UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_____________________________________________
FORM 8-K
_____________________________________________
CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) November 3, 2015
_____________________________________________
APARTMENT INVESTMENT AND MANAGEMENT COMPANY
(Exact name of registrant as specified in its charter)
_____________________________________________
 
MARYLAND
 
1-13232
 
84-1259577
(State or other jurisdiction
 
(Commission
 
(I.R.S. Employer
of incorporation or organization)
 
File Number)
 
Identification No.)
4582 SOUTH ULSTER STREET
SUITE 1100, DENVER, CO 80237
_____________________________________________
(Address of principal executive offices)
  
(Zip Code)
 
Registrant's telephone number, including area code: (303) 757-8101

NOT APPLICABLE
 (Former name or Former Address, if Changed Since Last Report)
_____________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 







ITEM 2.02.
Results of Operations and Financial Condition.

The earnings release of Apartment Investment and Management Company (“Aimco”), dated November 3, 2015, attached hereto as Exhibit 99.1 is furnished herewith. Aimco will hold its third quarter 2015 earnings conference call on November 4, 2015, at 1:00 p.m. Eastern time. You may join the conference call through an internet webcast accessed through Aimco's website at http://www.aimco.com/investors. Alternatively, you may join the conference call by telephone by dialing 888-317-6003, or 412-317-6061 for international callers, and using passcode 8171031. If you wish to participate, please call approximately five minutes before the conference call is scheduled to begin.

If you are unable to join the live conference call, you may access the replay until 9:00 a.m. Eastern time on February 4, 2016, by dialing 877-344-7529, or 412-317-0088 for international callers, and using passcode 10074435, or you may access the audiocast replay on Aimco's website at http://www.aimco.com/investors. Please note that the full text of the earnings release and supplemental schedules are available through Aimco's website at http://www.aimco.com/investors. The information contained on Aimco's website is not incorporated by reference herein.



ITEM 9.01.     Financial Statements and Exhibits.
    
The following exhibits are furnished with this report:

    Exhibit Number             Description

99.1                Third Quarter 2015 Earnings Release dated November 3, 2015







SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: November 3, 2015

APARTMENT INVESTMENT AND MANAGEMENT COMPANY


/s/ Paul L. Beldin
___________________________________________
Paul L. Beldin
Executive Vice President and Chief Financial Officer












Page
1 
 
Earnings Release
 
 
7 
 
Consolidated Statements of Operations
 
 
8 
 
Consolidated Balance Sheets
 
 
9   
 
Schedule 1    –   Funds From Operations and Adjusted Funds From Operations
 
 
10   
 
Schedule 2    –   Proportionate Adjusted Funds From Operations Presentation
 
 
 
Schedule 3    –   Portfolio Summary
 
 
 
13    
 
Schedule 4    –   Proportionate Balance Sheet Data
 
 
14    
 
Schedule 5    –   Capitalization and Financial Metrics
 
 
16    
 
Schedule 6    –   Conventional Same Store Operating Results
 
 
 
20    
 
Schedule 7    –   Conventional Portfolio Data by Market
 
 
22    
 
Schedule 8    –   Apartment Community Disposition and Acquisition Activity
 
 
23    
 
Schedule 9    –   Capital Additions
 
 
24   
 
Schedule 10  –   Summary of Redevelopment and Development Activity
 
 
28    
 
Glossary and Reconciliations


























Aimco Reports Third Quarter 2015 Results, Raises Guidance
Denver, Colorado, November 3, 2015 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today third quarter 2015 results and raised its full year 2015 guidance.
Chairman and Chief Executive Officer Terry Considine comments: "Aimco enjoyed a solid third quarter. With higher rents and good cost control, Same Store Net Operating Income was up 5.4% year-over-year. At $1,810, average revenue per apartment home was up 10% year-over-year, reflecting both rent growth and portfolio improvements. Construction on redevelopment and development properties was satisfactory and lease-up rents were better than expected. Our balance sheet is strong. Our prospects are good as we work to complete this year and look ahead to 2016."
Chief Financial Officer Paul Beldin adds: "Third quarter Pro forma FFO of $0.57 per share was $0.01 per share above the midpoint of our guidance range, primarily due to strong property operating results. We are increasing guidance for full year NOI, Pro forma FFO and AFFO to reflect third quarter outperformance and our expectations for the remainder of the year."
Financial Results: YTD AFFO Up 11% Year-Over-Year
 
THIRD QUARTER
 
YEAR-TO-DATE
(all items per common share - diluted)
2015
 
2014
 
2015
 
2014
Net income
$
0.12

 
$
0.85

 
$
1.09

 
$
1.81

Funds From Operations (FFO) / Pro forma Funds From Operations (Pro forma FFO)
$
0.57

 
$
0.51

 
$
1.64

 
$
1.53

Deduct Aimco share of Capital Replacements
$
(0.09
)
 
$
(0.12
)
 
$
(0.24
)
 
$
(0.27
)
Adjusted Funds From Operations (AFFO)
$
0.48

 
$
0.39

 
$
1.40

 
$
1.26

Pro forma FFO (per diluted common share) - Year-over-year, third quarter Pro forma FFO increased 12% as a result of: strong Property Net Operating Income growth; increased contribution from redevelopment and acquisition communities; lower interest expense due to lower debt balances; and higher income tax benefit. These increases were partially offset by higher other expenses and by the loss of income from apartment communities that were sold in 2014 and 2015.
Adjusted Funds from Operations (per diluted common share) - Year-over-year, third quarter AFFO increased 23% as a result of higher Pro forma FFO and lower capital replacements spending. As Aimco concentrates its investment capital in higher-quality, higher price point apartment communities, its free cash flow margins are increasing and contributing to higher AFFO.

1


Operating Results: Third Quarter Conventional Same Store NOI Up 5.4%
 
THIRD QUARTER
YEAR-TO-DATE
 
Year-over-Year
Sequential
Year-over-Year
 
2015
2014
Variance
2nd Qtr.
Variance
2015
2014
Variance
Average Rent Per Apartment Home
$1,567
$1,499
4.5
 %
$1,537
2.0
 %
$1,543
$1,476
4.5
%
Other Income Per Apartment Home
183
178
2.8
 %
182
0.5
 %
182
175
4.0
%
Average Revenue Per Apartment Home
$1,750
$1,677
4.4
 %
$1,719
1.8
 %
$1,725
$1,651
4.5
%
Average Daily Occupancy
95.6
%
95.7
%
(0.1
)%
96.3
%
(0.7
)%
95.9
%
95.9
%
%
 
 
 
 
 
 
 
 
 
$ in Millions
 
 
 
 
 
 
 
 
Revenue
$164.9
$158.1
4.3
 %
$163.1
1.1
 %
$489.0
$467.8
4.5
%
Expenses
52.7
51.7
1.9
 %
50.7
4.0
 %
156.2
154.1
1.4
%
NOI
$112.2
$106.4
5.4
 %
$112.4
(0.3
)%
$332.8
$313.7
6.1
%
Conventional Same Store Rental Rates - 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 either as a new lease, where a vacant apartment is leased to a new customer, or as a renewal.
2015
1st Qtr.
2nd Qtr.
Jul
Aug
Sep
3rd Qtr.
Year-to-Date
Renewal rent increases
4.8%
5.1%
5.7%
6.1%
6.3%
6.0%
5.5%
New lease rent increases
1.2%
5.7%
6.4%
7.7%
5.2%
6.6%
5.0%
Weighted average rent increases
2.8%
5.4%
6.0%
7.0%
5.8%
6.3%
5.2%
Redevelopment: Scope Expanded at Park Towne Place
During third quarter, Aimco invested $29.9 million in redevelopment and also approved a plan for redevelopment of a second tower at Park Towne Place, located in Center City Philadelphia. Since 2014, Aimco has completed, as planned and at a cost consistent with underwriting, the redevelopment of 179, or 78%, of the apartment homes in one of the four towers that comprise the community. Of the completed apartment homes, 128, or 72%, are leased at rents in excess of Aimco's underwriting. These results led to Aimco’s decision to redevelop a second tower containing 251 apartment homes for an additional net investment of approximately $37 million. During construction, Aimco expects to combine some apartment homes in this building so that the tower, at completion, will include 245 apartment homes. In order to facilitate the extensive construction activity, Aimco began de-leasing the second tower in fourth quarter 2015.

