Attached files

file filename
8-K - FORM 8-K - APARTMENT INVESTMENT & MANAGEMENT COc16099e8vk.htm
Exhibit 99.1
(COVER PAGE)

 

 


 

(AIMCO LOGO)
Apartment Investment and Management Company
Announces First Quarter 2011 Results
Denver, Colorado — April 29, 2011 — Apartment Investment and Management Company (NYSE: AIV) announced today its first quarter 2011 results.
Chairman and Chief Executive Officer Terry Considine comments: “Aimco executed its plan successfully during the quarter. Total Same Store property net operating income increased 8.5%, with a 2.1% increase in revenue and a 6.8% decrease in expenses. Offsite costs decreased 5% compared to first quarter 2010, and we remain committed to further reductions by deploying labor saving technology and by simplifying our business. We are off to a good start in 2011.”
Chief Financial Officer Ernie Freedman adds: “First quarter Pro forma FFO of $0.39 per share exceeded the upper end of our guidance range by $0.02 per share, primarily as a result of better than expected property operating results. During the quarter, we further strengthened our balance sheet by reducing our 2011 property debt maturity exposure by $90 million and our 2012 exposure by $105 million. We are establishing second quarter Pro forma FFO guidance of $0.33 to $0.37 per share and increasing full year Pro forma FFO guidance from a range of $1.46 to $1.56 per share to a range of $1.49 to $1.59 per share.”
Financial Results
Diluted Per Share Results
                 
    FIRST QUARTER  
    2011     2010  
Net loss per share
  $ (0.27 )   $ (0.35 )
Funds from Operations (FFO)
  $ 0.38     $ 0.25  
Add back Aimco’s share of operating real estate impairment losses
  $ 0.01     $ 0.07  
Add back / deduct Aimco’s share of preferred equity redemption related amounts
           
Pro forma Funds from Operations (Pro forma FFO)
  $ 0.39     $ 0.32  
Deduct Aimco’s share of Capital Replacements
  $ (0.10 )   $ (0.10 )
Adjusted Funds From Operations (AFFO)
  $ 0.29     $ 0.22  
Net loss — Net loss attributable to Aimco common stockholders for the quarter was $31.8 million, compared to net loss of $40.4 million for first quarter 2010. First quarter 2011 net loss decreased as compared to first quarter 2010 primarily due to an increase of $9.9 million in net operating income of our properties included in continuing operations, an increase of $4.7 million in net investment management income and a decrease of $4.1 million in depreciation and amortization. These increases in income were partially offset by a decrease in income from discontinued operations attributable to Aimco as a result of 2010 and 2011 property sales.
Funds from Operations — FFO is a non-GAAP financial measure defined in the glossary in Aimco’s Supplemental Information (the Glossary). FFO calculated in accordance with the definition prescribed by the National Association of Real Estate Investment Trusts (NAREIT) was $44.4 million, or $0.38 per share, compared to $29.3 million, or $0.25 per share, in first quarter 2010. Pro forma FFO, which represents FFO as prescribed by NAREIT but excludes operating real estate impairment losses and preferred equity redemption related amounts, was $45.8 million, or $0.39 per share, compared to $36.9 million, or $0.32 per share, in first quarter 2010. First quarter 2011 Pro forma FFO of $0.39 per share was $0.02 per share above the upper end of Aimco’s guidance range primarily as a result of better than expected property operating results.
     
AIMCO 1st Quarter 2011   Page 1

 

 


 

(AIMCO LOGO)
Property Operations
Property operating results discussed below represent Aimco’s Proportionate Share of reported amounts, which reflects property operating results adjusted for Aimco’s ownership in each property. This non-GAAP measure is defined in the Glossary.
Diversified Operating Portfolio — Aimco’s property operations consist primarily of Conventional, with some Affordable, real estate operations. Conventional real estate operations relate to Aimco’s diversified portfolio of market rate apartment communities and include Same Store Properties, Redevelopment Properties, and Other Properties. Conventional Property operations generated 87% of Aimco’s first quarter 2011 property net operating income (NOI). See Supplemental Schedules 7a and 7b for detailed information on Aimco’s Conventional real estate portfolio, including selected operating results.
Affordable real estate operations consist of Aimco’s portfolio of properties with rents that are generally paid, in whole or in part, by a government agency. Affordable properties tend to have more stable rents and higher occupancy than Conventional properties due to government rent payments and thus are less affected by market fluctuations. Affordable Property operations generated 13% of Aimco’s first quarter 2011 NOI.
First Quarter Portfolio Operating Measures*
                                 
    FIRST QUARTER 2011  
    % Aimco     Year-over-year Variance  
    NOI     Revenue     Expenses     NOI  
Conventional Same Store
    80 %     1.6 %     -6.6 %     7.2 %
Affordable Same Store
    12 %     5.5 %     -7.7 %     17.8 %
Total Same Store
    92 %     2.1 %     -6.8 %     8.5 %
 
                               
Other Conventional
    7 %     -1.1 %     2.0 %     -4.1 %
Affordable Redevelopment
    1 %     8.8 %     -0.7 %     16.8 %
Total Portfolio
    100 %     1.9 %     -5.8 %     7.6 %
*  
The information in this table relates to properties that Aimco owns and manages, and that are classified within continuing operations. Results exclude properties that Aimco owns but does not manage and properties classified within discontinued operations. To ensure comparability between periods, the year-over-year change in Revenue, Expenses and NOI in this table is based on Aimco’s current period ownership. See the Glossary for additional information about the property categories included in this table and Schedules 1 and 2 in the Supplemental Information for financial and statistical information for these portfolios.
Conventional Same Store Results — In first quarter 2011, the Conventional Same Store portfolio included 178 communities with 60,173 units, in which Aimco had a weighted average ownership of 94%.
Conventional Same Store Operating Measures
                                         
    FIRST QUARTER     FIRST QUARTER  
    Year-over-year     Sequential  
    2011     2010     Variance     4th Qtr     Variance  
$ in millions except rent per unit
                                       
Average Daily Occupancy
    96.4 %     96.0 %     0.4 %     96.7 %     -0.3 %
Average Rent Per Unit
  $ 1,049     $ 1,043       0.6 %   $ 1,046       0.3 %
 
                                       
Revenue
  $ 189.2     $ 186.2       1.6 %   $ 188.7       0.3 %
Expenses
    (70.8 )     (75.8 )     -6.6 %     (69.4 )     2.1 %
NOI
  $ 118.4     $ 110.4       7.2 %   $ 119.3       -0.7 %
     
AIMCO 1st Quarter 2011   Page 2


 

(AIMCO LOGO)
Comparing Conventional Same Store results in first quarter 2011 with first quarter 2010, total revenue increased $3.0 million, or 1.6%. The increase in revenue was primarily the result of higher average daily occupancy of 96.4% for first quarter 2011 compared to 96.0% for first quarter 2010, and higher average rent per unit, up $6 per unit or 0.6%, from $1,043 per unit to $1,049 per unit.
During first quarter 2011, Conventional Same Store expenses decreased $5.0 million or 6.6%, primarily as a result of decreases in employee related costs, real estate taxes, utilities, apartment unit turnover expenses, repairs and maintenance expenses and marketing costs. These decreases were partially offset by higher insurance costs. Refer to Supplemental Schedules 6a and 6b for additional details on Conventional Same Store operating results.
Conventional Same Store Rental Rate Trends — Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified as either a new lease, where a vacant apartment is leased to a new customer, or a renewal of an existing lease.
On average, first quarter 2011 new lease rates were 1.9% higher than expiring lease rates, compared to rates 0.9% higher than expiring lease rates in fourth quarter 2010. During first quarter 2011, renewal rates were 3.0% higher than expiring lease rates, compared to rates that were 1.6% higher than expiring lease rates in the fourth quarter 2010.
Affordable Same Store Results — In first quarter 2011, the Affordable Same Store portfolio included 145 communities with 17,469 units, in which Aimco had a weighted average ownership of 66%. For the first quarter 2011, average month-end occupancy for the affordable portfolio was 97.5%, an increase of 0.4% from first quarter 2010, while average rent per unit increased 4.4% from $797 to $832 per unit. During the first quarter 2011, Affordable Same Store expenses decreased 7.7% primarily as a result of lower contract services and administrative expenses.
Portfolio
Aimco’s portfolio strategy focuses on B/B+ quality Conventional apartment communities located in the 20 largest U.S. markets as measured by total apartment value, with a target capital allocation of 10% to Affordable apartment communities.
Aimco measures Conventional Property asset quality based on average rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines A-quality assets as those with rents greater than 125% of local market average, B-quality assets as those with rents 90% to 125% of local market average and C-quality assets as those with rents less than 90% of local market average. For the fourth quarter 2010, the most recent period for which REIS information is available, Aimco’s Conventional Property rents averaged 99% of local market average rents.
For the first quarter 2011, average rents for the Conventional portfolio were $1,060 per unit, a 2.5% increase compared to first quarter 2010, as a result of the sale of Conventional properties during 2010 with rents averaging 25% lower than the retained portfolio and positive rent growth in the retained portfolio.
Aimco’s geographic allocation strategy focuses on the 20 largest U.S. markets. Aimco believes these markets to be deep, relatively liquid and possessing desirable long-term growth characteristics. These target markets are primarily coastal markets, and also include a number of Sun Belt cities and Chicago, Illinois. In executing this strategy, Aimco expects to reduce its investment in markets outside the 20 largest markets and to increase its investment in the 20 largest markets through redevelopment, acquisitions and increasing ownership in properties Aimco already owns. During first quarter 2011, net operating income generated by Conventional properties located in the 20 largest markets accounted for 85% of total Conventional Property net operating income, an increase of 2% compared to first quarter 2010. In first quarter 2011, Aimco sold two Conventional properties and five Affordable properties with 478 and 647 units, respectively, for $28.9 million in gross proceeds. Aimco’s share of net proceeds after distributions to limited partners, repayment of existing property debt and transaction costs was $9.2 million.
See Supplemental Schedules 7a and 7b for additional details regarding Aimco’s portfolio quality and capital allocation, and Supplemental Schedule 8 for additional details on disposition activity.
Partnership Transaction Activity — During 2011, Aimco acquired the remaining noncontrolling limited partnership interests in six consolidated real estate partnerships that own nine properties and in which Aimco affiliates serve as general partner for a total cost of $6.1 million.
     
AIMCO 1st Quarter 2011   Page 3

 

 


 

(AIMCO LOGO)
Termination of Fee Contracts — As of December 31, 2010, Aimco property managed or asset managed for a fee 321 properties associated with two distinct multifamily portfolios. During first quarter 2011, Aimco and the owners of one of these portfolios agreed to the termination of the asset and property management contracts associated with the portfolio. In connection with the termination of these management contracts, Aimco recognized $1.3 million of previously deferred asset management fee income during first quarter 2011.
Through this and other transactions during first quarter 2011, Aimco reduced its fee managed portfolio by 108 properties with 11,722 units, furthering the company’s goal of simplifying its business and reducing costs. Refer to Supplemental Schedule 2 for details of Aimco’s portfolio as of March 31, 2011.
Balance Sheet and Liquidity
                                 
    AS OF MARCH 31, 2011  
            % of Total     Weighted     Weighted Avg  
    Amount     Leverage     Avg Maturity (Yrs)     Rate  
Aimco leverage ($ in millions)
                               
Aimco’s share of long-term, non-recourse property debt
  $ 4,884.5       86 %     8.0       5.55 %
Aimco’s share of other borrowings
    34.5       1 %     n/a       5.33 %
Subtotal debt
    4,919.0       87 %     8.0       5.55 %
 
                               
Preferred securities
    762.0       13 %   Perpetual       7.42 %
 
                               
Total leverage
  $ 5,681.0       100 %     n/a       5.80 %
See Supplemental Schedule 4 for additional details about Aimco’s non-recourse property debt and Supplemental Schedule 5 for information related to Aimco’s preferred securities.
Aimco’s recourse debt at March 31, 2011, was limited to its revolving credit facility, which Aimco uses for working capital purposes and to secure letters of credit. At the end of first quarter, Aimco had no outstanding borrowings on its revolving credit facility and available capacity was $263.4 million, net of $36.6 million of letters of credit backed by the facility.
Aimco’s first quarter EBITDA Coverage of Interest and EBITDA Coverage of Interest and Preferred Dividends ratios were 2.11:1 and 1.72:1, compared to fourth quarter 2010 ratios of 2.07:1 and 1.68:1, respectively. Separately, in connection with its revolving credit facility, Aimco is subject to Debt Service and Fixed Charge Coverage covenants, as defined in the Glossary. For first quarter 2011, Aimco’s Debt Service and Fixed Charge Coverage ratios were 1.58:1 and 1.34:1, compared to covenants in place during the quarter of 1.40:1 and 1.20:1, respectively, and fourth quarter 2010 ratios of 1.57:1 and 1.33:1. Aimco expects to remain in compliance with these covenants.
From January 1, 2011 through the date of this release, Aimco has issued 1.5 million shares under its At-the-Market (ATM) offering program at a weighted average price of $24.69 per share, generating gross proceeds of $37.0 million. The proceeds from the ATM offering were used primarily to fund deleveraging activities and the partnership transactions described in this release.
Dividend — Aimco’s Board of Directors declared a cash dividend of $0.12 per share on its Class A Common Stock for the quarter ended March 31, 2011. The dividend is payable May 31, 2011 to shareholders of record on May 20, 2011.
     
