EX-99.1 2 c74179exv99w1.htm EXHIBIT 99.1 Filed by Bowne Pure Compliance
Exhibit 99.1
(GRAPHIC)

 

 


 

(GRAPHIC)
Denver, Colorado - August 1, 2008
Apartment Investment and Management Company
Announces Second Quarter 2008 Results
SUMMARY FINANCIAL RESULTS: Apartment Investment and Management Company (Aimco) (NYSE:AIV) today announced results for the second 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 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 income attributable to common stockholders for the quarter was $242.4 million, compared with $3.0 million for the second quarter 2007. Higher results were driven primarily by higher gains on dispositions of real estate and other of $289.3 million, higher investment management income, net of tax, of $20.4 million and higher property net operating income of $6.7 million. These items were partially offset by lower income from discontinued operations (excluding gains on dispositions of real estate) of $40.7 million, higher interest expense of $6.8 million and higher other expenses of $8.6 million. Earnings per share (EPS) attributable to common stockholders was $2.76 on a diluted basis, compared with $0.03 per share in the second 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 $75.6 million, or $0.83 per share, compared with $87.3 million, or $0.84 per share, in the second quarter 2007. FFO before impairment losses was $81.5 million, or $0.90 per share, which was $0.09 per share higher than the mid-point of guidance for the quarter. Higher investment management income, net of tax, contributed $0.16 per share to the FFO outperformance and Same Store operating results contributed an additional $0.02 per share. Other expenses were $0.11 per share higher than expected, primarily due to: the write-off of certain communications hardware and capitalized costs associated with a discontinued technology infrastructure project; and certain litigation settlements and reserves.
 
 
Adjusted funds from operations (diluted) (AFFO; a non-GAAP financial measure defined in the Glossary) was $58.2 million, or $0.66 per share, compared with $63.6 million, or $0.61 per share, in the second quarter 2007. AFFO includes deductions of $0.24 and $0.23 per share for capital replacement expenditures in the second quarter 2008 and the second quarter 2007, respectively.
Diluted Per Share Results
                 
    SECOND QUARTER  
    2008     2007
Adjusted*
 
Earnings - EPS
  $ 2.76     $ 0.03  
Funds from operations - FFO
  $ 0.83     $ 0.84  
FFO before impairment losses**
  $ 0.90     $ 0.84  
Adjusted funds from operations - AFFO
  $ 0.66     $ 0.61  
     
*  
Adjusted to reflect January 30, 2008, special dividend, see Special Supplement following the Outlook schedule in this earnings release for additional details.
**  
During the second quarter, Aimco recognized impairment losses, net of Minority interest in Aimco Operating Partnership, of $5.9 million.
Contact
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
     
AIMCO 2nd Quarter 2008   Page 1

 

 


 

(GRAPHIC)
Management Comments
Chairman and Chief Executive Officer Terry Considine comments: “Property operations had a solid quarter with conventional same-store net operating income growth of 4.4%. Our redevelopment and capital investments are driving improved asset quality with more than $280 million invested in our properties year-to-date. Through our portfolio management activities, we continue to reallocate capital among our target markets and to improve portfolio quality. As we look forward to the balance of 2008, we are maintaining our focus on these core value-creating strategies.”
Chief Financial Officer Tom Herzog adds:  “Second quarter FFO, before impairment losses, was $0.90 per share, or $0.09 above the mid-point of guidance. Positive results for the quarter included higher same-store operating results and investment management income, partially offset by several non-recurring items including the write-off of certain capitalized IT project costs and litigation costs. During the second quarter and through July, Aimco repurchased a total of 6.8 million shares of its Common Stock for $252.9 million, or an average price of $37.01 per share. We are establishing third quarter FFO guidance of $0.86 to $0.90 per share and increasing our full year FFO guidance from $3.22 to $3.38 per share to $3.33 to $3.43 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 second quarter 2008, this portfolio included 397 properties with 114,687 units in which Aimco had a weighted average ownership of 89%. During the second quarter 2008, conventional real estate operations generated net operating income of $162.7 million.
“Same Store” Results
In the second quarter 2008, the Same Store portfolio included 302 communities with 81,293 Effective Units (see the Glossary) based on Aimco’s weighted average ownership of 90% (See Supplemental Schedules 6a through 6c).
Comparing Same Store results in the second quarter 2008 with the second quarter 2007, total revenue increased $4.6 million, or 2.1%. The increase in revenue was primarily generated by higher average rent, up $21 per unit, or 2.3%, from $897 per unit to $918 per unit, higher occupancy, which was up 10 basis points from 94.7% to 94.8%. Same Store expenses of $90.8 million decreased $1.2 million, or 1.3%, compared with the prior year, primarily due to decreases in personnel and related expenses. Same Store portfolio net operating income was $138.9 million for the second quarter 2008, up 4.4% from the second quarter 2007.
Same Store Operating Results
                                         
    SECOND QUARTER  
    Year-over-year     Sequential  
    2008     2007     Variance     1st Qtr     Variance  
Same Store Operating Measures
                                       
Average Physical Occupancy
    94.8 %     94.7 %     0.1 %     94.7 %     0.1 %
Average Rent Per Unit
  $ 918     $ 897       2.3 %   $ 914       0.4 %
Total Same Store ($mm)
                                       
Revenue
  $ 229.7     $ 225.1       2.1 %   $ 229.2       0.2 %
Expenses
    (90.8 )     (92.0 )     -1.3 %     (93.5 )     -2.8 %
NOI ($mm)
  $ 138.9     $ 133.1       4.4 %   $ 135.7       2.4 %
     
AIMCO 2nd Quarter 2008   Page 2

 

 


 

(GRAPHIC)
Comparing Same Store results on a sequential basis, total revenue increased $0.5 million, or 0.2%, in the second quarter 2008 compared with the first quarter 2008, driven by a $4 per unit increase in average rental rates and an increase in occupancy of 10 basis points, partially offset by lower utility reimbursements. Expenses decreased $2.7 million, or 2.8%, primarily due to lower personnel expenses, utilities, real estate taxes and insurance, partially offset by higher turnover costs, repairs and maintenance costs and contract services. Net operating income increased $3.2 million, or 2.4%, 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 second quarter 2008, Aimco’s owned affordable portfolio included 308 properties with 36,725 units in which Aimco had an average ownership of 51%. During the second quarter 2008, affordable property operations generated net operating income of $22.2 million. Average month-end occupancy for the affordable portfolio increased 20 basis points from 97.8% for the second quarter 2007 to 98.0% for the second quarter 2008, while average rent per unit increased 3.4% from $739 to $764 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 $29.2 million in the second quarter 2008 compared to $8.8 million in the second 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 largest 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 largest 20 markets and to increase our investment in the largest 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 second quarter 2008, Aimco acquired Monterey Grove Apartments with 224 units, located in San Jose, California, for $56.0 million, or $250,000 per unit.
DISPOSITIONS – Aimco regularly reviews its portfolio to identify properties that do not meet its long-term investment criteria. In the second quarter 2008, Aimco sold 40 conventional properties and one affordable property with 12,662 and 240 units, respectively, for $921.5 million in gross proceeds (Aimco share $787.6 million). Aimco’s share of net proceeds after repayment of existing property debt and transaction costs was $367.8 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 $314.2 million for the second quarter 2008, compared with gains of $24.9 million for the second quarter 2007.
See Supplemental Schedule 8 for additional information on acquisition and disposition activity.
     
AIMCO 2nd Quarter 2008   Page 3

 

 


 

(GRAPHIC)
Redevelopment
Aimco actively reinvests in and upgrades its portfolio through property redevelopments. At the end of the second quarter 2008, Aimco had 44 active conventional redevelopment projects and 18 active tax credit redevelopment projects in process. Aimco’s share of total redevelopment expenditures was $81.3 million during the second quarter 2008. Conventional redevelopment project expenditures totaled $61.6 million and tax credit redevelopment project expenditures totaled $19.7 million for the quarter. Further information on redevelopment projects is provided in Supplemental Schedule 10.
Additional Financial Information
INTEREST INCOME – Consolidated interest income was $0.7 million for the second quarter 2008 compared with $10.1 million for the second 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. The decrease in interest income of $9.4 million is the result of lower interest rates, the repayment of certain high yielding notes receivable from unconsolidated partnerships in the second quarter 2007 and an adjustment to accretion of discounted notes receivable.
DEBT ACTIVITY – During the six months ended June 30, 2008, Aimco closed loans on 47 properties generating gross proceeds of $443.3 million at a weighted average interest rate of 5.41%. This included refinancing $151.2 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 $255.5 million.
As of June 30, 2008, Aimco had $7.4 billion of consolidated debt outstanding, which consisted of: $5.6 billion of fixed rate mortgage debt; $1.7 billion of floating rate property and corporate debt; and $87.8 million of other borrowings. In addition, Aimco had $100.0 million of floating rate preferred stock outstanding. The fixed and floating rate property debt is primarily non-recourse. Aimco’s FFO exposure to changes in floating interest rates is mitigated by $684.3 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 0.68% 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 $0.02 per share per quarter.
See Supplemental Schedule 5 for more detail on debt characteristics and activity.
INTEREST EXPENSE – Consolidated interest expense was $102.4 million for the second quarter 2008 compared with $95.6 million for the second quarter 2007. The $6.8 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 second quarter 2008, Aimco repurchased approximately 3.9 million shares of its Class A Common Stock at an average price of $38.91 per share for a total cost of $152.9 million.
During the month of July 2008, Aimco repurchased approximately 2.9 million shares of its Class A Common Stock at an average price of $34.45 per share for a total cost of $100.0 million. Since Aimco began repurchasing shares during the third quarter 2006, the company has repurchased approximately 21.7 million shares, or approximately 22% of shares outstanding on June 30, 2006, at an average price of $40.15 per share for a total cost of $869.6 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 has not been adjusted.
We are currently authorized to repurchase approximately 21.3 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 second quarter 2008 of $27.1 million increased $3.0 million when compared with the second quarter 2007 primarily due to personnel and related costs.
     
AIMCO 2nd Quarter 2008   Page 4

 

 


 

(GRAPHIC)
Outlook
For the third quarter 2008, FFO, before impairment losses and preferred redemption charges, is expected to be in a range from $0.86 to $0.90 per share and we are increasing our full year FFO guidance from a range of $3.22 to $3.38 per share to a range of $3.33 to $3.43 per share. Please refer to the Outlook Schedule, which follows the Consolidated Financial Statements in this release, for more detail on third quarter and full year 2008 guidance.
Dividends on Common Stock
As announced on July 18, 2008, the Aimco Board of Directors declared a special dividend of $3.00 per share of Class A Common Stock, to be paid on August 29, 2008, to stockholders of record on July 28, 2008. A portion of the special dividend in the amount of $0.60 per share represents payment of the regular dividend for the quarter ended June 30, 2008, and a portion represents an additional dividend payment in the amount of $2.40 per share associated with actual and projected taxable gains arising from property dispositions in 2008.
The special dividend will be payable in a combination of cash and additional shares of Class A Common Stock. The aggregate amount of cash payable to stockholders in the special dividend, other than cash payable in lieu of fractional shares, is not expected to exceed $51.3 million. Subject to this limitation on the aggregate amount of cash payable, stockholders will have the option to make an election to receive payment of the special dividend in cash or in shares, except that cash will be paid in lieu of fractional shares. Stockholders who do not make an election, or elect to receive the special dividend in all cash, will receive payment in the form of at least $0.60 per share in cash.
A prospectus and election form will be mailed to stockholders on or about August 4, 2008, and will describe in more detail the terms of the special dividend, including the ability of stockholders to elect to receive the special dividend in the form of cash or shares of Aimco’s Class A Common Stock, and a limitation on the aggregate amount of cash to be included in the special dividend. The election must be made prior to 5:00 p.m. Eastern time on August 20, 2008.
Aimco expects the special dividend to be a taxable dividend to its stockholders, without regard to whether a particular stockholder receives the dividend in the form of cash or shares. It therefore allows Aimco to satisfy its REIT distribution requirement while preserving cash for other corporate purposes, including share repurchases.
Share and per share amounts disclosed in the accompanying earnings release and supplemental schedules have not been retroactively adjusted for the effect of shares to be issued pursuant to this special dividend, as the number of shares is not presently determinable. Such retroactive adjustments will be reflected in earnings releases and financial information prepared subsequent to the payment date.
Cash dividends declared on Class A Common Stock attributable to the six months ended June 30, 2008, totaled $1.20 per share, or 100% of AFFO (undiluted) and 74% of FFO (diluted), on a per share basis, and a 7.0% cash yield based on the $34.06 closing price of Aimco’s Class A Common Stock on June 30, 2008. Cash dividends attributable to the six months ended June 30, 2008, include that portion of the July 2008 special dividend which represents payment of the regular dividend for the second quarter 2008.
Earnings Conference Call
Please join Aimco management for the Second Quarter 2008 earnings conference call to be held Friday, August 1, 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 www.aimco.com/CorporateInformation/Overview.aspx. Alternatively, you may join the conference call via telephone by dialing 800.860.2442, or 412.858.4600 for international callers, and indicating that you wish to join the Apartment Investment and Management Company Second Quarter 2008 earnings conference call. If you are unable to join the live conference call, you may access the conference call replay for seven days by dialing 877.344.7529, or 412.317.0088 for international callers, passcode 421210, or you may access the audiocast replay by clicking on the Webcasts link on Aimco’s website at www.aimco.com/CorporateInformation/About/Financial/news.aspx.
     