In addition, Preserve at Marin, located in the Bay Area, achieved stabilized occupancy of 95% in September and, at the end of the third quarter, 97% of the apartment homes at Preserve at Marin were occupied.
Development: Progressing as Planned
During third quarter, Aimco invested $40.3 million in two development communities. Construction continued on plan at Aimco's One Canal development, located in the historic Bulfinch Triangle neighborhood of Boston’s West End. One Canal will include 310 apartment homes and 22,000 square feet of commercial space and construction is expected to be complete in second quarter 2016. Construction is also on plan at Aimco's Vivo community, formerly known as 270 on Third, located in Cambridge, Massachusetts. Aimco acquired Vivo with construction-in-progress during the second quarter 2015, and construction of the apartment homes was completed during the third quarter. Aimco began the lease-up of Vivo in October and construction of the community's amenities is expected to be complete by year's end.

2


Portfolio Management: Revenue Per Apartment Home Up 10% to 1,810
Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco target markets are primarily coastal markets, and also include several Sun Belt cities and Chicago, Illinois.
Aimco measures asset quality based on 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 asset quality as follows: "A" quality assets are those with rents greater than 125% of the local market average; "B" quality assets are those with rents between 90% and 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average. For second quarter 2015, the most recent period for which REIS information is available, Aimco Conventional apartment rents averaged 110% of local market average rents.
Aimco's portfolio strategy is to sell each year the lowest-rated 5% to 10% of its portfolio and to reinvest the proceeds from such sales in redevelopment, selective development, and acquisition of higher quality apartment communities. Through this disciplined approach to capital recycling, Aimco has significantly increased the quality of its portfolio. From December 31, 2011 to September 30, 2015, Aimco:
Increased its period-end Conventional portfolio average revenue per apartment home by 43% to $1,810. This rate of growth reflects the impact of market rent growth, and more significantly, the impact of portfolio management through dispositions, redevelopment and acquisitions.
Increased its Conventional portfolio free cash flow margin by 15% through the sale of lower-rent communities and reinvestment in higher-rent communities; and
Increased to 89% the percentage of its Conventional Property Net Operating Income earned in Aimco's target markets.
As a result of these efforts, as of June 30, 2015, the most recent period for which market information is available, approximately 50%, 33% and 17% of Aimco's portfolio is represented by “A,” “B” and “C+” quality apartment homes, respectively.
As Aimco executes its portfolio strategy, it expects to increase Conventional portfolio average revenue per apartment home at a rate greater than market rent growth; to increase free cash flow margins; and to increase to 95% or more the percentage of its Conventional Property Net Operating Income earned in Aimco's target markets.
Third Quarter 2015 Portfolio Transactions - In the third quarter, Aimco neither acquired nor sold any properties, but did enter into a contract to acquire an apartment community currently under construction in Northern California for $320 million. Closing of the acquisition is expected to occur upon completion of construction in the summer of 2016. Consistent with Aimco’s paired-trade discipline, Aimco intends to fund on a leverage neutral basis a portion of the acquisition with a ten-year property loan and the remainder primarily with proceeds from sales of lower-rated apartment communities. After lease-up and assuming current market rents, Aimco expects revenues per apartment home for this acquisition to average $3,800 per month. At this time, the seller has required that Aimco not disclose nor discuss publicly any additional information related to the transaction.
Quarter-End Portfolio - Third quarter 2015 Conventional portfolio average monthly revenue per apartment home was $1,810, a 10% increase compared to third quarter 2014, as a result of year-over-year Same Store monthly revenue per apartment home growth of 4.4%, the sale of Conventional Apartment Communities with average monthly revenues per apartment home substantially lower than those of the retained portfolio, and reinvestment of the sales proceeds in higher-rent apartment communities through redevelopment and acquisitions.

3


Balance Sheet and Liquidity: Leverage on Plan
Components of Aimco Leverage
 
AS OF SEPTEMBER 30, 2015
$ in Millions
Amount
% of Total
Weighted Avg. Maturity (Yrs.)
Aimco share of long-term, non-recourse property debt
$
3,673.6

91
%
8.3
Outstanding borrowings on revolving credit facility
128.2

3
%
3.0
Preferred securities
247.7

6
%
Perpetual
Total leverage
$
4,049.5

100
%
n/a
Leverage Ratios
Aimco target leverage ratios are: Debt and Preferred Equity to EBITDA below 7.0x; and EBITDA to Interest and Preferred Dividends greater than 2.5x. Aimco also tracks Debt to EBITDA and EBITDA to Interest ratios. See the Glossary for definitions of these metrics.
 
TRAILING-TWELVE-MONTHS ENDED SEPTEMBER 30,
 
2015
2014
Debt to EBITDA
6.6x
6.6x
Debt and Preferred Equity to EBITDA
7.1x
7.1x
EBITDA to Interest
3.0x
2.7x
EBITDA to Interest and Preferred Dividends
2.7x
2.6x
Future leverage reduction is expected both from earnings growth, especially as apartment communities now being redeveloped or developed are completed and leased, and from regularly scheduled property debt amortization funded from retained earnings.
Liquidity
Aimco's only recourse debt at September 30 was its revolving credit facility, which Aimco uses for working capital and other short-term purposes, and to secure letters of credit.
At quarter-end, Aimco had outstanding borrowings on its revolving credit facility of $128.2 million and available capacity of $435.4 million, net of $36.4 million of letters of credit backed by the facility. Aimco also held cash and restricted cash on hand of $134.9 million.
Finally, Aimco held 24 apartment communities in its unencumbered asset pool with a total estimated fair market value of approximately $1.5 billion.
Equity Activity
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.30 per share of Class A Common Stock for the quarter ended September 30, 2015, an increase of 15% compared to the dividend for the third quarter 2014. This dividend is payable on November 30, 2015, to stockholders of record on November 18, 2015.

4


2015 Outlook
($ Amounts represent Aimco Share)
FULL YEAR
2015
PREVIOUS FULL YEAR 2015
FULL YEAR
2014
 
 
 
 
Net income per share
$1.20 to $1.24
$1.16 to $1.26
$2.06
Pro forma FFO per share
$2.20 to $2.24
$2.16 to $2.26
$2.07
AFFO per share
$1.87 to $1.91
$1.83 to $1.93
$1.68
 
 
 
 
Conventional Same Store Operating Measures
 
 
 
NOI change compared to prior year
5.40% to 5.80%
5.00% to 6.00%
5.5%
Revenue change compared to prior year
4.40% to 4.60%
4.25% to 4.75%
4.5%
Expense change compared to prior year
2.10% to 2.30%
2.00% to 2.50%
2.3%
 
FOURTH QUARTER 2015
 
 
Net income per share
$0.11 to $0.15
Pro forma FFO per share
$0.56 to $0.60
AFFO per share
$0.47 to $0.51
 
 
Conventional Same Store Operating Measures
 
NOI change compared to fourth quarter 2014
4.00% to 4.50%
NOI change compared to third quarter 2015
2.50% to 3.00%
Earnings Conference Call Information
Live Conference Call:
Conference Call Replay:
Wednesday, November 4, 2015 at 1:00 p.m. ET
Replay available until 9:00 a.m. ET on February 4, 2016
Domestic Dial-In Number: 1-888-317-6003
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-6061
International Dial-In Number: 1-412-317-0088
Passcode: 8171031
Passcode: 10074435
Live webcast and replay: http://www.aimco.com/investors

Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco's website at http://www.aimco.com/investors.
Glossary & 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 measures not defined under 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.