AIMCO 1st Quarter 2011   Page 4

 

 


 

(AIMCO LOGO)
2011 Outlook
         
    SECOND   FULL
    QUARTER   YEAR
 
 
Net loss per share
  -$0.36 to -$0.32   -$1.20 to -$1.10
Pro forma FFO per share
  $0.33 to $0.37   $1.49 to $1.59
 
       
Conventional Same Store Operating Measures
       
NOI change compared to first quarter 2011
  -0.5% to 0.5%    
NOI change compared to same period 2010
  2.5% to 3.5%   3.0% to 5.0%
Average daily occupancy
      95.5% - 96.5%
Revenue change compared to 2010
      2.0% to 3.0%
Expense change compared to 2010
      -0.5% to 0.5%
 
       
Total Portfolio NOI change compared to 2010
      2.5% to 4.5%
2011 Property Tour Schedule
Management will be hosting property tours in the following cities on the dates indicated. Additional details will be communicated in the coming months.
     
Markets   Dates
 
 
Washington DC *
  July 12th
Philadelphia *
  July 13th
Southern California
  October 4th – 5th
*  
Please note that the dates of the Philadelphia/Washington DC property tours have been accelerated by one day relative to Aimco’s original announcement of this event.
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the 20 largest markets in the United States. Aimco is one of the country’s largest owners and operators of both conventional and affordable apartments, with 648 communities serving approximately 500,000 residents in 42 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.
Contact
Investor Relations 303-691-4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303-691-4327
Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco’s website at the link http://www.aimco.com/CorporateInformation/About/Financial/QEarnRelease.aspx.
     
AIMCO 1st Quarter 2011   Page 5

 

 


 

(AIMCO LOGO)
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. These measures are defined in the glossary in the Supplemental Information and, where appropriate, reconciled to the most comparable GAAP measures.
Earnings Conference Call
Aimco’s first quarter 2011 earnings conference call will be held Friday, April 29, 2011, at 1:00 p.m. Eastern time.
Live Conference Call
Domestic Dial-In Number: 1-866-843-0890
International Dial-In Number: 1-412-317-9250
Passcode: 0093689
Webcast: http://www.aimco.com/CorporateInformation/Overview.aspx
Conference Call Replay
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-0088
Passcode: 449948
The conference call replay will be available until 5:00 p.m. Eastern time on May 9, 2011.
Webcast Replay: http://www.aimco.com/CorporateInformation/About/Financial/news.aspx
Forward-looking Statements
This Earnings Release and Supplemental Information contain forward-looking statements within the meaning of the federal securities laws, including, without limitation, statements regarding projected results and specifically forecasts of second quarter and full year 2011 results. These forward-looking statements are based on management’s judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to, Aimco’s ability to maintain current or meet projected occupancy, rental rates and property operating results. Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; earnings may not be sufficient to maintain compliance with debt covenants; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; the timing of acquisitions and dispositions; insurance risk, including the cost of insurance; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; energy costs; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by Aimco. In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership.
Readers should carefully review Aimco’s financial statements and the notes thereto, as well as the section entitled “Risk Factors” in Item 1A of Aimco’s Annual Report on Form 10-K for the year ended December 31, 2010, and the other documents Aimco files from time to time with the Securities and Exchange Commission. These forward-looking statements reflect management’s judgment as of this date, and Aimco assumes no obligation to revise or update them to reflect future events or circumstances. This press release does not constitute an offer of securities for sale.
     
AIMCO 1st Quarter 2011   Page 6

 

 


 

(AIMCO LOGO)
Consolidated Statements of Operations
     
(in thousands, except per share data) (unaudited)   (page 1 of 2)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
REVENUES:
               
Rental and other property revenues
  $ 277,317     $ 272,124  
Asset management and tax credit revenues
    9,236       4,701  
 
           
Total revenues
    286,553       276,825  
 
           
 
               
OPERATING EXPENSES:
               
Property operating expenses
    126,084       130,799  
Investment management expenses
    3,031       3,229  
Depreciation and amortization
    100,911       105,035  
General and administrative expenses
    11,125       11,736  
Other expenses, net
    3,928       2,273  
 
           
Total operating expenses
    245,079       253,072  
 
           
 
               
Operating income
    41,474       23,753  
 
               
Interest income
    2,248       3,200  
Provision for losses on notes receivable, net
    (17 )     (426 )
Interest expense
    (76,381 )     (77,677 )
Equity in (losses) income of unconsolidated real estate partnerships
    (1,648 )     9,149  
Gain on dispositions of unconsolidated real estate and other, net
    1,212       1,444  
 
           
 
               
Loss before income taxes and discontinued operations
    (33,112 )     (40,557 )
 
               
Income tax benefit
    2,528       3,624  
 
           
 
               
Loss from continuing operations
    (30,584 )     (36,933 )
 
               
Income from discontinued operations, net [1]
    3,307       20,173  
 
           
 
               
Net loss
    (27,277 )     (16,760 )
Noncontrolling interests:
               
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships
    7,305       (12,134 )
Net income attributable to preferred noncontrolling interests in Aimco Operating Partnership
    (1,671 )     (1,693 )
Net loss attributable to common noncontrolling interests in Aimco Operating Partnership
    2,383       3,069  
 
           
Total noncontrolling interests
    8,017       (10,758 )
 
           
Net loss attributable to Aimco
    (19,260 )     (27,518 )
Net income attributable to Aimco preferred stockholders
    (12,456 )     (12,922 )
Net income attributable to participating securities
    (57 )      
 
           
Net loss attributable to Aimco common stockholders
  $ (31,773 )   $ (40,440 )
 
           
 
               
Weighted average common shares outstanding — basic and diluted
    117,320       116,035  
 
           
 
               
Earnings (loss) per common share — basic and diluted:
               
Loss from continuing operations attributable to Aimco common stockholders
  $ (0.30 )   $ (0.43 )
Income from discontinued operations attributable to Aimco stockholders
    0.03       0.08  
 
           
Net loss attributable to Aimco common stockholders
  $ (0.27 )   $ (0.35 )
 
           
     
AIMCO 1st Quarter 2011   Page 7


 

(AIMCO LOGO)
Consolidated Statements of Operations (continued)
     
Notes to Consolidated Statements of Operations   (page 2 of 2)
[1]  
Income from discontinued operations consists of the following (in thousands):
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Rental and other property revenues
  $ 1,983     $ 20,417  
Property operating and other expenses
    (1,560 )     (12,714 )
Depreciation and amortization
    (539 )     (4,776 )
Provision for operating real estate impairment losses
    (3,855 )     (7,225 )
 
           
Operating loss
    (3,971 )     (4,298 )
Interest income
    51       49  
Interest expense
    (301 )     (3,126 )
 
           
Loss before gain on dispositions of real estate and income taxes
    (4,221 )     (7,375 )
Gain on dispositions of real estate
    7,718       26,339  
Income tax (expense) benefit
    (190 )     1,209  
 
           
Income from discontinued operations, net
  $ 3,307     $ 20,173  
 
           
 
 
Loss (income) from discontinued operations attributable to:
               
Noncontrolling interests in consolidated real estate partnerships
  $ 907     $ (10,098 )
Noncontrolling interests in Aimco Operating Partnership
    (293 )     (676 )
 
           
Total noncontrolling interests
    614       (10,774 )
 
           
Income from discontinued operations attributable to Aimco
  $ 3,921     $ 9,399  
 
           
     
AIMCO 1st Quarter 2011   Page 8

 

 


 

(AIMCO LOGO)
Consolidated Balance Sheets
(in thousands) (unaudited)
                 
    March 31, 2011     December 31, 2010  
ASSETS
               
Buildings and improvements
  $ 7,278,391     $ 7,254,069  
Land
    2,128,831       2,128,734  
 
           
Total real estate
    9,407,222       9,382,803  
Accumulated depreciation
    (2,990,025 )     (2,893,056 )
 
           
Net real estate
    6,417,197       6,489,747  
Cash and cash equivalents
    81,360       111,325  
Restricted cash
    199,241       201,058  
Accounts receivable
    59,349       49,855  
Accounts receivable from affiliates, net
    8,049       8,392  
Deferred financing costs, net
    48,171       47,779  
Notes receivable from unconsolidated real estate partnerships, net
    10,744       10,896  
Notes receivable from non-affiliates, net
    121,651       116,726  
Investment in unconsolidated real estate partnerships
    57,604       59,282  
Other assets
    188,529       180,596  
Deferred income tax assets, net
    59,435       58,736  
Assets held for sale
    10,502       44,174  
 
           
Total assets
  $ 7,261,832     $ 7,378,566  
 
           
LIABILITIES AND EQUITY
               
Non-recourse property tax-exempt bond financing
  $ 431,452     $ 514,506  
Non-recourse property loans payable
    4,963,846       4,916,022  
Other borrowings
    45,281       47,018  
 
           
Total indebtedness
    5,440,579       5,477,546  
 
           
Accounts payable
    21,818       27,322  
Accrued liabilities and other
    226,298       250,106  
Deferred income
    153,345       150,735  
Security deposits
    35,323       34,935  
Liabilities related to assets held for sale
    4,066       27,722  
 
           
Total liabilities
    5,881,429       5,968,366  
 
           
Preferred noncontrolling interests in Aimco Operating Partnership
    83,404       83,428  
Preferred stock subject to repurchase agreement
    20,000       20,000  
Equity:
               
Perpetual Preferred Stock
    657,601       657,601  
Class A Common Stock
    1,191       1,176  
Additional paid-in capital
    3,084,572       3,070,296  
Accumulated other comprehensive loss
    (2,042 )     (2,076 )
Distributions in excess of earnings
    (2,726,882 )     (2,680,955 )
 
           
Total Aimco equity
    1,014,440       1,046,042  
 
           
Noncontrolling interests in consolidated real estate partnerships
    300,607       291,458  
Common noncontrolling interests in Aimco Operating Partnership
    (38,048 )     (30,728 )
 
           
Total equity
    1,276,999       1,306,772  
 
           
Total liabilities and equity
  $ 7,261,832     $ 7,378,566  
 
           
     
AIMCO 1st Quarter 2011   Page 9


 

(COVER PAGE)


 

(AIMCO LOGO)
     
Page
 
 
3  
Schedule 1 — Funds From Operations
 
 
5  
Schedule 2 — Portfolio Summary
 
 
6  
Schedule 3 — Net Asset Value Supplemental Information
 
 
8  
Schedule 4 — Non-recourse Property Debt Information
 
 
10  
Schedule 5 — Share Data
 
 
11  
Schedule 6a — Conventional Same Store Operating Results (1Q 2011 v. 1Q 2010)
 
 
12  
Schedule 6b — Conventional Same Store Operating Results (1Q 2011 v. 4Q 2010)
 
 
13  
Schedule 7a — Total Conventional Portfolio Data by Market (1Q 2011 v. 1Q 2010)
 
 
14  
Schedule 7b — Total Conventional Portfolio Data by Market (4Q 2010)
 
 
15  
Schedule 8 — Property Sales and Acquisition Activity
 
 
16  
Schedule 9 — Capital Additions
 
 
17  
Glossary and Reconciliations
     
AIMCO 1st Quarter 2011   Page 2


 

(AIMCO LOGO)
Supplemental Schedule 1
 
Funds From Operations   (page 1 of 2)
Three Months Ended March 31, 2011 Compared to Three Months Ended March 31, 2010
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2011     Three Months Ended March 31, 2010  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Real estate operations:
                                                               
Rental and other property revenues
                                                               
Conventional Same Store
  $ 202,924     $     $ (14,725 )   $ 188,199     $ 199,698     $     $ (17,049 )   $ 182,649  
Affordable Same Store
    41,665       174       (12,299 )     29,540       39,757       181       (11,937 )     28,001  
 
                                               
Total Same Store
    244,589       174       (27,024 )     217,739       239,455       181       (28,986 )     210,650  
Other Conventional [1]
    22,885       1,198       (1,819 )     22,264       23,150       1,166       (2,076 )     22,240  
Other Affordable
    9,264       1,998       (5,043 )     6,219       8,782       3,998       (7,087 )     5,693  
Property management revenues, primarily from affiliates, net
    579       (157 )     1,557       1,979       737       (245 )     1,965       2,457  
 
                                               
Total rental and other property revenues
    277,317       3,213       (32,329 )     248,201       272,124       5,100       (36,184 )     241,040  
 
                                                               
Property operating expenses
                                                               
Conventional Same Store
    75,873             (5,777 )     70,096       81,256             (7,264 )     73,992  
Affordable Same Store
    18,534       159       (6,207 )     12,486       19,965       153       (6,590 )     13,528  
 