AIMCO 2nd Quarter 2008   Page 5

 

 


 

(GRAPHIC)
Supplemental Information
The full text of this release and the Supplemental Information referenced in this release is available on Aimco’s Website at the link http://www.aimco.com/CorporateInformation/About/Financial/QEarnRelease.aspx.
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. In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership. Readers should carefully review Aimco’s financial statements and notes thereto, as well as the risk factors described in Aimco’s Annual Report on Form 10-K for the year ended December 31, 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. This press release does not constitute an offer of any securities for sale.
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 1,114 properties, including 188,672 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 website at www.aimco.com.
     
AIMCO 2nd Quarter 2008   Page 6

 

 


 

(GRAPHIC)
GAAP Income Statements
Consolidated Statements of Income
(in thousands, except per share data) (unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
REVENUES:
                               
Rental and other property revenues
  $ 384,191     $ 372,289     $ 768,354     $ 734,645  
Property management revenues, primarily from affiliates
    1,415       1,271       3,519       3,367  
Asset management and tax credit revenues
    38,175       15,178       51,027       26,808  
 
                       
Total revenues
    423,781       388,738       822,900       764,820  
 
                       
 
                               
OPERATING EXPENSES:
                               
Property operating expenses
    174,158       168,992       361,441       336,618  
Property management expenses
    1,187       2,452       2,457       3,935  
Investment management expenses
    5,728       5,521       10,017       9,987  
Depreciation and amortization
    120,692       110,743       239,086       221,923  
General and administrative expenses
    27,064       24,024       48,488       46,100  
Other expenses (income), net
    5,459       (3,128 )     10,297       (379 )
 
                       
Total operating expenses
    334,288       308,604       671,786       618,184  
 
                       
 
                               
Operating income
    89,493       80,134       151,114       146,636  
 
                               
Interest income
    718       10,107       9,114       20,154  
Provision for losses on notes receivable
    (534 )     (735 )     (1,693 )     (2,278 )
Interest expense
    (102,365 )     (95,578 )     (203,677 )     (190,586 )
Deficit distributions to minority partners
    (1,265 )     (1,554 )     (5,276 )     (2,482 )
Equity in (losses) earnings of unconsolidated real estate partnerships
    (843 )     930       (1,872 )     (2,055 )
Real estate impairment losses
    (2,518 )           (2,518 )      
Gain on dispositions of unconsolidated real estate and other
    139       602       129       1,695  
Gain on extinguishment of debt
                      19,373  
 
                       
 
                               
Loss before minority interests and discontinued operations
    (17,175 )     (6,094 )     (54,679 )     (9,543 )
 
                               
Minority interests:
                               
Minority interest in consolidated real estate partnerships
    (2,352 )     (85 )     4,590       (3,793 )
Minority interest in Aimco Operating Partnership, preferred [1]
    (1,925 )     (1,782 )     (3,707 )     (3,564 )
Minority interest in Aimco Operating Partnership, common [1]
    3,437       2,240       7,908       4,661  
 
                       
Total minority interests
    (840 )     373       8,791       (2,696 )
 
                       
 
Loss from continuing operations
    (18,015 )     (5,721 )     (45,888 )     (12,239 )
 
                               
Income from discontinued operations, net [3]
    274,054       25,050       277,381       56,776  
 
                       
 
                               
Net income
    256,039       19,329       231,493       44,537  
 
                               
Net income attributable to preferred stockholders
    13,670       16,346       27,878       32,694  
 
                       
Net income attributable to common stockholders
  $ 242,369     $ 2,983     $ 203,615     $ 11,843  
 
                       
 
                               
Weighted average common shares outstanding [2]
    87,790       100,494       89,381       100,494  
 
                       
Weighted average common shares and common share equivalents outstanding [2]
    87,790       100,494       89,381       100,494  
 
                       
 
                               
Earnings (loss) per common share — basic [2]:
                               
Loss from continuing operations (net of income attributable to preferred stockholders)
  $ (0.36 )   $ (0.22 )   $ (0.83 )   $ (0.45 )
Income from discontinued operations
    3.12       0.25       3.11       0.57  
 
                       
Net income attributable to common stockholders
  $ 2.76     $ 0.03     $ 2.28     $ 0.12  
 
                       
 
                               
Earnings (loss) per common share — diluted [2]:
                               
Loss from continuing operations (net of income attributable to preferred stockholders)
  $ (0.36 )   $ (0.22 )   $ (0.83 )   $ (0.45 )
Income from discontinued operations
    3.12       0.25       3.11       0.57  
 
                       
Net income attributable to common stockholders
  $ 2.76     $ 0.03     $ 2.28     $ 0.12  
 
                       
     
AIMCO 2nd Quarter 2008   Page 7
     


 

(GRAPHIC)
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     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
Rental and other property revenues
  $ 36,207     $ 54,288     $ 76,661     $ 113,452  
Property operating expenses
    (19,606 )     (25,774 )     (40,214 )     (56,990 )
Depreciation and amortization
    (5,884 )     (12,662 )     (15,939 )     (26,985 )
Other expenses, net
    (2,271 )     (651 )     (2,498 )     (1,885 )
 
                       
Operating Income
    8,446       15,201       18,010       27,592  
Interest income
    39       367       340       782  
Interest expense
    (5,383 )     (9,842 )     (12,695 )     (22,607 )
Gain on extinguishment of debt
                      22,852  
Minority interest in consolidated real estate partnerships
    257       35       174       (2,064 )
 
                       
Income before gain on dispositions of real estate, impairment losses, deficit distributions to minority partners, income taxes and minority interest in Aimco Operating Partnership
    3,359       5,761       5,829       26,555  
Gain on dispositions of real estate, net of minority partners’ interest
    314,025       24,311       315,350       39,901  
Real estate impairment (losses) recoveries, net
    (4,018 )     60       (4,018 )     (783 )
Recovery of deficit distributions (deficit distributions) to minority partners
    7,701       81       7,510       (321 )
Income tax arising from disposals
    (17,149 )     (2,597 )     (17,063 )     (2,761 )
Minority interest in Aimco Operating Partnership
    (29,864 )     (2,566 )     (30,227 )     (5,815 )
 
                       
Income from discontinued operations
  $ 274,054     $ 25,050     $ 277,381     $ 56,776  
 
                       
     
AIMCO 2nd Quarter 2008   Page 8
     

 

 


 

(GRAPHIC)
GAAP Balance Sheets
Consolidated Balance Sheets
(in thousands)
(unaudited)
                 
    June 30, 2008     December 31, 2007  
ASSETS
               
Buildings and improvements
  $ 9,275,563     $ 8,944,353  
Land
    2,551,108       2,542,322  
Accumulated depreciation
    (2,962,147 )     (2,747,403 )
 
           
NET REAL ESTATE
    8,864,524       8,739,272  
Cash and cash equivalents
    330,163       210,461  
Restricted cash
    316,892       316,233  
Accounts receivable
    78,439       71,463  
Accounts receivable from affiliates
    32,420       34,958  
Deferred financing costs
    68,768       74,166  
Notes receivable from unconsolidated real estate partnerships
    31,869       35,186  
Notes receivable from non-affiliates
    147,635       143,054  
Investment in unconsolidated real estate partnerships
    106,388       117,217  
Other assets
    192,851       207,857  
Deferred income tax asset, net
    11,059       14,426  
Assets held for sale
    145,670       642,239  
 
           
 
               
TOTAL ASSETS
  $ 10,326,678     $ 10,606,532  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Property tax-exempt bond financing
  $ 910,300     $ 901,985  
Property loans payable
    5,809,951       5,563,703  
Term loans
    475,000       475,000  
Credit facility
    145,000        
Other borrowings
    87,839       75,057  
 
           
TOTAL INDEBTEDNESS
    7,428,090       7,015,745  
Accounts payable
    30,931       56,792  
Accrued liabilities and other
    366,197       449,485  
Deferred income
    205,494       201,498  
Security deposits
    48,450       45,622  
Liabilities related to assets held for sale
    113,723       532,645  
 
           
TOTAL LIABILITIES
    8,192,885       8,301,787  
 
           
 
               
Minority interest in consolidated real estate partnerships
    415,835       441,778  
Minority interest in Aimco Operating Partnership
    124,337       113,263  
 
               
STOCKHOLDERS’ EQUITY
               
Perpetual preferred stock
    723,500       723,500  
Class A Common Stock
    874       961  
Additional paid-in capital
    2,740,890       3,049,417  
Notes due on common stock purchases
    (4,125 )     (5,441 )
Distributions in excess of earnings
    (1,867,518 )     (2,018,733 )
 
           
TOTAL STOCKHOLDERS’ EQUITY
    1,593,621       1,749,704  
 
           
 
               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 10,326,678     $ 10,606,532  
 
           
     
AIMCO 2nd Quarter 2008   Page 9
     

 

 


 

(GRAPHIC)
Outlook and Forward Looking Statement
Third 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 third 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. In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our ability to meet the various requirements imposed by the Internal Revenue Code through actual operating results, distribution levels and diversity of stock ownership.
Readers should carefully review Aimco’s financial statements and notes thereto, as well as the risk factors described in Aimco’s Annual Report on Form 10-K for the year ended December 31, 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.
                 
    Third Quarter 2008     Full Year 2008  
GAAP earnings per share [1][4]
  -$0.34 to -$0.30   $1.68 to $1.78
FFO per share [2][5]
  $0.86 to $0.90   $3.33 to $3.43
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
  -1.5% to -2.5%        
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 84.0 million and 86.6 million weighted average common shares (diluted) for third quarter 2008 and full year 2008, respectively.
 
[5]  
FFO per share and AFFO per share are calculated based on 84.5 million and 88.1 million weighted average common shares (diluted) for the third quarter 2008 and full year 2008, respectively.
     
