 %     2,978       5.0 %     1,165  
 
                                                                       
New York Total
    26       2,119       90 %     1,899       5.1 %     1,718       30       4,369       90 %     3,932       7.5 %     1,419  
 
                                                                                               
Washington — NoVA — MD
    17       8,015       84 %     6,744       12.9 %     1,198       18       8,715       85 %     7,444       11.7 %     1,194  
Boston
    12       4,250       100 %     4,250       7.2 %     1,159       12       4,250       100 %     4,250       6.5 %     1,202  
Philadelphia
    7       3,886       91 %     3,539       6.2 %     1,218       7       3,885       91 %     3,538       5.3 %     1,274  
 
                                                                       
Northeast Total
    62       18,270       90 %     16,432       31.4 %     1,258       67       21,219       90 %     19,164       31.0 %     1,260  
 
                                                                       
 
                                                                                               
Miami
    5       2,471       95 %     2,348       5.1 %     1,534       6       2,674       92 %     2,451       5.7 %     1,590  
Palm Beach/Fort Lauderdale
    5       1,681       95 %     1,595       1.9 %     865       8       2,431       94 %     2,281       2.7 %     964  
Orlando
    10       3,000       90 %     2,708       2.8 %     725       11       3,324       91 %     3,032       2.5 %     770  
Tampa
    6       1,755       92 %     1,621       1.7 %     724       11       3,307       90 %     2,991       2.8 %     771  
Jacksonville
    4       1,643       85 %     1,404       1.5 %     770       4       1,643       85 %     1,404       1.4 %     807  
 
                                                                       
Florida Total
    30       10,550       92 %     9,676       13.0 %     947       40       13,379       91 %     12,159       15.1 %     976  
Houston
    8       3,027       83 %     2,505       2.1 %     676       15       4,832       87 %     4,182       3.3 %     693  
Denver
    9       2,553       78 %     1,991       2.8 %     785       10       2,877       80 %     2,315       2.6 %     797  
Phoenix
    17       4,418       89 %     3,910       3.3 %     609       20       5,164       90 %     4,656       3.4 %     672  
Dallas — Fort Worth
    2       569       100 %     569       0.5 %     701       6       1,397       76 %     1,060       0.9 %     737  
Atlanta
    6       1,355       79 %     1,065       1.2 %     869       8       1,795       80 %     1,435       1.4 %     908  
 
                                                                       
Sunbelt Total
    72       22,472       88 %     19,716       22.9 %     816       99       29,444       88 %     25,807       26.7 %     845  
 
                                                                       
 
                                                                                               
Chicago
    15       4,633       94 %     4,348       7.6 %     1,101       18       5,355       93 %     4,957       6.6 %     1,115  
 
                                                                       
Total Target Markets
    185       55,506       89 %     49,672       82.6 %     1,122       222       66,459       89 %     59,414       81.8 %     1,121  
 
                                                                       
 
                                                                                               
Other [1]
                                                                                               
Austin
    2       652       100 %     652       0.6 %     632       3       816       100 %     816       0.6 %     686  
Baltimore
    5       1,180       84 %     993       1.5 %     1,032       5       1,180       84 %     993       1.3 %     1,058  
Cincinnati
    2       505       80 %     405       0.7 %     1,186       2       504       80 %     405       0.7 %     1,209  
Colorado Springs, CO
                                        2       514       88 %     454       0.4 %     673  
Indianapolis/Ft Wayne
    5       3,182       94 %     2,983       2.8 %     591       8       4,981       96 %     4,782       3.2 %     592  
Inland Empire
    3       574       89 %     514       0.6 %     819       3       574       90 %     514       0.5 %     855  
Michigan
    5       3,688       96 %     3,538       2.9 %     619       6       3,862       94 %     3,643       2.5 %     658  
Minneapolis
    2       732       89 %     651       1.8 %     1,477       2       732       89 %     651       1.5 %     1,569  
Nashville
    4       1,114       77 %     861       1.1 %     833       5       1,362       72 %     981       1.0 %     851  
Non-Target Florida
    9       2,004       100 %     2,004       1.6 %     641       11       2,404       98 %     2,358       1.8 %     688  
Norfolk/Richmond
    6       1,643       94 %     1,551       2.5 %     938       7       2,075       96 %     1,983       2.7 %     923  
Providence, RI
    2       708       100 %     708       1.1 %     1,075       2       708       100 %     708       0.8 %     1,130  
Raleigh/Greenville
                                        6       1,398       80 %     1,115       0.8 %     678  
Other Markets
    2       421       62 %     265       0.2 %     789       3       601       74 %     442       0.4 %     906  
 