                                               
Total Same Store
    94,407       159       (11,984 )     82,582       101,221       153       (13,854 )     87,520  
Other Conventional [1]
    11,405       769       (885 )     11,289       11,281       796       (1,081 )     10,996  
Other Affordable
    4,838       1,173       (2,931 )     3,080       4,654       2,611       (4,026 )     3,239  
Casualties
    4,860       (11 )     65       4,914       1,769       31       471       2,271  
Property management expenses
    10,574                   10,574       11,874                   11,874  
 
                                               
Total property operating expenses
    126,084       2,090       (15,735 )     112,439       130,799       3,591       (18,490 )     115,900  
 
                                               
Net real estate operations
    151,233       1,123       (16,594 )     135,762       141,325       1,509       (17,694 )     125,140  
 
                                               
 
                                                               
Amortization of deferred tax credit income
    7,103                   7,103       6,602                   6,602  
Asset management revenues
    1,254             776       2,030       136             771       907  
Non-recurring revenues [2]
    879             31       910       (2,037 )                 (2,037 )
 
                                               
Total asset management and tax credit revenues
    9,236             807       10,043       4,701             771       5,472  
 
                                                               
Investment management expenses
    (3,031 )                 (3,031 )     (3,229 )                 (3,229 )
Depreciation and amortization related to non-real estate assets
    (3,217 )     (1 )     52       (3,166 )     (3,948 )     (2 )     61       (3,889 )
General and administrative expenses
    (11,125 )     (1 )     318       (10,808 )     (11,736 )     (3 )     480       (11,259 )
Other expense, net
    (3,928 )     (1,679 )     3,736       (1,871 )     (2,273 )     8,494       (6,676 )     (455 )
Interest income
    2,248       (56 )     267       2,459       3,200       (46 )     415       3,569  
Provision for losses on notes receivable
    (17 )           (151 )     (168 )     (426 )           (14 )     (440 )
Interest expense
    (76,381 )     (509 )     8,916       (67,974 )     (77,677 )     (974 )     10,926       (67,725 )
Income tax benefit
    2,587                   2,587       3,632                   3,632  
Discontinued operations, net of non-FFO items
    124             (415 )     (291 )     4,752             (1,099 )     3,653  
Preferred dividends and distributions
    (14,127 )                 (14,127 )     (14,615 )                 (14,615 )
Operating real estate impairment losses, net of related income tax benefit
    (3,822 )           2,348       (1,474 )     (7,225 )     (399 )     (585 )     (8,209 )
Common noncontrolling interests in Aimco Operating Partnership
    (3,318 )                 (3,318 )     (2,168 )                 (2,168 )
Amounts allocated to participating securities
    (232 )                 (232 )     (154 )                 (154 )
 
                                               
Funds From Operations
    46,230       (1,123 )     (716 )     44,391       34,159       8,579       (13,415 )     29,323  
 
                                               
Operating real estate impairment losses, net
    3,822             (2,348 )     1,474       7,225       399       585       8,209  
Common noncontrolling interests in Aimco Operating Partnership
    (102 )                 (102 )     (571 )                 (571 )
Amounts allocated to participating securities
    (8 )                 (8 )     (40 )                 (40 )
 
                                               
Pro forma Funds From Operations
  $ 49,942     $ (1,123 )   $ (3,064 )   $ 45,755     $ 40,773     $ 8,978     $ (12,830 )   $ 36,921  
 
                                               
 
                                                               
            Weighted average shares — diluted FFO     117,650             Weighted average shares — diluted FFO     116,334  
 
                                                               
            Per Share:                   Per Share:        
            Funds From Operations   $ 0.38             Funds From Operations   $ 0.25  
            Pro forma Funds From Operations   $ 0.39             Pro forma Funds From Operations   $ 0.32  
     
AIMCO 1st Quarter 2011   Page 3


 

(AIMCO LOGO)
Supplemental Schedule 1 (continued)
     
Pro Forma Funds From Operations Reconciliation to GAAP   (page 2 of 2)
Three Months Ended March 31, 2011 Compared to Three Months Ended March 31, 2010
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2011     Three Months Ended March 31, 2010  
            Proportionate                             Proportionate              
            Share of                             Share of              
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Consolidated     Unconsolidated     Noncontrolling     Proportionate  
    Amount     Partnerships     Interests     Amount     Amount     Partnerships     Interests     Amount  
Pro Forma Funds From Operations
  $ 49,942     $ (1,123 )   $ (3,064 )   $ 45,755     $ 40,773     $ 8,978     $ (12,830 )   $ 36,921  
 
                                                               
Adjustments related to continuing operations:
                                                               
Depreciation and amortization
    (100,911 )     (637 )     10,242       (91,306 )     (105,035 )     (1,028 )     11,888       (94,175 )
Depreciation and amortization related to non-real estate assets
    3,217       1       (52 )     3,166       3,948       2       (61 )     3,889  
Gain on dispositions of and impairments related to unconsolidated entities and other
    1,212       111       (1,144 )     179       1,444       1,197       (2,126 )     515  
Income tax expense on gain on dispositions of real estate related to unconsolidated entities
    (59 )                 (59 )     (7 )                   (7 )
 
                                                               
Adjustments related to discontinued operations:
                                                               
Depreciation and amortization
    (539 )           141       (398 )     (4,776 )           1,084       (3,692 )
Depreciation and amortization related to non-real estate assets
    5             (1 )     4       30             3       33  
Provision for operating real estate impairment losses
    (3,822 )           2,348       (1,474 )     (7,225 )           (984 )     (8,209 )
Gain on dispositions of real estate
    7,718             (1,165 )     6,553       26,339             (9,108 )     17,231  
Income tax (expense) benefit arising from disposals
    (178 )                 (178 )     1,052                   1,052  
 
                                               
 
                                                               
Total adjustments
  $ (93,357 )   $ (525 )   $ 10,369     $ (83,513 )   $ (84,230 )   $ 171     $ 696     $ (83,363 )
 
                                                               
Common noncontrolling interests in Aimco Operating Partnership’s share of adjustments
    5,802                   5,802       5,808                   5,808  
Amounts allocable to participating securities
    183                   183       194                   194  
Equity in (losses) income of unconsolidated real estate partnerships
    (1,648 )     1,648                   9,149       (9,149 )            
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships
    7,305             (7,305 )           (12,134 )           12,134        
 
                                               
 
 
Net loss attributable to Aimco common stockholders
  $ (31,773 )   $     $     $ (31,773 )   $ (40,440 )   $     $     $ (40,440 )
 
                                               
Notes
[1]  
The results for Other Conventional include two substantially vacant properties, Lincoln Place and Pacific Bay Vistas (formerly Treetops), for the periods presented.
 
[2]  
Non-recurring revenues consisted of the following:
                 
    Three Months     Three Months  
    Ended     Ended  
    March 31, 2011     March 31, 2010  
Promotes
  $     $ (890 )
Other GP transactional fees
    879       1,272  
Tax credit syndication fees
          (2,419 )
 
           
Total non-recurring revenues
  $ 879     $ (2,037 )
 
           
     
AIMCO 1st Quarter 2011   Page 4


 

(AIMCO LOGO)
Supplemental Schedule 2
Portfolio Summary
As of March 31, 2011
(unaudited)
                                 
    Number of     Number of     Effective     Average  
    Properties     Units     Units     Ownership  
Owned Real Estate Portfolio:
                               
Conventional Same Store
    178       60,173       56,444       94 %
Affordable Same Store
    145       17,469       11,578       66 %
 
                       
Total Same Store
    323       77,642       68,022       88 %
 
                               
Conventional Redevelopment [1]
    2       1,004       1,004       100 %
Other Conventional
    37       7,081       5,575       79 %
Other Affordable
    72       7,777       2,526       32 %
Conventional Held for Sale
    1       387       387       100 %
 
                       
 
                               
Total owned real estate portfolio
    435       93,891       77,514       83 %
 
                       
 
                               
Total Conventional owned real estate portfolio
    218       68,645       63,410       92 %
 
                               
Total Affordable owned real estate portfolio
    217       25,246       14,104       56 %
 
                               
Fee-Managed Portfolio:
                               
Property-Managed for third parties
    1       64                  
Asset-Managed
    212       15,396                  
 
                           
Total fee-managed portfolio
    213       15,460                  
 
                           
 
                               
Total Portfolio
    648       109,351                  
 
                           
[1]  
At March 31, 2011, Aimco’s Conventional Redevelopment portfolio included two substantially vacant properties, Lincoln Place and Pacific Bay Vistas (formerly Treetops).
     
AIMCO 1st Quarter 2011   Page 5


 

(AIMCO LOGO)
Supplemental Schedule 3
     
Net Asset Value Supplemental Information   (page 1 of 2)
(in thousands) (unaudited)    
One measure of stockholder value is Net Asset Value (NAV), which is the estimated fair value of assets, net of debt and preferred equity. The information provided below is intended to assist users of Aimco’s financial information in making their own estimates of Aimco’s NAV. See the following page for notes to the supplemental information provided below.
Trailing Twelve Month Net Operating Income Data
                         
    Proportionate Property Net Operating Income  
    Conventional Same              
    Store and Other [1]     Affordable     Total  
Rental and other property revenues
  $ 830,117     $ 142,466     $ 972,583  
Property operating expenses
    (318,525 )     (63,304 )     (381,829 )
 
                 
Property NOI
    511,592       79,162       590,754  
 
                       
Assumed property management fee (3.5% of revenues)
    (29,054 )     (4,986 )     (34,040 )
 
                 
Property NOI net of assumed property management fee
  $ 482,538     $ 74,176     $ 556,714  
 
                 
Proportionate Balance Sheet Data
As of March 31, 2011
                                 
            Proportionate                
    Consolidated     Share of             Proportionate  
    GAAP     Unconsolidated     Noncontrolling     Balance  
    Balance Sheet     Partnerships     Interests     Sheet  
Assets
                               
Real estate
  $ 9,407,222     $ 76,423     $ (912,720 )   $ 8,570,925  
Accumulated depreciation
    (2,990,025 )     (26,420 )     412,239       (2,604,206 )
 
                       
Net real estate [2]
    6,417,197       50,003       (500,481 )     5,966,719  
 
 
Cash and cash equivalents
    81,360       1,552       (28,347 )     54,565  
Restricted cash
    199,241       7,259       (35,860 )     170,640  
Accounts receivable
    67,398       469       (6,736 )     61,131  
Notes receivable [3]
    132,395             38,911       171,306  
Investment in unconsolidated real estate partnerships [4]
    57,604       (10,064 )     (39,057 )     8,483  
Deferred financing costs [5]
    48,171       527       (7,361 )     41,337  
Goodwill [5]
    66,249                   66,249  
Investment in management contracts [5]
    813                   813  
Other assets
    180,902       960       (7,048 )     174,814  
Assets held for sale
    10,502             (7 )     10,495  
 
                       
Total assets
  $ 7,261,832     $ 50,706     $ (585,986 )   $ 6,726,552  
 
                       
Liabilities and Equity
                               
Non-recourse property debt
  $ 5,395,298     $ 32,950     $ (543,712 )   $ 4,884,536  
Other borrowings
    45,281       2,018       (12,809 )     34,490  
Deferred income [6]
    153,345       130             153,475  
Other liabilities
    283,439       15,608       (75,367 )     223,680  
Liabilities related to assets held for sale
    4,066             (2 )     4,064  
 
                       
Total liabilities
    5,881,429       50,706       (631,890 )     5,300,245  
 
                       
 
                               
Preferred noncontrolling interests in Aimco Operating Partnership [7]
    83,404                   83,404  
Preferred stock subject to repurchase agreement [7]
    20,000                   20,000  
Perpetual preferred stock [7]
    657,601                   657,601  
Other Aimco equity
    356,839             346,511       703,350  
Noncontrolling interests in consolidated real estate partnerships
    300,607             (300,607 )      
Common noncontrolling interests in Aimco Operating Partnership
    (38,048 )                 (38,048 )
 
                       
Total liabilities and equity
  $ 7,261,832     $ 50,706     $ (585,986 )   $ 6,726,552  
 
                       
     
AIMCO 1st Quarter 2011   Page 6


 

(AIMCO LOGO)
Supplemental Schedule 3 (continued)
     
Net Asset Value Supplemental Information   (page 2 of 2)
(in thousands) (unaudited)    
[1]  
Proportionate Property Net Operating amounts for Other Conventional include the results of Lincoln Place and Pacific Bay Vistas, two redevelopment properties that were substantially vacant during the period presented.
 
[2]  
Net real estate includes Lincoln Place and Pacific Bay Vistas, which have March 31, 2011 net book values of $154.1 million and $37.4 million, respectively, or $191.5 million in total. Aimco refers to these properties collectively as part of its redevelopment pipeline.
 
[3]  
Aimco has notes receivable from consolidated partnerships that are eliminated in the consolidated balance sheet. The noncontrolling partners’ share of amounts payable to Aimco pursuant to those notes is added to the GAAP-based amounts to arrive at the proportionate balance presented.
 
[4]  
Aimco’s internal NAV estimate is computed based on Aimco’s share of NOI and as such takes into account Aimco’s share of NOI attributable to unconsolidated partnerships. For this reason, investment in unconsolidated real estate partnerships is excluded from non-real estate assets in Aimco’s internal NAV computation.
 
