EX-99.1 2 c73170exv99w1.htm EXHIBIT 99.1 Filed by Bowne Pure Compliance
 

Exhibit 99.1
(IMAGE)

 

 


 

(IMAGE)
Denver, Colorado – May 2, 2008
Apartment Investment and Management Company
Announces First Quarter 2008 Results
SUMMARY FINANCIAL RESULTS: Apartment Investment and Management Company (Aimco) (NYSE:AIV) today announced results for the first quarter 2008. In accordance with Generally Accepted Accounting Principles (GAAP), all previously reported share and per share data has been adjusted to take into account the special dividend declared on December 21, 2007, and paid on January 30, 2008, which resulted in the issuance of approximately 4.6 million additional shares of Aimco’s Class A Common Stock.
 
Net loss attributable to common stockholders for the quarter was $38.8 million, compared with net income of $8.9 million for the first quarter 2007. Lower results were due to a number of items, including $15.4 million of lower gains on dispositions of real estate and other and a $42.2 million nonrecurring gain on extinguishment of debt in the first quarter 2007. These items were partially offset by higher property net operating income of $3.8 million, higher investment management income, net of tax, of $2.2 million and lower dividends on preferred stock due to the redemption of the Class W Cumulative Convertible Preferred Stock on September 30, 2007. Earnings per share (EPS) attributable to common stockholders was a loss of $0.43 on a diluted basis, compared with income of $0.09 per share in the first quarter 2007.
 
Funds from operations (diluted) (FFO) is a non-GAAP financial measure defined in the glossary in the Supplemental Information (the Glossary). FFO calculated in accordance with the definition prescribed by the National Association of Real Estate Investment Trusts (NAREIT) was $67.4 million, or $0.72 per share, compared with $74.1 million, or $0.71 per share, in the first quarter 2007. FFO before impairment losses was also $0.72 per share, which was $0.02 per share higher than the mid-point of guidance for the quarter. Strong Same Store operating results contributed $0.03 per share to the FFO outperformance and lower than anticipated interest rates contributed an additional $0.04 per share while casualty losses were $0.05 per share higher than expected.
 
Adjusted funds from operations (diluted) (AFFO; a non-GAAP financial measure defined in the Glossary) was $46.8 million, or $0.51 per share, compared with $57.9 million, or $0.55 per share, in the first quarter 2007. AFFO includes deductions of $0.21 and $0.16 per share for capital replacement expenditures in the first quarter 2008 and the first quarter 2007, respectively.
Diluted Per Share Results
                 
    FIRST QUARTER  
            2007  
    2008     Restated*  
Earnings (loss) - EPS
  $ (0.43 )   $ 0.09  
Funds from operations - FFO
  $ 0.72     $ 0.71  
FFO before impairment losses
  $ 0.72     $ 0.71  
Adjusted funds from operations - AFFO
  $ 0.51     $ 0.55  
     
*  
Adjusted to reflect January 30, 2008, special dividend, see Special Supplement following the Outlook schedule in this earnings release for additional details
Contact
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
     
AIMCO 1st Quarter 2008   Page 1
     

 

 


 

(IMAGE)
Management Comments
Chairman and Chief Executive Officer Terry Considine comments: “Property operations had a good quarter with conventional same-store revenue growth of 3.6%, driven by both rate and occupancy gains. Redevelopment activities are robust with work underway at 46 conventional properties. Our investment management business remains solid and we continue to focus on improving portfolio quality. We are cautiously optimistic as we look forward to the balance of 2008.”
Chief Financial Officer Tom Herzog adds:  “First quarter FFO of $0.72 per share was $0.02 above the mid-point of guidance. Positive results for the quarter included higher same-store operating results and lower interest expense than were considered in guidance, partially offset by higher than anticipated casualty losses. During the first quarter, Aimco repurchased approximately 5.1 million shares of its Common Stock for approximately $171 million, or an average price of $33.67 per share. We are establishing second quarter FFO guidance of $0.79 to $0.83 per share and maintaining our full year FFO guidance of $3.22 to $3.38 per share.”
Property Operations
Conventional Real Estate Operations
Aimco is among the nation’s largest owners and operators of market rate apartment communities. Conventional real estate operations consist of Aimco’s diversified portfolio of market rate apartment communities. At the end of the first quarter 2008, this portfolio included 436 properties with 127,116 units in which Aimco had a weighted average ownership of 89%. During the first quarter 2008, conventional real estate operations generated net operating income of $169.7 million.
“Same Store” Results
In the first quarter 2008, the Same Store portfolio included 349 communities with 92,503 Effective Units (see the Glossary) based on Aimco’s weighted average ownership of 89% (See Supplemental Schedules 6a and 6b).
Comparing Same Store results in the first quarter 2008 with the first quarter 2007, total revenue increased $9.0 million, or 3.6%. The increase in revenue was primarily generated by higher average rent, up $22 per unit, or 2.5%, from $871 per unit to $893 per unit, higher occupancy, which was up 0.4% from 94.4% to 94.8%, and increased utility reimbursements, up $1.7 million. Same Store expenses of $106.4 million increased $4.1 million, or 4.0%, compared with the prior year period primarily due to increases in payroll, marketing, administrative costs, real estate taxes and insurance. Same Store portfolio net operating income was $149.2 million for the first quarter 2008, up 3.4% from the first quarter 2007.
Same Store Operating Results
                                         
    FIRST QUARTER  
    Year-over-year     Sequential  
    2008     2007     Variance     4th Qtr     Variance  
Same Store Operating Measures
                                       
Average Physical Occupancy
    94.8 %     94.4 %     0.4 %     94.7 %     0.1 %
Average Rent Per Unit
  $ 893     $ 871       2.5 %   $ 891       0.2 %
Total Same Store ($mm)
                                       
Revenue
  $ 255.6     $ 246.6       3.6 %   $ 255.0       0.2 %
Expenses
    (106.4 )     (102.3 )     4.0 %     (105.0 )     1.3 %
NOI ($mm)
  $ 149.2     $ 144.3       3.4 %   $ 150.0       -0.5 %
     
AIMCO 1st Quarter 2008   Page 2
     

 

 


 

(IMAGE)
Comparing Same Store results on a sequential basis, total revenue increased $0.6 million in the first quarter 2008 compared with the fourth quarter of 2007, driven by a $2 per unit increase in average rental rates and an increase in occupancy of 10 basis points. Expenses increased $1.4 million, or 1.3%, primarily due to higher utilities, real estate taxes and insurance, partially offset by lower turnover, repairs and maintenance costs, marketing, administrative expenses and payroll. Net operating income decreased $0.8 million, or 0.5%, on a sequential basis.
Affordable Real Estate Operations
Aimco is among the nation’s largest owners and operators of affordable apartment communities. At the end of the first quarter 2008, Aimco’s owned affordable portfolio included 310 properties with 37,061 units in which Aimco had an average ownership of 50%. During the first quarter 2008, affordable property operations generated net operating income of $20.0 million. Average month-end occupancy for the affordable portfolio increased 30 basis points from 97.5% for the first quarter 2007 to 97.8% for the first quarter 2008, while average rent per unit increased 3.1% from $735 to $758 per unit.
Investment Management
Investment management includes portfolio strategy, capital allocation, joint ventures, tax credit syndication, acquisitions, dispositions and other transaction activities. Within our owned portfolio, we refer to these activities as Portfolio Management and their benefit is seen in property operating results and in investment gains. For affiliated partnerships, we refer to these activities as Asset Management for which we are separately compensated through fees paid by third party investors.
Investment management income includes the fees earned for providing asset management services to third party investors, syndication fees and deferred income related to tax credit activities, and portfolio management income earned through investment gains on our owned assets. Consolidated investment management income, net of tax, was $9.4 million in the first quarter 2008 compared to $7.2 million in the first quarter 2007. See Supplemental Schedule 11 for additional information on investment management income.
Portfolio Management
Portfolio management includes the ongoing allocation of investment capital to meet our geographic and product type goals. Our geographic allocation strategy focuses on the top 20 U.S. markets as measured by total market capitalization. We believe these markets to be deep, relatively liquid and possessing desirable long-term growth characteristics. They are primarily coastal markets, and also include a number of Sun Belt cities and Chicago, Illinois. We may also invest in other markets on an opportunistic basis. As we implement this strategy, we expect to reduce our investment in markets outside the top 20 markets and to increase our investment in the top 20 markets both by making acquisitions and through redevelopment spending.
See Supplemental Schedules 6 and 7 for additional details regarding Aimco’s portfolio allocation.
ACQUISITIONS – During the first quarter 2008, Aimco had no acquisition activity.
DISPOSITIONS – Aimco regularly reviews its portfolio to identify properties that do not meet its long-term investment criteria. In the first quarter 2008, Aimco sold one conventional property and three affordable properties with 416 and 215 units, respectively, for $36.0 million in gross proceeds (Aimco share $20.4 million). Aimco’s share of net proceeds after repayment of existing property debt and transaction costs was $7.9 million.
Aimco’s property dispositions resulted in gains on dispositions of real estate (including gains on dispositions of unconsolidated real estate and other and gains within discontinued operations) of $1.3 million for the first quarter 2008, compared with gains of $16.7 million for the first quarter 2007.
See Supplemental Schedule 8 for additional information on disposition activity.
     
AIMCO 1st Quarter 2008   Page 3
     

 

 


 

(IMAGE)
Redevelopment
Aimco actively reinvests in and upgrades its portfolio through property redevelopments. At the end of the first quarter 2008, Aimco had 46 active conventional redevelopment projects and 15 active tax credit redevelopment projects in process. Aimco’s share of total redevelopment expenditures was $79.6 million during the first quarter 2008. Conventional redevelopment project expenditures totaled $62.1 million and tax credit redevelopment project expenditures totaled $17.5 million for the quarter. Further information on redevelopment projects is provided in Supplemental Schedule 10.
Additional Financial Information
INTEREST INCOME – Consolidated interest income was $8.6 million for the first quarter 2008 compared with $10.2 million for the first quarter 2007. Interest income is earned in part from money market and interest bearing accounts as well as on notes receivable from unconsolidated partnerships and non-affiliates.
DEBT ACTIVITY – During the first quarter 2008, Aimco closed loans on 21 properties generating gross proceeds of $236.7 million at a weighted average interest rate of 5.20%. This included refinancing $98.4 million in existing mortgage loans. After repayment of existing property debt, transaction costs and distributions to limited partners, Aimco’s share of net proceeds was $125.9 million.
As of March 31, 2008, Aimco had $7.8 billion of consolidated debt outstanding, which consisted of: $5.7 billion of fixed rate mortgage debt, which is primarily non-recourse; $2.0 billion of floating rate property and corporate debt; and $74.5 million of other borrowings. In addition, Aimco had $100.0 million of floating rate preferred stock outstanding. Aimco’s FFO exposure to changes in floating interest rates is mitigated by $696.5 million of tax-exempt bonds with rates tied to the Securities Industry and Financial Markets Association Municipal Swap Index (SIFMA) (previously named the Bond Market Association Index), which moves at approximately 0.67% for a 1.00% change in LIBOR. Aimco’s exposure is further offset by floating rate assets, such as cash and notes receivable, and interest capitalized on entitlement and redevelopment properties. Based on Aimco’s proportionate share of quarter-end balances (see Supplemental Schedule 3), Aimco estimates its sensitivity to a 100 basis point change in LIBOR to be approximately $0.025 per share per quarter.
See Supplemental Schedule 5 for more detail on debt characteristics and activity.
INTEREST EXPENSE – Consolidated interest expense was $107.4 million for the first quarter 2008 compared with $101.5 million for the first quarter 2007. The $5.9 million increase in interest expense is the result of higher balances on property debt, partially offset by lower weighted average interest rates.
STOCKHOLDERS’ EQUITY – During the first quarter 2008, Aimco repurchased approximately 5.1 million shares of its Class A Common Stock at an average price of $33.67 per share for a total cost of $170.6 million.
During the month of April 2008, Aimco repurchased approximately 1.6 million shares of its Class A Common Stock at an average price of $38.46 per share for a total cost of $63.2 million. Since Aimco began repurchasing shares during the third quarter 2006, the company has repurchased approximately 16.5 million shares, or approximately 17% of shares outstanding on July 31, 2006, at an average price of $41.29 per share for a total cost of $679.9 million.
Although for financial statement purposes GAAP requires that historical share repurchases be restated to reflect shares issued in connection with the special dividend paid on January 30, 2008, the number of shares repurchased as described above have not been adjusted.
We are currently authorized to repurchase approximately 26.5 million additional shares. Repurchases may be made from time to time in the open market or in privately negotiated transactions.
G&A – General and administrative expenses for the first quarter 2008 of $21.4 million decreased $0.7 million or 3.0% when compared with the first quarter 2007.
     