5


About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the largest markets in the United States. Aimco is one of the country's largest owners and operators of apartments, with 199 communities in 23 states and the District of Columbia. 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
Elizabeth Coalson, Vice President-Investor Relations
Investor Relations 303-691-4350, investor@aimco.com
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: fourth quarter and full year 2015 results, including but not limited to: Pro forma FFO and selected components thereof; AFFO; Aimco's redevelopment and development investments, timelines and stabilized rents; and expectations regarding sales of Aimco's apartment communities and the use of proceeds thereof. 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; the effect of acquisitions, dispositions, redevelopments and developments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our developments and redevelopments; and our ability to comply with debt covenants, including financial coverage ratios.
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; the risk that our 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, dispositions, redevelopments and developments; 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 apartment communities presently or previously owned by Aimco. In addition, Aimco's 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 its 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, 2014, 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.

6


Consolidated Statements of Operations
 
 
 
 
 
 
 
 
(in thousands, except per share data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2015
 
2014
 
2015
 
2014
REVENUES
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
240,382

 
$
239,873

 
$
717,308

 
$
719,501

Tax credit and asset management revenues
 
6,005

 
6,970

 
18,127

 
22,684

Total revenues
 
246,387

 
246,843

 
735,435

 
742,185

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
Property operating expenses
 
88,621

 
95,240

 
272,043

 
289,008

Investment management expenses
 
1,905

 
1,279

 
4,594

 
3,552

Depreciation and amortization
 
77,237

 
69,437

 
226,819

 
211,143

Provision for real estate impairment losses
 

 
1,413

 

 
1,413

General and administrative expenses
 
11,013

 
10,658

 
33,727

 
31,304

Other expenses, net
 
3,590

 
1,349

 
7,521

 
7,223

Total operating expenses
 
182,366

 
179,376


544,704

 
543,643

Operating income
 
64,021

 
67,467

 
190,731

 
198,542

Interest income
 
1,737

 
1,787

 
5,167

 
5,187

Interest expense
 
(48,285
)
 
(57,806
)
 
(151,410
)
 
(168,613
)
Other, net
 
(1,983
)
 
1,733

 
631

 
(57
)
Income before income taxes and gain on dispositions
 
15,490

 
13,181

 
45,119

 
35,059

Income tax benefit
 
8,279

 
5,005

 
21,014

 
13,110

Income from continuing operations
 
23,769

 
18,186

 
66,133

 
48,169

Gain on dispositions of real estate, net of tax
 

 
126,329

 
130,474

 
262,483

Net income
 
23,769

 
144,515

 
196,607

 
310,652

Noncontrolling interests:
 
 
 
 
 
 
 
 
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships
 
785

 
(8,337
)
 
(4,082
)
 
(21,952
)
Net income attributable to preferred noncontrolling interests in Aimco OP
 
(1,736
)
 
(1,601
)
 
(5,208
)
 
(4,808
)
Net income attributable to common noncontrolling interests in Aimco OP
 
(893
)
 
(6,549
)
 
(8,263
)
 
(13,895
)
Net income attributable to noncontrolling interests
 
(1,844
)
 
(16,487
)
 
(17,553
)
 
(40,655
)
Net income attributable to Aimco
 
21,925

 
128,028

 
179,054

 
269,997

Net income attributable to Aimco preferred stockholders
 
(2,757
)
 
(2,875
)
 
(9,037
)
 
(5,087
)
Net loss (income) attributable to participating securities
 
11

 
(447
)
 
(690
)
 
(962
)
Net income attributable to Aimco common stockholders
 
$
19,179

 
$
124,706

 
$
169,327

 
$
263,948

Earnings attributable to Aimco per common share - basic:
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.12

 
$
0.86

 
$
1.09

 
$
1.81

Net income
 
$
0.12

 
$
0.86

 
$
1.09

 
$
1.81

Earnings attributable to Aimco per common share - diluted:
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.12

 
$
0.85

 
$
1.09

 
$
1.81

Net income
 
$
0.12

 
$
0.85

 
$
1.09

 
$
1.81





7


Consolidated Balance Sheets
(in thousands) (unaudited)
 
 
 
 
 
 
 
September 30, 2015
 
December 31, 2014
ASSETS
 
 
 
 
Buildings and improvements
 
$
6,421,572

 
$
6,259,318

Land
 
1,878,350

 
1,885,640

Total real estate
 
8,299,922

 
8,144,958

Accumulated depreciation
 
(2,719,651
)
 
(2,672,179
)
Net real estate
 
5,580,271

 
5,472,779

Cash and cash equivalents
 
45,241

 
28,971

Restricted cash
 
93,230

 
91,445

Other assets
 
478,961

 
476,727

Assets held for sale
 
19,959

 
27,106

Total assets
 
$
6,217,662

 
$
6,097,028

 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
Non-recourse property debt
 
$
3,807,699

 
$
4,022,809

Revolving credit facility borrowings
 
128,200

 
112,330

Total indebtedness
 
3,935,899

 
4,135,139

Accounts payable
 
37,311

 
41,919

Accrued liabilities and other
 
324,746

 
279,077

Deferred income
 
65,694

 
81,882

Liabilities related to assets held for sale
 
17,311

 
28,969

Total liabilities
 
4,380,961

 
4,566,986

Preferred noncontrolling interests in Aimco OP
 
87,937

 
87,937

Equity:
 
 
 
 
Perpetual Preferred Stock
 
159,126

 
186,126

Class A Common Stock
 
1,564

 
1,464

Additional paid-in capital
 
4,064,729

 
3,696,143

Accumulated other comprehensive loss
 
(6,810
)
 
(6,456
)
Distributions in excess of earnings
 
(2,616,919
)
 
(2,649,542
)
Total Aimco equity
 
1,601,690

 
1,227,735

Noncontrolling interests in consolidated real estate partnerships
 
164,439

 
233,296

Common noncontrolling interests in Aimco OP
 
(17,365
)
 
(18,926
)
Total equity
 
1,748,764

 
1,442,105

Total liabilities and equity
 
$
6,217,662

 
$
6,097,028

 
 
 
 
 







8


Supplemental Schedule 1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds From Operations and Adjusted Funds From Operations
 
 
 
 
 
 
 
 
(in thousands, except per share data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
 
2015
 
2014
 
2015
 
2014
 
Net income attributable to Aimco common stockholders
 
$
19,179

 
$
124,706

 
$
169,327

 
$
263,948

 
Adjustments:
 
 
 
 
 
 
 
 
 
Depreciation and amortization, net of noncontrolling partners' interest
 
75,509

 
67,531

 
221,128

 
205,513

 
Depreciation and amortization related to non-real estate assets, net of noncontrolling partners' interest
 
(2,588
)
 
(2,439
)
 
(7,686
)
 
(7,211
)
 
Gain on dispositions and other, net of income taxes and noncontrolling partners' interest
 
(91
)
 
(119,807
)
 
(124,122
)
 
(242,824
)
 
Provision for impairment losses related to depreciable real estate assets, including amounts related to unconsolidated entities and net of noncontrolling partners' interest
 

 
1,413

 
656

 
1,790

 
Common noncontrolling interests in Aimco OP's share of above adjustments
 
(3,513
)
 
2,200

 
(4,345
)
 
1,650

 
Amounts allocable to participating securities
 
(310
)
 
188

 
(381
)
 
152

 
FFO Attributable to Aimco common stockholders
 
$
88,186

 
$
73,792

 
$
254,577

 
$
223,018

 
Preferred equity redemption related amounts, net of common noncontrolling interests in Aimco OP and participating securities
 

 

 
658

 

 
Pro forma FFO Attributable to Aimco common stockholders
 
$
88,186

 
$
73,792

 
$
255,235

 
$
223,018

 
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities
 
(13,584
)
 
(16,325
)
 
(37,332
)
 
(39,918
)
 
AFFO Attributable to Aimco common stockholders
 
$
74,602

 
$
57,467

 
$
217,903

 
$
183,100

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
155,639

 
145,672

 
154,994

 
145,601

 
Dilutive common stock equivalents
 
369

 
432

 
418

 
323

 
Total shares and dilutive share equivalents
 
156,008

 
146,104

 
155,412

 
145,924

 
 
 
 
 
 
 
 
 
 