[5]  
Deferred financing costs, goodwill and investment in management contracts represent non-tangible assets for which cash has already been paid by Aimco. As such, these amounts are excluded from Aimco’s internal NAV computation.
 
[6]  
Deferred income consists primarily of cash contributions received in connection with Aimco’s tax credit activities, which are deferred upon receipt and amortized into earnings in future periods as the tax credits and related tax benefits are delivered to the tax credit investors. Certain of Aimco’s tax credit arrangements provide for contributions to be made in installments, which contributions are not reflected in Aimco’s consolidated financial statements until such time as the contributions are received.
 
   
Deferred income, including deferred tax credit income, represents a non-cash obligation, the amortization of which represents non-cash income in future periods. These non-cash liabilities and related income streams are excluded from Aimco’s internal estimates of NAV. However, amortization of deferred tax credit income is included in net income and, as such, FFO. Projected amortization of deferred tax credit contributions received and to be received is presented below.
         
    March 31, 2011  
Deferred tax credit income balance
  $ 100,490  
Contributions to be received in the future
    67,916  
 
     
Total to be amortized
  $ 168,406  
 
     
                         
    Amortization of     Estimated Income     Projected Income,  
    Deferred Income     Taxes     net of tax  
Year Ending December 31,
                       
2011
  $ 20,149     $ (7,858 )   $ 12,291  
2012
    26,844       (10,469 )     16,375  
2013
    26,592       (10,371 )     16,221  
2014
    25,718       (10,030 )     15,688  
2015
    21,564       (8,410 )     13,154  
Thereafter
    47,539       (18,540 )     28,999  
 
                 
Total
  $ 168,406     $ (65,678 )   $ 102,728  
 
                 
[7]  
Aimco’s internal NAV computation includes Preferred noncontrolling interests in Aimco Operating Partnership, Preferred stock subject to repurchase agreement and Perpetual preferred stock as a reduction of NAV attributable to Aimco common stockholders. See Schedule 5.
     
AIMCO 1st Quarter 2011   Page 7


 

(AIMCO LOGO)
Supplemental Schedule 4
 
 
Non-recourse Property Debt Information   (page 1 of 2)
As of March 31, 2011    
(dollars in thousands) (unaudited)    
Property Debt Balances and Characteristics
                                                 
            Proportionate                              
            Share of                     Weighted        
            Unconsolidated     Noncontrolling             Average     Weighted  
Debt   Consolidated     Partnerships     Interests     Total Aimco Share     Maturity (years)     Average Rate  
 
                                               
Conventional Portfolio:
                                               
Fixed rate loans payable
  $ 4,397,421     $     $ (298,421 )   $ 4,099,000       7.2       5.95 %
Floating rate loans payable [1]
    41,774             (2,050 )     39,724       2.4       2.29 %
 
                                   
Total property loans payable
    4,439,195             (300,471 )     4,138,724       7.1       5.92 %
 
                                               
Fixed rate tax-exempt bonds
    52,076             (3,338 )     48,738       5.5       6.75 %
Floating rate tax-exempt bonds [1]
    156,483             (5,242 )     151,241       8.4       0.46 %
 
                                   
Total property tax-exempt bond financing
    208,559             (8,580 )     199,979       7.7       2.03 %
 
                                   
Total Conventional portfolio
    4,647,754             (309,051 )     4,338,703       7.1       5.74 %
 
                                   
 
                                               
Affordable Portfolio:
                                               
Fixed rate loans payable
    493,902       31,337       (201,750 )     323,489       13.8       4.79 %
Floating rate loans payable
    30,749       9       (17,308 )     13,450       7.5       3.50 %
 
                                   
Total property loans payable
    524,651       31,346       (219,058 )     336,939       13.4       4.71 %
 
                                               
Fixed rate tax-exempt bonds
    98,919       1,604       (15,603 )     84,920       25.7       5.05 %
Floating rate tax-exempt bonds [1]
    123,974                   123,974       4.5       2.48 %
 
                                   
Total property tax-exempt bond financing
    222,893       1,604       (15,603 )     208,894       13.9       3.62 %
 
                                             
 
                                   
Total Affordable portfolio
    747,544       32,950       (234,661 )     545,833       13.5       4.39 %
 
                                   
Total non-recourse property debt
  $ 5,395,298     $ 32,950     $ (543,712 )   $ 4,884,536       8.0       5.55 %
 
                                   
     
[1]   Floating rate debt presented above includes $164.9 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At March 31, 2011, the carrying amount of this debt totaled $148.8 million, after recognition of changes in the debt’s fair value.
Aimco Share Property Debt
                                         
                                    % of Floating  
    Amount     % of Total             Amount     Rate Debt  
Fixed rate debt
  $ 4,556,147       93 %   Floating rate tax-exempt bonds   $ 275,215       84 %
Floating rate debt
    328,389       7 %   Floating rate loans payable     53,174       16 %
 
                                   
Total
  $ 4,884,536             Total   $ 328,389          
 
                                   
                                         
                            Maturities as        
                            a Percent     Average Rate on  
    Amortization     Maturities     Total     of Total Debt     Maturing Debt  
2011 Q2
  $ 21,561     $ 3,341     $ 24,902       0.07 %     5.40 %
2011 Q3
    21,385             21,385              
2011 Q4
    22,363       11,193       33,556       0.23 %     4.87 %
 
                             
Total 2011
    65,309       14,534       79,843       0.30 %     3.73 %
 
                                       
2012 Q1
    22,117       14,696       36,813       0.30 %     5.02 %
2012 Q2 [2]
    22,538       164,437       186,975       3.37 %     2.51 %
2012 Q3
    21,349       90,183       111,532       1.85 %     6.07 %
2012 Q4
    21,590       42,664       64,254       0.87 %     3.13 %
 
                             
Total 2012
    87,594       311,980       399,574       6.39 %     5.48 %
 
                                       
2013
    85,369       307,055       392,424       6.29 %     5.48 %
2014
    84,476       357,030       441,506       7.31 %     5.65 %
2015
    82,417       335,679       418,096       6.87 %     5.41 %
2016
    76,149       415,231       491,380       8.50 %     5.63 %
2017
    69,316       464,367       533,683       9.51 %     5.95 %
2018
    64,574       143,287       207,861       2.93 %     4.95 %
2019
    58,188       449,086       507,274       9.19 %     5.97 %
2020
    45,004       388,863       433,867       7.96 %     6.44 %
2021
    29,129       449,639       478,768       9.21 %     5.95 %
Thereafter
    293,654       206,606       500,260       4.23 %     4.23 %
 
                                 
Total
  $ 1,041,179     $ 3,843,357     $ 4,884,536                  
 
                                 
     
[2]   Q2 2012 maturities include approximately $150.7 million of debt ($134.9 million at carrying amount) subject to total return swaps for which the swap maturity dates are in 2012 and the related debt maturities are beyond 2012.
     
AIMCO 1st Quarter 2011   Page 8


 

(AIMCO LOGO)
Supplemental Schedule 4 (continued)
     
Non-recourse Property Debt Information   (page 2 of 2)
As of March 31, 2011    
(in millions) (unaudited)    
Year-to-Date Property Loan Closings
                                                 
    Original     New     Net     Aimco Net              
    Loan     Loan     (Repayment)     (Repayment)     Prior     New  
Original Loan Maturity Year   Amount     Amount [1]     Proceeds [2]     Proceeds [3]     Rate     Rate [4]  
 
                                               
2011 [5]
  $ 161.0     $ 142.7     $ (19.3 )   $ (9.1 )     5.60 %     3.68 %
2012 [5][6]
    112.0       110.6       (2.4 )     (2.4 )     1.00 %     5.46 %
2015 [5]
    14.9       10.0       (5.0 )     (5.0 )     5.69 %     5.56 %
2020
    4.3       7.3       2.0       2.0       7.90 %     4.99 %
2040
    45.7       46.5       0.2       0.2       6.88 %     4.15 %
New loans
          4.1       3.9       3.9             3.45 %
 
                                   
 
                                               
Totals
  $ 337.9     $ 321.2     $ (20.6 )   $ (10.4 )     4.28 %     4.44 %
 
                                   
     
[1]   New loans typically have terms ranging from 7 to 10 years.
 
[2]   Net (Repayment) Proceeds is (inclusive of) after transaction costs and prepayment penalties.
 
[3]   Aimco Net (Repayment) Proceeds is (inclusive of) after payment of distributions to noncontrolling partners.
 
[4]   The interest rates on all New Loans closed during the period are fixed.
 
[5]   As part of Aimco’s leverage strategy, Aimco reduced the sizing of these loans, resulting in net repayments in connection with the refinancing transactions.
 
[6]   The Original Loans had a variable interest rate indexed to SIFMA, which was significantly less than the New Loans’ fixed rates.
Debt Ratios
                 
    Amount     Covenant  
 
 
Debt service coverage ratio
    1.58:1       1.40:1  
Fixed charge coverage ratio
    1.34:1       1.20:1  
EBITDA coverage of interest
    2.11:1       n/a  
EBITDA coverage of interest and preferred dividends
    1.72:1       n/a  
Credit Ratings
         
Moody’s Investor Service
  Corporate Family Rating   Ba1 (stable outlook)
Standard and Poor’s
  Corporate Credit Rating   BB+ (stable)
     
AIMCO 1st Quarter 2011   Page 9


 

(AIMCO LOGO)
Supplemental Schedule 5
Share Data
(in thousands) (unaudited)
Preferred Securities
                                 
    Shares/Units     Date First              
    Outstanding     Available for              
    as of     Redemption by              
    March 31, 2011     Aimco     Coupon     Amount  
Perpetual Preferred Stock:
                               
Class T
    6,000       7/31/2008       8.000 %   $ 150,000  
Class U
    12,000       3/24/2009       7.750 %     300,000  
Class V
    3,450       9/29/2009       8.000 %     86,250  
Class Y
    3,450       12/21/2009       7.875 %     86,250  
Series A Community Reinvestment Act [1]
          6/30/2011       1.550 %     57,000  
 
                             
Total perpetual preferred stock
                            679,500  
 
                               
Preferred Partnership Units [2]
    3,062               8.096 %     82,533  
 
                             
Total outstanding preferred securities
                          $ 762,033  
 
                             
Common Stock, Partnership Units and Equivalents
                         
            Three Months Ended  
    As of     March 31, 2011  
    March 31, 2011     EPS     FFO  
Class A Common Stock outstanding
    118,634       117,320       117,320  
Dilutive securities:
                       
Options, restricted stock and officer loan shares
    422             330  
 
                 
Total shares and dilutive share equivalents
    119,056       117,320       117,650  
 
                 
 
                       
Common Partnership Units and equivalents [3]
    8,439                  
 
                     
Total shares, units and dilutive share equivalents
    127,495                  
 
                     
Notes
     
[1]   Represents 114 shares at a liquidation preference per share of $500,000. The remaining amount at March 31, 2011, includes $20.0 million, which is subject to a repurchase agreement and is classified within temporary equity in the consolidated balance sheet. The dividend rate is a variable rate per annum equal to the Three-Month LIBOR Rate plus 1.25%, calculated as of the beginning of each quarterly period.
 
[2]   Coupon is based on a weighted average of all outstanding series of Preferred Partnership Units.
 
[3]   Includes the Aimco Operating Partnership’s common OP Units and High Performance Units, which are included in common noncontrolling interests in Aimco Operating Partnership within Aimco’s consolidated financial statements and on Supplemental Schedule 1.
     