AIMCO 1st Quarter 2008   Page 4
     

 

 


 

(IMAGE)
Outlook
For the second quarter 2008, FFO, before impairment losses and preferred redemption charges, is expected to be in a range from $0.79 to $0.83 per share.
The full year 2008 outlook is unchanged with FFO, before impairment losses and preferred redemption charges, in a range from $3.22 to $3.38 per share. Please refer to the Outlook Schedule, which follows the Consolidated Financial Statements in this release, for more detail on second quarter and full year 2008 guidance.
Dividends on Common Stock
As announced on April 30, 2008, the Aimco Board of Directors declared a quarterly cash dividend of $0.60 per share of Class A Common Stock for the quarter ended March 31, 2008, payable on May 30, 2008, to shareholders of record on May 16, 2008. The dividend represents 118% of AFFO (undiluted) and 83% of FFO (diluted), on a per share basis and a 6.7% annualized yield based on the $35.81 closing price of Aimco’s Class A Common Stock on March 31, 2008.
Earnings Conference Call
Please join Aimco management for the First Quarter 2008 earnings conference call to be held Friday, May 2, 2008, at 1:00 p.m. Eastern time. You may join the conference call through an Internet audiocast by clicking on the Webcast link on Aimco’s Website at http://www.aimco.com/CorporateInformation/Overview.aspx. Alternatively, you may join the conference call via telephone by dialing 800-561-2731 with passcode 24494399, or dialing 617-614-3528 for international callers. Please call approximately five minutes before the conference call is scheduled to begin. If you are unable to join the live conference call, you may access the conference call replay for seven days by dialing 888-286-8010, or 617-801-6888 for international callers, passcode 23338752, or you may access the audiocast replay for 90 days by clicking on the Webcast link on Aimco’s Website at
http://www.aimco.com/CorporateInformation/Overview.aspx .
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/QuarterlyEarningsReleases.aspx.
     
AIMCO 1st Quarter 2008   Page 5
     

 

 


 

(IMAGE)
Forward-looking Statements
This earnings release and Supplemental Information contain forward-looking statements, including statements regarding projected results and specifically forecasts of second quarter and full year 2008 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, rent levels and Same Store results and Aimco’s ability to close transactions necessary to generate fee income as anticipated. 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 that are beyond the control of Aimco including, without limitation: natural disasters and severe weather such as hurricanes; national and local economic conditions; the general level of interest rates; energy costs; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; financing risks, including the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which Aimco operates and competition for tenants in such markets; insurance risk; acquisition and development risks, including failure of such acquisitions to perform in accordance with projections; the timing of acquisitions and dispositions; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; 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. 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, 2007, 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.
About Aimco
Aimco is a real estate investment trust headquartered in Denver, Colorado that owns and operates a geographically diversified portfolio of apartment communities. Aimco, through its subsidiaries and affiliates, is the largest owner and operator of apartment communities in the United States with 1,163 properties, including 202,337 apartment units, and serves approximately 750,000 residents each year. Aimco’s properties are located in 46 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 web site at www.aimco.com.
     
AIMCO 1st Quarter 2008   Page 6
     

 

 


 

(IMAGE)
GAAP Income Statements
Consolidated Statements of Income
(in thousands, except per share data) (unaudited)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
REVENUES:
               
Rental and other property revenues
  $ 417,646     $ 394,348  
Property management revenues, primarily from affiliates
    2,104       2,096  
Asset management and tax credit revenues
    12,852       11,630  
 
           
Total revenues
    432,602       408,074  
 
           
 
               
OPERATING EXPENSES:
               
 
               
Property operating expenses
    204,485       184,978  
Property management expenses
    1,271       1,483  
Investment management expenses
    4,289       4,466  
Depreciation and amortization
    126,524       118,525  
General and administrative expenses
    21,424       22,077  
Other expenses, net
    5,061       2,970  
 
           
Total operating expenses
    363,054       334,499  
 
           
 
               
Operating income
    69,548       73,575  
 
Interest income
    8,583       10,154  
Provision for losses on notes receivable
    (1,159 )     (1,543 )
Interest expense
    (107,436 )     (101,548 )
Deficit distributions to minority partners
    (4,148 )     (1,097 )
Equity in losses of unconsolidated real estate partnerships
    (1,029 )     (2,986 )
Gain (loss) on dispositions of unconsolidated real estate and other
    (44 )     1,089  
Gain on extinguishment of debt
          19,373  
 
           
 
Loss before minority interests and discontinued operations
    (35,685 )     (2,983 )
 
               
Minority interests:
               
Minority interest in consolidated real estate partnerships
    6,969       (3,763 )
Minority interest in Aimco Operating Partnership, preferred [1]
    (1,782 )     (1,782 )
Minority interest in Aimco Operating Partnership, common [1]
    4,285       2,483  
 
           
Total minority interests
    9,472       (3,062 )
 
           
 
               
Loss from continuing operations
    (26,213 )     (6,045 )
 
               
Income from discontinued operations, net [3]
    1,667       31,253  
 
           
 
               
Net (loss) income
    (24,546 )     25,208  
 
               
Net income attributable to preferred stockholders
    14,208       16,348  
 
           
Net (loss) income attributable to common stockholders
  $ (38,754 )   $ 8,860  
 
           
 
               
Weighted average common shares outstanding [2]
    90,973       100,494  
 
           
Weighted average common shares and common share equivalents outstanding [2]
    90,973       100,494  
 
           
 
               
Earnings (loss) per common share — basic [2]:
               
Loss from continuing operations (net of income attributable to preferred stockholders)
  $ (0.44 )   $ (0.22 )
Income from discontinued operations
    0.01       0.31  
 
           
Net (loss) income attributable to common stockholders
  $ (0.43 )   $ 0.09  
 
           
Earnings (loss) per common share — diluted [2]:
               
Loss from continuing operations (net of income attributable to preferred stockholders)
  $ (0.44 )   $ (0.22 )
Income from discontinued operations
    0.01       0.31  
 
           
Net (loss) income attributable to common stockholders
  $ (0.43 )   $ 0.09  
 
           
     
AIMCO 1st Quarter 2008   Page 7
     

 

 


 

(IMAGE)
GAAP Income Statements (continued)
Notes to Consolidated Statements of Income
     
[1]  
The Aimco Operating Partnership is AIMCO Properties, L.P., the operating partnership in Aimco’s UPREIT structure.
 
[2]  
Weighted average share, common share equivalent and earnings per share amounts for each of the periods presented above have been retroactively adjusted for the effect of shares of common stock issued January 30, 2008, pursuant to the special dividend declared by Aimco’s Board of Directors on December 21, 2007.
 
[3]  
Income from discontinued operations of consolidated properties consists of the following (in thousands):
                 
    Three Months Ended  
    March 31,  
    2008     2007  
Rental and other property revenues
  $ 6,970     $ 27,172  
Property operating expenses
    (3,405 )     (13,864 )
Depreciation and amortization
    (1,925 )     (6,978 )
Other expenses, net
    (5 )     (1,013 )
 
           
Operating Income
    1,635       5,317  
Interest income
    118       307  
Interest expense
    (1,188 )     (6,225 )
Gain on extinguishment of debt
          22,852  
Minority interest in consolidated real estate partnerships
    (110 )     (2,043 )
 
           
Income before gain on dispositions of real estate, impairment losses, deficit distributions to minority partners, income taxes and minority interest in Aimco Operating Partnership
    455       20,208  
Gain on dispositions of real estate, net of minority partners’ interest
    1,359       15,595  
Real estate impairment losses, net
          (843 )
Deficit distributions to minority partners
    (56 )     (232 )
Income tax arising from disposals
    86       (164 )
Minority interest in Aimco Operating Partnership
    (177 )     (3,311 )
 
           
Income from discontinued operations
  $ 1,667     $ 31,253  
 
           
     
AIMCO 1st Quarter 2008   Page 8
     

 

 


 

(IMAGE)
GAAP Balance Sheets
Consolidated Balance Sheets
(in thousands)
(unaudited)
                 
    March 31, 2008     December 31, 2007  
ASSETS
               
Buildings and improvements
  $ 9,740,883     $ 9,589,478  
Land
    2,642,050       2,642,521  
Accumulated depreciation
    (3,097,465 )     (2,978,973 )
 
           
NET REAL ESTATE
    9,285,468       9,253,026  
Cash and cash equivalents
    163,083       210,461  
Restricted cash
    302,015       318,371  
Accounts receivable
    71,938       71,463  
Accounts receivable from affiliates
    35,072       34,958  
Deferred financing costs
    73,589       78,984  
Notes receivable from unconsolidated real estate partnerships
    35,441       35,186  
Notes receivable from non-affiliates
    144,977       143,054  
Investment in unconsolidated real estate partnerships
    120,982       117,217  
Other assets
    205,181       207,857  
Deferred income tax asset, net
    15,256       14,426  
Assets held for sale
    98,761       121,529  
 
           
 
               
TOTAL ASSETS
  $ 10,551,763     $ 10,606,532  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Property tax-exempt bond financing
  $ 942,316     $ 941,555  
Property loans payable
    6,070,356       5,966,240  
Term loans
    475,000       475,000  
Credit facility
    218,800        
Other borrowings
    74,492       75,057  
 
           
TOTAL INDEBTEDNESS
    7,780,964       7,457,852  
Accounts payable
    31,775       56,792  
Accrued liabilities and other
    333,929       449,485  
Deferred income
    201,966       202,289  
Security deposits
    50,600       48,876  
Liabilities related to assets held for sale
    72,544       86,493  
 
           
 
               
TOTAL LIABILITIES
    8,471,778       8,301,787  
 
           
 
               
Minority interest in consolidated real estate partnerships
    424,363       441,778  
Minority interest in Aimco Operating Partnership
    104,768       113,263  
 
               
STOCKHOLDERS’ EQUITY
               
Perpetual preferred stock
    723,500       723,500  
Class A Common Stock
    914       961  
Additional paid-in capital
    2,888,707       3,049,417  
Notes due on common stock purchases
    (4,780 )     (5,441 )
Distributions in excess of earnings
    (2,057,487 )     (2,018,733 )
 
           
TOTAL STOCKHOLDERS’ EQUITY
    1,550,854       1,749,704  
 
           
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 10,551,763     $ 10,606,532  
 
           
     
AIMCO 1st Quarter 2008   Page 9
     

 

 


 

(IMAGE)
Outlook and Forward Looking Statement
Second Quarter and Full Year 2008
(unaudited)
This Earnings Release and Supplemental Information contain forward-looking statements, including statements regarding projected results and specifically forecasts of second quarter and full year 2008 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, rent levels and Same Store results and Aimco’s ability to close transactions necessary to generate transactional income as anticipated.
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 that are beyond the control of Aimco including, without limitation: natural disasters and severe weather such as hurricanes; national and local economic conditions; the general level of interest rates; energy costs; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; financing risks, including the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for tenants in such markets; insurance risk; acquisition and development risks, including failure of such acquisitions to perform in accordance with projections; the timing of acquisitions and dispositions; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; 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.
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, 2007, 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.
         
    Second Quarter 2008   Full Year 2008
GAAP earnings per share [1][4]
  -$0.38 to -$0.34   -$1.78 to -$1.62
Add: Depreciation and other
  $1.17   $5.00
FFO per share [2][5]
  $0.79 to $0.83   $3.22 to $3.38
AFFO per share [5]
  [3]   greater than $2.40
2008 Same Store operating assumptions:
       
Weighted average daily occupancy
  94% to 95%   94% to 95%
NOI change — sequential
  0.5% to 1.5%    
NOI change — 2008 vs. 2007
  2.5% to 3.5%   2.5% to 4.5%
     
[1]  
Aimco’s earnings per share guidance does not include estimates for (i) gains on dispositions or impairment losses due to the unpredictable timing of transactions, (ii) gains or losses on early repayment of debt, (iii) preferred stock redemption related costs or (iv) potential future share repurchases.
 