                                                                       
 
                                                                                               
Total Other
    47       16,403       92 %     15,125       17.4 %     781       65       21,711       91 %     19,845       18.2 %     779  
 
                                                                       
 
                                                                                               
Grand Total
    232       71,909       90 %     64,797       100.0 %   $ 1,042       287       88,170       90 %     79,259       100.0 %   $ 1,034  
 
                                                                       
     
[1]  
For the quarters ended June 30, 2010 and 2009, Aimco’s conventional portfolio included assets in 17 and 20 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit.
AIMCO 2nd Quarter 2010

 

16


 

IMAGE
Supplemental Schedule 7(b)
Total Conventional Portfolio Data by Market
First Quarter 2010 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 1Q 2010 data, as this is the most recent period for which third-party data is available.
                                                                         
    Quarter Ended March 31, 2010  
                                                                    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
    14       4,641       86 %     3,990       10.3 %   $ 2,001     $ 1,338       49.6 %     1.6 %
Orange County
    4       1,213       94 %     1,143       2.9 %     1,500       1,445       3.8 %     2.2 %
San Diego
    6       2,144       97 %     2,074       4.2 %     1,190       1,271       -6.3 %     2.3 %
 
                                                     
Southern CA Total
    24       7,998       90 %     7,207       17.4 %     1,682       1,336       25.9 %     1.8 %
 
                                                                       
East Bay
    2       413       85 %     353       0.6 %     1,197       1,251       -4.3 %     2.1 %
San Francisco
    6       1,082       100 %     1,082       1.8 %     1,459       1,720       -15.2 %     2.6 %
San Jose
    1       224       100 %     224       0.5 %     1,481       1,400       5.8 %     2.9 %
 
                                                     
Northern CA Total
    9       1,719       97 %     1,659       2.9 %     1,386       1,532       -9.5 %     2.5 %
 
                                                                       
Seattle
    3       413       75 %     309       0.6 %     1,194       946       26.2 %     2.8 %
 
                                                     
Pacific Total
    36       10,130       91 %     9,175       20.9 %     1,613       1,349       19.6 %     1.9 %
 
                                                     
 
                                                                       
Manhattan
    22       957       100 %     955       2.8 %     2,359       2,667       -11.5 %     3.1 %
Suburban New York / New Jersey
    4       1,162       81 %     944       2.0 %     1,189       1,422       -16.4 %     1.2 %
 
                                                     
New York Total
    26       2,119       90 %     1,899       4.8 %     1,720       1,984       -13.3 %     2.4 %
 
                                                                       
Washington — NoVA — MD
    17       8,015       84 %     6,744       12.6 %     1,194       1,356       -11.9 %     3.4 %
Boston
    12       4,250       100 %     4,250       7.3 %     1,163       1,598       -27.2 %     3.2 %
Philadelphia
    7       3,886       91 %     3,539       6.4 %     1,216       973       25.0 %     2.0 %
 
                                                     
Northeast Total
    62       18,270       90 %     16,432       31.1 %     1,257       1,407       -10.7 %     2.8 %
 
                                                     
 