AIMCO 1st Quarter 2011   Page 10


 

(AIMCO LOGO)
Supplemental Schedule 6(a)
Conventional Same Store Operating Results
First Quarter 2011 Compared to First Quarter 2010
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     1Q 2011     1Q 2010     Growth     1Q 2011     1Q 2010     Growth     1Q 2011     1Q 2010     Growth     1Q 2011     1Q 2011     1Q 2010     1Q 2011     1Q 2010  
Target Markets
                                                                                                                                       
Los Angeles
    13       3,949       3,297     $ 18,781     $ 18,838       -0.3 %   $ 5,865     $ 6,081       -3.6 %   $ 12,916     $ 12,757       1.2 %     68.8 %     96.7 %     96.3 %   $ 1,981     $ 2,001  
Orange County
    4       1,213       1,143       5,404       5,356       0.9 %     1,704       1,746       -2.4 %     3,700       3,610       2.5 %     68.5 %     96.8 %     96.8 %     1,509       1,500  
San Diego
    6       2,144       2,074       8,003       7,702       3.9 %     2,150       2,414       -10.9 %     5,853       5,288       10.7 %     73.1 %     95.7 %     95.3 %     1,220       1,190  
 
                                                                                                     
Southern CA Total
    23       7,306       6,514       32,188       31,896       0.9 %     9,719       10,241       -5.1 %     22,469       21,655       3.8 %     69.8 %     96.4 %     96.1 %     1,681       1,682  
East Bay
    2       413       353       1,423       1,391       2.3 %     559       613       -8.8 %     864       778       11.1 %     60.7 %     97.3 %     97.2 %     1,226       1,197  
San Jose
    1       224       224       1,064       1,019       4.4 %     420       423       -0.7 %     644       596       8.1 %     60.5 %     98.6 %     96.7 %     1,470       1,481  
San Francisco
    5       776       776       3,713       3,584       3.6 %     1,158       1,359       -14.8 %     2,555       2,225       14.8 %     68.8 %     97.0 %     97.0 %     1,491       1,455  
 
                                                                                                     
Northern CA Total
    8       1,413       1,353       6,200       5,994       3.4 %     2,137       2,395       -10.8 %     4,063       3,599       12.9 %     65.5 %     97.3 %     97.0 %     1,410       1,384  
Seattle
    3       413       310       1,287       1,252       2.8 %     469       496       -5.4 %     818       756       8.2 %     63.6 %     97.7 %     96.9 %     1,220       1,194  
 
                                                                                                     
Pacific Total
    34       9,132       8,177       39,675       39,142       1.4 %     12,325       13,132       -6.1 %     27,350       26,010       5.2 %     68.9 %     96.6 %     96.3 %     1,617       1,613  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,606       3,595       0.3 %     1,300       1,111       17.0 %     2,306       2,484       -7.2 %     63.9 %     94.5 %     95.2 %     1,172       1,189  
Washington — NoVA — MD
    15       6,711       6,592       25,963       24,695       5.1 %     7,763       8,664       -10.4 %     18,200       16,031       13.5 %     70.1 %     96.8 %     96.7 %     1,247       1,194  
Boston
    9       3,068       3,068       10,695       10,869       -1.6 %     4,549       4,372       4.0 %     6,146       6,497       -5.4 %     57.5 %     96.1 %     96.5 %     1,141       1,146  
Philadelphia
    6       3,573       3,428       14,146       14,035       0.8 %     6,146       6,143       0.0 %     8,000       7,892       1.4 %     56.6 %     95.9 %     95.4 %     1,232       1,218  
 
                                                                                                     
Northeast Total
    34       14,514       14,032       54,410       53,194       2.3 %     19,758       20,290       -2.6 %     34,652       32,904       5.3 %     63.7 %     96.3 %     96.2 %     1,215       1,189  
 
                                                                                                                                       
Miami
    5       2,471       2,359       11,954       11,536       3.6 %     4,485       5,208       -13.9 %     7,469       6,328       18.0 %     62.5 %     98.2 %     97.0 %     1,541       1,525  
Palm Beach — Fort Lauderdale
    3       893       893       2,337       2,392       -2.3 %     1,105       1,190       -7.1 %     1,232       1,202       2.5 %     52.7 %     96.3 %     95.3 %     800       835  
Orlando
    8       2,236       2,174       5,050       5,025       0.5 %     2,201       2,192       0.4 %     2,849       2,833       0.6 %     56.4 %     95.5 %     94.5 %     712       717  
Tampa
    6       1,755       1,688       4,000       4,050       -1.2 %     1,714       1,812       -5.4 %     2,286       2,238       2.1 %     57.2 %     96.4 %     96.2 %     707       724  
Jacksonville
    4       1,643       1,643       4,033       4,102       -1.7 %     1,984       1,920       3.3 %     2,049       2,182       -6.1 %     50.8 %     94.7 %     95.4 %     760       774  
 
                                                                                                     
Florida Total
    26       8,998       8,757       27,374       27,105       1.0 %     11,489       12,322       -6.8 %     15,885       14,783       7.5 %     58.0 %     96.3 %     95.8 %     960       965  
Houston
    6       2,101       1,842       3,880       4,040       -4.0 %     1,868       2,015       -7.3 %     2,012       2,025       -0.6 %     51.9 %     93.3 %     95.1 %     661       676  
Denver
    9       2,553       1,991       5,651       5,448       3.7 %     1,742       1,894       -8.0 %     3,909       3,554       10.0 %     69.2 %     98.1 %     96.0 %     800       785  
Phoenix
    16       4,032       3,524       7,140       7,075       0.9 %     2,888       3,231       -10.6 %     4,252       3,844       10.6 %     59.6 %     97.3 %     95.3 %     609       626  
Dallas — Fort Worth
    2       569       569       1,326       1,328       -0.2 %     641       673       -4.8 %     685       655       4.6 %     51.7 %     97.0 %     97.1 %     702       706  
Atlanta
    4       992       822       2,359       2,296       2.7 %     880       912       -3.5 %     1,479       1,384       6.9 %     62.7 %     97.8 %     96.1 %     902       889  
 
                                                                                                     
Sunbelt Total
    63       19,245       17,505       47,730       47,292       0.9 %     19,508       21,047       -7.3 %     28,222       26,245       7.5 %     59.1 %     96.5 %     95.7 %     822       827  
 
                                                                                                                                       
Chicago
    14       4,444       4,283       14,937       14,810       0.9 %     5,152       6,533       -21.1 %     9,785       8,277       18.2 %     65.5 %     96.9 %     96.5 %     1,068       1,068  
 
                                                                                                     
Total Target Markets
    145       47,335       43,997       156,752       154,438       1.5 %     56,743       61,002       -7.0 %     100,009       93,436       7.0 %     63.8 %     96.5 %     96.0 %     1,119       1,113  
 
                                                                                                                                       
Other  
                                                                                                                                       
Baltimore
    3       701       628       2,411       2,226       8.3 %     874       1,106       -21.0 %     1,537       1,120       37.2 %     63.7 %     96.9 %     95.1 %     1,155       1,091  
Nashville
    3       764       618       1,848       1,825       1.3 %     688       820       -16.1 %     1,160       1,005       15.4 %     62.8 %     95.5 %     96.5 %     906       900  
Norfolk — Richmond
    5       1,495       1,403       4,386       4,281       2.5 %     1,237       1,286       -3.8 %     3,149       2,995       5.1 %     71.8 %     96.3 %     95.7 %     953       949  
Other Markets
    22       9,878       9,797       23,860       23,489       1.6 %     11,268       11,589       -2.8 %     12,592       11,900       5.8 %     52.8 %     96.2 %     95.7 %     729       727  
 
                                                                                                     
Total Other
    33       12,838       12,447       32,505       31,821       2.1 %     14,067       14,801       -5.0 %     18,438       17,020       8.3 %     56.7 %     96.2 %     95.7 %     789       783  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    178       60,173       56,444     $ 189,257     $ 186,259       1.6 %   $ 70,810     $ 75,803       -6.6 %   $ 118,447     $ 110,456       7.2 %     62.6 %     96.4 %     96.0 %   $ 1,049     $ 1,043  
 
                                                                                                     
     
AIMCO 1st Quarter 2011   Page 11


 

(AIMCO LOGO)
Supplemental Schedule 6(b)
Conventional Same Store Operating Results
First Quarter 2011 Compared to Fourth Quarter 2010
(in thousands, except site and unit data) (unaudited)
                                                                                                                                         
                                                                                                    Operating              
                    Effective     Revenue     Expenses     Net Operating Income     Margin     Occupancy     Rental Rates  
    Properties     Units     Units     1Q 2011     4Q 2010     Growth     1Q 2011     4Q 2010     Growth     1Q 2011     4Q 2010     Growth     1Q 2011     1Q 2011     4Q 2010     1Q 2011     4Q 2010  
Target Markets
                                                                                                                                       
Los Angeles
    13       3,949       3,297     $ 18,781     $ 18,848       -0.4 %   $ 5,865     $ 5,946       -1.4 %   $ 12,916     $ 12,902       0.1 %     68.8 %     96.7 %     97.3 %   $ 1,981     $ 1,979  
Orange County
    4       1,213       1,143       5,404       5,396       0.1 %     1,704       1,980       -13.9 %     3,700       3,416       8.3 %     68.5 %     96.8 %     95.7 %     1,509       1,517  
San Diego
    6       2,144       2,074       8,003       8,150       -1.8 %     2,150       2,483       -13.4 %     5,853       5,667       3.3 %     73.1 %     95.7 %     96.1 %     1,220       1,229  
 
                                                                                                     
Southern CA Total
    23       7,306       6,514       32,188       32,394       -0.6 %     9,719       10,409       -6.6 %     22,469       21,985       2.2 %     69.8 %     96.4 %     96.7 %     1,681       1,684  
East Bay
    2       413       353       1,423       1,386       2.7 %     559       598       -6.5 %     864       788       9.6 %     60.7 %     97.3 %     96.9 %     1,226       1,212  
San Jose
    1       224       224       1,064       1,036       2.7 %     420       423       -0.7 %     644       613       5.1 %     60.5 %     98.6 %     97.7 %     1,470       1,456  
San Francisco
    5       776       776       3,713       3,715       -0.1 %     1,158       1,437       -19.4 %     2,555       2,278       12.2 %     68.8 %     97.0 %     97.3 %     1,491       1,486  
 
                                                                                                     
Northern CA Total
    8       1,413       1,353       6,200       6,137       1.0 %     2,137       2,458       -13.1 %     4,063       3,679       10.4 %     65.5 %     97.3 %     97.3 %     1,410       1,401  
Seattle
    3       413       310       1,287       1,368       -5.9 %     469       505       -7.1 %     818       863       -5.2 %     63.6 %     97.7 %     97.4 %     1,220       1,281  
 
                                                                                                     
Pacific Total
    34       9,132       8,177       39,675       39,899       -0.6 %     12,325       13,372       -7.8 %     27,350       26,527       3.1 %     68.9 %     96.6 %     96.8 %     1,617       1,622  
 
                                                                                                                                       
Suburban New York — New Jersey
    4       1,162       944       3,606       3,519       2.5 %     1,300       1,281       1.5 %     2,306       2,238       3.0 %     63.9 %     94.5 %     94.5 %     1,172       1,180  
Washington — NoVA — MD
    15       6,711       6,592       25,963       25,274       2.7 %     7,763       7,664       1.3 %     18,200       17,610       3.4 %     70.1 %     96.8 %     97.4 %     1,247       1,220  
Boston
    9       3,068       3,068       10,695       10,699       0.0 %     4,549       3,918       16.1 %     6,146       6,781       -9.4 %     57.5 %     96.1 %     96.6 %     1,141       1,139  
Philadelphia
    6       3,573       3,428       14,146       14,127       0.1 %     6,146       5,361       14.6 %     8,000       8,766       -8.7 %     56.6 %     95.9 %     96.4 %     1,232       1,232  
 
                                                                                                     
Northeast Total
    34       14,514       14,032       54,410       53,619       1.5 %     19,758       18,224       8.4 %     34,652       35,395       -2.1 %     63.7 %     96.3 %     96.7 %     1,215       1,203  
 
                                                                                                                                       
Miami
    5       2,471       2,359       11,954       12,002       -0.4 %     4,485       3,705       21.1 %     7,469       8,297       -10.0 %     62.5 %     98.2 %     98.3 %     1,541       1,546  
Palm Beach — Fort Lauderdale
    3       893       893       2,337       2,349       -0.5 %     1,105       1,203       -8.1 %     1,232       1,146       7.5 %     52.7 %     96.3 %     95.2 %     800       814  
Orlando
    8       2,236       2,174       5,050       4,998       1.0 %     2,201       2,292       -4.0 %     2,849       2,706       5.3 %     56.4 %     95.5 %     95.3 %     712       712  
Tampa
    6       1,755       1,688       4,000       4,000       0.0 %     1,714       1,751       -2.1 %     2,286       2,249       1.6 %     57.2 %     96.4 %     96.5 %     707       710  
Jacksonville
    4       1,643       1,643       4,033       4,093       -1.5 %     1,984       1,806       9.9 %     2,049       2,287       -10.4 %     50.8 %     94.7 %     97.5 %     760       760  
 
                                                                                                     
Florida Total
    26       8,998       8,757       27,374       27,442       -0.2 %     11,489       10,757       6.8 %     15,885       16,685       -4.8 %     58.0 %     96.3 %     96.8 %     960       963  
Houston
    6       2,101       1,842       3,880       3,844       0.9 %     1,868       1,788       4.5 %     2,012       2,056       -2.1 %     51.9 %     93.3 %     92.1 %     661       665  
Denver
    9       2,553       1,991       5,651       5,746       -1.7 %     1,742       1,805       -3.5 %     3,909       3,941       -0.8 %     69.2 %     98.1 %     98.2 %     800       791  
Phoenix
    16       4,032       3,524       7,140       7,295       -2.1 %     2,888       3,090       -6.5 %     4,252       4,205       1.1 %     59.6 %     97.3 %     97.5 %     609       606  
Dallas — Fort Worth
    2       569       569       1,326       1,319       0.5 %     641       654       -2.0 %     685       665       3.0 %     51.7 %     97.0 %     97.4 %     702       697  
Atlanta
    4       992       822       2,359       2,368       -0.4 %     880       883       -0.3 %     1,479       1,485       -0.4 %     62.7 %     97.8 %     98.1 %     902       901  
 
                                                                                                     
Sunbelt Total
    63       19,245       17,505       47,730       48,014       -0.6 %     19,508       18,977       2.8 %     28,222       29,037       -2.8 %     59.1 %     96.5 %     96.7 %     822       822  
 