[2]  
FFO per share represents FFO before impairment and preferred redemption related charges.
 
[3]  
Outlook for AFFO is provided on an annual basis.
 
[4]  
The GAAP earnings per share is calculated based on 88.8 million and 89.3 million weighted average common shares (diluted) for second quarter 2008 and full year 2008, respectively.
 
[5]  
FFO per share and AFFO per share are calculated based on 89.4 million and 90.7 million weighted average common shares (diluted) for the second quarter 2008 and full year 2008, respectively.
     
AIMCO 1st Quarter 2008   Page 10
     

 

 


 

(IMAGE)
Special Supplement to First Quarter 2008 Earnings Release
2007 Special Dividend
As announced on December 21, 2007, the Aimco Board of Directors declared a special dividend of $2.51 per share of Class A Common Stock, paid on January 30, 2008, to stockholders of record on December 31, 2007. The special dividend was paid in a combination of approximately $55.0 million of cash and 4.6 million additional shares of Class A Common Stock based on stockholder elections, subject to certain limitations.
Generally Accepted Accounting Principles require that all reported per share data, for current and prior periods, be adjusted to reflect the issuance of the shares described above. The following table provides Aimco’s first quarter 2007 results as reported in 2007, prior to the special dividend, and as currently reported, after the effect of the special dividend:
         
    Three Months Ended  
Financial Results March 31, 2007  
 
       
Earnings — EPS, excluding special dividend
  $ 0.09  
Earnings — EPS, including special dividend
  $ 0.09  
 
       
Funds from operations — FFO, excluding special dividend
  $ 0.74  
Funds from operations — FFO, including special dividend
  $ 0.71  
 
       
FFO before impairment and preferred redemption charges, excluding special dividend
  $ 0.75  
FFO before impairment and preferred redemption charges, including special dividend
  $ 0.71  
 
       
Adjusted funds from operations — AFFO, excluding special dividend
  $ 0.58  
Adjusted funds from operations — AFFO, including special dividend
  $ 0.55  
 
       
Calculation of Weighted Average Shares    
 
       
Earnings — EPS
       
Weighted average common shares — diluted, excluding the special dividend
    95,971  
Weighted average common shares — diluted attributable to the special dividend
    4,523  
 
     
Weighted average common shares — diluted, including the special dividend
    100,494  
 
     
 
       
Funds from operations — FFO
       
Weighted average common shares — diluted, excluding the special dividend
    99,981  
Weighted average common shares — diluted attributable to the special dividend
    4,690  
 
     
Weighted average common shares — diluted, including the special dividend
    104,671  
 
     
 
       
FFO before impairment and preferred redemption charges
       
Weighted average common shares — diluted, excluding the special dividend
    99,981  
Weighted average common shares — diluted attributable to the special dividend
    4,690  
 
     
Weighted average common shares — diluted, including the special dividend
    104,671  
 
     
 
       
Adjusted funds from operations — AFFO
       
Weighted average common shares — diluted, excluding the special dividend
    99,981  
Weighted average common shares — diluted attributable to the special dividend
    4,690  
 
     
Weighted average common shares — diluted, including the special dividend
    104,671  
 
     
     
AIMCO 1st Quarter 2008   Page 11
     

 

 


 

(IMAGE)

 

 


 

(IMAGE)
                 
Page
 
 
               
3
     
Schedule 1
    Funds From Operations and Adjusted Funds From Operations
 
               
5
     
Schedule 2
    Proportionate Operating Results Presentation
 
               
7
     
Schedule 3
    Proportionate Balance Sheet Presentation
 
               
8
     
Schedule 4
    Share Data
 
               
9
     
Schedule 5
    Selected Debt Structure and Maturity Data
 
               
11
     
Schedule 6a
    Same Store Operating Results (1Q 2008 v. 1Q 2007)
 
               
12
     
Schedule 6b
    Same Store Operating Results (1Q 2008 v. 4Q 2007)
 
               
13
     
Schedule 7
    Total Conventional Portfolio Data by Market
 
               
14
     
Schedule 8
    Property Sales and Acquisition Activity
 
               
15
     
Schedule 9
    Capital Expenditures
 
               
16
     
Schedule 10
    Summary of Redevelopment Activity
 
               
17
     
Schedule 11
    Aimco Capital
 
               
18
     
Schedule 12
    Apartment Unit Summary
 
               
19
     
Glossary
       
     
AIMCO 1st Quarter 2008   Page 2
     

 

 


 

(IMAGE)
Supplemental Schedule 1
Funds From Operations and Adjusted Funds From Operations
(in thousands, except per share data) (unaudited)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
 
               
Net (loss) income attributable to common stockholders [1]
  $ (38,754 )   $ 8,860  
Adjustments:
               
Depreciation and amortization [2]
    126,524       118,525  
Depreciation and amortization related to non-real estate assets
    (3,949 )     (6,595 )
Depreciation of rental property related to minority partners and unconsolidated
entities [3] [4]
    (11,040 )     (13,045 )
Loss (gain) on dispositions of unconsolidated real estate and other
    44       (1,089 )
Deficit distributions to minority partners [5]
    4,148       1,097  
Discontinued operations:
               
Gain on dispositions of real estate, net of minority partners’ interest [3]
    (1,359 )     (15,595 )
Depreciation of rental property, net of minority partners’ interest [3] [4]
    1,605       (11,706 )
Deficit distributions to minority partners [5]
    56       232  
Income tax arising from disposals
    (86 )     164  
Minority interests in Aimco Operating Partnership’s share of above adjustments
    (11,114 )     (6,732 )
Preferred stock dividends
    14,208       16,348  
 
           
 
               
Funds From Operations
  $ 80,283     $ 90,464  
Preferred stock dividends
    (14,208 )     (16,348 )
Dividends/distributions on dilutive preferred securities
    1,333        
 
           
 
               
Funds From Operations Attributable to Common Stockholders — Diluted
  $ 67,408     $ 74,116  
Real estate impairment losses, discontinued operations [6]
          843  
Minority interests in Aimco Operating Partnership’s share of above adjustments
          (79 )
 
           
Funds From Operations Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 67,408     $ 74,880  
 
               
Capital Replacements
    (21,358 )     (18,685 )
Minority interest in Aimco Operating Partnership’s share of Capital Replacements
    2,047       1,748  
Dividends/distributions on non-dilutive preferred securities
    (1,333 )      
 
           
 
               
Adjusted Funds From Operations Attributable to Common Stockholders — Diluted
  $ 46,764     $ 57,943  
 
           
 
               
Funds From Operations Attributable to Common Stockholders — Diluted:
               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7][8]:
               
Common shares and equivalents
    91,267       104,671  
Dilutive preferred securities
    1,901        
 
           
 
    93,168       104,671  
 
           
Funds From Operations (excluding impairment losses)
               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7][8]:
               
Common shares and equivalents
    91,267       104,671  
Dilutive preferred securities
    1,901        
 
           
 
    93,168       104,671  
 
           
Adjusted Funds From Operations Attributable to Common Stockholders — Diluted
               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7][8]:
               
Common shares and equivalents
    91,267       104,671  
Dilutive preferred securities
           
 
           
 
    91,267       104,671  
 
           
Per Share [7]:
               
Funds From Operations — Diluted
  $ 0.72     $ 0.71  
Funds From Operations — Diluted (excluding impairment losses)
  $ 0.72     $ 0.71  
Adjusted Funds From Operations — Diluted
  $ 0.51     $ 0.55  
Dividends paid [9]
  $ 2.51     $ 0.60  
     
AIMCO 1st Quarter 2008   Page 3
     

 

 


 

(IMAGE)
Supplemental Schedule 1 (continued)
Notes to Funds From Operations and Adjusted Funds From Operations
     
[1]  
Represents the numerator for calculating basic earnings per common share in accordance with GAAP.
 
[2]  
Includes amortization of management contracts where Aimco is the general partner. Such management contracts were established in certain instances where Aimco acquired a general partner interest in either a consolidated or an unconsolidated partnership. Because the recoverability of these management contracts depends primarily on the operations of the real estate owned by the limited partnerships, Aimco believes it is consistent with NAREIT’s April 1, 2002 White Paper to add back such amortization, as the White Paper directs the add back of amortization of assets uniquely significant to the real estate industry.
 
[3]  
“Minority partners’ interest” means minority interest in our consolidated real estate partnerships.
 
[4]  
Adjustments related to minority partners’ share of depreciation of rental property for the three months ended March 31, 2007, include the subtraction of $15.1 million and $17.8 million for continuing operations and discontinued operations, respectively, related to the VMS debt extinguishment gains. These subtractions are required because we added back the minority partners’ share of depreciation related to rental property in determining FFO in prior periods. Accordingly, the net effect of the VMS debt extinguishment gains on FFO for the three months ended March 31, 2007, was an increase of $9.3 million ($8.4 million after minority interest in Aimco Operating Partnership).
 
[5]  
In accordance with GAAP, deficit distributions to minority partners are charges recognized in Aimco’s income statement when cash is distributed to a non-controlling partner in a consolidated real estate partnership in excess of the positive balance in such partner’s capital account, which is classified as minority interest on the balance sheet. Aimco records these charges for GAAP purposes even though there is no economic effect or cost. Deficit distributions to minority partners occur when the fair value of the underlying real estate exceeds its depreciated net book value because the underlying real estate has appreciated or maintained its value. As a result, the recognition of expense for deficit distributions to minority partners represents, in substance, either (1) recognition of depreciation previously allocated to the non-controlling partner or (2) a payment related to the non-controlling partner’s share of real estate appreciation. Based on NAREIT’s White Paper guidance that requires real estate depreciation and gains to be excluded from FFO, Aimco adds back deficit distributions and subtracts related recoveries in its reconciliation of net income to FFO.
 
[6]  
On October 1, 2003, NAREIT clarified its definition of FFO to include impairment losses, which previously had been added back to calculate FFO. Although Aimco’s presentation conforms with the NAREIT definition, Aimco considers such approach to be inconsistent with the treatment of gains on dispositions of real estate, which are not included in FFO. Aimco no longer adds back impairment losses when computing FFO in accordance with this clarification. FFO for the three months ended March 31, 2007, includes net impairment losses of $0.8 million.
 
[7]  
Weighted average common shares, common share equivalents, dilutive preferred securities and per share funds from operations and adjusted funds from operations amounts for each of the periods presented above have been retroactively adjusted for the effect of shares of Common Stock issued on January 30, 2008 pursuant to the special dividend declared by Aimco’s Board of Directors on December 21, 2007.
 
[8]  
Represents the denominator for calculating Aimco’s diluted earnings per common share in accordance with GAAP plus additional common share equivalents that are dilutive for FFO or AFFO.
 
[9]  
Dividends paid per share for the periods presented have not been adjusted to give effect to shares of Common Stock issued on January 30, 2008, pursuant to the special dividend declared by Aimco’s Board of Directors on December 21, 2007. The dividend paid in 2008 was paid in a combination of cash and shares of Common Stock.
     