                                                                       
Miami
    5       2,471       95 %     2,348       5.1 %     1,525       1,008       51.3 %     0.9 %
Palm Beach / Ft Lauderdale
    6       1,891       92 %     1,741       2.1 %     887       1,036       -14.3 %     1.4 %
Orlando
    10       3,000       90 %     2,708       3.0 %     726       808       -10.1 %     1.1 %
Tampa
    6       1,755       92 %     1,620       1.7 %     724       779       -7.0 %     1.4 %
Jacksonville
    4       1,643       85 %     1,404       1.5 %     773       753       2.6 %     1.5 %
 
                                                     
Florida Total
    31       10,760       91 %     9,821       13.4 %     947       881       7.5 %     1.2 %
 
                                                                       
Houston
    8       3,027       83 %     2,505       2.2 %     679       717       -5.2 %     2.3 %
Denver
    9       2,553       78 %     1,991       2.9 %     785       786       -0.2 %     1.8 %
Phoenix
    17       4,418       89 %     3,910       3.3 %     613       675       -9.1 %     1.9 %
Dallas — Fort Worth
    2       569       100 %     569       0.5 %     706       736       -4.1 %     1.9 %
Atlanta
    7       1,574       77 %     1,214       1.4 %     842       748       12.5 %     0.9 %
 
                                                     
Sunbelt Total
    74       22,901       87 %     20,010       23.7 %     817       796       2.7 %     1.4 %
 
                                                     
 
                                                                       
Chicago
    15       4,633       94 %     4,348       7.1 %     1,101       975       12.9 %     1.0 %
 
                                                     
 
                                                                       
Total Target Markets
    187       55,934       89 %     49,965       82.8 %     1,119       1,099       1.8 %     2.0 %
 
                                                     
 
                                                                       
Other [1]
                                                                       
Austin
    3       816       100 %     816       0.7 %     629       787       -20.1 %     2.5 %
Baltimore
    5       1,180       84 %     993       1.4 %     1,028       949       8.3 %     2.0 %
Cincinnati
    2       505       80 %     405       0.5 %     1,186       660       79.6 %     1.1 %
Indianapolis / Ft Wayne
    5       3,182       94 %     2,983       2.4 %     590       632       -6.7 %     1.1 %
Inland Empire
    3       574       89 %     513       0.6 %     828       986       -16.1 %     2.1 %
Michigan
    6       3,855       94 %     3,636       2.5 %     626       751       -16.6 %     0.0 %
Minneapolis
    2       732       89 %     651       1.6 %     1,456       893       63.1 %     2.3 %
Nashville
    4       1,114       77 %     861       1.0 %     839       690       21.6 %     2.0 %
Non-Target Florida
    10       2,204       100 %     2,204       2.0 %     647       858       -24.6 %     1.2 %
Norfolk / Richmond
    6       1,643       94 %     1,551       2.6 %     937       786       19.2 %     1.0 %
Providence RI
    2       708       100 %     708       1.1 %     1,078       1,146       -6.0 %     2.1 %
Raleigh / Greenville
    2       366       86 %     313       0.2 %     649       720       -9.9 %     2.5 %
Other Markets
    2       421       62 %     262       0.6 %     798       975       -18.1 %     1.0 %
 
                                                     
Total Other
    52       17,300       92 %     15,896       17.2 %     773       789       -2.0 %     1.3 %
 
                                                     
Grand Total
    239       73,234       90 %     65,861       100.0 %   $ 1,034     $ 1,024       1.1 %     1.9 %
 
                                                     
     
[1]  
1Q 2010 REIS
 
[2]  
Represents the average of projections published by REIS, PPR and Axiometrics, third-party providers of commercial real estate information and analyses.
AIMCO 2nd Quarter 2010

 

17


 

IMAGE
Supplemental Schedule 8
Property Sales and Acquisition Activity
(dollars in millions, except average rent) (unaudited)
Second 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
    7       1,327     $ 61.7       8.5 %   $ 35.4     $ 17.8     $ 49.2     $ 17.6     $ 723  
Affordable
    4       597       40.5       6.3 %     27.7       8.5       19.7       7.4       1,051  
 