                                                                                                                                       
Chicago
    14       4,444       4,283       14,937       14,917       0.1 %     5,152       5,576       -7.6 %     9,785       9,341       4.8 %     65.5 %     96.9 %     97.2 %     1,068       1,063  
 
                                                                                                     
Total Target Markets
    145       47,335       43,997       156,752       156,449       0.2 %     56,743       56,149       1.1 %     100,009       100,300       -0.3 %     63.8 %     96.5 %     96.8 %     1,119       1,116  
 
                                                                                                                                       
Other  
                                                                                                                                       
Baltimore
    3       701       628       2,411       2,246       7.3 %     874       799       9.4 %     1,537       1,447       6.2 %     63.7 %     96.9 %     97.2 %     1,155       1,127  
Nashville
    3       764       618       1,848       1,825       1.3 %     688       680       1.2 %     1,160       1,145       1.3 %     62.8 %     95.5 %     96.2 %     906       902  
Norfolk — Richmond
    5       1,495       1,403       4,386       4,335       1.2 %     1,237       1,263       -2.1 %     3,149       3,072       2.5 %     71.8 %     96.3 %     96.0 %     953       951  
Other Markets
    22       9,878       9,797       23,860       23,795       0.3 %     11,268       10,485       7.5 %     12,592       13,310       -5.4 %     52.8 %     96.2 %     96.8 %     729       727  
 
                                                                                                     
Total Other
    33       12,838       12,447       32,505       32,201       0.9 %     14,067       13,227       6.4 %     18,438       18,974       -2.8 %     56.7 %     96.2 %     96.7 %     789       786  
 
                                                                                                     
 
                                                                                                                                       
CONVENTIONAL SAME STORE SALES TOTALS
    178       60,173       56,444     $ 189,257     $ 188,650       0.3 %   $ 70,810     $ 69,376       2.1 %   $ 118,447     $ 119,274       -0.7 %     62.6 %     96.4 %     96.7 %   $ 1,049     $ 1,046  
 
                                                                                                     
     
AIMCO 1st Quarter 2011   Page 12


 

(AIMCO LOGO)
Supplemental Schedule 7(a)
Total Conventional Portfolio Data by Market
First Quarter 2011 Compared to First Quarter 2010
(unaudited)
                                                                                                 
    Quarter Ended March 31, 2011     Quarter Ended March 31, 2010  
                            Effective                                             Effective              
    Properties     Units     Ownership     Units     % AIV NOI     Average Rent     Properties     Units     Ownership     Units     % AIV NOI     Average Rent  
Target Markets
                                                                                               
Los Angeles
    14       4,645       86 %     3,993       10.0 %   $ 1,981       14       4,641       86 %     3,990       10.3 %   $ 2,001  
Orange County
    4       1,213       94 %     1,143       2.9 %     1,509       4       1,213       94 %     1,143       2.9 %     1,500  
San Diego
    6       2,144       97 %     2,074       4.5 %     1,219       6       2,144       97 %     2,074       4.2 %     1,190  
 
                                                                       
Southern CA Total
    24       8,002       90 %     7,210       17.4 %     1,680       24       7,998       90 %     7,207       17.4 %     1,682  
 
                                                                                               
East Bay
    2       413       86 %     353       0.7 %     1,226       2       413       85 %     353       0.6 %     1,197  
San Jose
    1       224       100 %     224       0.5 %     1,470       1       224       100 %     224       0.5 %     1,481  
San Francisco
    6       1,084       100 %     1,084       2.0 %     1,491       6       1,082       100 %     1,082       1.8 %     1,459  
 
                                                                       
Northern CA Total
    9       1,721       97 %     1,661       3.2 %     1,410       9       1,719       97 %     1,659       2.9 %     1,386  
Seattle
    3       413       75 %     310       0.6 %     1,217       3       413       75 %     309       0.6 %     1,194  
 
                                                                       
Pacific Total
    36       10,136       91 %     9,181       21.2 %     1,617       36       10,130       91 %     9,175       20.9 %     1,613  
 
                                                                       
 
                                                                                               
Manhattan
    22       957       100 %     957       2.9 %     2,523       22       957       100 %     955       2.8 %     2,359  
Suburban New York — New Jersey
    4       1,162       81 %     944       1.8 %     1,172       4       1,162       81 %     944       2.0 %     1,189  
 
                                                                       
New York Total
    26       2,119       90 %     1,901       4.7 %     1,793       26       2,119       90 %     1,899       4.8 %     1,720  
 
                                                                                               
Washington — NoVA — MD
    17       8,015       88 %     7,048       14.4 %     1,247       17       8,015       84 %     6,744       12.6 %     1,194  
Boston
    11       4,129       100 %     4,129       6.6 %     1,162       12       4,250       100 %     4,250       7.3 %     1,163  
Philadelphia
    7       3,888       94 %     3,664       6.4 %     1,231       7       3,886       91 %     3,539       6.4 %     1,216  
 
                                                                       
Northeast Total
    61       18,151       92 %     16,742       32.1 %     1,291       62       18,270       90 %     16,432       31.1 %     1,257  
 
                                                                       
 
                                                                                               
Miami
    5       2,471       95 %     2,359       5.8 %     1,541       5       2,471       95 %     2,348       5.1 %     1,525  
Palm Beach — Fort Lauderdale
    4       1,265       100 %     1,265       1.2 %     818       6       1,891       92 %     1,741       2.1 %     887  
Orlando
    9       2,836       98 %     2,774       2.7 %     724       10       3,000       90 %     2,708       3.0 %     726  
Tampa
    6       1,755       96 %     1,688       1.7 %     707       6       1,755       92 %     1,620       1.7 %     724  
Jacksonville
    4       1,643       100 %     1,643       1.5 %     760       4       1,643       85 %     1,404       1.5 %     773  
 
                                                                       
Florida Total
    28       9,970       98 %     9,729       12.9 %     948       31       10,760       91 %     9,821       13.4 %     947  
 
                                                                                               
Houston
    7       2,835       84 %     2,376       2.0 %     669       8       3,027       83 %     2,505       2.2 %     679  
Denver
    9       2,553       78 %     1,991       3.0 %     800       9       2,553       78 %     1,991       2.9 %     785  
Phoenix
    17       4,419       89 %     3,911       3.5 %     595       17       4,418       89 %     3,910       3.3 %     613  
Dallas — Fort Worth
    2       569       100 %     569       0.5 %     702       2       569       100 %     569       0.5 %     706  
Atlanta
    5       1,295       87 %     1,125       1.4 %     871       7       1,574       77 %     1,214       1.3 %     842  
 
                                                                       
Sunbelt Total
    68       21,641       91 %     19,701       23.3 %     810       74       22,901       87 %     20,010       23.6 %     817  
 
                                                                       
 
                                                                                               
Chicago
    15       4,633       97 %     4,472       8.1 %     1,101       15       4,633       94 %     4,348       7.1 %     1,101  
 
                                                                       
 
                                                                                               
Total Target Markets
    180       54,561       92 %     50,096       84.7 %     1,133       187       55,934       89 %     49,965       82.7 %     1,119  
 
                                                                       
 
                                                                                               
Other [1]  
                                                                                               
Baltimore
    5       1,180       84 %     993       1.7 %     1,064       5       1,180       84 %     993       1.4 %     1,028  
Inland Empire
    2       376       100 %     376       0.4 %     753       3       574       89 %     513       0.6 %     828  
Michigan
    3       3,303       100 %     3,303       2.4 %     581       6       3,855       94 %     3,636       2.5 %     626  
Minneapolis
    2       732       89 %     651       1.6 %     1,448       2       732       89 %     651       1.6 %     1,456  
Nashville
    4       1,114       77 %     861       1.1 %     845       4       1,114       77 %     861       1.0 %     839  
Non-Target Florida
    9       2,004       100 %     2,004       1.8 %     635       10       2,204       100 %     2,204       2.0 %     647  
Norfolk — Richmond
    6       1,643       94 %     1,551       2.6 %     938       6       1,643       94 %     1,551       2.6 %     937  
Providence, RI
    2       708       100 %     708       0.9 %     1,076       2       708       100 %     708       1.1 %     1,078  
Other Markets
    5       3,024       95 %     2,867       2.8 %     694       14       5,290       90 %     4,779       4.5 %     673  
 
                                                                       
 
                                                                                               
Total Other
    38       14,084       95 %     13,314       15.3 %     791       52       17,300       92 %     15,896       17.3 %     773  
 
                                                                       
 
 
Grand Total
    218       68,645       92 %     63,410       100.0 %   $ 1,060       239       73,234       90 %     65,861       100.0 %   $ 1,034  
 
                                                                       
     
[1]   For the quarters ended March 31, 2011 and 2010, Aimco’s conventional portfolio included assets in 17 and 18 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit.
     
AIMCO 1st Quarter 2011   Page 13


 

(AIMCO LOGO)
Supplemental Schedule 7(b)
Total Conventional Portfolio Data by Market
Fourth Quarter 2010 Market Information
(unaudited)
Aimco’s portfolio strategy focuses on the ownership of a broadly diversified portfolio of B/B+ assets with properties concentrated in the 20 largest U.S. markets as measured by total apartment value, with a target allocation to Conventional Properties of 90%. Aimco measures Conventional Property asset quality based on average rents compared to local market average rents as reported by REIS (a third-party provider of commercial real estate performance and analysis), with A-quality assets earning rents greater than 125% of local market average, B-quality assets earning rents 90% to 125% of local market average and C-quality assets earning rents less than 90% of local market average. Aimco’s geographic allocation strategy focuses on the 20 largest U.S. markets, with market quality measured in part based on long-term growth characteristics.
The following schedule illustrates Aimco’s Conventional Property portfolio quality and market growth projections based on 4Q 2010 data, as this is the most recent period for which third-party data is available.
                                                                         
    Quarter Ended December 31, 2010  
                                                                    2011 - 2013  
                                                            +/- Market     Projected  
                            Effective             Average     Market Rent     Rent     Revenue  
    Properties     Units     Ownership     Units     % AIV NOI     Rent     [1]     Average     Growth [2]  
Target Markets
                                                                       
Los Angeles
    14       4,645       86 %     3,993       9.7 %   $ 1,979     $ 1,347       47.0 %     3.8 %
Orange County
    4       1,213       94 %     1,143       2.6 %     1,517       1,461       3.8 %     4.6 %
San Diego
    6       2,143       97 %     2,073       4.3 %     1,229       1,299       -5.3 %     4.7 %
 
                                                     
Southern CA Total
    24       8,001       90 %     7,209       16.6 %     1,685       1,352       24.6 %     4.1 %
 
                                                                       
East Bay
    2       413       86 %     353       0.6 %     1,212       1,276       -5.0 %     4.5 %
San Jose
    1       224       100 %     224       0.5 %     1,456       1,459       -0.2 %     5.5 %
San Francisco
    6       1,083       100 %     1,083       1.7 %     1,487       1,775       -16.2 %     4.5 %
 
                                                     
Northern CA Total
    9       1,720       97 %     1,660       2.8 %     1,402       1,579       -11.2 %     4.6 %
 
                                                                       
Seattle
    3       413       75 %     310       0.7 %     1,211       975       24.2 %     4.4 %
 
                                                     
 
                                                                       
Pacific Total
    36       10,134       91 %     9,179       20.1 %     1,619       1,370       18.2 %     4.2 %
 
                                                     
 
                                                                       
Manhattan
    22       957       100 %     957       3.8 %     2,441       2,782       -12.3 %     5.1 %
Suburban New York — New Jersey
    4       1,162       81 %     944       1.7 %     1,180       1,449       -18.5 %     3.1 %
 
                                                     
New York Total
    26       2,119       90 %     1,901       5.5 %     1,758       2,051       -14.3 %     4.4 %
 
                                                                       
Washington — NoVA — MD
    17       8,015       88 %     7,048       13.8 %     1,219       1,403       -13.1 %     5.1 %
Boston
    11       4,129       100 %     4,129       7.2 %     1,160       1,649       -29.7 %     5.1 %
Philadelphia
    7       3,888       91 %     3,541       6.9 %     1,227       1,003       22.4 %     3.9 %
 
                                                     
 
                                                                       
Northeast Total
    61       18,151       92 %     16,619       33.4 %     1,273       1,452       -12.3 %     4.7 %
 
                                                     
 
                                                                       
Miami
    5       2,471       95 %     2,359       6.3 %     1,540       1,032       49.2 %     3.6 %
Palm Beach — Fort Lauderdale
    4       1,265       93 %     1,179       1.1 %     829       1,048       -20.8 %     4.3 %
Orlando
    9       2,836       92 %     2,620       2.6 %     727       805       -9.7 %     4.1 %
Tampa
    6       1,755       92 %     1,621       1.7 %     710       791       -10.3 %     4.5 %
Jacksonville
    4       1,643       85 %     1,404       1.5 %     760       755       0.6 %     3.7 %
 
                                                     
Florida Total
    28       9,970       92 %     9,183       13.2 %     949       881       7.6 %     3.9 %
 