AIMCO 1st Quarter 2008   Page 4
     

 

 


 

(IMAGE)
Supplemental Schedule 2    
     
Proportionate Operating Results Presentation   (page 1 of 2)
(in thousands) (unaudited)    
                                 
    Three Months Ended March 31, 2008  
            Proportionate              
    Aimco     Share of     Minority     Proportionate  
    GAAP Income     Unconsolidated     Partners’     Income  
    Statement     Partnerships     Interest     Statement  
Revenues:
                               
Rental and other property revenues:
                               
Same Store properties [1] [2]
  $ 288,503     $ 426     $ (29,679 )   $ 259,250  
Acquisition properties [1]
    7,589                   7,589  
Redevelopment properties [1]
    43,372             (4,432 )     38,940  
Other properties [1]
    16,090       162       (942 )     15,310  
Affordable properties [1]
    62,092       5,707       (20,993 )     46,806  
 
                       
Total rental and other property revenues
    417,646       6,295       (56,046 )     367,895  
Property management revenues, primarily from affiliates [3]
    2,104       (276 )     2,730       4,558  
Asset management and tax credit revenues
    12,852                   12,852  
 
                       
Total revenues
    432,602       6,019       (53,316 )     385,305  
 
                       
Operating expenses:
                               
Property operating expenses:
                               
Same Store properties [2]
    120,937       239       (13,050 )     108,126  
Acquisition properties
    3,904                   3,904  
Redevelopment properties
    18,822             (2,166 )     16,656  
Other properties
    7,965       81       (466 )     7,580  
Affordable properties
    33,738       2,667       (12,268 )     24,137  
Casualties, Conventional
    6,060       150       250       6,460  
Casualties, Affordable
    1,959       (54 )     (514 )     1,391  
Property management expenses, Conventional [4]
    9,324             (632 )     8,692  
Property management expenses, Affordable [4]
    1,776             (495 )     1,281  
 
                       
Total property operating expenses
    204,485       3,083       (29,341 )     178,227  
 
                               
Property management expenses [5]
    1,271             1,127       2,398  
Investment management expenses
    4,289                   4,289  
Depreciation and amortization
    126,524       1,189       (12,310 )     115,403  
General and administrative expenses
    21,424       21       (976 )     20,469  
Other expenses (income), net
    5,061       1,597       (3,728 )     2,930  
 
                       
Total operating expenses
    363,054       5,890       (45,228 )     323,716  
 
                       
Operating income
    69,548       129       (8,088 )     61,589  
Interest income:
                               
General partner loan interest
    2,187       (128 )     2,268       4,327  
Money market and interest bearing accounts
    4,731       204       (703 )     4,232  
Accretion on discounted notes receivable
    1,665                   1,665  
 
                       
Total interest income
    8,583       76       1,565       10,224  
Provision for losses on notes receivable
    (1,159 )                 (1,159 )
Interest expense:
                               
Property debt (primarily non-recourse)
    (104,662 )     (1,236 )     13,819       (92,079 )
Lines of credit
    (10,214 )                 (10,214 )
Capitalized interest
    7,440       2       (327 )     7,115  
 
                       
Total interest expense
    (107,436 )     (1,234 )     13,492       (95,178 )
 
                               
Deficit distributions to minority partners
    (4,148 )                 (4,148 )
Equity in losses of unconsolidated real estate partnerships
    (1,029 )     1,029              
Loss on dispositions of unconsolidated real estate and other
    (44 )                 (44 )
 
                       
Loss before minority interests and discontinued operations
    (35,685 )           6,969       (28,716 )
Minority interests:
                               
Minority interest in consolidated real estate partnerships
    6,969             (6,969 )      
Minority interest in Aimco Operating Partnership
    2,503                   2,503  
 
                       
Total minority interests
    9,472             (6,969 )     2,503  
 
                       
Loss from continuing operations
    (26,213 )                 (26,213 )
Income from discontinued operations, net
    1,667                   1,667  
 
                       
Net loss
    (24,546 )                 (24,546 )
Net income attributable to preferred stockholders
    14,208                   14,208  
 
                       
Net loss attributable to common stockholders
  $ (38,754 )   $     $     $ (38,754 )
 
                       
(See footnotes on page 2 of 2)
     
AIMCO 1st Quarter 2008   Page 5
     

 

 


 

(IMAGE)
Supplemental Schedule 2    
     
Proportionate Operating Results Presentation   (page 2 of 2)
(in thousands) (unaudited)    
         
    Three Months  
    Ended  
    March 31, 2008  
Components of FFO:
       
Real estate operations:
       
Rental and other property revenues
  $ 367,895  
Property operating expenses
    (178,227 )
 
     
Net real estate operations
    189,668  
Property management, net
    2,160  
Asset management and tax credit revenues, net of investment management expenses
    8,563  
Depreciation and amortization related to non-real estate assets
    (3,868 )
General and administrative expenses
    (20,469 )
Other expenses, net
    (2,930 )
Interest income
    10,224  
Provision for losses on notes receivable
    (1,159 )
Interest expense
    (95,178 )
Discontinued operations:
       
Operations and other
    3,017  
Interest expense
    (957 )
Preferred stock dividends
    (14,208 )
Preferred partnership unit distributions
    (1,782 )
Dividends/distributions on dilutive preferred securities
    1,333  
 
     
Subtotal before minority interest in Aimco Operating Partnership
  $ 74,414  
Minority interest in common units of Aimco Operating Partnership
    (7,006 )
 
     
FFO Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 67,408  
 
     
 
       
Reconciliation of Net Income to FFO and AFFO:
       
Net loss
  $ (24,546 )
Depreciation and amortization
    115,403  
Depreciation and amortization related to non-real estate assets
    (3,868 )
Deficit distributions to minority partners
    4,148  
Loss on dispositions of unconsolidated real estate and other
    44  
Discontinued operations
    216  
Minority interest in Aimco Operating Partnership’s share of adjustments
    (11,114 )
Preferred stock dividends
    (14,208 )
Dividends/distributions on dilutive preferred securities
    1,333  
 
     
FFO Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 67,408  
Capital Replacements
    (21,358 )
Minority interest in Aimco Operating Partnership’s share of Capital Replacements
    2,047  
Dividends/distributions on non-dilutive preferred securities
    (1,333 )
 
     
AFFO Attributable to Common Stockholders — Diluted
  $ 46,764  
 
     
Notes to Schedule 2:
     
[1]  
See definitions and descriptions in Glossary.
 
[2]  
Same store amounts in this schedule differ from the same store amounts in Schedule 6. Any such differences are the result of (a) certain variations in the treatment of intercompany eliminations in GAAP versus non-GAAP measures; (b) the effect of changing ownership percentages over time due to Aimco’s acquisition of additional partnership interests and (c) the elimination of non-recurring items that if included in Schedule 6 would distort Schedule 6 same store results.
 
[3]  
Property management revenues reported in Aimco’s GAAP income statement reflect fees charged to unconsolidated properties. Property management revenues reported in the proportionate income statement reflect the minority partners’ share of fees charged to both consolidated and unconsolidated properties.
 
[4]  
Property management expenses reported on this line in Aimco’s GAAP income statement reflect expenses related to the management of consolidated properties. Property management expenses reported on this line in the proportionate income statement reflect Aimco’s share of both consolidated and unconsolidated property management expenses.
 
[5]  
Property management expenses reported on this line in Aimco’s GAAP income statement reflect expenses related to the management of unconsolidated properties. Property management expenses reported on this line in the proportionate income statement reflect minority partners’ share of both consolidated and unconsolidated property management expenses.
     
AIMCO 1st Quarter 2008   Page 6
     

 

 


 

(IMAGE)
Supplemental Schedule 3
Proportionate Balance Sheet Presentation
As of March 31, 2008
(in thousands) (unaudited)
                                 
            Proportionate              
    Consolidated     Share of     Minority     Proportionate  
    GAAP     Unconsolidated     Partners ’     Balance  
    Balance Sheet     Partnerships [1]     Interest [2]     Sheet [3]  
ASSETS
                               
Buildings and improvements
  $ 9,740,883     $ 51,092     $ (1,380,472 )   $ 8,411,503  
Land
    2,642,050       2,055       (146,234 )     2,497,871  
Accumulated depreciation
    (3,097,465 )     (34,077 )     747,674       (2,383,868 )
 
                       
NET REAL ESTATE
    9,285,468       19,070       (779,032 )     8,525,506  
Cash and cash equivalents
    163,083       1,233       (43,377 )     120,939  
Restricted cash
    302,015       4,863       (62,528 )     244,350  
Accounts receivable
    71,938       122             72,060  
Accounts receivable from affiliates
    35,072                   35,072  
Deferred financing costs
    73,589                   73,589  
Notes receivable from unconsolidated real estate partnerships
    35,441                   35,441  
Notes receivable from non-affiliates
    144,977                   144,977  
Investment in unconsolidated real estate partnerships
    120,982       22,445             143,427  
Other assets
    205,181 [4]     14,713             219,894  
Deferred income tax asset, net
    15,256                   15,256  
Assets held for sale
    98,761                   98,761  
 
                       
 
                               
TOTAL ASSETS
  $ 10,551,763     $ 62,446     $ (884,937 )   $ 9,729,272  
 
                       
 
                               
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
Property tax-exempt bond financing
  $ 942,316     $ 121     $ (28,423 )   $ 914,014  
Property loans payable
    6,070,356       52,269       (851,124 )     5,271,501  
Term loans
    475,000                   475,000  
Credit facility
    218,800                   218,800  
Other borrowings
    74,492                   74,492  
 
                       
TOTAL INDEBTEDNESS
    7,780,964       52,390       (879,547 )     6,953,807  
Accounts payable
    31,775       10,056             41,831  
Accrued liabilities and other
    333,929                   333,929  
Deferred income
    201,966 [5]                 201,966  
Security deposits
    50,600                   50,600  
Liabilities related to assets held for sale
    72,544                   72,544  
 
                       
 
                               
TOTAL LIABILITIES
    8,471,778       62,446       (879,547 )     7,654,677  
 
                       
 
                               
Minority interest in consolidated real estate partnerships
    424,363             (5,390 )     418,973  
Minority interest in Aimco Operating Partnership
    104,768                   104,768  
 
                         
 
                               
NET OPERATING ASSETS
          $     $     $ 1,550,854  
 
                         
 
                               
STOCKHOLDERS’ EQUITY
                               
Perpetual preferred stock
    723,500                          
Class A Common Stock
    914                          
Additional paid-in capital
    2,888,707                          
Notes due on common stock purchases
    (4,780 )                        
Distributions in excess of earnings
    (2,057,487 )                        
 
                             
TOTAL STOCKHOLDERS’ EQUITY
    1,550,854                          
 
                             
 
                               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 10,551,763                          
 
                             
     
[1]  
Total of Aimco’s proportionate share of selected unconsolidated balance sheet data.
 
[2]  
Total of minority partners’ share of selected balance sheet data. Additionally, Aimco has notes receivable from consolidated partnerships which are eliminated in the GAAP balance sheet. The minority partners’ share of amounts payable to Aimco pursuant to those notes is $79.0 million.
 
[3]  
Aimco’s proportionate consolidated balance sheet, which includes the GAAP balance sheet as of March 31, 2008, plus Aimco’s proportionate share of selected unconsolidated balance sheet data and less minority partners’ share of selected balance sheet data.
 
[4]  
Other assets includes $81.9 million in goodwill and $2.1 million in investments in management contracts.
 
[5]  
Deferred income includes $143.0 million of tax credit equity received that will be recognized in earnings as the related low income housing tax credits and other tax benefits are delivered to the tax credit investors.
     
AIMCO 1st Quarter 2008   Page 7
     

 


 

(IMAGE)
Supplemental Schedule 4
Share Data
(in thousands) (unaudited)
Preferred Securities
                                 
    Shares/Units                    
    Outstanding                    
    as of     Redemption              
    March 31, 2008     Date [1]     Coupon     Amount  
Perpetual Preferred Stock [2]:
                               
Class G
    4,050       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
    0 [3]     6/30/2011       6.080 % [4]     100,000  
 
                             
Total perpetual preferred stock
                            723,500  
 
                               
Preferred Partnership Units [5]
    3,253               7.988 %     89,104  
 
                             
Total outstanding preferred securities
                            812,604  
 
                             
Common Stock and Equivalents
                         
    Shares/Units        
    Outstanding     Weighted Average Shares/Units  
    as of     Three Months Ended March 31, 2008  
    March 31, 2008     Diluted EPS     Diluted FFO  
Class A Common Stock [6] [11]
    90,305       90,973       90,973  
Dilutive securities:
                       
Options, restricted stock and non-recourse shares [7] [11]
    291             294  
High Performance Units [8]
                 
Convertible preferred securities [9] [11]
                1,901  
 
                 
Total shares and dilutive share equivalents
    90,596       90,973       93,168  
 
                 
Common Partnership Units and equivalents [10]
    9,572       9,670       9,670  
 
                 
 
                       
Total shares, units and dilutive share equivalents
    100,168       100,643       102,838  
 
                 
Notes:
     
[1]  
The redemption date is the date the securities are first eligible for redemption by Aimco.
 