AIMCO 2nd Quarter 2008   Page 10
     

 

 


 

(GRAPHIC)
Special Supplement to Second 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 results for the three and six months ended June 30, 2007, as reported in 2007, prior to the special dividend, and as currently reported, after the effect of the special dividend:
                 
    Three Months Ended     Six Months Ended  
Financial Results   June 30, 2007     June 30, 2007  
 
               
Earnings — EPS, excluding special dividend
  $ 0.03     $ 0.12  
Earnings — EPS, including special dividend
  $ 0.03     $ 0.12  
 
               
Funds from operations — FFO, excluding special dividend
  $ 0.88     $ 1.62  
Funds from operations — FFO, including special dividend
  $ 0.84     $ 1.55  
 
               
FFO before impairment and preferred redemption charges, excluding special dividend
  $ 0.88     $ 1.63  
FFO before impairment and preferred redemption charges, including special dividend
  $ 0.84     $ 1.55  
 
               
Adjusted funds from operations — AFFO, excluding special dividend
  $ 0.64     $ 1.22  
Adjusted funds from operations — AFFO, including special dividend
  $ 0.61     $ 1.17  
 
               
Calculation of Weighted Average Shares
               
 
               
Earnings — EPS
               
Weighted average common shares — diluted, excluding the special dividend
    95,973       95,972  
Weighted average common shares — diluted, attributable to the special dividend
    4,521       4,522  
 
           
Weighted average common shares — diluted, including the special dividend
    100,494       100,494  
 
           
 
               
Funds from operations — FFO
               
Weighted average common shares — diluted, excluding the special dividend
    99,200       99,608  
Weighted average common shares — diluted, attributable to the special dividend
    4,646       4,650  
 
           
Weighted average common shares — diluted, including the special dividend
    103,846       104,258  
 
           
 
               
FFO before impairment and preferred redemption charges
               
Weighted average common shares — diluted, excluding the special dividend
    99,200       99,608  
Weighted average common shares — diluted, attributable to the special dividend
    4,646       4,650  
 
           
Weighted average common shares — diluted, including the special dividend
    103,846       104,258  
 
           
 
               
Adjusted funds from operations — AFFO
               
Weighted average common shares — diluted, excluding the special dividend
    99,128       99,572  
Weighted average common shares — diluted, attributable to the special dividend
    4,642       4,649  
 
           
Weighted average common shares — diluted, including the special dividend
    103,770       104,221  
 
           
     
AIMCO 2nd Quarter 2008   Page 11
     

 

 


 

(SUPPLEMENTAL COVER)

 


 

(GRAPHIC)
             
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 (2Q 2008 v. 2Q 2007)
 
           
12
  Schedule 6b     Same Store Operating Results (2Q 2008 v. 1Q 2008)
 
           
13
  Schedule 6c     Same Store Operating Results (YTD 2Q 2008 v. YTD 2Q 2007)
 
           
14
  Schedule 7     Total Conventional Portfolio Data by Market
 
           
15
  Schedule 8     Property Acquisition and Sales Activity
 
           
16
  Schedule 9     Capital Expenditures
 
           
17
  Schedule 10     Summary of Redevelopment Activity
 
           
18
  Schedule 11     Aimco Capital
 
           
19
  Schedule 12     Apartment Unit Summary
 
           
20
  Glossary        
     
AIMCO 2nd Quarter 2008   Page 2

 

 


 

(GRAPHIC)
Supplemental Schedule 1
Funds From Operations and Adjusted Funds From Operations
(in thousands, except per share data) (unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
 
                               
Net income attributable to common stockholders [1]
  $ 242,369     $ 2,983     $ 203,615     $ 11,843  
Adjustments:
                               
Depreciation and amortization
    120,692       110,743       239,086       221,923  
Depreciation and amortization related to non-real estate assets
    (5,027 )     (4,795 )     (8,926 )     (11,355 )
 
                               
Depreciation of rental property related to minority partners and unconsolidated entities [2] [3]
    (3,989 )     (1,808 )     (14,048 )     (13,752 )
Gain on dispositions of unconsolidated real estate and other
    (139 )     (602 )     (129 )     (1,695 )
Deficit distributions (recovery of deficit distributions) to minority partners [4]
    1,265       1,554       5,276       2,482  
Discontinued operations:
                               
Gain on dispositions of real estate, net of minority partners’ interest [2]
    (314,025 )     (24,311 )     (315,350 )     (39,901 )
Depreciation of rental property, net of minority partners’ interest [2] [3]
    5,233       9,520       13,936       4,021  
Deficit distributions (recovery of deficit distributions) to minority partners [4]
    (7,701 )     (81 )     (7,510 )     321  
Income tax arising from disposals
    17,149       2,597       17,063       2,761  
Minority interests in Aimco Operating Partnership’s share of above adjustments
    17,971       (8,525 )     6,857       (15,257 )
Preferred stock dividends
    13,670       16,346       27,878       32,694  
 
                       
 
                               
Funds From Operations
  $ 87,468     $ 103,621     $ 167,748     $ 194,085  
Preferred stock dividends
    (13,670 )     (16,346 )     (27,878 )     (32,694 )
Dividends/distributions on dilutive preferred securities
    1,759       58       3,092       58  
 
                       
 
                               
Funds From Operations Attributable to Common
Stockholders — Diluted
  $ 75,557     $ 87,333     $ 142,962     $ 161,449  
Real estate impairment losses, continuing operations [5]
    2,518             2,518        
Real estate impairment losses, discontinued operations [5]
    4,018       (60 )     4,018       783  
Minority interests in Aimco Operating Partnership’s share of above adjustments
    (635 )     6       (635 )     (73 )
Dividends/distributions on dilutive preferred securities
    17             17        
 
                       
 
                               
Funds From Operations Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 81,475     $ 87,279     $ 148,880     $ 162,159  
 
                               
Capital Replacements
    (23,959 )     (25,968 )     (45,316 )     (44,653 )
Minority interest in Aimco Operating Partnership’s share of Capital Replacements
    2,354       2,386       4,402       4,134  
Dividends/distributions on non-dilutive preferred securities
    (1,717 )     (58 )     (3,050 )     (58 )
 
                       
 
                               
Adjusted Funds From Operations Attributable to Common Stockholders — Diluted
  $ 58,153     $ 63,639     $ 104,916     $ 121,582  
 
                       
 
                               
Funds From Operations Attributable to Common Stockholders — Diluted:
                               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [6][7]:
                               
Common shares and equivalents
    88,286       103,770       89,776       104,221  
Dilutive preferred securities
    2,332       76       2,117       38  
 
                       
 
    90,618       103,846       91,893       104,258  
 
                       
 
                               
Funds From Operations (excluding impairment losses)
                               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [6][7]:
                               
Common shares and equivalents
    88,286       103,770       89,776       104,221  
Dilutive preferred securities
    2,351       76       2,126       38  
 
                       
 
    90,637       103,846       91,902       104,258  
 
                       
 
                               
Adjusted Funds From Operations Attributable to Common Stockholders — Diluted
                               
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [6][7]:
                               
Common shares and equivalents
    88,286       103,770       89,776       104,221  
Dilutive preferred securities
    103             51        
 
                       
 
    88,389       103,770       89,827       104,221  
 
                       
Per Share [6]:
                               
Funds From Operations — Diluted
  $ 0.83     $ 0.84     $ 1.56     $ 1.55  
Funds From Operations — Diluted (excluding impairment losses)
  $ 0.90     $ 0.84     $ 1.62     $ 1.55  
Adjusted Funds From Operations — Diluted
  $ 0.66     $ 0.61     $ 1.17     $ 1.17  
Dividends paid [8]
  $ 0.60     $ 0.60     $ 3.11     $ 1.20  
     
AIMCO 2nd Quarter 2008   Page 3


 

(GRAPHIC)
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]  
“Minority partners’ interest” means minority interest in our consolidated real estate partnerships.
 
[3]  
Adjustments related to minority partners’ share of depreciation of rental property for the six months ended June 30, 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 six months ended June 30, 2007, was an increase of $9.3 million ($8.4 million after minority interest in Aimco Operating Partnership).
 
[4]  
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.
 
[5]  
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 and six months ended June 30, 2008, includes impairment losses of $6.5 million. FFO for the three and six months ended June 30, 2007, includes recoveries of impairment losses of $0.1 million and net impairment losses of $0.8 million, respectively.
 
[6]  
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.
 
[7]  
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.
 
[8]  
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 $2.51 per share dividend paid January 30, 2008, was paid in a combination of cash and shares of Common Stock.
     
AIMCO 2nd Quarter 2008   Page 4

 

 


 

(LOGO)
Supplemental Schedule 2
     
Proportionate Operating Results Presentation
(in thousands) (unaudited)
  (page 1 of 2)
                                                                 
    Three Months Ended June 30, 2008     Six Months Ended June 30, 2008  
            Proportionate                             Proportionate              
    Aimco     Share of     Minority     Proportionate     Aimco     Share of     Minority     Proportionate  
    GAAP Income     Unconsolidated     Partners’     Income     GAAP Income     Unconsolidated     Partners’     Income  
    Statement     Partnerships     Interest     Statement     Statement     Partnerships     Interest     Statement  
Revenues:
                                                               
Rental and other property revenues:
                                                               
Same Store properties [1] [2]
  $ 256,529     $ 430     $ (24,253 )   $ 232,706     $ 512,471     $ 856     $ (49,847 )   $ 463,480  
Acquisition properties [1]
    6,949                   6,949       14,538                   14,538  
Redevelopment properties [1]
    41,981             (4,229 )     37,752       83,871             (8,534 )     75,337  
Other properties [1]
    17,695       190       (1,263 )     16,622       35,305       352       (2,543 )     33,114  
Affordable properties [1]
    61,037       5,600       (20,739 )     45,898       122,169       11,307       (41,607 )     91,869  
 
                                               
Total rental and other property revenues
    384,191       6,220       (50,484 )     339,927       768,354       12,515       (102,531 )     678,338  
Property management revenues, primarily from affiliates [3]
    1,415       (266 )     2,554       3,703       3,519       (543 )     5,124       8,100  
Asset management and tax credit revenues
    38,175                   38,175       51,027                   51,027  
 
                                               
Total revenues
    423,781       5,954       (47,930 )     381,805       822,900       11,972       (97,407 )     737,465  
 
                                               
Operating expenses:
                                                               
Property operating expenses:
                                                               
Same Store properties [2]
    101,863       195       (9,896 )     92,162       206,862       434       (20,884 )     186,412  
Acquisition properties
    3,448                   3,448       7,352                   7,352  
Redevelopment properties
    17,555             (2,115 )     15,440       35,766             (4,233 )     31,533  
Other properties
    8,534       113       (601 )     8,046       17,079       194       (1,201 )     16,072  
Affordable properties
    31,208       3,106       (11,442 )     22,872       64,302       5,773       (23,606 )     46,469  
Casualties, Conventional
    4,165       (142 )     685       4,708       9,635       8       830       10,473  
Casualties, Affordable
    (2,546 )     36       1,971       (539 )     (587 )     (17 )     1,457       853  
Property management expenses, Conventional [4]
    8,083             (570 )     7,513       17,407             (1,166 )     16,241  
Property management expenses, Affordable [4]
    1,848             (531 )     1,317       3,625             (1,049 )     2,576  
 
                                               
Total property operating expenses
    174,158       3,308       (22,499 )     154,967       361,441       6,392       (49,852 )     317,981  
 
                                                               
Property management expenses [5]
    1,187             1,101       2,288       2,457             2,215       4,672  
Investment management expenses
    5,728                   5,728       10,017                   10,017  
Depreciation and amortization
    120,692       1,016       (5,079 )     116,629       239,086       2,205       (16,402 )     224,889  
General and administrative expenses
    27,064       22       (1,139 )     25,947       48,488       43       (2,115 )     46,416  
Other expenses (income), net
    5,459       1,704       (3,761 )     3,402       10,297       3,301       (7,455 )     6,143  
 
                                               
Total operating expenses
    334,288       6,050       (31,377 )     308,961       671,786       11,941       (73,609 )     610,118  
 
                                               
Operating income
    89,493       (96 )     (16,553 )     72,844       151,114       31       (23,798 )     127,347  
Interest income:
                                                               
General partner loan interest
    1,982       41       2,182       4,205       4,169       (87 )     4,365       8,447  
Money market and interest bearing accounts
    2,570       305       (474 )     2,401       7,114       509       (1,159 )     6,464  
Accretion on discounted notes receivable
    (3,834 )                 (3,834 )     (2,169 )                 (2,169 )
 