 
FFO / Pro forma FFO per share - diluted
 
$
0.57

 
$
0.51

 
$
1.64

 
$
1.53

 
AFFO per share - diluted
 
$
0.48

 
$
0.39

 
$
1.40

 
$
1.26

 
 
 


9



Supplemental Schedule 2(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Three Months Ended September 30, 2015 Compared to Three Months Ended September 30, 2014
(in thousands) (unaudited)
 
 
Three Months Ended September 30, 2015
 
Three Months Ended September 30, 2014
 
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
Real estate operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
$
172,461

 
$

 
$
(7,289
)
 
$
165,172

 
$
165,160

 
$

 
$
(6,874
)
 
$
158,286

Conventional Redevelopment and Development
 
18,379

 

 

 
18,379

 
13,949

 

 

 
13,949

Conventional Acquisition
 
7,195

 

 

 
7,195

 
1,414

 

 

 
1,414

Other Conventional 
 
16,142

 
464

 

 
16,606

 
13,584

 
499

 

 
14,083

Total Conventional
 
214,177

 
464

 
(7,289
)
 
207,352

 
194,107

 
499

 
(6,874
)
 
187,732

Affordable Same Store
 
22,078

 

 

 
22,078

 
21,728

 

 

 
21,728

Other Affordable
 
2,598

 
997

 
(138
)
 
3,457

 
2,289

 
1,011

 
(146
)
 
3,154

Total Affordable
 
24,676

 
997

 
(138
)
 
25,535

 
24,017

 
1,011

 
(146
)
 
24,882

Property management revenues, primarily from affiliates
 
7

 
(59
)
 
148

 
96

 
34

 
(58
)
 
142

 
118

Total rental and other property revenues
 
238,860

 
1,402

 
(7,279
)
 
232,983

 
218,158

 
1,452

 
(6,878
)
 
212,732

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
54,938

 

 
(2,295
)
 
52,643

 
54,008

 

 
(2,351
)
 
51,657

Conventional Redevelopment and Development
 
6,580

 

 

 
6,580

 
5,579

 

 

 
5,579

Conventional Acquisition
 
3,064

 

 

 
3,064

 
464

 

 

 
464

Other Conventional 
 
7,155

 
189

 

 
7,344

 
6,068

 
154

 

 
6,222

Total Conventional
 
71,737

 
189

 
(2,295
)
 
69,631

 
66,119

 
154

 
(2,351
)
 
63,922

Affordable Same Store
 
8,765

 

 

 
8,765

 
8,589

 

 

 
8,589

Other Affordable
 
1,019

 
426

 
(66
)
 
1,379

 
857

 
476

 
(83
)
 
1,250

Total Affordable
 
9,784

 
426

 
(66
)
 
10,144

 
9,446

 
476

 
(83
)
 
9,839

Casualties
 
830

 

 
17

 
847

 
2,588

 

 
137

 
2,725

Property management expenses
 
5,806

 

 
4

 
5,810

 
6,205

 

 
(315
)
 
5,890

Total property operating expenses
 
88,157

 
615

 
(2,340
)
 
86,432

 
84,358

 
630

 
(2,612
)
 
82,376

Net real estate operations
 
150,703

 
787

 
(4,939
)
 
146,551

 
133,800

 
822

 
(4,266
)
 
130,356

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income
 
5,939

 

 

 
5,939

 
6,837

 

 

 
6,837

Non-recurring revenues 
 
66

 

 

 
66

 
133

 

 
9

 
142

Total tax credit and asset management revenues
 
6,005

 

 

 
6,005

 
6,970

 

 
9

 
6,979

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(1,905
)
 

 

 
(1,905
)
 
(1,279
)
 

 

 
(1,279
)
Depreciation and amortization related to non-real estate assets
 
(2,590
)
 

 
4

 
(2,586
)
 
(2,416
)
 

 
4

 
(2,412
)
General and administrative expenses
 
(11,013
)
 

 

 
(11,013
)
 
(10,658
)
 

 
16

 
(10,642
)
Other expenses, net
 
(3,568
)
 
(104
)
 
30

 
(3,642
)
 
(1,170
)
 
88

 
(316
)
 
(1,398
)
Interest income
 
1,737

 

 
14

 
1,751

 
1,788

 

 
13

 
1,801

Interest expense
 
(47,966
)
 
(320
)
 
1,535

 
(46,751
)
 
(53,131
)
 
(325
)
 
1,620

 
(51,836
)
Other, net of non-FFO items
 
925

 
339

 
(1,187
)
 
77

 
4,777

 
291

 
(4,546
)
 
522

Income tax benefit
 
8,214

 

 

 
8,214

 
4,925

 

 

 
4,925

FFO related to Sold and Held For Sale Apartment Communities
 
714

 

 
2

 
716

 
5,951

 

 
(89
)
 
5,862

Preferred dividends and distributions
 
(4,493
)
 

 

 
(4,493
)
 
(4,476
)
 

 

 
(4,476
)
Common noncontrolling interests in Aimco OP
 
(4,439
)
 

 

 
(4,439
)
 
(4,351
)
 

 

 
(4,351
)
Amounts allocated to participating securities
 
(299
)
 

 

 
(299
)
 
(259
)
 

 

 
(259
)
FFO / Pro forma FFO
 
$
92,025

 
$
702

 
$
(4,541
)
 
$
88,186

 
$
80,471

 
$
876

 
$
(7,555
)
 
$
73,792

Capital Replacements
 
(14,569
)
 

 
985

 
(13,584
)
 
(17,825
)
 

 
1,500

 
(16,325
)
AFFO
 
$
77,456

 
$
702

 
$
(3,556
)
 
$
74,602

 
$
62,646

 
$
876

 
$
(6,055
)
 
$
57,467



 
10



Supplemental Schedule 2(b)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Funds From Operations and Adjusted Funds From Operations Presentation
 
 
 
 
 
 
 
Nine Months Ended September 30, 2015 Compared to Nine Months Ended September 30, 2014
(in thousands) (unaudited)
 
 
Nine Months Ended September 30, 2015
 
Nine Months Ended September 30, 2014
 
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Consolidated
Amount
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Amount
Real estate operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
$
511,292

 
$

 
$
(21,365
)
 
$
489,927

 
$
488,699

 
$

 
$
(20,343
)
 
$
468,356

Conventional Redevelopment and Development
 
50,350

 

 

 
50,350

 
36,801

 

 

 
36,801

Conventional Acquisition
 
19,060

 

 

 
19,060

 
1,710

 

 

 
1,710

Other Conventional 
 
46,678

 
1,532

 

 
48,210

 
40,008

 
1,463

 

 
41,471

Total Conventional
 
627,380

 
1,532

 
(21,365
)
 
607,547

 
567,218

 
1,463

 
(20,343
)
 
548,338

Affordable Same Store
 
65,998

 

 

 
65,998

 
64,717

 

 

 
64,717

Other Affordable
 
7,647

 
2,997

 
(416
)
 
10,228

 
6,867

 
3,019

 
(419
)
 
9,467

Total Affordable
 
73,645

 
2,997

 
(416
)
 
76,226

 
71,584

 
3,019

 
(419
)
 
74,184

Property management revenues, primarily from affiliates
 
11

 
(177
)
 
436

 
270

 
66

 
(181
)
 
418

 
303

Total rental and other property revenues
 
701,036

 
4,352

 
(21,345
)
 
684,043

 
638,868

 
4,301

 
(20,344
)
 
622,825

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store
 
162,794

 

 
(6,888
)
 
155,906

 
160,594

 

 
(6,950
)
 
153,644

Conventional Redevelopment and Development
 
18,266

 

 

 
18,266

 
15,491

 

 

 
15,491

Conventional Acquisition
 
7,948

 

 

 
7,948

 
624

 

 

 
624

Other Conventional 
 
21,477

 
570

 

 
22,047

 
17,695

 
450

 

 
18,145

Total Conventional
 
210,485

 
570

 
(6,888
)
 
204,167

 
194,404

 
450

 
(6,950
)
 
187,904

Affordable Same Store
 
26,339

 

 