                                                     
Total Dispositions
    11       1,924     $ 102.2       7.6 %   $ 63.1     $ 26.3     $ 68.9     $ 25.0     $ 826  
 
                                                     
Year-to-Date 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 [3]
    11       2,116     $ 110.0       8.4 %   $ 67.4     $ 28.2     $ 85.5     $ 26.5     $ 764  
Affordable
    12       1,431       74.8       8.2 %     47.3       19.2       40.1       15.6       928  
 
                                                     
Total Dispositions
    23       3,547     $ 184.8       8.3 %   $ 114.7     $ 47.4     $ 125.6     $ 42.1     $ 831  
 
                                                     
Year-to-Date Acquisitions
There have been no property acquisitions during 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:
               
Atlanta
    1       219  
Austin
    1       164  
Dallas-Fort Worth
    1       256  
Fort Lauderdale
    1       210  
Greenville, NC
    2       366  
Houston
    1       113  
Lansing, MI
    1       168  
Los Angeles
    1       144  
Sarasota, FL
    1       200  
Tampa
    1       276  
 
           
Total Target Markets
    11       2,116  
 
           
AIMCO 2nd Quarter 2010

 

18


 

IMAGE
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     Actual Additions  
    Three Months Ended June 30, 2010     Six Months Ended June 30, 2010  
    Conventional     Affordable     Total     Conventional     Affordable     Total  
 
                                               
Capital Additions
                                               
Capital Replacements
                                               
Buildings and grounds
  $ 8,594     $ 1,197     $ 9,791     $ 11,759     $ 2,164     $ 13,923  
Turnover capital additions
    5,494       1,773       7,267       10,983       3,213       14,196  
Capitalized site payroll and indirect costs
    2,519       342       2,861       4,777       664       5,441  
 
                                   
Total Capital Replacements
    16,607       3,312       19,919       27,519       6,041       33,560  
Capital Improvements
    9,540       1,765       11,305       14,339       3,047       17,386  
Redevelopment Additions
    6,224       491       6,715       12,442       1,852       14,294  
Casualties
    5,384       598       5,982       9,042       4,217       13,259  
 
                                   
Total Capital Additions
  $ 37,755     $ 6,166     $ 43,921     $ 63,342     $ 15,157     $ 78,499  
 
                                   
 
                                               
Capital Replacements and Improvements per Unit
                                               
Total units
    70,407       22,259       92,666       70,407       22,259       92,666  
 
                                               
Total Capital Replacements per unit
  $ 236     $ 149     $ 215     $ 391     $ 271     $ 362  
Capital Improvements per unit
    135       79       122       204       137       188  
 
                                   
Total Capital Replacements and Improvements per unit
  $ 371     $ 228     $ 337     $ 595     $ 408     $ 550  
 
                                   
AIMCO 2nd Quarter 2010

 

19


 

IMAGE
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. A reconciliation of Pro forma FFO, as presented in Supplemental Schedules 1(a) and 1(b), to AFFO is presented below.
                                 
    Three Months     Six Months  
    Ended June 30,     Ended June 30,  
(in thousands, except per share data) (unaudited)   2010     2009     2010     2009  
Pro forma Funds From Operations
  $ 47,771     $ 52,320     $ 84,735     $ 101,143  
Capital replacements, net of noncontrolling interests in Aimco Operating Partnership and participating securities
    (16,222 )     (16,714 )     (27,678 )     (30,921 )
 
                       
Adjusted Funds From Operations
  $ 31,549     $ 35,606     $ 57,057     $ 70,222  
 
                       
 
                       
Adjusted Funds From Operations per share (diluted)
  $ 0.27     $ 0.31     $ 0.49     $ 0.61  
 
                       
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.
AIMCO 2nd Quarter 2010

 

20


 

IMAGE
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 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.
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     Six Months Ended  
(in thousands) (unaudited)   June 30, 2010     June 30, 2010  
 
               
Capital Additions per Schedule 9
  $ 43,921     $ 78,499  
 
               
Capital additions related to:
               