                                               
Total interest income
    718       346       1,708       2,772       9,114       422       3,206       12,742  
Provision for losses on notes receivable
    (534 )                 (534 )     (1,693 )                 (1,693 )
Interest expense:
                                                               
Property debt (primarily non-recourse)
    (99,074 )     (1,094 )     12,663       (87,505 )     (197,590 )     (2,329 )     25,680       (174,239 )
Lines of credit
    (9,676 )                 (9,676 )     (19,890 )                 (19,890 )
Capitalized interest
    6,385       1       (170 )     6,216       13,803       4       (498 )     13,309  
 
                                               
Total interest expense
    (102,365 )     (1,093 )     12,493       (90,965 )     (203,677 )     (2,325 )     25,182       (180,820 )
 
                                                               
Deficit distributions to minority partners
    (1,265 )                 (1,265 )     (5,276 )                 (5,276 )
Equity in losses of unconsolidated real estate partnerships
    (843 )     843                   (1,872 )     1,872              
Real estate impairment losses
    (2,518 )                 (2,518 )     (2,518 )                 (2,518 )
Gain on dispositions of unconsolidated real estate and other
    139                   139       129                   129  
 
                                               
Loss before minority interests and discontinued operations
    (17,175 )           (2,352 )     (19,527 )     (54,679 )           4,590       (50,089 )
Minority interests:
                                                               
Minority interest in consolidated real estate partnerships
    (2,352 )           2,352             4,590             (4,590 )      
Minority interest in Aimco Operating Partnership
    1,512                   1,512       4,201                   4,201  
 
                                               
Total minority interests
    (840 )           2,352       1,512       8,791             (4,590 )     4,201  
 
                                               
Loss from continuing operations
    (18,015 )                 (18,015 )     (45,888 )                 (45,888 )
Income from discontinued operations, net
    274,054                   274,054       277,381                   277,381  
 
                                               
Net income
    256,039                   256,039       231,493                   231,493  
Net income attributable to preferred stockholders
    13,670                   13,670       27,878                   27,878  
 
                                               
Net income attributable to common stockholders
  $ 242,369     $     $     $ 242,369     $ 203,615     $     $     $ 203,615  
 
                                               
(See footnotes on page 2 of 2)
     
AIMCO 2nd Quarter 2008   Page 5

 

 


 

(GRAPHIC)
Supplemental Schedule 2
     
Proportionate Operating Results Presentation
(in thousands) (unaudited)
  (page 2 of 2)

                 
    Three Months     Six Months  
    Ended     Ended  
    June 30, 2008     June 30, 2008  
Components of FFO:
               
Real estate operations:
               
Rental and other property revenues
  $ 339,927     $ 678,338  
Property operating expenses
    (154,967 )     (317,981 )
 
           
Net real estate operations
    184,960       360,357  
Property management, net
    1,415       3,428  
Asset management and tax credit revenues, net of investment management expenses
    32,447       41,010  
Depreciation and amortization related to non-real estate assets
    (4,953 )     (8,777 )
General and administrative expenses
    (25,947 )     (46,416 )
Other expenses, net
    (3,402 )     (6,143 )
Interest income
    2,772       12,742  
Provision for losses on notes receivable
    (534 )     (1,693 )
Interest expense
    (90,965 )     (180,820 )
Discontinued operations:
               
Operations and other
    13,161       30,530  
Interest expense
    (4,569 )     (10,764 )
Preferred stock dividends
    (13,670 )     (27,878 )
Preferred partnership unit distributions
    (1,925 )     (3,707 )
Dividends/distributions on dilutive preferred securities
    1,776       3,109  
 
           
Subtotal before minority interest in Aimco Operating Partnership
  $ 90,566     $ 164,978  
Minority interest in common units of Aimco Operating Partnership
    (9,091 )     (16,098 )
 
           
FFO Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 81,475     $ 148,880  
 
           
 
               
Reconciliation of Net Income to FFO and AFFO:
               
Net income
  $ 256,039     $ 231,493  
Depreciation and amortization
    116,629       224,889  
Depreciation and amortization related to non-real estate assets
    (4,953 )     (8,777 )
Deficit distributions to minority partners
    1,265       5,276  
Loss on dispositions of unconsolidated real estate and other
    (139 )     (129 )
Discontinued operations
    (299,344 )     (291,861 )
Real estate impairment losses, continuing operations
    2,518       2,518  
Real estate impairment losses, discontinued operations
    4,018       4,018  
Minority interest in Aimco Operating Partnership’s share of adjustments
    17,336       6,222  
Preferred stock dividends
    (13,670 )     (27,878 )
Dividends/distributions on dilutive preferred securities
    1,776       3,109  
 
           
FFO Attributable to Common Stockholders — Diluted (excluding impairment losses)
  $ 81,475     $ 148,880  
Capital Replacements
    (23,959 )     (45,316 )
Minority interest in Aimco Operating Partnership’s share of Capital Replacements
    2,354       4,402  
Dividends/distributions on non-dilutive preferred securities
    (1,717 )     (3,050 )
 
           
AFFO Attributable to Common Stockholders — Diluted
  $ 58,153     $ 104,916  
 
           
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 2nd Quarter 2008   Page 6

 

 


 

(GRAPHIC)
Supplemental Schedule 3
Proportionate Balance Sheet Presentation
As of June 30, 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
  $ 9,275,563     $ 50,829     $ (1,260,851 )   $ 8,065,541  
Land
    2,551,108       1,992       (135,683 )     2,417,417  
Accumulated depreciation
    (2,962,147 )     (34,304 )     691,085       (2,305,366 )
 
                       
NET REAL ESTATE
    8,864,524       18,517       (705,449 )     8,177,592  
Cash and cash equivalents
    330,163       1,138       (72,899 )     258,402  
Restricted cash
    316,892       5,013       (58,587 )     263,318  
Accounts receivable
    78,439       443             78,882  
Accounts receivable from affiliates
    32,420                   32,420  
Deferred financing costs
    68,768                   68,768  
Notes receivable from unconsolidated real estate partnerships
    31,869                   31,869  
Notes receivable from non-affiliates
    147,635                   147,635  
Investment in unconsolidated real estate partnerships
    106,388       20,828             127,216  
Other assets
    192,851 [4]     14,519             207,370  
Deferred income tax asset, net
    11,059                   11,059  
Assets held for sale
    145,670                   145,670  
 
                       
TOTAL ASSETS
  $ 10,326,678     $ 60,458     $ (836,935 )   $ 9,550,201  
 
                       
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
Property tax-exempt bond financing
  $ 910,300     $ 33     $ (25,130 )   $ 885,203  
Property loans payable
    5,809,951       51,876       (788,274 )     5,073,553  
Term loans
    475,000                   475,000  
Credit facility
    145,000                   145,000  
Other borrowings
    87,839                   87,839  
 
                       
TOTAL INDEBTEDNESS
    7,428,090       51,909       (813,404 )     6,666,595  
Accounts payable
    30,931       8,549             39,480  
Accrued liabilities and other
    366,197                   366,197  
Deferred income
    205,494 [5]                 205,494  
Security deposits
    48,450                   48,450  
Liabilities related to assets held for sale
    113,723                   113,723  
 
                       
TOTAL LIABILITIES
    8,192,885       60,458       (813,404 )     7,439,939  
 
                       
 
                               
Minority interest in consolidated real estate partnerships
    415,835             (23,531 )     392,304  
Minority interest in Aimco Operating Partnership
    124,337                   124,337  
 
                         
NET OPERATING ASSETS
          $     $     $ 1,593,621  
 
                         
STOCKHOLDERS’ EQUITY
                               
Perpetual preferred stock
    723,500                          
Class A Common Stock
    874                          
Additional paid-in capital
    2,740,890                          
Notes due on common stock purchases
    (4,125 )                        
Distributions in excess of earnings
    (1,867,518 )                        
 
                             
TOTAL STOCKHOLDERS’ EQUITY
    1,593,621                          
 
                             
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 10,326,678                          
 
                             
     
[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 $72.4 million.
 
[3]  
Aimco’s proportionate consolidated balance sheet, which includes the GAAP balance sheet as of June 30, 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 $2.0 million in investments in management contracts.
 
[5]  
Deferred income includes $146.7 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 2nd Quarter 2008   Page 7
     

 

 


 

(GRAPHIC)
Supplemental Schedule 4
Share Data
(in thousands) (unaudited)
Preferred Securities
                                 
    Shares/Units                    
    Outstanding                    
    as of     Redemption              
    June 30, 2008     Date [1]     Coupon     Amount  
Perpetual Preferred Stock:
                               
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 [2]     6/30/2011       3.950 %[3]     100,000  
 
                             
Total perpetual preferred stock
                            723,500  
 
                               
Preferred Partnership Units
    3,252               7.988 %[4]     89,079  
 
                             
Total outstanding preferred securities
                          $ 812,579  
 
                             
Common Stock and Equivalents
                                         
    Shares/Units     Weighted Average Shares / Units  
    Outstanding     Three Months Ended     Six Months Ended  
    as of     June 30, 2008     June 30, 2008  
    June 30, 2008     Diluted EPS     Diluted FFO     Diluted EPS     Diluted FFO  
Class A Common Stock [5] [10]
    86,486       87,790       87,790       89,381       89,381  
Dilutive securities:
                                       
Options, restricted stock and non-recourse shares [6] [10]
    271             496             395  
High Performance Units [7]
                             
Convertible preferred securities [8] [10]
                2,332             2,117  
 
                             
Total shares and dilutive share equivalents
    86,757       87,790       90,618       89,381       91,893  
 
                             
Common Partnership Units and equivalents [9]
    9,545       9,560       9,560       9,614       9,614  
 
                             
Total shares, units and dilutive share equivalents
    96,302       97,350       100,178       98,995       101,507  
 
                             
Notes:
     
[1]  
The redemption date is the date the securities are first eligible for redemption by Aimco.
 
[2]  
Represents 200 shares at a liquidation preference per share of $500,000.
 
[3]  
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.
 
[4]  
Coupon is based on a weighted average.
 
[5]  
Includes a deduction of 945,000 for non-recourse shares and unvested restricted stock.
 
[6]  
Stock options, restricted stock and non-recourse shares are presumed to be dilutive as of June 30, 2008, and reflect the options and shares outstanding at the end of the period and the $34.06 share price at the end of the period. Dilution for the three and six months ended June 30, 2008, reflects the weighted average amounts during the period.
 
[7]  
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 June 30, 2008 (if dilutive). Accordingly no dilutive equivalents have been included in the calculation of dilutive securities.
 
[8]  
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 June 30, 2008.
 
[9]  
Includes common OP Units and Class I High Performance Units.
 