 
26,339

 
26,358

 

 

 
26,358

Other Affordable
 
3,075

 
1,307

 
(191
)
 
4,191

 
3,068

 
1,387

 
(238
)
 
4,217

Total Affordable
 
29,414

 
1,307

 
(191
)
 
30,530

 
29,426

 
1,387

 
(238
)
 
30,575

Casualties
 
6,449

 

 
(30
)
 
6,419

 
9,530

 

 
271

 
9,801

Property management expenses
 
17,912

 

 
12

 
17,924

 
18,537

 

 
(416
)
 
18,121

Total property operating expenses
 
264,260

 
1,877

 
(7,097
)
 
259,040

 
251,897

 
1,837

 
(7,333
)
 
246,401

Net real estate operations
 
436,776

 
2,475

 
(14,248
)
 
425,003

 
386,971

 
2,464

 
(13,011
)
 
376,424

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of deferred tax credit income
 
17,990

 

 

 
17,990

 
20,504

 

 

 
20,504

Non-recurring revenues 
 
137

 

 
473

 
610

 
2,180

 

 
17

 
2,197

Total tax credit and asset management revenues
 
18,127

 

 
473

 
18,600

 
22,684

 

 
17

 
22,701

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment management expenses
 
(4,594
)
 

 

 
(4,594
)
 
(3,552
)
 

 

 
(3,552
)
Depreciation and amortization related to non-real estate assets
 
(7,679
)
 

 
13

 
(7,666
)
 
(7,120
)
 

 
13

 
(7,107
)
General and administrative expenses
 
(33,727
)
 

 

 
(33,727
)
 
(31,304
)
 

 
48

 
(31,256
)
Other expenses, net
 
(7,073
)
 
(275
)
 
65

 
(7,283
)
 
(6,809
)
 
(27
)
 
(449
)
 
(7,285
)
Interest income
 
5,175

 
1

 
29

 
5,205

 
5,119

 
(11
)
 
38

 
5,146

Interest expense
 
(148,578
)
 
(942
)
 
4,810

 
(144,710
)
 
(152,663
)
 
(1,048
)
 
4,692

 
(149,019
)
Other, net of non-FFO items
 
1,152

 
1,065

 
1,597

 
3,814

 
5,313

 
995

 
(5,647
)
 
661

Income tax benefit
 
22,972

 

 

 
22,972

 
12,680

 

 

 
12,680

FFO related to Sold and Held For Sale Apartment Communities
 
5,183

 

 
35

 
5,218

 
27,118

 
43

 
(584
)
 
26,577

Preferred dividends and distributions
 
(14,245
)
 

 

 
(14,245
)
 
(9,895
)
 

 

 
(9,895
)
Common noncontrolling interests in Aimco OP
 
(12,939
)
 

 

 
(12,939
)
 
(12,247
)
 

 

 
(12,247
)
Amounts allocated to participating securities
 
(1,071
)
 

 

 
(1,071
)
 
(810
)
 

 

 
(810
)
FFO
 
$
259,479

 
$
2,324

 
$
(7,226
)
 
$
254,577

 
$
235,485

 
$
2,416

 
$
(14,883
)
 
$
223,018

Preferred stock redemption related amounts
 
658

 

 

 
658

 

 

 

 

Pro forma FFO
 
$
260,137

 
$
2,324

 
$
(7,226
)
 
$
255,235

 
$
235,485

 
$
2,416

 
$
(14,883
)
 
$
223,018

Capital Replacements
 
(40,140
)
 

 
2,808

 
(37,332
)
 
(43,299
)
 

 
3,381

 
(39,918
)
AFFO
 
$
219,997

 
$
2,324

 
$
(4,418
)
 
$
217,903

 
$
192,186

 
$
2,416

 
$
(11,502
)
 
$
183,100



 
11



Supplemental Schedule 3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Summary
 
 
 
 
 
 
 
 
 
As of September 30, 2015
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
Number of
Apartment Communities
 
Number of
Apartment Homes
 
Effective
Apartment Homes
 
Average
Ownership
 
Conventional Same Store
 
109

 
33,733

 
32,832

 
97
%
 
Conventional Redevelopment and Development
 
9

 
3,308

 
3,308

 
100
%
 
Conventional Acquisition 
 
8

 
1,391

 
1,391

 
100
%
 
Other Conventional
 
15

 
2,521

 
2,451

 
97
%
 
Conventional Held for Sale
 
2

 
476

 
476

 
100
%
 
Total Conventional portfolio
 
143

 
41,429

 
40,458

 
98
%
 
 
 
 
 
 
 
 
 
 
 
Affordable Same Store [1]
 
45

 
7,311

 
7,311

 
100
%
 
Other Affordable [2]
 
11

 
1,374

 
975

 
71
%
 
Total Affordable portfolio
 
56

 
8,685

 
8,286

 
95
%
 
Total portfolio
 
199

 
50,114

 
48,744

 
97
%
 
 
 
 
 
 
 
 
 
 
 
[1] Represents Aimco's portfolio of Affordable Apartment Communities redeveloped with Low Income Housing Tax Credits, generally
 
 between 2005 and 2009. Aimco expects to sell these apartment communities as the tax credit delivery or compliance periods
 
 expire, which expirations occur primarily between 2015 to 2023.
 
[2] Represents Aimco's portfolio of Affordable Apartment Communities that do not meet the Same Store Apartment Community definition.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 








 
12


Supplemental Schedule 4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportionate Balance Sheet Data
 
 
 
 
 
 
 
 
As of September 30, 2015
 
 
 
 
 
 
 
 
(in thousands)(unaudited)
 
 
 
 
 
 
 
 
 
 
Consolidated
GAAP
Balance Sheet
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate
Balance
Sheet
ASSETS
 
 
 
 
 
 
 
 
Real estate
 
$
8,299,922

 
$
50,715

 
$
(254,410
)
 
$
8,096,227

Accumulated depreciation
 
(2,719,651
)
 
(10,613
)
 
83,542

 
(2,646,722
)
Net real estate
 
5,580,271

 
40,102

 
(170,868
)
 
5,449,505

Cash and cash equivalents
 
45,241

 
237

 
(3,502
)
 
41,976

Restricted cash
 
93,230

 
1,587

 
(1,859
)
 
92,958

Investment in unconsolidated real estate partnerships
 
15,274

 
(15,274
)
 

 

Deferred financing costs, net
 
26,614

 
202

 
(294
)
 
26,522

Goodwill
 
44,094

 

 

 
44,094

Other assets
 
392,979

 
(1,895
)
 
(150,444
)
 
240,640

Assets held for sale
 
19,959

 

 

 
19,959

Total assets
 
$
6,217,662

 
$
24,959

 
$
(326,967
)
 
$
5,915,654

 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
Non-recourse property debt
 
$
3,807,699

 
$
23,689

 
$
(157,805
)
 
$
3,673,583

Revolving credit facility borrowings
 
128,200

 

 

 
128,200

Deferred income [1]
 
65,694

 
22

 
(182
)
 
65,534

Other liabilities
 
362,057

 
1,248

 
(157,059
)
 
206,246

Liabilities related to assets held for sale
 
17,311

 

 

 
17,311

Total liabilities
 
4,380,961

 
24,959

 
(315,046
)
 
4,090,874

Preferred noncontrolling interests in Aimco OP
 
87,937

 

 

 
87,937

Perpetual preferred stock
 
159,126

 

 

 
159,126

Other Aimco equity
 
1,442,564

 

 
152,518

 
1,595,082

Noncontrolling interests in consolidated real estate partnerships
 
164,439

 

 
(164,439
)
 

Common noncontrolling interests in Aimco OP
 
(17,365
)
 

 

 
(17,365
)
Total liabilities and equity
 
$
6,217,662

 
$
24,959

 
$
(326,967
)
 
$
5,915,654

[1]
Deferred income represents cash received by Aimco and other amounts required by GAAP to be recognized in earnings in future periods as Aimco performs certain responsibilities under tax credit agreements or as other events occur in the future. Because Aimco does not have an obligation to settle these amounts in cash, Aimco does not include deferred income in liabilities for purposes of calculating NAV. Future earnings related to these amounts are also excluded from Aimco's calculations of NAV.