 
               
Unconsolidated real estate partnerships
    (260 )     (356 )
Consolidated sold and held for sale properties
    147       804  
Consolidated properties that are not multi-family, such as commercial properties or fitness facilities
    54       67  
Consolidated properties Aimco owns but does not manage
    503       908  
 
           
 
               
Consolidated capital additions
  $ 44,365     $ 79,922  
 
           
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.
AIMCO 2nd Quarter 2010

 

21


 

IMAGE
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.
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. FFO and Pro forma FFO are reconciled to Net income (loss) attributable to Aimco common stockholders as determined in accordance with in Supplemental Schedule 1.
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%.
AIMCO 2nd Quarter 2010

 

22


 

IMAGE
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 below and on the following page.
Reconciliation of Propertionate Property NOI Amounts in Supplemental Schedule 1(a) to Proportionate Property NOI Amounts Included in Aimco’s Earnings Release and Supplemental Schedule 6(a)
Second Quarter 2010 Compared to Second Quarter 2009
(in thousands) (unaudited)
                                                                 
    Three Months Ended June 30, 2010     Three Months Ended June 30, 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
  $ 164,518     $     $ (246 )   $ 164,272     $ 165,280     $     $ (218 )   $ 165,062  
Affordable Same Store
    30,353                   30,353       29,527             88       29,615  
 
                                               
Total Same Store
    194,871             (246 )     194,625       194,807             (130 )     194,677  
Conventional Redevelopment
    28,557                   28,557       26,155                   26,155  
Other Conventional
    17,932       (1,181 )           16,751       18,634       (1,873 )     20       16,781  
Other Affordable
    6,181       (2,749 )           3,432       6,373       (3,076 )           3,297  
 
                                               
Total rental and other property revenues
    247,541       (3,930 )     (246 )     243,365       245,969       (4,949 )     (110 )     240,910  
 
                                                               
Property operating expenses
                                                               
Conventional Same Store
    63,285             143       63,428       63,098             35       63,133  
Affordable Same Store
    13,958                   13,958       12,709             36       12,745  
 
                                               
Total Same Store
    77,243             143       77,386       75,807             71       75,878  
Conventional Redevelopment
    9,919                   9,919       10,821                   10,821  
Other Conventional
    9,111       (784 )           8,327       8,996       (1,003 )     45       8,038  
Other Affordable
    2,642       (1,377 )           1,265       2,959       (1,499 )           1,460  
 
                                               
Total property operating expenses
    98,915       (2,161 )     143       96,897       98,583       (2,502 )     116       96,197  
 
                                               
 
                                                               
Property NOI:
                                                               
Conventional Same Store
  $ 101,233     $     $ (389 )   $ 100,844     $ 102,182     $     $ (253 )   $ 101,929  
Affordable Same Store
    16,395                   16,395       16,818             52       16,870  
 
                                               
Total Same Store
    117,628             (389 )     117,239       119,000             (201 )     118,799  
Conventional Redevelopment
    18,638                   18,638       15,334                   15,334  
Other Conventional
    8,821       (397 )           8,424       9,638       (870 )     (25 )     8,743  
Other Affordable
    3,539       (1,372 )           2,167       3,414       (1,577 )           1,837  
 
                                               
Net real estate operations
  $ 148,626     $ (1,769 )   $ (389 )   $ 146,468     $ 147,386     $ (2,447 )   $ (226 )   $ 144,713  
 
                                               
                                 
    % Aimco                    
    2Q 2010 NOI     Revenue     Expenses     NOI  
Year-over-Year Change:
                               
Conventional Same Store
    68 %     -0.5 %     0.5 %     -1.1 %
Affordable Same Store
    11 %     2.5 %     9.5 %     -2.8 %
 
                       
Total Same Store
    79 %     0.0 %     2.0 %     -1.3 %
Conventional Redevelopment
    13 %     9.2 %     -8.3 %     21.5 %
Other Conventional
    6 %     -0.2 %     3.6 %     -3.6 %
Other Affordable
    2 %     4.1 %     -13.4 %     18.0 %
 