[10]  
Class A Common Stock, options, restricted stock and non-recourse shares and convertible preferred securities amounts for the periods 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 2nd Quarter 2008   Page 8
     

 

 


 

(GRAPHIC)
     
Supplemental Schedule 5    
     
Selected Debt Structure and Maturity Data   (page 1 of 2)
As of June 30, 2008    
(dollars in thousands)    
(unaudited)    
I. Debt Balances and Data
                                                 
            Proportionate                     Weighted        
            Share of     Minority     Total Aimco     Average     Weighted  
Debt   Consolidated     Unconsolidated     Interest     Share     Maturity (years)     Average Rate  
Property Debt (primarily non-recourse):
                                               
 
                                               
Conventional Portfolio:
                                               
Fixed rate loans payable
  $ 4,728,788     $ 6,622     $ (531,876 )   $ 4,203,534       8.7       6.20 %
Floating rate loans payable [1]
    419,594             (20,479 )     399,115       1.9       4.43 %
 
                                   
Total property loans payable
    5,148,382       6,622       (552,355 )     4,602,649       8.1       6.04 %
Fixed rate tax-exempt bonds
    138,769             (3,338 )     135,431       13.5       5.82 %
Floating rate tax-exempt bonds [1]
    583,647             (5,342 )     578,305       13.5       1.94 %
 
                                   
Total property tax-exempt bond financing
    722,416             (8,680 )     713,736       13.5       2.68 %
 
                                   
 
                                               
Total Conventional portfolio
    5,870,798       6,622       (561,035 )     5,316,385       8.8       5.59 %
 
                                   
 
                                               
Affordable Portfolio:
                                               
Fixed rate loans payable
    658,314       37,282       (235,919 )     459,677       16.4       5.51 %
Floating rate loans payable
    3,255       7,972             11,227       4.4       3.99 %
 
                                   
Total property loans payable
    661,569       45,254       (235,919 )     470,904       16.1       5.48 %
Fixed rate tax-exempt bonds
    76,267       33       (14,130 )     62,170       27.7       5.02 %
Floating rate tax-exempt bonds [1]
    111,617             (2,320 )     109,297       29.6       2.60 %
 
                                   
Total property tax-exempt bond financing
    187,884       33       (16,450 )     171,467       28.9       3.48 %
 
                                   
Total Affordable portfolio
    849,453       45,287       (252,369 )     642,371       19.5       4.95 %
 
                                   
 
                                               
Total property debt
  $ 6,720,251     $ 51,909     $ (813,404 )   $ 5,958,756       10.0       5.52 %
 
                                   
 
                                               
Corporate Debt:
                                               
Term Loans
  $ 475,000     $     $     $ 475,000             3.96 %
Credit Facility
    145,000                   145,000             4.21 %
 
                                   
Total corporate debt
  $ 620,000     $     $     $ 620,000             4.02 %
 
                                   
 
                                               
Other borrowings [2]
  $ 87,839     $     $     $ 87,839                  
 
                                   
 
Total Debt
  $ 7,428,090     $ 51,909     $ (813,404 )   $ 6,666,595               5.38 %
 
                                   
     
[1]  
Floating rate debt presented above includes $512.0 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At June 30, 2008, the carrying amount of this debt totaled $496.1 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 June 30, 2008, other borrowings includes $79.3 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  
    Amortization     Maturities     Total     of Total     Rate  
Consolidated Property Debt:
                                       
Q3 2008
    26,903       39,614       66,517       1.0 %     6.56 %
Q4 2008
    27,061       165,622       192,683       2.9 %     3.91 %
Q1 2009
    28,041       120,092       148,133       2.2 %     5.26 %
Q2 2009
    28,547       171,111       199,658       3.0 %     4.69 %
Q3 2009
    29,373             29,373       0.3 %      
Q4 2009
    30,261       68,335       98,596       1.5 %     3.14 %
Q1 2010
    31,173       228,299       259,472       3.9 %     6.58 %
Q2 2010
    31,942       46,945       78,887       1.2 %     1.44 %
2010 Remaining
    65,164       197,303       262,467       3.9 %     4.00 %
2011
    136,020       204,929       340,949       5.1 %     5.53 %
2012
    140,773       271,624       412,397       6.1 %     6.22 %
Thereafter
                    4,631,119       68.9 %        
 
                                   
Total property debt:
                  $ 6,720,251       100.0 %        
 
                                   
                                         
                            Percent     Average  
    Amortization     Maturities     Total     of Total     Rate  
 
                                       
Corporate Debt:
                                       
2009
  $     $ 75,000     $ 75,000       12.1 %     3.85 %
2010 [1]
          145,000       145,000       23.4 %     4.21 %
2011
          400,000       400,000       64.5 %     3.98 %
 
                             
Total corporate debt:
  $     $ 620,000     $ 620,000       100.0 %     4.02 %
 
                             
     
[1]  
The $145.0 million credit facility that matures May 1, 2009 is included in 2010 due to the one-year extension option.
     
AIMCO 2nd Quarter 2008   Page 9
     

 

 


 

(GRAPHIC)
     
Supplemental Schedule 5 (continued)    
     
Selected Debt Structure and Maturity Data   (page 2 of 2)
As of June 30, 2008    
(in millions)    
(unaudited)     
III. Loan Closings
YEAR-TO-DATE LOAN CLOSINGS
                                                 
    Original     New             Aimco              
    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
  $ 105.9     $ 383.2     $ 265.1     $ 244.9       6.86 %     5.77 %
Floating Rate
    45.3       60.1       14.8       10.6       5.09 %     3.16 %
 
                                   
 
                                               
Totals
  $ 151.2     $ 443.3     $ 279.9     $ 255.5       6.33 %     5.41 %
 
                                   
     
[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
                                                 
    December 31, 2007     March 31, 2008     June 30, 2008  
    Amount     Percent     Amount     Percent     Amount     Percent  
 
                                               
Corporate debt
  $ 475       4.4 %   $ 694       6.3 %   $ 620       6.0 %
Property debt (Aimco’s share)
    6,144       57.1 %     6,186       56.1 %     5,959       54.1 %
Other borrowings
    75       0.7 %     74       0.7 %     88       0.8 %
 
                                   
Total debt
    6,694       62.2 %     6,954       63.1 %     6,667       60.9 %
Less cash and restricted cash (Aimco’s share)
    (425 )     -3.9 %     (365 )     -3.3 %     (522 )     -5.1 %
 
                                   
Net debt
    6,269       58.3 %     6,589       59.8 %     6,145       59.9 %
Preferred equity
    813       7.6 %     813       7.4 %     813       7.9 %
Common equity at market [1]
    3,675       34.2 %     3,616       32.8 %     3,303       32.2 %
 
                                   
Total capitalization
  $ 10,757       100.0 %   $ 11,018       100.0 %   $ 10,261       100.0 %
 
                                   
     
[1]  
Common equity at market at June 30, 2008, March 31, 2008, and December 31, 2007, was calculated using 96.976 million, 100.972 million, and 105.810 million shares of Class A Common Stock and common partnership units outstanding multiplied by the closing price of $34.06, $35.81 and $34.73 per share/unit as of June 30, 2008, March 31, 2008, and December 31, 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 2nd Quarter 2008   Page 10
     

 

 


 

(GRAPHIC)
Supplemental Schedule 6(a)

Same Store Operating Results
Second Quarter 2008 Compared to Second Quarter 2007
(unaudited) (in thousands, except site and unit data)
                                                                                                                                         
                                            Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     2Q 2008     2Q 2007     Growth     2Q 2008     2Q 2007     Growth     2Q 2008     2Q 2007     Growth     2Q 2008     2Q 2008     2Q 2007     2Q 2008     2Q 2007  
 
Target Markets
                                                                                                                                       
Los Angeles
    11       3,408       2,757     $ 15,639     $ 15,378       1.7 %   $ 4,775     $ 4,617       3.4 %   $ 10,864     $ 10,761       1.0 %                                        
Orange County
    6       1,017       886       2,762       2,649       4.3 %     1,046       979       6.8 %     1,716       1,670       2.8 %                                        
San Diego
    4       1,622       1,551       5,621       5,240       7.3 %     1,642       1,659       -1.0 %     3,979       3,581       11.1 %                                        
 
                                                                                                     
Southern CA Total
    21       6,047       5,194       24,022       23,267       3.2 %     7,463       7,255       2.9 %     16,559       16,012       3.4 %     68.9 %     96.0 %     95.4 %   $ 1,660     $ 1,630  
East Bay
    3       693       633       2,321       2,194       5.8 %     960       851       12.8 %     1,361       1,343       1.3 %                                        
San Francisco
    2       522       522       2,491       2,214       12.5 %     820       747       9.8 %     1,671       1,467       13.9 %                                        
 
                                                                                                     
Northern CA Total
    5       1,215       1,155       4,812       4,408       9.2 %     1,780       1,598       11.4 %     3,032       2,810       7.9 %     63.0 %     96.3 %     95.6 %     1,323       1,245  
Seattle
    3       364       218       670       607       10.4 %     234       252       -7.1 %     436       355       22.8 %                                        
 
                                                                                                     
Pacific Total
    29       7,626       6,567       29,504       28,282       4.3 %     9,477       9,105       4.1 %     20,027       19,177       4.4 %     67.9 %     96.1 %     95.6 %     1,572       1,532  
 
                                                                                                                                       
Suburban New York — New Jersey
    6       2,226       1,791       6,831       6,464       5.7 %     2,083       2,172       -4.1 %     4,748       4,292       10.6 %                                        
Washington — NoVA — MD
    14       6,014       5,960       21,238       20,865       1.8 %     6,812       6,655       2.4 %     14,426       14,210       1.5 %                                        
Boston
    11       4,147       4,147       14,855       14,754       0.7 %     5,270       5,490       -4.0 %     9,585       9,264       3.5 %                                        
Philadelphia
    7       3,296       3,028       11,979       11,957       0.2 %     4,466       4,600       -2.9 %     7,513       7,357       2.1 %                                        
 
                                                                                                     
Northeast Total
    38       15,683       14,926       54,903       54,040       1.6 %     18,631       18,917       -1.5 %     36,272       35,123       3.3 %     66.1 %     95.9 %     96.4 %     1,188       1,152  
 
                                                                                                                                       
Miami
    5       1,548       1,344       6,154       6,100       0.9 %     2,521       2,527       -0.2 %     3,633       3,573       1.7 %                                        
Orlando
    12       2,920       2,703       6,651       6,786       -2.0 %     2,965       3,078       -3.7 %     3,686       3,708       -0.6 %                                        
Tampa
    11       3,058       2,703       6,745       6,609       2.1 %     2,871       3,033       -5.3 %     3,874       3,576       8.3 %                                        
Other Florida
    12       3,419       3,269       9,160       9,307       -1.6 %     3,872       3,762       2.9 %     5,288       5,545       -4.6 %                                        
 
                                                                                                     
Florida Total
    40       10,945       10,019       28,710       28,802       -0.3 %     12,229       12,400       -1.4 %     16,481       16,402       0.5 %     57.4 %     93.3 %     92.9 %     935       949  
Houston
    30       8,008       6,866       14,184       13,688       3.6 %     6,914       7,201       -4.0 %     7,270       6,487       12.1 %                                        
Denver
    10       2,662       2,067       5,179       4,980       4.0 %     1,934       2,117       -8.6 %     3,245       2,863       13.3 %                                        
Phoenix
    16       4,065       3,817       8,335       8,084       3.1 %     3,474       3,639       -4.5 %     4,861       4,445       9.4 %                                        
Dallas — Fort Worth
    10       2,590       2,254       4,813       4,664       3.2 %     2,452       2,301       6.6 %     2,361       2,363       -0.1 %                                        
Atlanta
    7       2,013       1,746       4,412       4,391       0.5 %     1,904       2,042       -6.8 %     2,508       2,349       6.8 %                                        
 
                                                                                                     
Sunbelt Total
    113       30,283       26,769       65,633       64,609       1.6 %     28,907       29,700       -2.7 %     36,726       34,909       5.2 %     56.0 %     94.2 %     93.9 %     782       775  
 
                                                                                                                                       
Chicago
    13       3,357       3,091       10,450       10,159       2.9 %     3,960       4,143       -4.4 %     6,490       6,016       7.9 %                                        
 
                                                                                                     
Total Target Markets
    193       56,949       51,353       160,490       157,090       2.2 %     60,975       61,865       -1.4 %     99,515       95,225       4.5 %     62.0 %     95.0 %     94.9 %     1,019       997  
 