13


Supplemental Schedule 5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
(Page 1 of 2)
As of September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
(dollars in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Recourse Property Debt Balances and Characteristics
Debt
 
Consolidated
 
Proportionate
Share of
Unconsolidated
Partnerships
 
Noncontrolling
Interests
 
Proportionate Balances
 
Weighted
Average
Maturity 
(Years)
 
 
Fixed rate loans payable
 
$
3,644,014

 
$
23,689

 
$
(157,805
)
 
$
3,509,898

 
8.1

 
 
Floating rate tax-exempt bonds
 
85,552

 

 

 
85,552

 
4.0

 
 
Fixed rate tax-exempt bonds
 
78,133

 

 

 
78,133

 
24.0

 
 
Total non-recourse property debt
 
$
3,807,699

 
$
23,689

 
$
(157,805
)
 
$
3,673,583

[1]
8.3

 
 
Revolving credit facility borrowings
 
128,200

 

 

 
128,200

 
 
 
 
Cash and restricted cash
 
(138,471
)
 
(1,824
)
 
5,361

 
(134,934
)
 
 
 
 
Securitization Trust Assets [2]
 
(64,134
)
 

 

 
(64,134
)
 
 
 
 
Net Debt
 
$
3,733,294

 
$
21,865

 
$
(152,444
)
 
$
3,602,715

 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
Aimco Share Non-Recourse Property Debt
 
 
 
 
Amortization
 
Maturities
 
Total
 
Maturities as 
a Percent
of Total Debt
 
Average Rate on
Maturing Debt
 
2015 4Q
 
19,178

 
12,344

 
31,522

 
0.34
%
 
5.56
%
 
Total 2015
 
19,178

 
12,344

 
31,522

 
0.34
%
 
5.56
%
 
 
 
 
 
 
 
 
 
 
 
 
 
2016 1Q
 
18,671

 
14,933

 
33,604

 
0.41
%
 
5.60
%
 
2016 2Q
 
19,419

 
1,211

 
20,630

 
0.03
%
 
5.85
%
 
2016 3Q
 
19,016

 

 
19,016

 
%
 
%
 
2016 4Q
 
19,816

 
247,964

 
267,780

 
6.75
%
 
4.64
%
 
Total 2016
 
76,922

 
264,108

 
341,030

 
7.19
%
 
4.70
%
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
75,290

 
325,853

 
401,143

 
8.87
%
 
5.92
%
 
2018
 
73,482

 
155,412

 
228,894

 
4.23
%
 
4.33
%
 
2019
 
68,086

 
542,449

 
610,535

 
14.77
%
 
5.54
%
 
2020
 
60,614

 
303,741

 
364,355

 
8.27
%
 
6.12
%
 
2021
 
43,758

 
683,631

[3]
727,389

 
18.61
%
 
5.50
%
 
2022
 
31,509

 
233,439

 
264,948

 
6.35
%
 
4.77
%
 
2023
 
16,770

 
107,294

 
124,064

 
2.92
%
 
5.14
%
 
2024
 
13,755

 
36,489

 
50,244

 
0.99
%
 
4.12
%
 
Thereafter
 
357,344

 
172,115

 
529,459

 
4.69
%
 
3.30
%
 
Total
 
$
836,708

 
$
2,836,875

 
$
3,673,583

 
 
 
4.71
%
[4]
[1]
Represents the carrying amount of Aimco's debt at September 30, 2015, which debt had a mark-to-market liability of $184.2 million at quarter end.
[2]
In 2011, $673.8 million of Aimco's loans payable were securitized in a trust holding only these loans. Aimco purchased for $51.5 million the subordinate positions in the trust that holds these loans. The subordinate positions have a face value of $100.9 million and a carrying amount of $64.1 million, and are included in other assets on Aimco’s Consolidated Balance Sheet at September 30, 2015. The carrying amount of these investments effectively reduces Aimco's September 30, 2015 debt balances.
[3]
2021 maturities include property loans that will repay substantially all of Aimco’s subordinate positions in the securitization trust discussed above.
[4]
Represents the Money-Weighted Average Interest Rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of September 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.

14


Supplemental Schedule 5 (continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization and Financial Metrics
 
 
 
 
 
 
 
(Page 2 of 2)

(share, unit and dollar amounts in thousands) (unaudited)
 
 
 
 
 
 
Preferred Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares/Units Outstanding as of September 30, 2015
 
Date First
Available for
Redemption by
Aimco
 
Coupon
 
Amount
Perpetual Preferred Stock:
 
 
 
 
 
 
 
 
Class A
 
5,000

 
5/17/2019
 
6.875%
 
$
125,000

Class Z
 
1,392

 
7/29/2016
 
7.000%
 
34,791

Total perpetual preferred stock
 
 
 
 
 
6.902%
 
159,791

 
 
 
 
 
 
 
 
 
Preferred Partnership Units
 
3,278

 
 
 
7.895%
 
87,937

Total preferred securities
 
 
 
 
 
7.255%
 
$
247,728

 
 
 
 
 
 
 
 
 
Common Stock, Partnership Units and Equivalents
 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
 
 
September 30, 2015
 
 
 
 
 
 
 
Class A Common Stock outstanding
 
155,724

 
 
 
 
 
 
 
 
Dilutive options and restricted stock
 
517

 
 
 
 
 
 
 
 
Total shares and dilutive share equivalents
 
156,241

 
 
 
 
 
 
 
 
Common Partnership Units and equivalents
 
7,584

 
 
 
 
 
 
 
 
Total shares, units and dilutive share equivalents
 
163,825

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trailing Twelve Months Ended September 30,
 
 
 
 
 
 
2015
 
2014
 
 
 
 
Debt to EBITDA
 
6.6x
 
6.6x
 
 
 
 
Debt and Preferred Equity to EBITDA
 
7.1x
 
7.1x
 
 
 
 
EBITDA to Interest
 
3.0x
 
2.7x
 
 
 
 
EBITDA to Interest and Preferred Dividends
 
2.7x
 
2.6x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revolving Line of Credit Debt Coverage Covenants
 
 
 
 
Amount
 
Covenant
 
 
 
 
Debt Service Coverage Ratio
 
 
 
1.95x
 
1.50x
 
 
 
 
Fixed Charge Coverage Ratio
 
 
 
1.84x
 
1.40x
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit Ratings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Standard and Poor’s
 
Corporate Credit Rating
 
BBB- (stable)
 
 
 
 
Fitch Ratings
 
Issuer Default Rating
 
BBB- (stable)
 
 
 
 
 
 
 
 
 

15



 
Supplemental Schedule 6(a)
 
 
 