[2]  
Preferred stock amounts are shown net of any eliminations required by GAAP.
 
[3]  
Represents 200 shares at a liquidation preference per share of $500,000.
 
[4]  
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 dividend period.
 
[5]  
Coupon is based on a weighted average.
 
[6]  
Includes a deduction of 1,095,000 for non-recourse shares and unvested restricted stock.
 
[7]  
Stock options, restricted stock and non-recourse shares are presumed to be dilutive as of March 31, 2008, and reflect the options and shares outstanding at the end of the period and the $35.81 share price at the end of the period. Dilution for the three months ended March 31, 2008, reflects the weighted average amounts during the period.
 
[8]  
No equivalent common OP units would have been issued if the applicable measurement period for Class IX HPUs, which ends on December 31, 2008, had ended on March 31, 2008 (if dilutive). Accordingly no dilutive equivalents have been included in the calculation of dilutive securities.
 
[9]  
Represents the number of common shares that would be issued upon conversion, if dilutive, considering the reduction preferred dividends/distributions that would result from conversion. The potential common shares that would be issued upon conversion is ignored in the determination of shares/units outstanding as of March 31, 2008.
 
[10]  
Includes common OP Units and Class I High Performance Units.
 
[11]  
Class A Common Stock, options, restricted stock and non-recourse shares and convertible preferred securities amounts for the period presented have been retroactively adjusted for the effect of the shares of Common Stock issued on January 30, 2008, pursuant to the special dividend declared by Aimco’s Board of Directors on December 21, 2007.
     
AIMCO 1st Quarter 2008   Page 8
     

 


 

(IMAGE)
Supplemental Schedule 5    
     
Selected Debt Structure and Maturity Data
As of March 31, 2008
(dollars in thousands)
(unaudited)
  (page 1 of 2)
I. Debt Balances and Data
                                                 
            Proportionate                     Weighted        
            Share of             Total Aimco     Average     Weighted  
Debt   Consolidated     Unconsolidated     Minority Interest     Share     Maturity (years)     Average Rate  
Property Debt (primarily non-recourse):
                                               
 
                                               
Conventional Portfolio:
                                               
Fixed rate loans payable
  $ 4,858,388     $ 6,659     $ (568,646 )   $ 4,296,401       8.9       6.20 %
Floating rate loans payable [1]
    561,636             (37,005 )     524,631       2.4       5.03 %
 
                                   
Total property loans payable
    5,420,024       6,659       (605,651 )     4,821,032       8.2       6.07 %
 
                                               
Fixed rate tax-exempt bonds
    168,425             (5,905 )     162,520       14.2       5.83 %
Floating rate tax-exempt bonds [1]
    592,852             (5,343 )     587,509       13.8       2.69 %
 
                                   
Total property tax-exempt bond financing
    761,277             (11,248 )     750,029       13.9       3.37 %
 
                                   
 
                                               
Total Conventional portfolio
    6,181,301       6,659       (616,899 )     5,571,061       8.9       5.71 %
 
                                   
 
                                               
Affordable Portfolio:
                                               
Fixed rate loans payable
    636,799       37,638       (245,473 )     428,964       16.6       5.52 %
Floating rate loans payable
    13,533       7,972             21,505       2.7       4.58 %
 
                                   
Total property loans payable
    650,332       45,610       (245,473 )     450,469       16.0       5.48 %
 
                                               
Fixed rate tax-exempt bonds
    77,371       121       (14,855 )     62,637       27.8       5.04 %
Floating rate tax-exempt bonds [1]
    103,668             (2,320 )     101,348       27.0       3.43 %
 
                                   
Total property tax-exempt bond financing
    181,039       121       (17,175 )     163,985       27.3       4.04 %
 
                                   
 
                                               
Total Affordable portfolio
    831,371       45,731       (262,648 )     614,454       19.0       5.10 %
 
                                   
 
                                               
Total property debt
  $ 7,012,672     $ 52,390     $ (879,547 )   $ 6,185,515       9.9       5.65 %
 
                                   
 
                                               
Corporate Debt:
                                               
Term Loans
  $ 475,000     $     $     $ 475,000             4.21 %
Credit Facility
    218,800                   218,800             4.01 %
 
                                   
Total corporate debt
  $ 693,800     $     $     $ 693,800             4.15 %
 
                                   
 
                                               
Other borrowings [2]
  $ 74,492     $     $     $ 74,492                  
 
                                   
 
                                               
Total Debt
  $ 7,780,964     $ 52,390     $ (879,547 )   $ 6,953,807               5.50 %
 
                                   
     
[1]  
Floating rate debt presented above includes $512.2 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At March 31, 2008, the carrying amount of this debt totaled $489.3 million, after recognition of changes in the debt’s fair value in accordance with fair value hedge accounting under SFAS 133.
 
[2]  
Other borrowings consists primarily of unsecured notes payable and obligations under sale and leaseback arrangements accounted for as financings. At March 31, 2008, other borrowings includes $66.0 million in fixed rate obligations with interest rates ranging from zero to 10.0% and $8.5 million in variable rate obligations bearing interest at the prime rate plus 1.75%.
II. Debt Maturities
                                         
                            Percent     Average  
Consolidated Property Debt:   Amortization     Maturities     Total     of Total     Rate  
Q2 2008
  $ 29,282     $ 20,712     $ 49,994       0.7 %     5.26 %
Q3 2008
    29,487       58,360       87,847       1.3 %     6.10 %
Q4 2008
    29,720       165,681       195,401       2.8 %     5.10 %
Q1 2009
    30,286       144,560       174,846       2.5 %     5.14 %
Q2 2009
    30,833       171,107       201,940       2.9 %     5.63 %
Q3 2009
    31,672             31,672       0.4 %      
Q4 2009
    32,436       91,010       123,446       1.8 %     4.02 %
Q1 2010
    33,344       235,951       269,295       3.8 %     6.56 %
2010 Remaining
    103,500       249,707       353,207       5.0 %     3.98 %
2011
    143,880       366,722       510,602       7.3 %     4.85 %
2012
    148,167       299,932       448,099       6.4 %     6.19 %
Thereafter
                    4,566,323       65.1 %        
 
                                   
Total property debt:
                  $ 7,012,672       100.0 %        
 
                                   
                                         
                            Percent     Average  
Corporate Debt:   Amortization     Maturities     Total     of Total     Rate  
 
                                       
2009 [1]
  $     $ 75,000     $ 75,000       10.8 %     4.24 %
2010 [2]
          218,800       218,800       31.5 %     4.01 %
2011
          400,000       400,000       57.7 %     4.20 %
 
                             
Total corporate debt:
  $     $ 693,800     $ 693,800       100.0 %     4.15 %
 
                             
     
[1]  
The $75.0 million term loan that matures September 14, 2008 is included in 2009 due to the one-year extension option.
 
[2]  
The $218.8 million credit facility that matures May 1, 2009 is included in 2010 due to the one-year extension option.
     
AIMCO 1st Quarter 2008   Page 9
     

 

 


 

(IMAGE)
Supplemental Schedule 5 (continued)    
     
Selected Debt Structure and Maturity Data
As of March 31, 2008
(in millions)
(unaudited)
  (page 2 of 2)
III. Loan Closings
                                                 
    Original     New             Aimco              
FIRST QUARTER LOAN CLOSINGS   Loan     Loan     Net     Net     Prior     New  
Property Loan Type (all non-recourse)   Amount [1]     Amount     Proceeds [2]     Proceeds [3]     Rate     Rate  
Consolidated Loan Closings:
                                               
 
                                               
Fixed Rate
  $ 75.6     $ 201.2     $ 123.8     $ 116.7       7.29 %     5.58 %
 
                                               
Floating Rate
    22.8       35.5       9.2       9.2       5.33 %     3.04 %
 
                                   
 
                                               
Totals
  $ 98.4     $ 236.7     $ 133.0     $ 125.9       6.84 %     5.20 %
 
                                   
     
[1]  
Original Loan Amount represents the principal balance outstanding at the time of the refinance.
 
[2]  
Net Proceeds is after transaction costs and prepayment penalties.
 
[3]  
Aimco Net Proceeds is after payment of distributions to minority partners and any release of escrow funds.
IV. Capitalization
                                                 
    September 30, 2007     December 31, 2007     March 31, 2008  
    Amount     Percent     Amount     Percent     Amount     Percent  
 
                                               
Corporate debt
  $ 550       4.7 %   $ 475       4.4 %   $ 694       6.3 %
 
                                               
Property debt (Aimco’s share)
    6,068       51.5 %     6,144       57.1 %     6,186       56.1 %
 
                                               
Other borrowings
    65       0.6 %     75       0.7 %     74       0.7 %
 
                                   
 
                                               
Total debt
    6,683       56.8 %     6,694       62.2 %     6,954       63.1 %
 
                                               
Less cash and restricted cash (Aimco’s share)
    (485 )     -4.1 %     (425 )     -3.9 %     (365 )     -3.3 %
 
                                   
Net debt
    6,198       52.7 %     6,269       58.3 %     6,589       59.8 %
 
                                               
Preferred equity
    813       6.9 %     813       7.6 %     813       7.4 %
 
                                               
Common equity at market [1]
    4,752       40.4 %     3,675       34.2 %     3,616       32.8 %
 
                                   
 
                                               
Total capitalization
  $ 11,763       100.0 %   $ 10,757       100.0 %   $ 11,018       100.0 %
 
                                   
     
[1]  
Common equity at market at March 31, 2008, December 31, 2007 and September 30, 2007 was calculated using 100.972 million, 105.810 million, and 105.285 million shares of Class A Common Stock and common partnership units outstanding multiplied by the closing price of $35.81, $34.73 and $45.13 per share/unit as of March 31, 2008, December 31, 2007 and September 28, 2007, respectively.
V. Credit Ratings
         
Moody’s Investor Service
  Senior Unsecured Shelf   (P) Ba1 (stable outlook)
Standard and Poor’s
  Corporate Credit Rating   BB+ (stable outlook)
Fitch
  Bank Credit Facility   BBB- (stable outlook)
     
AIMCO 1st Quarter 2008   Page 10
     

 


 

(IMAGE)
Supplemental Schedule 6(a)
Same Store Operating Results
First Quarter 2008 Compared to First Quarter 2007
(unaudited) (in thousands, except site and unit data)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Sites     Units     Units     1Q 2008     1Q 2007     Growth     1Q 2008     1Q 2007     Growth     1Q 2008     1Q 2007     Growth     1Q 2008     1Q 2008     1Q 2007     1Q 2008     1Q 2007  
 
                                                                                                                                       
Target Markets
                                                                                                                                       
Los Angeles
    11       3,408       2,757     $ 15,689     $ 14,995       4.6 %   $ 4,970     $ 4,652       6.8 %   $ 10,719     $ 10,343       3.6 %                                        
Orange County
    6       1,017       865       2,693       2,583       4.3 %     1,013       932       8.7 %     1,680       1,651       1.8 %                                        
San Diego
    4       1,622       1,551       5,530       5,215       6.0 %     1,667       1,643       1.5 %     3,863       3,572       8.1 %                                        
 
                                                                                                     
Southern CA Total
    21       6,047       5,173       23,912       22,793       4.9 %     7,650       7,227       5.9 %     16,262       15,566       4.5 %     68.0 %     96.0 %     95.7 %   $ 1,658     $ 1,601  
East Bay
    3       693       633       2,294       2,168       5.8 %     902       839       7.5 %     1,392       1,329       4.7 %                                        
San Francisco
    2       522       522       2,474       2,217       11.6 %     815       767       6.3 %     1,659       1,450       14.4 %                                        
 
                                                                                                     
Northern CA Total
    5       1,215       1,155       4,768       4,385       8.7 %     1,717       1,606       6.9 %     3,051       2,779       9.8 %     64.0 %     98.0 %     97.0 %     1,307       1,220  
Seattle
    3       364       218       658       585       12.5 %     230       234       -1.7 %     428       351       21.9 %                                        
 
                                                                                                     
Pacific Total
    29       7,626       6,546       29,338       27,763       5.7 %     9,597       9,067       5.8 %     19,741       18,696       5.6 %     67.3 %     96.5 %     96.0 %     1,566       1,503  
 