                                                                                                                                       
Opportunistic and Other Markets
                                                                                                                                       
Austin
    7       1,497       1,497       3,224       3,172       1.6 %     1,656       1,645       0.7 %     1,568       1,527       2.7 %                                        
Baltimore
    5       1,141       954       3,147       3,196       -1.5 %     1,137       1,193       -4.7 %     2,010       2,003       0.3 %                                        
Columbus
    6       1,296       1,020       2,046       1,970       3.9 %     1,006       872       15.4 %     1,040       1,098       -5.3 %                                        
Detroit
    2       1,225       1,129       2,428       2,519       -3.6 %     1,366       1,335       2.3 %     1,062       1,184       -10.3 %                                        
Grand Rapids
    5       2,924       2,284       4,673       4,541       2.9 %     2,237       2,212       1.1 %     2,436       2,329       4.6 %                                        
Indianapolis
    14       5,456       5,256       9,495       9,276       2.4 %     4,729       4,595       2.9 %     4,766       4,681       1.8 %                                        
Minneapolis
    4       1,223       1,023       3,607       3,567       1.1 %     1,367       1,487       -8.1 %     2,240       2,080       7.7 %                                        
Nashville
    6       1,866       1,593       3,984       3,802       4.8 %     1,647       1,662       -0.9 %     2,337       2,140       9.2 %                                        
Norfolk
    8       2,307       1,989       5,735       5,617       2.1 %     1,985       2,014       -1.4 %     3,750       3,603       4.1 %                                        
Raleigh
    6       1,463       1,184       2,481       2,422       2.4 %     1,171       1,150       1.8 %     1,310       1,272       3.0 %                                        
Richmond
    2       512       444       1,196       1,148       4.2 %     387       423       -8.5 %     809       725       11.6 %                                        
San Antonio
    8       1,727       1,727       3,202       3,015       6.2 %     1,564       1,577       -0.8 %     1,638       1,438       13.9 %                                        
Other Markets
    36       10,762       9,840       24,034       23,791       1.0 %     9,629       10,030       -4.0 %     14,405       13,761       4.7 %                                        
 
                                                                                                     
Total Opportunistic and Other Markets
    109       33,399       29,940       69,252       68,036       1.8 %     29,881       30,195       -1.0 %     39,371       37,841       4.0 %     56.9 %     94.4 %     94.4 %     744       726  
 
                                                                                                     
 
SAME STORE SALES TOTALS
    302       90,348       81,293       229,742       225,126       2.1 %     90,856       92,060       -1.3 %     138,886       133,066       4.4 %     60.5 %     94.8 %     94.7 %   $ 918     $ 897  
 
                                                                                                     
 
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [1]
                            154,449       147,163               83,302       76,932               71,147       70,231                                                  
 
                                                                                                                           
 
Total rental and other property revenues and property operating expense per GAAP Income Statement
                          $ 384,191     $ 372,289             $ 174,158     $ 168,992             $ 210,033     $ 203,297                                                  
 
                                                                                                                           
     
[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 2nd Quarter 2008   Page 11

 

 


 

(GRAPHIC)
Supplemental Schedule 6(b)

Same Store Operating Results
Second Quarter 2008 Compared to First Quarter 2008
(unaudited) (in thousands, except site and unit data)
                                                                                                                                                 
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     2Q 2008     1Q 2008     Growth     2Q 2008     1Q 2008     Growth     2Q 2008     1Q 2008     Growth     2Q 2008     2Q 2008     1Q 2008     2Q 2008     1Q 2008  
 
Target Markets
                                                                                                                                       
Los Angeles
    11       3,408       2,757     $ 15,639     $ 15,689       -0.3 %   $ 4,775     $ 4,970       -3.9 %   $ 10,864     $ 10,719       1.4 %                                        
Orange County
    6       1,017       886       2,762       2,759       0.1 %     1,046       1,037       0.9 %     1,716       1,722       -0.3 %                                        
San Diego
    4       1,622       1,551       5,621       5,530       1.6 %     1,642       1,667       -1.5 %     3,979       3,863       3.0 %                                        
 
                                                                                                     
Southern CA Total
    21       6,047       5,194       24,022       23,978       0.2 %     7,463       7,674       -2.7 %     16,559       16,304       1.6 %     68.9 %     96.0 %     96.0 %   $ 1,660     $ 1,658  
East Bay
    3       693       633       2,321       2,294       1.2 %     960       902       6.4 %     1,361       1,392       -2.2 %                                        
San Francisco
    2       522       522       2,491       2,474       0.7 %     820       815       0.6 %     1,671       1,659       0.7 %                                        
 
                                                                                                     
Northern CA Total
    5       1,215       1,155       4,812       4,768       0.9 %     1,780       1,717       3.7 %     3,032       3,051       -0.6 %     63.0 %     96.3 %     98.0 %     1,323       1,307  
Seattle
    3       364       218       670       658       1.8 %     234       230       1.7 %     436       428       1.9 %                                        
 
                                                                                                     
Pacific Total
    29       7,626       6,567       29,504       29,404       0.3 %     9,477       9,621       -1.5 %     20,027       19,783       1.2 %     67.9 %     96.1 %     96.5 %     1,572       1,566  
 
                                                                                                                                       
Suburban New York — New Jersey
    6       2,226       1,791       6,831       6,886       -0.8 %     2,083       2,247       -7.3 %     4,748       4,639       2.3 %                                        
Washington — NoVA — MD
    14       6,014       5,960       21,238       21,435       -0.9 %     6,812       6,887       -1.1 %     14,426       14,548       -0.8 %                                        
Boston
    11       4,147       4,147       14,855       14,752       0.7 %     5,270       5,689       -7.4 %     9,585       9,063       5.8 %                                        
Philadelphia
    7       3,296       3,028       11,979       12,310       -2.7 %     4,466       4,889       -8.7 %     7,513       7,421       1.2 %                                        
 
                                                                                                     
Northeast Total
    38       15,683       14,926       54,903       55,383       -0.9 %     18,631       19,712       -5.5 %     36,272       35,671       1.7 %     66.1 %     95.9 %     96.5 %     1,188       1,179  
 
                                                                                                                                       
Miami
    5       1,548       1,344       6,154       6,174       -0.3 %     2,521       2,624       -3.9 %     3,633       3,550       2.3 %                                        
Orlando
    12       2,920       2,703       6,651       6,475       2.7 %     2,965       3,142       -5.6 %     3,686       3,333       10.6 %                                        
Tampa
    11       3,058       2,703       6,745       6,622       1.9 %     2,871       2,968       -3.3 %     3,874       3,654       6.0 %                                        
Other Florida
    12       3,419       3,269       9,160       9,025       1.5 %     3,872       3,917       -1.1 %     5,288       5,108       3.5 %                                        
 
                                                                                                     
Florida Total
    40       10,945       10,019       28,710       28,296       1.5 %     12,229       12,651       -3.3 %     16,481       15,645       5.3 %     57.4 %     93.3 %     92.6 %     935       940  
Houston
    30       8,008       6,866       14,184       14,189       0.0 %     6,914       7,188       -3.8 %     7,270       7,001       3.8 %                                        
Denver
    10       2,662       2,067       5,179       5,189       -0.2 %     1,934       1,936       -0.1 %     3,245       3,253       -0.2 %                                        
Phoenix
    16       4,065       3,817       8,335       8,138       2.4 %     3,474       3,726       -6.8 %     4,861       4,412       10.2 %                                        
Dallas — Fort Worth
    10       2,590       2,254       4,813       4,767       1.0 %     2,452       2,433       0.8 %     2,361       2,334       1.2 %                                        
Atlanta
    7       2,013       1,746       4,412       4,302       2.6 %     1,904       1,862       2.3 %     2,508       2,440       2.8 %                                        
 
                                                                                                     
Sunbelt Total
    113       30,283       26,769       65,633       64,881       1.2 %     28,907       29,796       -3.0 %     36,726       35,085       4.7 %     56.0 %     94.2 %     94.2 %     782       779  
 
                                                                                                                                       
Chicago
    13       3,357       3,091       10,450       10,507       -0.5 %     3,960       4,179       -5.2 %     6,490       6,328       2.6 %                                        
 
                                                                                                     
Total Target Markets
    193       56,949       51,353       160,490       160,175       0.2 %     60,975       63,308       -3.7 %     99,515       96,867       2.7 %     62.0 %     95.0 %     95.2 %     1,019       1,014  
 
                                                                                                                                       
Opportunistic and Other Markets
                                                                                                                                       
Austin
    7       1,497       1,497       3,224       3,349       -3.7 %     1,656       1,470       12.7 %     1,568       1,879       -16.6 %                                        
Baltimore
    5       1,141       954       3,147       3,268       -3.7 %     1,137       1,295       -12.2 %     2,010       1,973       1.9 %                                        
Columbus
    6       1,296       1,020       2,046       2,019       1.3 %     1,006       1,045       -3.7 %     1,040       974       6.8 %                                        
Detroit
    2       1,225       1,129       2,428       2,345       3.5 %     1,366       1,449       -5.7 %     1,062       896       18.5 %                                        
Grand Rapids — Lansing
    5       2,924       2,284       4,673       4,514       3.5 %     2,237       2,380       -6.0 %     2,436       2,134       14.2 %                                        
Indianapolis
    14       5,456       5,256       9,495       9,462       0.3 %     4,729       4,451       6.2 %     4,766       5,011       -4.9 %                                        
Minneapolis
    4       1,223       1,023       3,607       3,614       -0.2 %     1,367       1,486       -8.0 %     2,240       2,128       5.3 %                                        
Nashville
    6       1,866       1,593       3,984       3,954       0.8 %     1,647       1,543       6.7 %     2,337       2,411       -3.1 %                                        
Norfolk
    8       2,307       1,989       5,735       5,560       3.1 %     1,985       1,878       5.7 %     3,750       3,682       1.8 %                                        
Raleigh
    6       1,463       1,184       2,481       2,408       3.0 %     1,171       1,080       8.4 %     1,310       1,328       -1.4 %                                        
Richmond
    2       512       444       1,196       1,169       2.3 %     387       386       0.3 %     809       783       3.3 %                                        
San Antonio
    8       1,727       1,727       3,202       3,160       1.3 %     1,564       1,682       -7.0 %     1,638       1,478       10.8 %                                        
Other Markets
    36       10,762       9,840       24,034       24,203       -0.7 %     9,629       10,055       -4.2 %     14,405       14,148       1.8 %                                        
 
                                                                                                     
Total Opportunistic and Other Markets
    109       33,399       29,940       69,252       69,025       0.3 %     29,881       30,200       -1.1 %     39,371       38,825       1.4 %     56.9 %     94.4 %     93.9 %     744       741  
 
                                                                                                     
 
                                                                                                                                       
SAME STORE SALES TOTALS
    302       90,348       81,293       229,742       229,200       0.2 %     90,856       93,508       -2.8 %     138,886       135,692       2.4 %     60.5 %     94.8 %     94.7 %   $ 918     $ 914  
 
                                                                                                     
 
                                                                                                                                       
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [1]
                            154,449       154,963               83,302       93,775               71,147       61,188                                                  
 
                                                                                                                           
 
                                                                                                                                       
Total rental and other property revenues and property operating expense per GAAP Income Statement
                          $ 384,191     $ 384,163             $ 174,158     $ 187,283             $ 210,033     $ 196,880                                                  
 
                                                                                                                           
     
[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 2nd Quarter 2008   Page 12

 

 


 

(GRAPHIC)
Supplemental Schedule 6(c)

Same Store Operating Results
Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2007
(unaudited) (in thousands, except site and unit data)
                                                                                                                                                 
                                                                                                    Operating              
                            Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
                    Effective     YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q             YTD 2Q     YTD 2Q     YTD 2Q     YTD 2Q     YTD 2Q  
    Properties     Units     Units     2008     2007     Growth     2008     2007     Growth     2008     2007     Growth     2008     2008     2007     2008     2007  
 
Target Markets
                                                                                                                                       
Los Angeles
    11       3,408       2,757     $ 31,328     $ 30,373       3.1 %   $ 9,746     $ 9,268       5.2 %   $ 21,582     $ 21,105       2.3 %                                        
Orange County
    6       1,017       886       5,521       5,302       4.1 %     2,083       1,936       7.6 %     3,438       3,366       2.1 %                                        
San Diego
    4       1,622       1,551       11,151       10,455       6.7 %     3,309       3,302       0.2 %     7,842       7,153       9.6 %                                        
 