Conventional Same Store Operating Results
 
Third Quarter 2015 Compared to Third Quarter 2014
 
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
3Q
2015
3Q
2014
Growth
 
3Q
2015
3Q
2014
Growth
 
3Q
2015
3Q
2014
Growth
 
 
3Q
2015
 
3Q
2015
3Q
2014
 
3Q
2015
3Q
2014
 
Target Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
$
4,928

$
4,710

4.6
 %
 
$
1,951

$
1,975

(1.2
)%
 
$
2,977

$
2,735

8.8
 %
 
 
60.4%
 
94.7%
95.7%
 
$
1,323

$
1,251

 
Bay Area
 
7
1,244

1,244

 
9,027

8,204

10.0
 %
 
2,500

2,452

2.0
 %
 
6,527

5,752

13.5
 %
 
 
72.3%
 
96.3%
97.0%
 
2,511

2,265

 
Boston
 
12
4,173

4,173

 
18,244

17,316

5.4
 %
 
6,376

6,384

(0.1
)%
 
11,868

10,932

8.6
 %
 
 
65.1%
 
96.8%
96.1%
 
1,506

1,439

 
Chicago
 
10
3,246

3,246

 
15,052

14,660

2.7
 %
 
4,956

4,925

0.6
 %
 
10,096

9,735

3.7
 %
 
 
67.1%
 
94.6%
95.6%
 
1,634

1,574

 
Denver
 
6
1,325

1,286

 
5,746

5,310

8.2
 %
 
1,462

1,467

(0.3
)%
 
4,284

3,843

11.5
 %
 
 
74.6%
 
95.8%
95.7%
 
1,555

1,438

 
Greater DC
 
13
5,325

5,297

 
23,591

23,155

1.9
 %
 
7,522

7,358

2.2
 %
 
16,069

15,797

1.7
 %
 
 
68.1%
 
95.9%
95.4%
 
1,547

1,527

 
Greater LA
 
13
4,322

3,671

 
26,899

25,657

4.8
 %
 
7,193

7,104

1.3
 %
 
19,706

18,553

6.2
 %
 
 
73.3%
 
96.3%
96.3%
 
2,538

2,420

 
Miami
 
5
2,471

2,460

 
15,906

15,373

3.5
 %
 
5,245

4,822

8.8
 %
 
10,661

10,551

1.0
 %
 
 
67.0%
 
94.1%
95.5%
 
2,290

2,182

 
Greater New York
 
9
496

496

 
4,272

3,978

7.4
 %
 
1,453

1,475

(1.5
)%
 
2,819

2,503

12.6
 %
 
 
66.0%
 
96.5%
94.6%
 
2,973

2,825

 
Philadelphia
 
4
2,042

1,963

 
8,563

8,373

2.3
 %
 
2,988

2,928

2.0
 %
 
5,575

5,445

2.4
 %
 
 
65.1%
 
95.2%
95.5%
 
1,527

1,489

 
San Diego
 
6
2,032

2,032

 
10,013

9,457

5.9
 %
 
2,654

2,853

(7.0
)%
 
7,359

6,604

11.4
 %
 
 
73.5%
 
95.9%
95.8%
 
1,713

1,619

 
Seattle
 
1
104

104

 
555

512

8.4
 %
 
215

219

(1.8
)%
 
340

293

16.0
 %
 
 
61.3%
 
96.2%
97.7%
 
1,850

1,680

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
92
28,105

27,283

 
142,796

136,705

4.5
 %
 
44,515

43,962

1.3
 %
 
98,281

92,743

6.0
 %
 
 
68.8%
 
95.7%
95.8%
 
1,823

1,743

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
3,020

3,050

(1.0
)%
 
1,253

1,112

12.7
 %
 
1,767

1,938

(8.8
)%
 
 
58.5%
 
90.9%
94.0%
 
1,390

1,356

 
Nashville
 
3
764

764

 
2,970

2,781

6.8
 %
 
1,000

992

0.8
 %
 
1,970

1,789

10.1
 %
 
 
66.3%
 
94.2%
94.5%
 
1,376

1,284

 
Norfolk - Richmond
 
5
1,487

1,408

 
4,677

4,548

2.8
 %
 
1,565

1,553

0.8
 %
 
3,112

2,995

3.9
 %
 
 
66.5%
 
96.5%
95.8%
 
1,147

1,123

 
Other Markets
 
5
2,580

2,580

 
11,400

11,018

3.5
 %
 
4,407

4,120

7.0
 %
 
6,993

6,898

1.4
 %
 
 
61.3%
 
96.5%
95.7%
 
1,526

1,487

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
17
5,628

5,549

 
22,067

21,397

3.1
 %
 
8,225

7,777

5.8
 %
 
13,842

13,620

1.6
 %
 
 
62.7%
 
95.4%
95.3%
 
1,390

1,348

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
109
33,733

32,832

 
$
164,863

$
158,102

4.3
 %
 
$
52,740

$
51,739

1.9
 %
 
$
112,123

$
106,363

5.4
 %
 
 
68.0%
 
95.6%
95.7%
 
$
1,750

$
1,677

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.
 
 


 
16



 
Supplemental Schedule 6(b)
 
 
 
Conventional Same Store Operating Results
 
Third Quarter 2015 Compared to Second Quarter 2015
 
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
3Q
2015
2Q
2015
Growth
 
3Q
2015
2Q
2015
Growth
 
3Q
2015
2Q
2015
Growth
 
 
3Q
2015
 
3Q
2015
2Q
2015
 
3Q
2015
2Q
2015
 
Target Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
$
4,928

$
4,784

3.0
 %
 
$
1,951

$
1,845

5.7
 %
 
$
2,977

$
2,939

1.3
 %
 
 
60.4%
 
94.7%
94.4%
 
$
1,323

$
1,287

 
Bay Area
 
7
1,244

1,244

 
9,027

8,715

3.6
 %
 
2,500

2,253

11.0
 %
 
6,527

6,462

1.0
 %
 
 
72.3%
 
96.3%
97.2%
 
2,511

2,403

 
Boston
 
12
4,173

4,173

 
18,244

18,036

1.2
 %
 
6,376

6,531

(2.4
)%
 
11,868

11,505

3.2
 %
 
 
65.1%
 
96.8%
97.0%
 
1,506

1,485

 
Chicago
 
10
3,246

3,246

 
15,052

15,092

(0.3
)%
 
4,956

4,987

(0.6
)%
 
10,096

10,105

(0.1
)%
 
 
67.1%
 
94.6%
96.6%
 
1,634

1,605

 
Denver
 
6
1,325

1,286

 
5,746

5,520

4.1
 %
 
1,462

1,433

2.0
 %
 
4,284

4,087

4.8
 %
 
 
74.6%
 
95.8%
96.2%
 
1,555

1,487

 
Greater DC
 
13
5,325

5,297

 
23,591

23,448

0.6
 %
 
7,522

6,897

9.1
 %
 
16,069

16,551

(2.9
)%
 
 
68.1%
 
95.9%
96.6%
 
1,547

1,527

 
Greater LA
 
13
4,322

3,671

 
26,899

26,319

2.2
 %
 
7,193

6,772

6.2
 %
 
19,706

19,547

0.8
 %
 
 
73.3%
 
96.3%
96.3%
 
2,538

2,482

 
Miami
 
5
2,471

2,460

 
15,906

16,040

(0.8
)%
 
5,245

5,048

3.9
 %
 
10,661

10,992

(3.0
)%
 
 
67.0%
 
94.1%
95.7%
 
2,290

2,272

 
Greater New York
 
9
496

496

 
4,272

4,141

3.2
 %
 
1,453

1,468

(1.0
)%
 
2,819

2,673

5.5
 %
 
 
66.0%
 
96.5%
96.3%
 
2,973

2,890

 
Philadelphia
 
4
2,042

1,963

 
8,563

8,588

(0.3
)%
 
2,988

2,770

7.9
 %
 
5,575

5,818

(4.2
)%
 
 
65.1%
 
95.2%
97.0%
 
1,527

1,504

 
San Diego
 
6
2,032

2,032

 
10,013

9,871

1.4
 %
 
2,654

2,527

5.0
 %
 
7,359

7,344

0.2
 %
 
 
73.5%
 
95.9%
96.9%
 
1,713

1,672

 
Seattle
 
1
104

104

 
555

545

1.8
 %
 
215

208

3.4
 %
 
340

337

0.9
 %
 
 
61.3%
 
96.2%
98.2%
 
1,850

1,777

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
92
28,105

27,283

 
142,796

141,099

1.2
 %
 
44,515

42,739

4.2
 %
 
98,281

98,360

(0.1
)%
 
 
68.8%
 
95.7%
96.5%
 
1,823

1,787

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
3,020

3,186

(5.2
)%
 
1,253

1,269

(1.3
)%
 
1,767

1,917

(7.8
)%
 
 
58.5%
 
90.9%
92.7%
 
1,390

1,437

 
Nashville
 
3
764

764

 
2,970

2,937

1.1
 %
 
1,000

962

4.0
 %
 
1,970

1,975

(0.3
)%
 
 
66.3%
 
94.2%
96.1%
 
1,376

1,333

 
Norfolk - Richmond
 
5
1,487

1,408

 
4,677

4,560

2.6
 %
 
1,565

1,499

4.4
 %
 
3,112

3,061

1.7
 %
 
 
66.5%
 
96.5%
96.0%
 
1,147

1,124

 
Other Markets
 
5
2,580

2,580

 
11,400

11,339

0.5
 %
 
4,407

4,224

4.3
 %
 
6,993

7,115

(1.7
)%
 
 
61.3%
 
96.5%
95.8%
 
1,526

1,529

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
17
5,628

5,549

 
22,067

22,022

0.2
 %
 
8,225

7,954

3.4
 %
 
13,842

14,068

(1.6
)%
 
 
62.7%
 
95.4%
95.5%
 
1,390

1,386

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
109
33,733

32,832

 
$
164,863

$
163,121

1.1
 %
 
$
52,740

$
50,693

4.0
 %
 
$
112,123

$
112,428

(0.3
)%
 
 
68.0%
 
95.6%
96.3%
 
$
1,750

$
1,719

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.
 