                                                                                                                                       
Suburban New York — New Jersey
    6       2,226       1,791       6,886       6,259       10.0 %     2,247       2,088       7.6 %     4,639       4,171       11.2 %                                        
Washington — NoVA — MD
    15       8,891       8,532       29,405       28,167       4.4 %     11,944       11,084       7.8 %     17,461       17,083       2.2 %                                        
Boston
    11       4,147       4,147       14,752       14,529       1.5 %     5,689       5,385       5.6 %     9,063       9,144       -0.9 %                                        
Philadelphia
    7       3,296       3,028       12,310       11,740       4.9 %     4,889       4,567       7.1 %     7,421       7,173       3.5 %                                        
 
                                                                                                     
Northeast Total
    39       18,560       17,498       63,353       60,695       4.4 %     24,769       23,124       7.1 %     38,584       37,571       2.7 %     60.9 %     96.5 %     95.5 %     1,154       1,130  
 
                                                                                                                                       
Miami
    5       1,548       1,344       6,174       6,082       1.5 %     2,624       2,614       0.4 %     3,550       3,468       2.4 %                                        
Orlando
    12       2,920       2,703       6,475       6,841       -5.4 %     3,142       2,812       11.7 %     3,333       4,029       -17.3 %                                        
Tampa
    12       3,170       2,708       6,666       6,604       0.9 %     2,997       2,780       7.8 %     3,669       3,824       -4.1 %                                        
Other Florida
    12       3,419       3,247       8,948       9,210       -2.8 %     3,881       3,667       5.8 %     5,067       5,543       -8.6 %                                        
 
                                                                                                     
Florida Total
    41       11,057       10,002       28,263       28,737       -1.6 %     12,644       11,873       6.5 %     15,619       16,864       -7.4 %     55.3 %     92.6 %     93.2 %     940       946  
 
                                                                                                                                       
Houston
    30       8,008       6,722       13,885       13,130       5.8 %     7,023       6,550       7.2 %     6,862       6,580       4.3 %                                        
Denver
    12       2,878       2,283       5,722       5,323       7.5 %     2,185       2,148       1.7 %     3,537       3,175       11.4 %                                        
Phoenix
    16       4,065       3,817       8,138       7,931       2.6 %     3,726       3,489       6.8 %     4,412       4,442       -0.7 %                                        
Dallas — Fort Worth
    16       3,710       3,257       6,735       6,413       5.0 %     3,467       3,148       10.1 %     3,268       3,265       0.1 %                                        
Atlanta
    9       2,513       2,070       4,965       4,866       2.0 %     2,179       2,176       0.1 %     2,786       2,690       3.6 %                                        
 
                                                                                                     
Sunbelt Total
    124       32,231       28,151       67,708       66,400       2.0 %     31,224       29,384       6.3 %     36,484       37,016       -1.4 %     53.9 %     94.3 %     93.6 %     772       763  
 
                                                                                                                                       
Chicago
    15       3,849       3,349       11,251       10,545       6.7 %     4,454       4,764       -6.5 %     6,797       5,781       17.6 %                                        
 
                                                                                                     
Total Target Markets
    207       62,266       55,544       171,650       165,403       3.8 %     70,044       66,339       5.6 %     101,606       99,064       2.6 %     59.2 %     95.3 %     94.6 %     1,002       979  
 
                                                                                                                                       
Opportunistic and Other Markets
                                                                                                                                       
Austin
    7       1,497       1,497       3,349       3,103       7.9 %     1,470       1,542       -4.7 %     1,879       1,561       20.4 %                                        
Baltimore
    8       1,620       1,382       4,815       4,666       3.2 %     1,803       1,723       4.6 %     3,012       2,943       2.3 %                                        
Columbus
    8       1,884       1,479       3,027       2,826       7.1 %     1,448       1,339       8.1 %     1,579       1,487       6.2 %                                        
Detroit
    2       1,225       1,129       2,345       2,525       -7.1 %     1,449       1,489       -2.7 %     896       1,036       -13.5 %                                        
Grand Rapids
    11       4,411       3,474       6,842       6,711       2.0 %     3,432       3,491       -1.7 %     3,410       3,220       5.9 %                                        
Indianapolis
    21       7,341       6,651       11,926       11,553       3.2 %     5,581       5,643       -1.1 %     6,345       5,910       7.4 %                                        
Minneapolis
    4       1,223       1,023       3,614       3,390       6.6 %     1,486       1,566       -5.1 %     2,128       1,824       16.7 %                                        
Nashville
    7       2,166       1,770       4,370       4,118       6.1 %     1,712       1,687       1.5 %     2,658       2,431       9.3 %                                        
Norfolk
    9       2,747       2,348       6,602       6,332       4.3 %     2,140       2,204       -2.9 %     4,462       4,128       8.1 %                                        
Raleigh
    6       1,463       1,184       2,408       2,302       4.6 %     1,080       1,125       -4.0 %     1,328       1,177       12.8 %                                        
Richmond
    3       744       676       1,775       1,708       3.9 %     597       580       2.9 %     1,178       1,128       4.4 %                                        
San Antonio
    8       1,727       1,727       3,160       2,998       5.4 %     1,682       1,481       13.6 %     1,478       1,517       -2.6 %                                        
Other Markets
    48       13,887       12,619       29,690       29,011       2.3 %     12,466       12,092       3.1 %     17,224       16,919       1.8 %                                        
 
                                                                                                     
Total Opportunistic and Other Markets
    142       41,935       36,959       83,923       81,243       3.3 %     36,346       35,962       1.1 %     47,577       45,281       5.1 %     56.7 %     94.1 %     94.2 %     728       710  
 
                                                                                                     
 
                                                                                                                                       
SAME STORE SALES TOTALS
    349       104,201       92,503       255,573       246,646       3.6 %     106,390       102,301       4.0 %     149,183       144,345       3.4 %     58.4 %     94.8 %     94.4 %   $ 893     $ 871  
 
                                                                                                     
 
                                                                                                                                       
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [1]
                            162,073       147,702               98,095       82,677               63,978       65,025                                                  
 
                                                                                                                           
 
                                                                                                                                       
Total rental and other property revenues and property operating expense per GAAP Income Statement
                          $ 417,646     $ 394,348             $ 204,485     $ 184,978             $ 213,161     $ 209,370                                                  
 
                                                                                                                           
     
[1]  
Includes: (i) minority partners’ share of consolidated less Aimco’s share of unconsolidated property revenues and property operating expenses (at current period ownership); (ii) property revenues and property operating expenses related to other consolidated entities; (iii) and elimination and other adjustments made in accordance with GAAP.
     
AIMCO 1st Quarter 2008   Page 11
     

 


 

(IMAGE)
Supplemental Schedule 6(b)
Same Store Operating Results
First Quarter 2008 Compared to Fourth Quarter 2007
(unaudited) (in thousands, except site and unit data)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Sites     Units     Units     1Q 2008     4Q 2007     Growth     1Q 2008     4Q 2007     Growth     1Q 2008     4Q 2007     Growth     1Q 2008     1Q 2008     4Q 2007     1Q 2008     4Q 2007  
 
                                                                                                                                       
Target Markets
                                                                                                                                       
Los Angeles
    11       3,408       2,757     $ 15,689     $ 15,611       0.5 %   $ 4,970     $ 4,780       4.0 %   $ 10,719     $ 10,831       -1.0 %                                        
Orange County
    6       1,017       865       2,693       2,626       2.6 %     1,013       998       1.5 %     1,680       1,628       3.2 %                                        
San Diego
    4       1,622       1,551       5,530       5,483       0.9 %     1,667       1,752       -4.9 %     3,863       3,731       3.5 %                                        
 
                                                                                                     
Southern CA Total
    21       6,047       5,173       23,912       23,720       0.8 %     7,650       7,530       1.6 %     16,262       16,190       0.4 %     68.0 %     96.0 %     95.4 %   $ 1,658     $ 1,659  
East Bay
    3       693       633       2,294       2,253       1.8 %     902       899       0.3 %     1,392       1,354       2.8 %                                        
San Francisco
    2       522       522       2,474       2,412       2.6 %     815       945       -13.8 %     1,659       1,467       13.1 %                                        
 
                                                                                                     
Northern CA Total
    5       1,215       1,155       4,768       4,665       2.2 %     1,717       1,844       -6.9 %     3,051       2,821       8.2 %     64.0 %     98.0 %     96.1 %     1,307       1,299  
Seattle
    3       364       218       658       654       0.6 %     230       255       -9.8 %     428       399       7.3 %                                        
 
                                                                                                     
Pacific Total
    29       7,626       6,546       29,338       29,039       1.0 %     9,597       9,629       -0.3 %     19,741       19,410       1.7 %     67.3 %     96.5 %     95.6 %     1,566       1,565  
 
                                                                                                                                       
Suburban New York — New Jersey
    6       2,226       1,791       6,886       6,592       4.5 %     2,247       2,178       3.2 %     4,639       4,414       5.1 %                                        
Washington — NoVA — MD
    15       8,891       8,532       29,405       29,483       -0.3 %     11,944       10,604       12.6 %     17,461       18,879       -7.5 %                                        
Boston
    11       4,147       4,147       14,752       14,598       1.1 %     5,689       4,991       14.0 %     9,063       9,607       -5.7 %                                        
Philadelphia
    7       3,296       3,028       12,310       12,008       2.5 %     4,889       4,568       7.0 %     7,421       7,440       -0.3 %                                        
 
                                                                                                     
Northeast Total
    39       18,560       17,498       63,353       62,681       1.1 %     24,769       22,341       10.9 %     38,584       40,340       -4.4 %     60.9 %     96.5 %     96.0 %     1,154       1,154  
 
                                                                                                                                       
Miami
    5       1,548       1,344       6,174       6,239       -1.0 %     2,624       2,560       2.5 %     3,550       3,679       -3.5 %                                        
Orlando
    12       2,920       2,703       6,475       6,613       -2.1 %     3,142       3,580       -12.2 %     3,333       3,033       9.9 %                                        
Tampa
    12       3,170       2,708       6,666       6,531       2.1 %     2,997       3,285       -8.8 %     3,669       3,246       13.0 %                                        
Other Florida
    12       3,419       3,247       8,948       9,075       -1.4 %     3,881       3,960       -2.0 %     5,067       5,115       -0.9 %                                        
 
                                                                                                     
Florida Total
    41       11,057       10,002       28,263       28,458       -0.7 %     12,644       13,385       -5.5 %     15,619       15,073       3.6 %     55.3 %     92.6 %     92.4 %     940       944  
 
                                                                                                                                       
Houston
    30       8,008       6,722       13,885       14,003       -0.8 %     7,023       7,353       -4.5 %     6,862       6,650       3.2 %                                        
Denver
    12       2,878       2,283       5,722       5,598       2.2 %     2,185       2,259       -3.3 %     3,537       3,339       5.9 %                                        
Phoenix
    16       4,065       3,817       8,138       8,336       -2.4 %     3,726       3,596       3.6 %     4,412       4,740       -6.9 %                                        
Dallas — Fort Worth
    16       3,710       3,257       6,735       6,659       1.1 %     3,467       3,385       2.4 %     3,268       3,274       -0.2 %                                        
Atlanta
    9       2,513       2,070       4,965       5,033       -1.4 %     2,179       2,209       -1.4 %     2,786       2,824       -1.3 %                                        
 
                                                                                                     
Sunbelt Total
    124       32,231       28,151       67,708       68,087       -0.6 %     31,224       32,187       -3.0 %     36,484       35,900       1.6 %     53.9 %     94.3 %     94.0 %     772       771  
 
                                                                                                                                       
Chicago
    15       3,849       3,349       11,251       11,206       0.4 %     4,454       4,135       7.7 %     6,797       7,071       -3.9 %                                        
 
                                                                                                     
Total Target Markets
    207       62,266       55,544       171,650       171,013       0.4 %     70,044       68,292       2.6 %     101,606       102,721       -1.1 %     59.2 %     95.3 %     94.9 %     1,002       1,001  
 