                       
Net real estate operations
    100 %     1.0 %     0.7 %     1.2 %
 
                       
Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
First Quarter 2010
(in thousands) (unaudited)
                                                 
    Three Months Ended March 31, 2010  
            Proportionate                          
            Share of                          
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Ownership     Proportionate  
    Amounts     Partnerships     Interests     Amount     Adjustments     Property Amount  
Conventional Same Store:
                                               
Rental and other property revenues
  $ 180,920     $     $ (16,211 )   $ 164,709     $ (244 )   $ 164,465  
Property operating expenses
    74,438             (6,989 )     67,449       136       67,585  
 
                                   
Property NOI
  $ 106,482     $     $ (9,222 )   $ 97,260     $ (380 )   $ 96,880  
 
                                   
AIMCO 2nd Quarter 2010

 

23


 

IMAGE
Reconciliation of Propertionate Property NOI Amounts in Supplemental Schedule 1(b) to Proportionate Property NOI Amounts Included in Aimco’s Earnings Release and Supplemental Schedule 6(c)
Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009
(in thousands) (unaudited)
                                                                                 
    Six Months Ended June 30, 2010     Six Months Ended June 30, 2009  
    Proportionate     Properties Owned             Ownership     Proportionate     Proportionate     Properties Owned             Ownership     Proportionate  
    Amount     but Not Managed     Population Changes     Adjustments     Property Amount     Amount     but Not Managed     Population Changes     Adjustments     Property Amount  
Real estate operations:
                                                                               
Rental and other property revenues
                                                                               
Conventional Same Store
  $ 329,227     $       (2,210 )   $ (487 )   $ 326,530     $ 332,358     $     $ (2,143 )   $ 18     $ 330,233  
Affordable Same Store
    60,130                         60,130       58,551                   180       58,731  
 
                                                           
Total Same Store
    389,357             (2,210 )     (487 )     386,660       390,909             (2,143 )     198       388,964  
Conventional Redevelopment
    57,172             2,210             59,382       52,565             2,143             54,708  
Other Conventional
    36,117       (2,347 )                 33,770       37,255       (3,789 )           41       33,507  
Other Affordable
    11,731       (4,990 )                 6,741       12,017       (5,534 )                 6,483  
 
                                                           
Total rental and other property revenues
    494,377       (7,337 )           (487 )     486,553       492,746       (9,323 )           239       483,662  
 
                                                                               
Property operating expenses
                                                                               
Conventional Same Store
    130,734             (825 )     271       130,180       128,075             (826 )     84       127,333  
Affordable Same Store
    28,619                         28,619       27,074                   74       27,148  
 
                                                           
Total Same Store
    159,353             (825 )     271       158,799       155,149             (826 )     158       154,481  
Conventional Redevelopment
    20,815             825             21,640       21,866             826             22,692  
Other Conventional
    18,809       (1,580 )                 17,229       18,303       (2,035 )           70       16,338  
Other Affordable
    5,805       (3,027 )                 2,778       5,979       (2,963 )                 3,016  
 
                                                           
Total property operating expenses
    204,782       (4,607 )           271       200,446       201,297       (4,998 )           228       196,527  
 
                                                           
 
                                                                               
Property NOI:
                                                                               
Conventional Same Store
  $ 198,493     $     $ (1,385 )   $ (758 )   $ 196,350     $ 204,283     $     $ (1,317 )   $ (66 )   $ 202,900  
Affordable Same Store
    31,511                         31,511       31,477                   106       31,583  
 
                                                           
Total Same Store
    230,004             (1,385 )     (758 )     227,861       235,760             (1,317 )     40       234,483  
Conventional Redevelopment
    36,357             1,385             37,742       30,699             1,317             32,016  
Other Conventional
    17,308       (767 )                 16,541       18,952       (1,754 )           (29 )     17,169  
Other Affordable
    5,926       (1,963 )                 3,963       6,038       (2,571 )                 3,467  
 