                                                                       
Houston
    7       2,835       82 %     2,313       2.0 %     671       728       -7.9 %     6.0 %
Denver
    9       2,553       78 %     1,991       3.0 %     791       812       -2.5 %     4.3 %
Phoenix
    17       4,420       89 %     3,912       3.4 %     592       681       -13.0 %     5.1 %
Dallas — Fort Worth
    2       569       100 %     569       0.5 %     697       749       -7.0 %     4.4 %
Atlanta
    5       1,295       80 %     1,041       1.3 %     870       755       15.2 %     4.3 %
 
                                                     
 
                                                                       
Sunbelt Total
    68       21,642       88 %     19,009       23.4 %     809       801       1.1 %     4.4 %
 
                                                     
 
                                                                       
Chicago
    15       4,633       94 %     4,348       7.6 %     1,098       994       10.4 %     3.3 %
 
                                                     
 
                                                                       
Total Target Markets
    180       54,560       90 %     49,155       84.5 %     1,127       1,128       0.0 %     4.4 %
 
                                                     
 
                                                                       
Other  
                                                                       
Baltimore
    5       1,180       84 %     993       1.7 %     1,045       969       7.8 %     3.4 %
Inland Empire
    2       376       100 %     376       0.4 %     746       994       -25.0 %     4.0 %
Michigan
    3       3,303       100 %     3,303       2.5 %     578       762       -24.1 %     2.7 %
Minneapolis
    2       732       89 %     651       1.7 %     1,447       904       60.1 %     3.5 %
Nashville
    4       1,114       77 %     861       1.1 %     840       709       18.5 %     4.3 %
Non-Target Florida
    9       2,004       100 %     2,004       1.7 %     633       888       -28.7 %     4.0 %
Norfolk — Richmond
    6       1,643       94 %     1,551       2.5 %     937       799       17.3 %     3.3 %
Providence RI
    2       708       100 %     708       1.2 %     1,075       1,150       -6.6 %     4.3 %
Other Markets
    6       3,352       89 %     2,995       2.7 %     666       819       -18.7 %     3.2 %
 
                                                     
Total Other
    39       14,412       93 %     13,442       15.5 %     778       842       -7.6 %     3.5 %
 
                                                     
 
                                                                       
Grand Total
    219       68,972       91 %     62,597       100.0 %   $ 1,052     $ 1,066       -1.3 %     4.2 %
 
                                                     
     
[1]   4Q 2010 REIS
 
[2]   Represents the average of annual revenue growth projections published by REIS, PPR and Axiometrics, third-party providers of commercial real estate information and analyses.
     
AIMCO 1st Quarter 2011   Page 14


 

(AIMCO LOGO)
Supplemental Schedule 8
Property Sales and Acquisition Activity
(dollars in millions, except average rent) (unaudited)

First Quarter 2011 Dispositions
                                                                         
    Number     Number             NOI                     Aimco     Aimco        
    of     of     Gross     Cap     Property     Net Sales     Gross     Net     Average  
    Properties     Units     Proceeds     Rate [1]     Debt     Proceeds [2]     Proceeds     Proceeds     Rent  
Conventional
    2       478     $ 10.5       9.7 %   $ 6.4     $ 3.0     $ 5.5     $ 3.2     $ 462  
Affordable
    5       647       18.4       10.3 %     9.3       8.3       8.7       6.0       651  
 
                                                     
Total Dispositions
    7       1,125     $ 28.9       10.1 %   $ 15.7     $ 11.3     $ 14.2     $ 9.2     $ 569  
 
                                                     
     
[1]   NOI Cap Rate is calculated based on the trailing twelve month NOI prior to sale, less a 3.5% management fee, divided by the gross proceeds.
 
[2]   Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and prepayment penalties.
 
[3]   Year-to-date, Aimco has disposed of Conventional Properties in the following markets:
                 
Market   Properties     Units  
Other Markets:
               
Indianapolis — Fort Wayne
    1       328  
Other Markets
    1       150  
 
           
Total Other
    2       478  
 
           
Total Conventional Dispositions
    2       478  
 
           
First Quarter 2011 Acquisitions
During 2011, Aimco acquired the remaining noncontrolling limited partnership interests in six consolidated real estate partnerships that own nine properties and in which Aimco affiliates serve as general partner for a total cost of $6.1 million.
     
AIMCO 1st Quarter 2011   Page 15


 

(AIMCO LOGO)
Supplemental Schedule 9
Capital Additions
(in thousands, except per unit data) (unaudited)
All capital additions are classified as either Capital Replacements (“CR”), Capital Improvements (“CI”), Redevelopment or Casualties. Non-redevelopment and non-casualty capital additions are apportioned between CR and CI based on the useful life of the capital item under consideration and the period Aimco has owned the property (i.e., the portion that was consumed during Aimco’s ownership of the item represents CR; the portion of the item that was consumed prior to Aimco’s ownership represents CI). See the Glossary for further descriptions.
Amounts below represent actual additions related to residential properties that are owned and managed by Aimco at the end of the period. These amounts include consolidated and unconsolidated properties and are not adjusted for Aimco’s ownership interest in such properties. Amounts do not include capital additions related to:
    properties sold during the period or properties held for sale at the end of the period;
 
    properties that are not multi-family such as commercial properties or fitness facilities; and
 
    properties that Aimco owns but does not manage.
See the Glossary for a reconciliation of these amounts to GAAP capital additions.
                         
    Actual Additions  
    Three Months Ended March 31, 2011  
    Conventional     Affordable     Total  
Capital Additions
                       
Capital Replacements
                       
Buildings and grounds
  $ 3,890     $ 1,413     $ 5,303  
Turnover capital additions
    3,844       998       4,842  
Capitalized site payroll and indirect costs
    2,466       454       2,920  
 
                 
Total Capital Replacements
    10,200       2,865       13,065  
Capital Improvements
    4,288       1,393       5,681  
Redevelopment Additions
    4,885       (225 )     4,660  
Casualties
    3,350       252       3,602  
 
                 
Total Capital Additions
  $ 22,723     $ 4,285     $ 27,008  
 
                 
 
                       
Capital Replacements and Improvements per Unit
                       
Total units
    66,954       19,516       86,470  
 
                       
Total Capital Replacements per unit
  $ 152     $ 147     $ 151  
Capital Improvements per unit
    64       71       66  
 
                 
Total Capital Replacements and Improvements per unit
  $ 216     $ 218     $ 217  
 
                 
     
AIMCO 1st Quarter 2011   Page 16


 

(AIMCO LOGO)
Glossary and Reconciliations of Non-GAAP Financial and Operating Measures
This Earnings Release and Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. Aimco’s definition and calculation of these non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These non-GAAP financial and operating measures should not be considered an alternative to GAAP net income or any other GAAP measurement of performance and should not be considered an alternative measure of liquidity.
 
ACQUISITION PROPERTIES: Properties that have been acquired during the twelve months prior to the current quarter-end that have not reached a stabilized level of occupancy during the current period and each period for which comparable results are presented.
ADJUSTED FUNDS FROM OPERATIONS (AFFO): AFFO is Pro forma FFO, as defined below, less Capital Replacement additions, also defined below, and adjusted for the Aimco Operating Partnership’s share of such Capital Replacements. Similar to FFO, AFFO is helpful to investors in understanding Aimco’s performance because it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco’s method for computing AFFO is comparable with that of other real estate investment trusts.
AFFORDABLE PROPERTIES: Affordable Properties benefit from governmental programs intended to provide housing to people with low or moderate incomes. These programs, which are usually administered by the U.S. Department of Housing and Urban Development (HUD) or state housing finance agencies, typically provide mortgage insurance, favorable financing terms, tax credit equity, or rental assistance payments to the property owners. Under these programs, rent adjustments are made in accordance with property-specific contracts between Aimco and HUD, with rent increases generally based on an adjustment factor set by HUD annually. Aimco targets an investment in Affordable Properties of 10% or less of Net Asset Value, which serves to offset the volatility of our Conventional portfolio; provide revenue growth that over time is similar to that of Conventional Properties; expand our investment opportunities; and provide helpful positioning with government bodies, benefiting Aimco’s business overall.
AIMCO OPERATING PARTNERSHIP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco’s UPREIT structure. Aimco owns approximately 93% of the common partnership units of the Aimco Operating Partnership.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Non-GAAP measures representing Aimco’s share of financial information discussed in this Earnings Release and Supplemental Information. Aimco’s proportionate share of financial information includes Aimco’s share of unconsolidated real estate partnerships and excludes noncontrolling interests in consolidated real estate partnerships. Proportionate reporting benefits the users of Aimco’s financial information by providing the amount of revenues, expenses, assets and liabilities attributable only to Aimco stockholders. Aimco also refers to this measure as “Aimco’s Share” of financial information. See Supplemental Schedules 1, 3 and 4 for reconciliation of Aimco’s proportionate share of financial results to Aimco’s consolidated financial statements.
     
AIMCO 1st Quarter 2011   Page 17


 

(AIMCO LOGO)
CAPITAL ADDITIONS DEFINITIONS AND RECONCILIATION
   
CAPITAL IMPROVEMENTS (CI): CI additions include all non-redevelopment capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition.
   
CAPITAL REPLACEMENTS (CR): Unlike CI additions, CR additions do not increase the useful life of an asset from its original purchase condition. They represent the share of additions that are deemed to replace the consumed portion of acquired capital assets. CR additions are deducted in the calculation of AFFO.
   
CASUALTY CAPITAL ADDITIONS: Capitalized costs incurred in connection with casualty losses and are associated with the restoration of the asset. A portion of the restoration costs is reimbursed by insurance carriers net of deductibles associated with each loss.
   
Supplemental Schedule 9 contains capital additions information related to (1) residential properties that Aimco owns and manages at the end of the period, (2) properties that are consolidated in Aimco’s GAAP financial statements, and (3) properties that are accounted for under the equity method of accounting in Aimco’s GAAP financial statements. Amounts do not include capital additions related to:
   
consolidated properties sold during the period or properties held for sale at the end of the period;
   
consolidated properties that are not multi-family such as commercial properties or fitness facilities; or
   
consolidated properties that Aimco owns but does not manage.
   
Aimco believes the capital addition detail provided in Supplemental Schedule 9 provides an enhanced understanding of capital additions related to our primary business of owning and operating apartment communities. A reconciliation of capital additions presented on Supplemental Schedule 9 to Aimco’s consolidated GAAP information is presented below.
         
    Three Months Ended  
(in thousands) (unaudited)   March 31, 2011  
 
       
Capital Additions per Schedule 9
  $ 27,008  
 
       
Capital additions related to:
       
 
       
Unconsolidated real estate partnerships
    (37 )
Consolidated sold and held for sale properties
    93  
Consolidated properties that are not multi-family, such as commercial properties or fitness facilities
    99  
 
     
 
       
Consolidated capital additions
  $ 27,163  
 
     
CONVENTIONAL PROPERTIES: Conventional Properties represent Aimco’s portfolio of market-rate apartment communities. Aimco focuses on owning and operating apartment communities with rents that are 100% to 125% of local market average rents and concentrates its investment in the 20 largest apartment markets in the United States, as measured by apartment value. Aimco targets an investment in Conventional Properties of 90% or more of Net Asset Value.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco’s credit agreement, the ratio of (a) Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization (which is reduced by certain capital expenditure reserves) to (b) the actual debt service, for the four fiscal quarters preceding the date of calculation.
EFFECTIVE UNITS: Unit count at 100% ownership multiplied by Aimco’s ownership share. Effective Units may be used to analyze Aimco’s proportionate financial measures on a per-unit basis.
     
AIMCO 1st Quarter 2011   Page 18


 

(AIMCO LOGO)
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA): EBITDA is equal to Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization as defined in Aimco’s credit agreement before capital addition reserves provided for in Aimco’s credit agreement. EBITDA is the numerator used in Aimco’s calculation of EBITDA Coverage of Interest Ratio and EBITDA Coverage of Preferred Dividends and Interest Ratio.
EBITDA COVERAGE OF INTEREST RATIO: The ratio of (a) Aimco’s EBITDA to (b) total interest expense charges, as provided for in Aimco’s credit agreement, for the four fiscal quarters preceding the date of calculation. This ratio is similar to Aimco’s Debt Service Coverage Ratio with the exception that Aimco’s EBITDA Coverage of Interest Ratio does not include capital addition reserves in the numerator and does not include debt amortization or capitalized interest in the denominator, while Debt Service Coverage Ratio does include these items. Aimco’s credit agreement does not contain any compliance thresholds for the EBITDA Coverage of Interest Ratio; however, Aimco management uses this ratio as one measure of leverage.
EBITDA COVERAGE OF INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Aimco’s EBITDA to (b) the sum of total interest expense and dividends/distributions on preferred shares/units, as provided for in Aimco’s credit agreement, for the four fiscal quarters preceding the date of calculation. This ratio is similar to Aimco’s Fixed Charge Coverage Ratio with the exception that Aimco’s EBITDA Coverage of Interest and Preferred Dividends Ratio does not include capital addition reserves in the numerator and does not include debt amortization or capitalized interest in the denominator, while Fixed Charge Coverage Ratio does include these items. Aimco’s credit agreement does not contain any compliance thresholds for the EBITDA Coverage of Interest and Preferred Dividends Ratio; however, Aimco management uses this ratio as one measure of leverage.
FIXED CHARGE COVERAGE RATIO: As defined in Aimco’s credit agreement, the ratio of (a) Aimco’s adjusted total earnings before interest, taxes, depreciation and amortization (which is reduced by certain capital expenditure reserves) to (b) fixed charges, which represents the sum of total interest expense, debt amortization and dividends/distributions on preferred shares/units, for the four fiscal quarters preceding the date of calculation.
FEE MANAGED PROPERTIES: Aimco provides property management and/or asset management services for a portfolio of properties, primarily pursuant to long-term arrangements with affiliated parties. In certain cases, Aimco may indirectly own generally less than one percent of the operations of such properties through a partnership syndication or other fund.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (NAREIT) defines as net income, computed in accordance with GAAP, excluding gains from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT’s April 1, 2002 White Paper.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding operating real estate impairments and preferred stock redemption related amounts (adjusted for noncontrolling interests). Both operating real estate impairment losses and preferred stock redemption related amounts are recurring items that affect Aimco’s operating results. Operating real estate impairment losses, net of related income tax benefits and noncontrolling interests, are excluded from Pro forma FFO because Aimco believes the inclusion of such losses in FFO is inconsistent with the treatment of gains on the disposition of operating real estate, which are not included in FFO. Aimco excludes preferred redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating results.
     