                                                                                                                                       
Opportunistic and Other Markets
                                                                                                                                       
Austin
    7       1,497       1,497       3,349       3,261       2.7 %     1,470       1,619       -9.2 %     1,879       1,642       14.4 %                                        
Baltimore
    8       1,620       1,382       4,815       4,682       2.8 %     1,803       1,710       5.4 %     3,012       2,972       1.3 %                                        
Columbus
    8       1,884       1,479       3,027       3,044       -0.6 %     1,448       1,387       4.4 %     1,579       1,657       -4.7 %                                        
Detroit
    2       1,225       1,129       2,345       2,575       -8.9 %     1,449       1,380       5.0 %     896       1,195       -25.0 %                                        
Grand Rapids — Lansing
    11       4,411       3,474       6,842       7,167       -4.5 %     3,432       3,263       5.2 %     3,410       3,904       -12.7 %                                        
Indianapolis
    21       7,341       6,651       11,926       11,960       -0.3 %     5,581       5,573       0.1 %     6,345       6,387       -0.7 %                                        
Minneapolis
    4       1,223       1,023       3,614       3,537       2.2 %     1,486       1,534       -3.1 %     2,128       2,003       6.2 %                                        
Nashville
    7       2,166       1,770       4,370       4,325       1.0 %     1,712       1,712       0.0 %     2,658       2,613       1.7 %                                        
Norfolk
    9       2,747       2,348       6,602       6,509       1.4 %     2,140       2,074       3.2 %     4,462       4,435       0.6 %                                        
Raleigh
    6       1,463       1,184       2,408       2,409       0.0 %     1,080       1,152       -6.3 %     1,328       1,257       5.6 %                                        
Richmond
    3       744       676       1,775       1,736       2.2 %     597       564       5.9 %     1,178       1,172       0.5 %                                        
San Antonio
    8       1,727       1,727       3,160       3,145       0.5 %     1,682       1,700       -1.1 %     1,478       1,445       2.3 %                                        
Other Markets
    48       13,887       12,619       29,690       29,614       0.3 %     12,466       13,038       -4.4 %     17,224       16,576       3.9 %                                        
 
                                                                                                     
Total Opportunistic and Other Markets
    142       41,935       36,959       83,923       83,964       0.0 %     36,346       36,706       -1.0 %     47,577       47,258       0.7 %     56.7 %     94.1 %     94.3 %     728       727  
 
                                                                                                     
 
                                                                                                                                       
SAME STORE SALES TOTALS
    349       104,201       92,503       255,573       254,977       0.2 %     106,390       104,998       1.3 %     149,183       149,979       -0.5 %     58.4 %     94.8 %     94.7 %   $ 893     $ 891  
 
                                                                                                     
 
                                                                                                                                       
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [1]
                            162,073       158,697               98,095       91,779               63,978       66,918                                                  
 
                                                                                                                           
 
                                                                                                                                       
Total rental and other property revenues and property operating expense per GAAP Income Statement
                          $ 417,646     $ 413,674             $ 204,485     $ 196,777             $ 213,161     $ 216,897                                                  
 
                                                                                                                           
     
[1]   Includes: (i) minority partners’ share of consolidated less Aimco’s share of unconsolidated property revenues and property operating expenses (at current period ownership); (ii) property revenues and property operating expenses related to other consolidated entities; (iii) and elimination and other adjustments made in accordance with GAAP.
     
AIMCO 1st Quarter 2008   Page 12
     

 


 

(IMAGE)
Supplemental Schedule 7
Total Conventional Portfolio Data by Market
(unaudited)
                                         
    Quarter Ended March 31, 2008  
    Properties     Units     Effective Units     % AIV NOI     Average Rent  
Target Markets
                                       
Los Angeles
    16       4,262       3,611       7.8 %   $ 2,145  
Orange County
    4       1,213       1,143       1.6 %     1,499  
San Diego
    6       2,144       2,074       2.8 %     1,193  
 
                             
Southern CA Total
    26       7,619       6,828       12.2 %     1,779  
East Bay
    3       693       633       0.7 %     1,135  
San Francisco
    6       773       773       1.2 %     1,485  
 
                             
Northern CA Total
    9       1,466       1,406       1.9 %     1,319  
 
                             
Seattle
    4       468       283       0.2 %     958  
 
                             
Pacific Total
    39       9,553       8,517       14.3 %     1,668  
 
                             
Manhattan
    23       1,222       1,220       3.0 %     2,479  
Suburban New York — New Jersey
    7       3,147       2,712       2.8 %     1,083  
 
                             
New York Total
    30       4,369       3,932       5.8 %     1,491  
Washington — NoVA — MD
    17       9,067       8,643       10.5 %     1,120  
Boston
    11       4,147       4,147       4.9 %     1,175  
Philadelphia
    9       4,432       4,084       5.0 %     1,222  
 
                             
Northeast Total
    67       22,015       20,806       26.2 %     1,223  
 
                             
Miami
    7       2,674       2,448       4.0 %     1,686  
Other Florida Markets
    47       13,399       11,985       8.8 %     851  
 
                             
Florida Total
    54       16,073       14,433       12.8 %     992  
 
                             
Houston
    30       8,008       6,722       3.7 %     655  
Denver
    12       2,878       2,283       1.9 %     727  
Phoenix
    20       5,164       4,804       2.8 %     689  
Dallas — Fort Worth
    16       3,710       3,256       1.8 %     661  
Atlanta
    13       3,505       2,808       1.8 %     814  
 
                             
Sunbelt Total
    145       39,338       34,306       24.8 %     815  
 
                             
Chicago
    22       6,344       5,622       5.8 %     1,044  
 
                             
Total Target Markets
    273       77,250       69,251       71.1 %     1,057  
Opportunistic and other markets [1]
    163       47,328       41,356       28.9 %     732  
 
                             
Grand Total
    436       124,578       110,607       100.0 %   $ 934  
 
                             
                                         
    Quarter Ended March 31, 2007  
    Properties     Units     Effective Units     % AIV NOI     Average Rent  
Target Markets
                                       
Los Angeles
    16       4,262       3,946       9.4 %   $ 2,037  
Orange County
    4       1,213       1,143       2.1 %     1,446  
San Diego
    6       2,123       1,988       2.4 %     1,132  
 
                             
Southern CA Total
    26       7,598       7,077       13.9 %     1,697  
East Bay
    3       693       441       0.5 %     1,088  
San Francisco
    5       663       337       0.5 %     1,397  
 
                             
Northern CA Total
    8       1,356       778       1.0 %     1,237  
 
                             
Seattle
    4       468       281       0.2 %     857  
 
                             
Pacific Total
    38       9,422       8,136       15.1 %     1,588  
 
                             
Manhattan
    15       959       958       2.5 %     2,242  
Suburban New York — New Jersey
    6       2,795       2,268       2.4 %     1,021  
 
                             
New York Total
    21       3,754       3,226       4.9 %     1,338  
Washington — NoVA — MD
    17       9,067       8,316       10.1 %     1,098  
Boston
    11       4,147       4,147       5.1 %     1,174  
Philadelphia
    9       4,432       4,070       4.8 %     1,164  
 
                             
Northeast Total
    58       21,400       19,759       24.9 %     1,169  
 
                             
Miami
    7       2,674       2,388       4.0 %     1,649  
Other Florida Markets
    49       13,977       11,942       9.5 %     850  
 
                             
Florida Total
    56       16,651       14,330       13.5 %     985  
 
                             
Houston
    37       9,776       6,932       3.8 %     625  
Denver
    12       2,878       2,266       1.8 %     691  
Phoenix
    21       5,442       4,861       3.2 %     671  
Dallas — Fort Worth
    17       4,206       3,403       1.9 %     630  
Atlanta
    13       3,505       2,740       1.9 %     761  
 
                             
Sunbelt Total
    156       42,458       34,532       26.1 %     786  
 
                             
Chicago
    23       6,590       5,656       4.8 %     958  
 
                             
Total Target Markets
    275       79,870       68,083       70.9 %     1,000  
Opportunistic and other markets [1]
    190       52,084       43,165       29.1 %     696  
 
                             
Grand Total
    465       131,954       111,248       100.0 %   $ 879  
 
                             
     
[1]   For the three months ended March 31, 2007 and 2008, Aimco’s conventional portfolio included assets in 29 and 26 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit.
     
AIMCO 1st Quarter 2008   Page 13
     

 

 


 

(IMAGE)
Supplemental Schedule 8
Property Sales and Acquisition Activity
(unaudited)
FIRST QUARTER 2008 PROPERTY SALES ACTIVITY (dollars in millions, except average rent)
                                                                         
    Number     Number                                     Aimco     Aimco          
    of     of     Gross     FCF [1]     Property     Net Sales [2]     Gross     Net     Average  
    Properties     Units     Proceeds     Yield     Debt     Proceeds     Proceeds     Proceeds     Rent  
 
                                                                       
Conventional
    1       416     $ 23.0       8.6 %   $ 5.7     $ 15.4     $ 12.9     $ 6.2     $ 645  
 
                                                                       
Affordable
    3       215     $ 13.0       -2.4 %     8.0       2.1       7.5       1.7       1,138  
 
                                                     
 
                                                                       
Total Dispositions
    4       631     $ 36.0       4.4 %   $ 13.7     $ 17.5     $ 20.4     $ 7.9     $ 821  
 
                                                     
     
[1]  
Free Cash Flow (FCF) includes a $500 per unit deduction for capital replacements and is before debt service. FCF Yield is calculated as the FCF earned by the properties during the 12 months prior to their sale divided by the sales price.
 
[2]  
Net Sales Proceeds are after repayment of existing debt, net working capital settlements and payment of transaction costs.
FIRST QUARTER 2008 PROPERTY ACQUISITION ACTIVITY
There were no property acquisitions during the first quarter of 2008.
     
AIMCO 1st Quarter 2008   Page 14
     

 

 


 

(IMAGE)
Supplemental Schedule 9
Capital Expenditures
Three Months Ended March 31, 2008
(in thousands, except per unit data)
(unaudited)
All capital spending is classified as either Capital Replacements (“CR”), Capital Improvements (“CI”), casualties, redevelopment or entitlement. Non-redevelopment and non-casualty capitalizable expenditures 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.
The table below details Aimco’s share of actual spending, on both consolidated and unconsolidated real estate partnerships, for Capital Replacements, Capital Improvements, casualties, redevelopment and entitlement for the three months ended March 31, 2008. Per unit numbers are based on approximately 129,642 average units, including 112,857 conventional and 16,785 affordable units. Average units are weighted for the period and represent Effective Units excluding non-managed units. [1]
                 
    Aimco’s Share of     Per Effective  
    Expenditures     Unit  
Capital Replacements Detail:
               
Building and grounds
  $ 6,334     $ 49  
Turnover related
    11,129       86  
Capitalized site payroll and indirect costs
    3,895       30  
 
           
 
               
Total Aimco’s share of Capital Replacements
  $ 21,358     $ 165  
 
           
 
               
Capital Replacements:
               
Conventional
  $ 20,183     $ 179  
Affordable
    1,175     $ 70  
 
             
Total Aimco’s share of Capital Replacements
    21,358     $ 165  
 
             
 
               
Capital Improvements:
               
Conventional
    24,455     $ 217  
Affordable
    1,617     $ 96  
 
             
Total Aimco’s share of Capital Improvements
    26,072     $ 201  
 
             
 
               
Casualties:
               
Conventional
    2,681          
Affordable
    619          
 
             
Total Aimco’s share of Casualties [2]
    3,300          
 
             
 
               
Redevelopment (see Schedule 10) [3]:
               
Conventional projects
    64,244          
Tax Credit projects
    17,735          
 
             
Total Aimco’s share of Redevelopment
    81,979          
 
             
 
               
Entitlement [4]
    6,198          
 
             
 
               
Total Aimco’s share of capital expenditures
    138,907          
 
             
 
               
Plus minority partners’ share of consolidated spending
    12,106          
Less Aimco’s share of unconsolidated spending
    (190 )        
 
             
 
               
Capital expenditures per consolidated statement of cash flows
  $ 150,823          
 
             
     
[1]  
Average units calculated pro rata for the period based on acquisition and disposition timing.
 
[2]  
A portion of expenditures related to casualty losses is reimbursed through insurance.
 