                                                                                                     
Southern CA Total
    21       6,047       5,194       48,000       46,130       4.1 %     15,138       14,506       4.4 %     32,862       31,624       3.9 %     68.5 %     96.0 %     95.5 %   $ 1,659     $ 1,616  
East Bay
    3       693       633       4,615       4,362       5.8 %     1,862       1,690       10.2 %     2,753       2,672       3.0 %                                        
San Francisco
    2       522       522       4,965       4,431       12.1 %     1,635       1,514       8.0 %     3,330       2,917       14.2 %                                        
 
                                                                                                     
Northern CA Total
    5       1,215       1,155       9,580       8,793       9.0 %     3,497       3,204       9.1 %     6,083       5,589       8.8 %     63.5 %     97.2 %     96.0 %     1,315       1,233  
Seattle
    3       364       218       1,328       1,193       11.3 %     464       486       -4.5 %     864       707       22.2 %                                        
 
                                                                                                     
Pacific Total
    29       7,626       6,567       58,908       56,116       5.0 %     19,099       18,196       5.0 %     39,809       37,920       5.0 %     67.6 %     96.3 %     95.7 %     1,569       1,518  
 
                                                                                                                                       
Suburban New York — New Jersey
    6       2,226       1,791       13,717       12,724       7.8 %     4,330       4,260       1.6 %     9,387       8,464       10.9 %                                        
Washington — NoVA — MD
    14       6,014       5,960       42,674       41,379       3.1 %     13,699       13,080       4.7 %     28,975       28,299       2.4 %                                        
Boston
    11       4,147       4,147       29,606       29,283       1.1 %     10,959       10,875       0.8 %     18,647       18,408       1.3 %                                        
Philadelphia
    7       3,296       3,028       24,289       23,697       2.5 %     9,355       9,167       2.1 %     14,934       14,530       2.8 %                                        
 
                                                                                                     
Northeast Total
    38       15,683       14,926       110,286       107,083       3.0 %     38,343       37,382       2.6 %     71,943       69,701       3.2 %     65.2 %     96.3 %     96.3 %     1,184       1,150  
 
                                                                                                                                       
Miami
    5       1,548       1,344       12,327       12,182       1.2 %     5,144       5,141       0.1 %     7,183       7,041       2.0 %                                        
Orlando
    12       2,920       2,703       13,126       13,627       -3.7 %     6,107       5,890       3.7 %     7,019       7,737       -9.3 %                                        
Tampa
    11       3,058       2,703       13,367       13,171       1.5 %     5,838       5,786       0.9 %     7,529       7,385       1.9 %                                        
Other Florida
    12       3,419       3,269       18,185       18,598       -2.2 %     7,789       7,466       4.3 %     10,396       11,132       -6.6 %                                        
 
                                                                                                     
Florida Total
    40       10,945       10,019       57,005       57,578       -1.0 %     24,878       24,283       2.5 %     32,127       33,295       -3.5 %     56.4 %     92.9 %     93.1 %     938       948  
Houston
    30       8,008       6,866       28,373       27,107       4.7 %     14,102       13,905       1.4 %     14,271       13,202       8.1 %                                        
Denver
    10       2,662       2,067       10,368       9,805       5.7 %     3,870       4,003       -3.3 %     6,498       5,802       12.0 %                                        
Phoenix
    16       4,065       3,817       16,473       16,015       2.9 %     7,200       7,128       1.0 %     9,273       8,887       4.3 %                                        
Dallas — Fort Worth
    10       2,590       2,254       9,580       9,265       3.4 %     4,885       4,506       8.4 %     4,695       4,759       -1.3 %                                        
Atlanta
    7       2,013       1,746       8,714       8,612       1.2 %     3,766       3,898       -3.4 %     4,948       4,714       5.0 %                                        
 
                                                                                                     
Sunbelt Total
    113       30,283       26,769       130,513       128,382       1.7 %     58,701       57,723       1.7 %     71,812       70,659       1.6 %     55.0 %     94.2 %     93.8 %     781       773  
 
                                                                                                                                       
Chicago
    13       3,357       3,091       20,956       20,017       4.7 %     8,138       8,694       -6.4 %     12,818       11,323       13.2 %                                        
 
                                                                                                     
Total Target Markets
    193       56,949       51,353       320,663       311,598       2.9 %     124,281       121,995       1.9 %     196,382       189,603       3.6 %     61.2 %     95.1 %     94.8 %     1,016       994  
 
                                                                                                                                       
Opportunistic and Other Markets
                                                                                                                                       
Austin
    7       1,497       1,497       6,573       6,275       4.7 %     3,126       3,187       -1.9 %     3,447       3,088       11.6 %                                        
Baltimore
    5       1,141       954       6,415       6,310       1.7 %     2,433       2,461       -1.1 %     3,982       3,849       3.5 %                                        
Columbus
    6       1,296       1,020       4,065       3,853       5.5 %     2,051       1,832       12.0 %     2,014       2,021       -0.3 %                                        
Detroit
    2       1,225       1,129       4,774       5,043       -5.3 %     2,815       2,824       -0.3 %     1,959       2,219       -11.7 %                                        
Grand Rapids — Lansing
    5       2,924       2,284       9,187       9,049       1.5 %     4,617       4,576       0.9 %     4,570       4,473       2.2 %                                        
Indianapolis
    14       5,456       5,256       18,957       18,429       2.9 %     9,180       9,072       1.2 %     9,777       9,357       4.5 %                                        
Minneapolis
    4       1,223       1,023       7,221       6,957       3.8 %     2,853       3,053       -6.6 %     4,368       3,904       11.9 %                                        
Nashville
    6       1,866       1,593       7,938       7,530       5.4 %     3,190       3,192       -0.1 %     4,748       4,338       9.5 %                                        
Norfolk
    8       2,307       1,989       11,295       10,974       2.9 %     3,864       3,977       -2.8 %     7,431       6,997       6.2 %                                        
Raleigh
    6       1,463       1,184       4,889       4,724       3.5 %     2,251       2,275       -1.1 %     2,638       2,449       7.7 %                                        
Richmond
    2       512       444       2,365       2,316       2.1 %     773       799       -3.3 %     1,592       1,517       4.9 %                                        
San Antonio
    8       1,727       1,727       6,362       6,013       5.8 %     3,246       3,058       6.1 %     3,116       2,955       5.4 %                                        
Other Markets
    34       10,269       9,840       45,486       44,814       1.5 %     18,592       18,612       -0.1 %     26,894       26,202       2.6 %                                        
 
                                                                                                     
Total Opportunistic and Other Markets
    107       32,906       29,940       135,527       132,287       2.4 %     58,991       58,918       0.1 %     76,536       73,369       4.3 %     56.5 %     94.1 %     94.4 %     739       721  
 
                                                                                                     
 
                                                                                                                                       
SAME STORE SALES TOTALS
    300       89,855       81,293       456,190       443,885       2.8 %     183,272       180,913       1.3 %     272,918       262,972       3.8 %     59.8 %     94.8 %     94.6 %   $ 916     $ 894  
 
                                                                                                     
 
                                                                                                                                       
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [1]
                            312,164       290,760               178,169       155,705               133,995       135,055                                                  
 
                                                                                                                           
 
Total rental and other property revenues and property operating expense per GAAP Income Statement
                          $ 768,354     $ 734,645             $ 361,441     $ 336,618             $ 406,913     $ 398,027                                                  
 
                                                                                                                           
     
[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 2nd Quarter 2008   Page 13

 

 


 

(GRAPHIC)
Supplemental Schedule 7

Total Conventional Portfolio Data by Market
(unaudited)
                                         
    Quarter Ended June 30, 2008  
    Properties     Units     Effective Units     % AIV NOI     Average Rent  
Target Markets
                                       
Los Angeles
    16       4,262       3,611       8.4 %   $ 2,074  
Orange County
    4       1,213       1,143       1.8 %     1,562  
San Diego
    6       2,144       2,074       3.0 %     1,201  
 
                             
Southern CA Total
    26       7,619       6,828       13.2 %     1,748  
East Bay
    3       693       633       0.8 %     1,144  
San Francisco
    6       773       773       1.3 %     1,509  
San Jose [1]
    1       224       224       0.0 %      
 
                             
Northern CA Total
    10       1,690       1,630       2.1 %     1,161  
 
                             
Seattle
    4       468       283       0.3 %     1,006  
 
                             
Pacific Total
    40       9,777       8,741       15.6 %     1,610  
 
                             
 
Manhattan
    23       1,222       1,220       3.0 %     2,492  
Suburban New York — New Jersey
    7       3,147       2,712       3.0 %     1,096  
 
                             
New York Total
    30       4,369       3,932       6.0 %     1,507  
Washington — NoVA — MD
    16       6,190       6,071       9.4 %     1,177  
Boston
    11       4,147       4,147       5.4 %     1,182  
Philadelphia
    9       4,432       4,085       5.2 %     1,236  
 
                             
Northeast Total
    66       19,138       18,235       26.0 %     1,266  
 
                             
 
Miami
    6       2,674       2,448       4.2 %     1,683  
Other Florida Markets
    43       12,732       11,592       9.3 %     853  
 
                             
Florida Total
    49       15,406       14,040       13.5 %     999  
 
                             
Houston
    30       8,008       6,866       4.1 %     660  
Denver
    10       2,662       2,067       1.8 %     738  
Phoenix
    20       5,164       4,804       3.2 %     692  
Dallas — Fort Worth
    10       2,590       2,253       1.3 %     697  
Atlanta
    11       3,005       2,484       1.7 %     856  
 
                             
 
Sunbelt Total
    130       36,835       32,514       25.6 %     829  
 
                             
Chicago
    20       5,852       5,364       6.1 %     1,072  
 
                             
 
Total Target Markets
    256       71,602       64,854       73.3 %     1,074  
 
Opportunistic and other markets [2]
    140       40,547       35,723       26.7 %     747  
 
                             
 
Grand Total
    396       112,149       100,577       100.0 %   $ 955  
 
                             
                                         
    Quarter Ended June 30, 2007  
    Properties     Units     Effective Units     % AIV NOI     Average Rent  
Target Markets
                                       
Los Angeles
    16       4,262       4,261       9.4 %   $ 2,068  
Orange County
    4       1,213       1,143       2.0 %     1,461  
San Diego
    5       2,026       1,956       2.4 %     1,158  
 
                             
Southern CA Total
    25       7,501       7,360       13.8 %     1,728  
East Bay
    3       693       633       0.5 %     1,111  
San Francisco
    6       773       773       0.8 %     1,417  
 
                             
Northern CA Total
    9       1,466       1,406       1.3 %     1,271  
 
                             
Seattle
    4       468       281       0.2 %     873  
 
                             
Pacific Total
    38       9,435       9,047       15.3 %     1,616  
 
                             
 
Manhattan
    22       1,243       1,242       2.7 %     1,931  
Suburban New York — New Jersey
    7       3,147       2,631       2.8 %     1,043  
 
                             
New York Total
    29       4,390       3,873       5.5 %     1,309  
Washington — NoVA — MD
    19       9,066       8,552       10.3 %     1,103  
Boston
    11       4,147       4,147       5.1 %     1,171  
Philadelphia
    9       4,432       4,078       5.0 %     1,175  
 
                             
Northeast Total
    68       22,035       20,650       25.9 %     1,170  
 
                             
 
Miami
    6       2,674       2,388       4.3 %     1,652  
Other Florida Markets
    47       13,615       11,688       8.7 %     853  
 
                             
Florida Total
    53       16,289       14,076       13.0 %     988  
 
                             
Houston
    37       9,776       7,109       3.6 %     630  
Denver
    12       2,878       2,269       1.7 %     699  
Phoenix
    20       5,164       4,803       3.0 %     680  
Dallas — Fort Worth
    17       4,206       3,430       1.9 %     632  
Atlanta
    13       3,505       2,802       1.8 %     769  
 
                             
 
Sunbelt Total
    152       41,818       34,489       25.0 %     790  
 
                             
Chicago
    23       6,589       5,705       5.6 %     988  
 
                             
 
Total Target Markets
    281       79,877       69,891       71.8 %     1,010  
 
Opportunistic and other markets [2]
    172       48,828       41,453       28.2 %     713  
 
                             
 
Grand Total
    453       128,705       111,344       100.0 %   $ 897  
 
                             
     
[1]  
Aimco acquired this property on June 30, 2008, accordingly the % AIV NOI and Average Rent amounts did not impact Aimco results for the quarter ended June 30, 2008.
 