                                                           
Net real estate operations
  $ 289,595     $ (2,730 )   $     $ (758 )   $ 286,107     $ 291,449     $ (4,325 )   $     $ 11     $ 287,135  
 
                                                           
                                 
    % Aimco                    
    YTD 2010 NOI     Revenue     Expenses     NOI  
Year-over-Year Change:
                               
Conventional Same Store
    69 %     -1.1 %     2.2 %     -3.2 %
Affordable Same Store
    11 %     2.4 %     5.4 %     -0.2 %
 
                       
Total Same Store
    80 %     -0.6 %     2.8 %     -2.8 %
Conventional Redevelopment
    12 %     8.5 %     -4.6 %     17.9 %
Other Conventional
    6 %     0.8 %     5.5 %     -3.7 %
Other Affordable
    2 %     4.0 %     -7.9 %     14.3 %
 
                       
Net real estate operations
    100 %     0.6 %     2.0 %     -0.4 %
 
                       
Reconciliation of GAAP to Supplemental Schedule 3 Trailing Twelve Month (TTM) Proportionate NOI Amounts
(in thousands) (unaudited)
                                                                 
    Year Ended December 31, 2009     Y2009 to Y2010    
Subtract
Six Months Ended
June 30, 2009
   
Add
Six Months Ended
June 30, 2010
       
            Proportionate                     Property Classification,                    
            Share of                     Discontinued Operations                 TTM  
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     and 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     $ 13,944     $ (332,358 )   $ 329,227     $ 660,317  
Conventional Acquisition properties
    2,749                   2,749       (2,749 )                  
Conventional Redevelopment properties
    144,010             (8,185 )     135,825       (27,118 )     (52,565 )     57,172       113,314  
Other Conventional properties
    69,996       1,449       (7,719 )     63,726       9,802       (37,255 )     36,117       72,390  
Affordable properties
    204,096       9,611       (61,288 )     152,419       (11,372 )     (70,568 )     71,861       142,340  
 
                                               
Total rental and other property revenues
    1,140,828       11,060       (147,665 )     1,004,223       (17,493 )     (492,746 )     494,377       988,361  
 
                                                               
Property operating expenses:
                                                               
Conventional Same Store properties
    282,428             (29,204 )     253,224       5,502       (128,075 )     130,734       261,385  
Conventional Acquisition properties
    952                   952       (952 )                  
Conventional Redevelopment properties
    57,789             (3,580 )     54,209       (11,288 )     (21,866 )     20,815       41,870  
Other Conventional properties
    35,246       816       (4,056 )     32,006       4,867       (18,303 )     18,809       37,379  
Affordable properties
    101,735       5,884       (33,943 )     73,676       (6,486 )     (33,053 )     34,424       68,561  
 
                                               
Total property operating expenses
    478,150       6,700       (70,783 )     414,067       (8,357 )     (201,297 )     204,782       409,195  
 
                                                               
Net operating income:
                                                               
Conventional Same Store properties
    437,549             (41,269 )     396,280       8,442       (204,283 )     198,493       398,932  
Conventional Acquisition properties
    1,797                   1,797       (1,797 )                  
Conventional Redevelopment properties
    86,221             (4,605 )     81,616       (15,830 )     (30,699 )     36,357       71,444  
Other Conventional properties
    34,750       633       (3,663 )     31,720       4,935       (18,952 )     17,308       35,011  
Affordable properties
    102,361       3,727       (27,345 )     78,743       (4,886 )     (37,515 )     37,437       73,779  
 
                                               
Total rental and other property revenues
  $ 662,678     $ 4,360     $ (76,882 )   $ 590,156     $ (9,136 )   $ (291,449 )   $ 289,595     $ 579,166  
 
                                               
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.
AIMCO 2nd Quarter 2010

 

24


 

IMAGE
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 through 6c is based on Aimco’s current period ownership.
AIMCO 2nd Quarter 2010

 

25