AIMCO 1st Quarter 2011   Page 19


 

(AIMCO LOGO)
FFO and Pro forma FFO are helpful to investors in understanding Aimco’s performance because they capture features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco’s method for computing FFO is comparable with that of other real estate investment trusts. Net income (loss) attributable to Aimco common stockholders as determined in accordance with GAAP is reconciled to FFO and Pro forma FFO as presented on Supplemental Schedule 1 below.
                 
    Three Months Ended  
    March 31,  
    2011     2010  
(in thousands) (unaudited)            
 
               
Net loss attributable to Aimco common stockholders
  $ (31,773 )   $ (40,440 )
Adjustments:
               
Depreciation and amortization
    100,911       105,035  
Depreciation and amortization related to non-real estate assets
    (3,217 )     (3,948 )
Depreciation of rental property related to noncontrolling partners and unconsolidated entities
    (9,554 )     (10,801 )
Gain on dispositions of unconsolidated real estate and other, net of noncontrolling partners’ interest
    (120 )     (508 )
Discontinued operations:
               
Gain on dispositions of real estate, net of noncontrolling partners’ interest
    (6,553 )     (17,231 )
Depreciation of rental property, net of noncontrolling partners’ interest
    394       3,659  
Income tax expense (benefit) arising from disposals
    178       (1,052 )
Common noncontrolling interests in Aimco Operating Partnership’s share of above adjustments
    (5,700 )     (5,237 )
Preferred stock dividends
    12,456       12,922  
Amounts allocable to partcipating securities
    57        
 
           
 
               
Funds From Operations
  $ 57,079     $ 42,399  
Preferred stock dividends
    (12,456 )     (12,922 )
Amounts allocable to participating securities
    (232 )     (154 )
 
           
 
               
Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 44,391     $ 29,323  
 
           
Operating real estate impairment losses, net of noncontrolling partners’ interest and related income tax benefit
    1,474       8,209  
Common noncontrolling interests in Aimco Operating Partnership’s share of above adjustments
    (102 )     (571 )
Amounts allocable to participating securities
    (8 )     (40 )
 
           
 
               
Pro Forma Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 45,755     $ 36,921  
 
           
Capital Replacements, net of common noncontrolling interests in Aimco Operating Partnership
    (11,506 )     (11,516 )
Amounts allocable to participating securities
    66       60  
 
           
 
               
Adjusted Funds From Operations Attributable to Aimco Common Stockholders — Diluted
  $ 34,315     $ 25,465  
 
           
 
               
Weighted average shares — diluted FFO
    117,650       116,334  
Funds From Operations per share (diluted)
  $ 0.38     $ 0.25  
Pro forma Funds From Operations per share (diluted)
  $ 0.39     $ 0.32  
Adjusted Funds From Operations per share (diluted)
  $ 0.29     $ 0.22  
OTHER AFFORDABLE PROPERTIES: Affordable Properties that do not meet the Same Store property definition because (1) the property is under redevelopment, (2) the property is not managed by Aimco, and/or (3) Aimco’s ownership in the property is less than 10%.
OTHER CONVENTIONAL PROPERTIES: Conventional Properties that have significant rent control restrictions, university housing properties and properties that are not multi-family such as commercial properties or fitness facilities.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and partnership expenses (partnership level expenses incurred directly or indirectly for services such as audit, tax and legal).
     
AIMCO 1st Quarter 2011   Page 20


 

(AIMCO LOGO)
PROPERTY NET OPERATING INCOME (NOI): NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; off-site property management expenses; depreciation; or interest expense. NOI is helpful because it helps both investors and management to understand the operating performance of real estate excluding costs associated with decisions about acquisition pricing, overhead allocations and financing arrangements. NOI is considered by many in the real estate industry to be a useful measure for determining the value of real estate. A reconciliation of NOI as presented in this Earnings Release and Supplemental Information to Aimco’s consolidated GAAP amounts is provided below and on the following page.
Reconciliation of Proportionate Property NOI Amounts in Supplemental Schedule 1 to Proportionate Property NOI Amounts Included in Aimco’s Earnings Release and Supplemental Schedule 6(a)
First Quarter 2011 Compared to First Quarter 2010
(in thousands) (unaudited)
                                                                 
    Three Months Ended March 31, 2011     Three Months Ended March 31, 2010  
            Properties             Proportionate             Properties             Proportionate  
    Proportionate     Owned but     Ownership     Property     Proportionate     Owned but     Ownership     Property  
    Amount     Not Managed     Adjustments     Amount     Amount     Not Managed     Adjustments     Amount  
Real estate operations:
                                                               
Rental and other property revenues
                                                               
Conventional Same Store
  $ 188,199     $     $ 1,058     $ 189,257     $ 182,649     $     $ 3,610     $ 186,259  
Affordable Same Store
    29,540                   29,540       28,001             5       28,006  
 
                                               
Total Same Store
    217,739             1,058       218,797       210,650             3,615       214,265  
Other Conventional
    22,264       (1,198 )     135       21,201       22,240       (1,166 )     371       21,445  
Other Affordable
    6,219       (2,616 )           3,603       5,693       (2,382 )           3,311  
 
                                               
Total rental and other property revenues
    246,222       (3,814 )     1,193       243,601       238,583       (3,548 )     3,986       239,021  
 
                                                               
Property operating expenses
                                                               
Conventional Same Store
    70,096             714       70,810       73,992             1,811       75,803  
Affordable Same Store
    12,486                   12,486       13,528             5       13,533  
 
                                               
Total Same Store
    82,582             714       83,296       87,520             1,816       89,336  
Other Conventional
    11,289       (769 )     78       10,598       10,996       (796 )     192       10,392  
Other Affordable
    3,080       (1,577 )           1,503       3,239       (1,726 )           1,513  
 
                                               
Total property operating expenses
    96,951       (2,346 )     792       95,397       101,755       (2,522 )     2,008       101,241  
 
                                               
 
                                                               
Property NOI:
                                                               
Conventional Same Store
    118,103             344       118,447       108,657             1,799       110,456  
Affordable Same Store
    17,054                   17,054       14,473                   14,473  
 
                                               
Total Same Store
    135,157             344       135,501       123,130             1,799       124,929  
Other Conventional
    10,975       (429 )     57       10,603       11,244       (370 )     179       11,053  
Other Affordable
    3,139       (1,039 )           2,100       2,454       (656 )           1,798  
 
                                               
Net real estate operations
  $ 149,271     $ (1,468 )   $ 401     $ 148,204     $ 136,828     $ (1,026 )   $ 1,978     $ 137,780  
 
                                               
                                                         
    % Aimco                                                    
    1Q 2011 NOI     Revenue     Expenses     NOI                                  
Year-over-Year Change:
                                                               
Conventional Same Store
    80 %     1.6 %     -6.6 %     7.2 %                                
Affordable Same Store
    12 %     5.5 %     -7.7 %     17.8 %                                
 
                                                       
Total Same Store
    92 %     2.1 %     -6.8 %     8.5 %                                
Other Conventional
    7 %     -1.1 %     2.0 %     -4.1 %                                
Other Affordable
    1 %     8.8 %     -0.7 %     16.8 %                                
 
                                                       
Net real estate operations
    100 %     1.9 %     -5.8 %     7.6 %                                
 
                                                       
     
AIMCO 1st Quarter 2011   Page 21


 

(AIMCO LOGO)
Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
                                                 
    Three Months Ended December 31, 2010  
            Proportionate                                
            Share of                             Proportionate  
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     Ownership     Property  
    Amounts     Partnerships     Interests     Amount     Adjustments     Amount  
Conventional Same Store:
                                               
Rental and other property revenues
  $ 202,308     $     $ (15,994 )   $ 186,314     $ 2,336     $ 188,650  
Property operating expenses
    74,461             (6,255 )     68,206       1,170       69,376  
 
                                   
Property NOI
  $ 127,847     $     $ (9,739 )   $ 118,108     $ 1,166     $ 119,274  
 
                                   
Reconciliation of GAAP to Supplemental Schedule 3 Trailing Twelve Month (TTM) Proportionate NOI Amounts
(in thousands) (unaudited)
                                                                 
                                            Subtract     Add        
                                            Three Months     Three Months        
                                            Ended     Ended        
    Year Ended December 31, 2010     Y2010 to Y2011     March 31, 2010     March 31, 2011        
                                  Property                    
                                  Classification,                    
            Proportionate                   Discontinued                    
            Share of                   Operations and                 TTM  
    Consolidated     Unconsolidated     Noncontrolling     Proportionate     GAAP Consolidation     Proportionate     Proportionate     Proportionate  
    Amount     Partnerships     Interests     Amount     Accounting Changes     Amount     Amount     Amount  
Rental and other property revenues:
                                                               
Conventional Same Store properties
  $ 816,986     $     $ (68,608 )   $ 748,378     $ (13,491 )   $ (182,649 )   $ 188,199     $ 740,437  
Other Conventional properties
    82,855       4,730       (8,047 )     79,538       10,118       (22,240 )     22,264       89,680  
Affordable properties
    206,681       10,809       (74,100 )     143,390       (2,989 )     (33,694 )     35,759       142,466  
 
                                               
Total rental and other property revenues
    1,106,522       15,539       (150,755 )     971,306       (6,362 )     (238,583 )     246,222       972,583  
 
                                                               
Property operating expenses:
                                                               
Conventional Same Store properties
    312,904             (27,519 )     285,385       (5,090 )     (73,992 )     70,096       276,399  
Other Conventional properties
    39,687       3,008       (3,941 )     38,754       3,079       (10,996 )     11,289       42,126  
Affordable properties
    99,708       6,398       (39,933 )     66,173       (1,668 )     (16,767 )     15,566       63,304  
 
                                               
Total property operating expenses
    452,299       9,406       (71,393 )     390,312       (3,679 )     (101,755 )     96,951       381,829  
 
                                                               
Net operating income:
                                                               
Conventional Same Store properties
    504,082             (41,089 )     462,993       (8,401 )     (108,657 )     118,103       464,038  
Other Conventional properties
    43,168       1,722       (4,106 )     40,784       7,039       (11,244 )     10,975       47,554  
Affordable properties
    106,973       4,411       (34,167 )     77,217       (1,321 )     (16,927 )     20,193       79,162  
 
                                               
Total net operating income
  $ 654,223     $ 6,133     $ (79,362 )   $ 580,994     $ (2,683 )   $ (136,828 )   $ 149,271     $ 590,754  
 
                                               
     
AIMCO 1st Quarter 2011   Page 22


 

(AIMCO LOGO)
REDEVELOPMENT PROPERTIES: Properties where (1) a substantial number of available units have been vacated for major renovations or have not been stabilized in occupancy for at least one year as of the earliest period presented, or (2) other significant renovation, such as exteriors, common areas or unit improvements (done upon lease expirations), is underway or has been complete for less than one year, as of the earliest period presented. In both cases the properties have been removed from the Same Store portfolio. Redevelopment properties are classified as either Conventional or Affordable. Aimco combines Affordable Redevelopment Properties with Other Affordable Properties for financial reporting purposes within its Supplemental Schedules 1 and 2.
SAME STORE PROPERTIES: Same Store properties are those properties (1) that are managed by Aimco, (2) in which Aimco’s ownership exceeds 10%, and (3) that have reached and maintained a stabilized level of occupancy during the current period and each period for which comparable results are presented. Same Store properties are classified as either Conventional or Affordable and properties classified in the consolidated financial statements as held for sale are not included in Same Store. To ensure comparability between periods, the proportionate Conventional Same Store information shown on Supplemental Schedules 6a through 6b is based on Aimco’s current period ownership.
     
AIMCO 1st Quarter 2011   Page 23