[2]  
For the quarters ended June 30, 2008 and 2007, Aimco’s conventional portfolio included assets in 25 and 26 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit.
     
AIMCO 2nd Quarter 2008   Page 14

 

 


 

(GRAPHIC)
Supplemental Schedule 8
Property Acquisition and Sales Activity
(unaudited)
SECOND QUARTER AND YEAR-TO-DATE 2008 PROPERTY ACQUISITION ACTIVITY (dollars in millions, except average rent)
                                                 
            Number     Number     Gross              
    Ownership     of     of     Purchase     Property     Average  
    Percent     Properties     Units     Price     Debt     Rent  
 
                                               
Conventional [1]
    100 %     1       224     $ 56.0     $ 35.0     $ 1,497  
     
[1]  
The property acquired is located in San Jose, CA.
SECOND 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 [3]
    40       12,662     $ 900.3       5.7 %   $ 394.7     $ 431.9     $ 766.4     $ 355.8     $ 768  
 
                                                                       
Affordable
    1       240     $ 21.2       5.1 %     8.3       12.0       21.2       12.0       1,142  
 
                                                     
 
                                                                       
Total Dispositions
    41       12,902     $ 921.5       5.6 %   $ 403.0     $ 443.9     $ 787.6     $ 367.8     $ 775  
 
                                                     
YEAR-TO-DATE 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
    41       13,078     $ 923.3       5.7 %   $ 400.4     $ 447.3     $ 779.3     $ 362.0     $ 764  
 
                                                                       
Affordable
    4       455     $ 34.2       2.3 %     16.3       14.1       28.7       13.7       1,140  
 
                                                     
 
                                                                       
Total Dispositions
    45       13,533     $ 957.5       5.6 %   $ 416.7     $ 461.4     $ 808.0     $ 375.7     $ 777  
 
                                                     
     
[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.
 
[3]  
The following table presents selected market information regarding the conventional dispositions during the second quarter 2008:
                 
Market   Properties     Units  
Target Markets:
               
Washington — NoVA — MD
    1       2,877  
Tampa
    3       467  
Denver
    2       216  
Dallas — Fort Worth
    6       1,120  
Atlanta
    2       500  
Chicago
    2       492  
 
           
Total Target Markets
    16       5,672  
Opportunistic and Other Markets:
               
Baltimore
    1       135  
Columbus
    2       588  
Grand Rapids
    6       1,487  
Nashville
    1       300  
Norfolk
    1       440  
Salt Lake City
    4       1,511  
Other Markets
    9       2,529  
 
           
Total Opportunistic and Other Markets
    24       6,990  
 
           
Total Conventional Dispositions
    40       12,662  
 
           
     
AIMCO 2nd Quarter 2008   Page 15

 

 


 

(GRAPHIC)
Supplemental Schedule 9
Capital Expenditures
Six Months Ended June 30, 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 six months ended June 30, 2008. Per unit numbers are based on approximately 130,088 average units, including 113,155 conventional and 16,933 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
  $ 14,636     $ 113  
Turnover related
    23,604       181  
Capitalized site payroll and indirect costs
    7,076       54  
 
           
 
Total Aimco’s share of Capital Replacements
  $ 45,316     $ 348  
 
           
 
               
Capital Replacements:
               
Conventional
  $ 42,413     $ 375  
Affordable
    2,903     $ 171  
 
             
Total Aimco’s share of Capital Replacements
    45,316     $ 348  
 
             
 
               
Capital Improvements:
               
Conventional
    49,739     $ 440  
Affordable
    5,598     $ 331  
 
             
Total Aimco’s share of Capital Improvements
    55,337     $ 425  
 
             
 
               
Casualties:
               
Conventional
    5,491          
Affordable
    1,256          
 
             
Total Aimco’s share of Casualties [2]
    6,747          
 
             
 
               
Redevelopment (see Schedule 10) [3]:
               
Conventional projects
    127,110          
Tax Credit projects
    37,730          
 
             
Total Aimco’s share of Redevelopment
    164,840          
 
             
 
               
Entitlement [4]
    11,393          
 
             
 
Total Aimco’s share of capital expenditures
    283,633          
 
             
 
Plus minority partners’ share of consolidated spending
    24,144          
Less Aimco’s share of unconsolidated spending
    (399 )        
 
             
 
Capital expenditures per consolidated statement of cash flows
  $ 307,378          
 
             
     
[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) and Pacific Bay Vistas (formerly Treetops) (CA), which are predominantly vacant and have June 30, 2008 net book values of approximately $197 million and $32 million, respectively.
     
AIMCO 2nd Quarter 2008   Page 16

 

 


 

(GRAPHIC)
Supplemental Schedule 10
Summary of Redevelopment Activity
Six Months Ended June 30, 2008
(dollars in millions)
(unaudited)
                                                 
                            Actual Expenditures  
    Number of     Number of     Total Estimated     Inception to     Six Months Ended June 30, 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     $ 534.5     $ 135.7     $ 123.7  
New redevelopment projects started during period
    1       412       6.4                    
Changes in project scope and estimated costs
                    43.7                          
 
                                   
Redevelopment expenditures during period
    49       19,853       806.4       534.5       135.7       123.7  
 
                                           
Projects completed during period
    (5 )     (3,488 )     (26.9 )     (26.9 )                
 
                                   
Active redevelopment projects at June 30, 2008 [1]
    44       16,365       779.5       507.6                  
 
                                   
 
                                               
TAX CREDIT REDEVELOPMENT PROJECTS
                                               
Active redevelopment projects at December 31, 2007
    11       1,715     $ 113.0     $ 81.1     $ 30.9     $ 30.9  
New redevelopment projects started during period
    13       1,417       61.9       6.3       6.3       6.3  
Changes in estimated costs
                    14.4                          
 
                                   
Redevelopment expenditures during period
    24       3,132       189.3       87.4       37.2       37.2  
 
                                           
Projects completed during period
    (6 )     (861 )     (42.2 )     (36.8 )                
 
                                   
Active redevelopment projects at June 30, 2008
    18       2,271       147.1       50.6                  
 
                                   
 
                                               
TOTAL ACTIVE REDEVELOPMENT PROJECTS
    62       18,636     $ 926.6     $ 558.2                  
 
                                   
 
                                               
YEAR-TO-DATE REDEVELOPMENT EXPENDITURES
                                  $ 172.9     $ 160.9  
 
                                   
     
[1]  
Targeted return on investment in Conventional Redevelopment projects is 7.5% — 8.5%.
     
AIMCO 2nd Quarter 2008   Page 17

 

 


 

(GRAPHIC)
Supplemental Schedule 11
Aimco Capital
(in thousands, unaudited)
Investment Management Income
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2008     2007     2008     2007  
 
                               
Current asset management fees [1]
  $ 904     $ 556     $ 1,782     $ 1,171  
Deferred asset management fees [2]
    16       174       528       2,868  
Promotes
    27,493       3,919       31,645       4,098  
Other GP transactional fees
    1,321       1,324       1,765       2,829  
 
                       
Total asset management revenues
    29,734       5,973       35,720       10,966  
 
                       
Tax credit syndication fees [3]
    1,427       3,674       1,427       5,298  
Deferred tax credit income [4]
    7,014       5,531       13,880       10,544  
 
                       
Total tax credit revenues
    8,441       9,205       15,307       15,842  
 
                       
Total asset management and tax credit revenues
    38,175       15,178       51,027       26,808  
 
                       
Accretion on discounted notes receivable [5]
    (3,835 )     802       (2,170 )     2,560  
Other portfolio management income [6]
    2,650       1,710       3,984       2,240  
 
                       
Total portfolio management income
    (1,185 )     2,512       1,814       4,800  
 
                       
Total investment management revenues
    36,990       17,690       52,841       31,608  
 
                       
Investment management expenses
    (5,728 )     (5,521 )     (10,017 )     (9,987 )
 
                       
Net investment management income (pre-tax)
    31,262       12,169       42,824       21,621  
Income taxes [7]
    (2,090 )     (3,359 )     (4,295 )     (6,337 )
 
                       
Net investment management income (after tax)
  $ 29,172     $ 8,810     $ 38,529     $ 15,284  
 
                       
Summary of Projected Tax Credit Income
                                                         
    Remainder     Year Ending December 31,              
    2008     2009     2010     2011     2012     Thereafter     Total  
Amortization of deferred income [8]
  $ 13,565     $ 31,343     $ 27,258     $ 26,661     $ 26,403     $ 106,929     $ 232,159  
Income taxes [9]
    (5,290 )     (12,224 )     (10,631 )     (10,398 )     (10,297 )     (41,702 )     (90,542 )
 
                                         
Projected income, net of tax
  $ 8,275     $ 19,119     $ 16,627     $ 16,263     $ 16,106     $ 65,227     $ 141,617  
 
                                         
     
[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. During the three and six months ended June 30, 2008, Aimco revised its estimate of the timing and amount of payment on a discounted note and as a result recorded an adjustment of $4.0 million to accretion income.
 
[6]  
Other portfolio management income during 2008 and 2007 includes interest income received under total rate of return swaps, which is included in interest expense in Aimco’s consolidated statements of income. During 2007, other portfolio management income also includes consideration received in exchange for the transfer of certain property rights, which is included in other expenses (income), net in Aimco’s consolidated statements 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 2nd Quarter 2008   Page 18

 

 


 

(GRAPHIC)
Supplemental Schedule 12
Apartment Unit Summary
As of June 30, 2008
(unaudited)
                                 
    Number of     Number of     Effective     Average  
    Properties     Units     Units     Ownership  
Conventional Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    266       74,981       74,981       100 %
Partially-owned consolidated properties
    129       38,974       27,373       70 %
Partially-owned unconsolidated properties
    2       732       264       36 %
 
                       
Total
    397       114,687       102,618       89 %
 
                       
 
                               
Affordable Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    87       12,079       12,079       100 %
Partially-owned consolidated properties
    132       14,716       4,673       32 %
Partially-owned unconsolidated properties
    89       9,930       1,911       19 %
 
                       
Total
    308       36,725       18,663       51 %
 
                       
 
                               
Total Owned Real Estate Portfolio:
                               
Wholly-owned consolidated properties
    353       87,060       87,060       100 %
Partially-owned consolidated properties
    261       53,690       32,046       60 %
Partially-owned unconsolidated properties
    91       10,662       2,175       20 %
 
                       
Total
    705       151,412       121,281       80 %
 
                       
 
                               
Management Contracts:
                               
Property-managed for third parties
    35       3,222                  
Asset-managed
    374       34,038                  
 
                           
Total
    409       37,260                  
 
                           
 
Total Portfolio
    1,114       188,672                  
 
                           
     
AIMCO 2nd Quarter 2008   Page 19

 

 


 

(GRAPHIC)
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 (INCOME), NET: Other expenses (income), net includes tax provision/benefit, franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and partnership expenses (partnership level expenses incurred directly or indirectly for services such as audit, tax and legal.)
     
AIMCO 2nd Quarter 2008   Page 20

 

 


 

(GRAPHIC)
Glossary (continued)
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 through 6c for Same Store data reconciled to rental and other property revenues and property operating expense as determined in accordance with GAAP.
     
AIMCO 2nd Quarter 2008   Page 21