[3]  
Redevelopment expenditures for conventional and tax credit projects may include costs related to pre-construction or other activities on projects other than those included as active on Schedule 10. Therefore the total costs presented on this schedule may exceed those included as AIV share on Schedule 10.
 
[4]  
Entitlement projects consist of Lincoln Place (CA), Pacific Bay Vistas (formerly Treetops) (CA) and Springhill Lake (MD). Lincoln Place and Pacific Bay Vistas are predominantly vacant and have March 31, 2008 net book values of approximately $194 million and $31 million, respectively.
     
AIMCO 1st Quarter 2008   Page 15
     

 

 


 

(IMAGE)
Supplemental Schedule 10
Summary of Redevelopment Activity
Three Months Ended March 31, 2008
(dollars in millions)
(unaudited)
                                                 
                            Actual Expenditures  
    Number of     Number of     Total Estimated     Inception to     Three Months Ended March 31, 2008  
    Properties     Units     Expenditures     Date     Actual Amount     Aimco’s Share  
 
                                               
CONVENTIONAL REDEVELOPMENT PROJECTS
                                               
Active redevelopment projects at December 31, 2007
    48       19,441     $ 756.3     $ 467.3     $ 68.5     $ 62.1  
Changes in project scope and estimated costs
                    17.6                        
 
                                   
Redevelopment expenditures during period
    48       19,441       773.9       467.3       68.5       62.1  
 
                                           
Projects completed during period
    (2 )     (2,228 )     (14.0 )     (14.1 )                
 
                                       
Active redevelopment projects at March 31, 2008 [1]
    46       17,213       759.9       453.2                  
 
                                       
 
                                               
TAX CREDIT REDEVELOPMENT PROJECTS
                                               
Active redevelopment projects at December 31, 2007
    11       1,715       113.0       67.4       15.9       15.9  
New redevelopment projects started during period
    4       486       23.3       1.6       1.6       1.6  
 
                                   
Redevelopment expenditures during period
    15       2,201       136.3       69.0       17.5       17.5  
 
                                           
Projects completed during period
                                           
 
                                       
Active redevelopment projects at March 31, 2008
    15       2,201       136.3       69.0                  
 
                                       
 
                                               
TOTAL ACTIVE REDEVELOPMENT PROJECTS
    61       19,414     $ 896.2     $ 522.2                  
 
                                       
 
                                               
YEAR-TO-DATE REDEVELOPMENT EXPENDITURES
                                  $ 86.0     $ 79.6  
 
                                           
     
[1]  
Targeted return on investment in Conventional Redevelopment projects is 7.5% – 8.5%.
     
AIMCO 1st Quarter 2008   Page 16
     

 

 


 

(IMAGE)
Supplemental Schedule 11
Aimco Capital
(in thousands, unaudited)
Investment Management Income
                 
    Three Months Ended  
    March 31,  
    2008     2007  
Current asset management fees [1]
  $ 878     $ 614  
Deferred asset management fees [2]
    512       2,694  
Promotes
    4,152       178  
Other GP transactional fees
    444       1,507  
 
           
Total asset management revenues
    5,986       4,993  
 
           
Tax credit syndication fees [3]
          717  
Deferred tax credit income [4]
    6,866       5,920  
 
           
Total tax credit revenues
    6,866       6,637  
 
           
Total asset management and tax credit revenues
    12,852       11,630  
 
           
Accretion on discounted notes receivable [5]
    1,665       1,758  
Other portfolio management income [6]
    1,334       530  
 
           
Total portfolio management income
    2,999       2,288  
 
           
Total investment management revenues
    15,851       13,918  
 
           
Investment management expenses
    (4,289 )     (4,466 )
 
           
Net investment management income (pre-tax)
    11,562       9,452  
Income taxes [7]
    (2,206 )     (2,250 )
 
           
Net investment management income (after tax)
  $ 9,356     $ 7,202  
 
           
Summary of Projected Tax Credit Income
                                                         
    Remainder     Year Ending December 31,              
    2008     2009     2010     2011     2012     Thereafter     Total  
Amortization of deferred income [8]
  $ 19,806     $ 27,013     $ 26,492     $ 25,907     $ 25,650     $ 102,383     $ 227,251  
Income taxes [9]
    (7,724 )     (10,535 )     (10,332 )     (10,104 )     (10,004 )     (39,929 )     (88,628 )
 
                                         
Projected income, net of tax
  $ 12,082     $ 16,478     $ 16,160     $ 15,803     $ 15,646     $ 62,454     $ 138,623  
 
                                         
     
[1]  
Current asset management fees represent income earned in exchange for asset management services provided to third parties.
 
[2]  
Deferred asset management fees represent asset management fees earned in prior periods, the collectibility of which was deemed uncertain, and such fees were therefore deferred. Fees are recognized in income when collectibility is probable and reasonably estimable as a result of a completed or pending transaction which generates a reliable source of payment.
 
[3]  
Aimco receives a fee for the syndication of tax credit partnerships which is earned and paid upon completion of the syndication.
 
[4]  
Aimco earns tax credit income in connection with the transfer of tax credits to tax credit investors, a significant portion of which is paid simultaneously with the completion of the syndication. The balance is generally paid within 12 to 24 months. Tax credit income is recognized as tax credits are delivered to the investors, generally over a period of ten years. See Summary of Projected Tax Credit Income.
 
[5]  
Aimco holds certain loans extended by predecessors whose positions we generally acquired at a discount. Interest income on these discounted notes is recognized at such time when the collectibility of the income is probable and reasonably estimable as a result of a completed or pending transaction which generates a reliable source of repayment. Accretion on discounted notes receivable is included in interest income in Aimco’s consolidated statements of income.
 
[6]  
Other portfolio management income during 2008 consists primarily of interest income received under total rate of return swaps, which is included in interest expense in Aimco’s consolidated statements of income for 2008. During 2007, other portfolio management income consists of consideration received in exchange for the transfer of certain property rights, which is included in other expense, net in Aimco’s consolidated statement of income during 2007.
 
[7]  
Investment management income is earned in part by Aimco’s taxable REIT subsidiaries. The effective tax rate varies from period to period based on the portion of total income earned by taxable REIT subsidiaries.
 
[8]  
Amortization of deferred income represents the periodic recognition of deferred revenue and costs relating to Aimco’s existing tax credit arrangements. Deferred income is recognized as the related low income housing tax credits and other tax benefits are delivered to tax credit investors. Deferred revenue reflects cash received but not yet recognized as revenue, and cash expected to be received from investors in the future under conditional capital contribution commitments. The amounts to be received in the future are subject to adjustment based on the amounts of tax benefits actually delivered to investors and Aimco’s compliance with applicable regulations and other conditions. Deferred costs reflect costs incurred in structuring these arrangements. The timing of income recognition is subject to change based on the timing of delivery of tax benefits, which timing may be affected by factors related to the development, operations and financing of the related properties.
 
[9]  
An effective income tax rate of 39% is assumed. For GAAP and FFO purposes, income taxes are recognized concurrent with the amortization of deferred income.
     
AIMCO 1st Quarter 2008   Page 17
     

 

 


 

(IMAGE)
Supplemental Schedule 12
Apartment Unit Summary
As of March 31, 2008
(unaudited)
                                 
    Number of     Number of     Effective     Average  
    Properties     Units     Units     Ownership  
Conventional Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    286       80,719       80,719       100 %
Partially-owned consolidated properties
    148       45,665       31,665       69 %
Partially-owned unconsolidated properties
    2       732       264       36 %
 
                       
Total
    436       127,116       112,648       89 %
 
                       
 
                               
Affordable Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    85       12,021       12,021       100 %
Partially-owned consolidated properties
    136       15,110       4,554       30 %
Partially-owned unconsolidated properties
    89       9,930       1,918       19 %
 
                       
Total
    310       37,061       18,493       50 %
 
                       
 
                               
Total Owned Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    371       92,740       92,740       100 %
Partially-owned consolidated properties
    284       60,775       36,219       60 %
Partially-owned unconsolidated properties
    91       10,662       2,182       20 %
 
                       
Total
    746       164,177       131,141       80 %
 
                       
 
                               
Management Contracts:
                               
Property-managed for third parties
    36       3,228                  
Asset-managed
    381       34,932                  
 
                           
Total
    417       38,160                  
 
                           
 
                               
Total Portfolio
    1,163       202,337                  
 
                           
     
AIMCO 1st Quarter 2008   Page 18
     

 

 


 

(IMAGE)
Glossary
GLOSSARY OF NON-GAAP FINANCIAL AND OPERATING MEASURES: Financial and operating measures found in the Earnings Release and Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with generally accepted accounting principles, or GAAP. These measures are defined below and, where appropriate, reconciled on the accompanying Supplemental Schedules to the most comparable GAAP measures.
ACQUISITION PROPERTIES: Properties that have not reached a stabilized level of occupancy during both the current and comparable prior year period.
ADJUSTED FUNDS FROM OPERATIONS (AFFO): AFFO is FFO (diluted) less Capital Replacement expenditures, plus non-cash charges for preferred stock redemption related costs and impairment losses, all of which are adjusted for the Aimco Operating Partnership’s share. 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. Please see Supplemental Schedule 1 for AFFO data reconciled to net income as determined in accordance with GAAP. There can be no assurance that Aimco’s method for computing AFFO is comparable with that of other real estate investment trusts.
AFFORDABLE PROPERTIES: Affordable properties benefit from government programs designed to pay rental income on behalf of people with low or moderate incomes and includes properties that were owned for all periods presented.
CAPITAL IMPROVEMENTS (CI): CI expenditures include all non-redevelopment capital expenditures that are made to enhance the value, profitability or useful life of an asset from its original purchase condition. CI expenditures are a component of capital expenditures in the GAAP Statements of Cash Flows.
CAPITAL REPLACEMENTS (CR): CR expenditures do not increase the value, profitability or useful life of an asset from its original purchase condition. They represent the share of expenditures that are deemed to replace the consumed portion of acquired capital assets. CR expenditures are deducted in the calculation of AFFO and FCF. Please refer to Supplemental Schedule 9 for further detail. CR expenditures are a component of capital expenditures in the GAAP Statements of Cash Flows.
CASUALTY CAPITAL EXPENDITURES: Casualty capital expenditures represent 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 based on deductibles associated with each loss.
EFFECTIVE UNITS: Unit count at 100% ownership multiplied by Aimco’s ownership share.
FREE CASH FLOW (FCF): FCF measures profitability of operations and is prior to the cost of capital. FCF is comprised of AFFO (defined above), with adjustments to add back interest expense, minority interest in the Aimco Operating Partnership, and preferred dividends. Because Aimco has unconsolidated real estate interests, it is useful for management and investors to understand, in addition to consolidated cash flows, cash flows related to Aimco’s unconsolidated real estate holdings.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance defined by the National Association of Real Estate Investment Trusts (NAREIT) 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. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT’s April 1, 2002 White Paper. Aimco calculates FFO (diluted) by subtracting preferred stock redemption related redemption related costs and dividends on preferred stock and adding back dividends/ distributions on dilutive preferred securities. FFO 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 FFO is comparable with that of other real estate investment trusts. Please see Supplemental Schedule 1 for FFO data reconciled to net income as determined in accordance with GAAP.
OTHER EXPENSES, NET: Other expenses, net includes tax provision/benefit, franchise taxes, risk management activities related to our unconsolidated partnerships and partnership expenses (partnership level expenses incurred directly or indirectly for services such as audit, tax and legal.)
OTHER PROPERTIES: Conventional properties that have significant rent control restrictions, university housing properties that have been owned for more than one year and properties that are not multi-family such as commercial properties or fitness facilities.
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.
SAME STORE: Same Store is used commonly to describe Conventional properties managed by Aimco, in which Aimco’s ownership exceeds 10% and that have reached a stabilized level of occupancy during both the current and comparable prior year period. Properties classified as held for sale are not included in Same Store. These results measure operating performance without variations caused by investment transactions. Aimco provides data for consolidated Same Store properties as well as its proportionate share of consolidated and unconsolidated Same Store properties. To ensure comparability, the information for all periods shown is based on current period ownership. Please see Supplemental Schedules 6a and 6b for Same Store data reconciled to rental and other property revenues and property operating expense as determined in accordance with GAAP.
     
AIMCO 1st Quarter 2008   Page 19