 


 
17



 
Supplemental Schedule 6(c)
 
 
 
Conventional Same Store Operating Results
 
Nine Months Ended September 30, 2015 Compared to Nine Months Ended September 30, 2014
 
(in thousands, except community, home and per home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
Expenses
 
Net Operating Income
 
 
Operating
Margin
 
Average Daily
Occupancy
During Period
 
Average
Revenue per
Effective Apartment Home
 
 
 
Apartment Communities
Apartment Homes
Effective Apartment Homes
 
YTD 3Q
2015
YTD 3Q
2014
Growth
 
YTD 3Q
2015
YTD 3Q
2014
Growth
 
YTD 3Q
2015
YTD 3Q
2014
Growth
 
 
YTD 3Q
2015
 
YTD 3Q
2015
YTD 3Q
2014
 
YTD 3Q
2015
YTD 3Q
2014
 
Target Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
6
1,325

1,311

 
$
14,386

$
13,727

4.8
 %
 
$
5,531

$
5,398

2.5
 %
 
$
8,855

$
8,329

6.3
 %
 
 
61.6%
 
94.3%
95.4%
 
$
1,293

$
1,219

 
Bay Area
 
7
1,244

1,244

 
26,194

23,772

10.2
 %
 
7,166

7,159

0.1
 %
 
19,028

16,613

14.5
 %
 
 
72.6%
 
96.5%
96.7%
 
2,424

2,196

 
Boston
 
12
4,173

4,173

 
53,928

51,235

5.3
 %
 
19,741

19,322

2.2
 %
 
34,187

31,913

7.1
 %
 
 
63.4%
 
96.8%
96.3%
 
1,483

1,417

 
Chicago
 
10
3,246

3,246

 
45,124

43,532

3.7
 %
 
15,256

15,554

(1.9
)%
 
29,868

27,978

6.8
 %
 
 
66.2%
 
95.8%
95.6%
 
1,612

1,558

 
Denver
 
6
1,325

1,286

 
16,713

15,546

7.5
 %
 
4,380

4,465

(1.9
)%
 
12,333

11,081

11.3
 %
 
 
73.8%
 
95.8%
95.6%
 
1,507

1,404

 
Greater DC
 
13
5,325

5,297

 
70,204

69,123

1.6
 %
 
21,762

21,406

1.7
 %
 
48,442

47,717

1.5
 %
 
 
69.0%
 
96.1%
95.8%
 
1,532

1,514

 
Greater LA
 
13
4,322

3,671

 
79,293

75,261

5.4
 %
 
21,060

20,895

0.8
 %
 
58,233

54,366

7.1
 %
 
 
73.4%
 
96.1%
96.0%
 
2,497

2,372

 
Miami
 
5
2,471

2,460

 
47,947

45,544

5.3
 %
 
15,242

14,308

6.5
 %
 
32,705

31,236

4.7
 %
 
 
68.2%
 
95.6%
96.5%
 
2,265

2,132

 
Greater New York
 
9
496

496

 
12,573

11,816

6.4
 %
 
4,424

4,399

0.6
 %
 
8,149

7,417

9.9
 %
 
 
64.8%
 
97.1%
96.4%
 
2,902

2,745

 
Philadelphia
 
4
2,042

1,963

 
25,721

25,125

2.4
 %
 
9,113

9,306

(2.1
)%
 
16,608

15,819

5.0
 %
 
 
64.6%
 
96.1%
96.3%
 
1,515

1,476

 
San Diego
 
6
2,032

2,032

 
29,488

27,875

5.8
 %
 
7,791

8,006

(2.7
)%
 
21,697

19,869

9.2
 %
 
 
73.6%
 
96.3%
96.3%
 
1,675

1,584

 
Seattle
 
1
104

104

 
1,621

1,494

8.5
 %
 
629

649

(3.1
)%
 
992

845

17.4
 %
 
 
61.2%
 
97.7%
97.5%
 
1,773

1,638

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
92
28,105

27,283

 
423,192

404,050

4.7
 %
 
132,095

130,867

0.9
 %
 
291,097

273,183

6.6
 %
 
 
68.8%
 
96.1%
96.0%
 
1,794

1,713

 
 
 





 






 






 






 
 

 


 




 
Other Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4
797

797

 
9,351

9,382

(0.3
)%
 
3,747

3,447

8.7
 %
 
5,604

5,935

(5.6
)%
 
 
59.9%
 
92.0%
94.8%
 
1,417

1,379

 
Nashville
 
3
764

764

 
8,775

8,141

7.8
 %
 
2,939

2,890

1.7
 %
 
5,836

5,251

11.1
 %
 
 
66.5%
 
95.4%
95.5%
 
1,338

1,240

 
Norfolk - Richmond
 
5
1,487

1,408

 
13,790

13,556

1.7
 %
 
4,570

4,469

2.3
 %
 
9,220

9,087

1.5
 %
 
 
66.9%
 
96.0%
95.3%
 
1,133

1,122

 
Other Markets
 
5
2,580

2,580

 
33,905

32,692

3.7
 %
 
12,855

12,402

3.7
 %
 
21,050

20,290

3.7
 %
 
 
62.1%
 
95.7%
95.4%
 
1,525

1,476

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
17
5,628

5,549

 
65,821

63,771

3.2
 %
 
24,111

23,208

3.9
 %
 
41,710

40,563

2.8
 %
 
 
63.4%
 
95.2%
95.3%
 
1,384

1,340

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
109
33,733

32,832

 
$
489,013

$
467,821

4.5
 %
 
$
156,206

$
154,075

1.4
 %
 
$
332,807

$
313,746

6.1
 %
 
 
68.1%
 
95.9%
95.9%
 
$
1,725

$
1,651

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.
 
 



 
18


Supplemental Schedule 6(d)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Same Store Operating Expense Detail
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Comparison
 
 
 
 
 
 
 
 
 
 
3Q 2015
% of Total
 
3Q 2014
$ Change
% Change
Real estate taxes
 
$
15,918

30.2
%
 
$
15,380

$
538

3.5
 %
Utilities
 
10,147

19.2
%
 
9,994

153

1.5
 %
Onsite payroll
 
9,584

18.2
%
 
9,575

9

0.1
 %
Repairs and maintenance
 
6,833

13.0
%
 
6,559

274

4.2
 %
Software, technology and other
 
3,765

7.1
%
 
3,673

92

2.5
 %
Insurance
 
2,187

4.1
%
 
2,610

(423
)
(16.2
)%
Marketing
 
1,682

3.2
%
 
1,618

64

4.0
 %
Expensed turnover costs
 
2,624

5.0
%
 
2,330

294

12.6
 %
Total
 
$
52,740

100.0
%
 
$
51,739

$
1,001

1.9
 %
 
 
 
 
 
 
 
 
Sequential Comparison
 
 
 
 
 
 
 
 
 
 
3Q 2015
% of Total
 
2Q 2015
$ Change
% Change
Real estate taxes
 
$
15,918

30.2
%
 
$
15,544

$
374

2.4
 %
Utilities
 
10,147

19.2
%
 
10,071

76

0.8
 %
Onsite payroll
 
9,584

18.2
%
 
9,162

422

4.6
 %
Repairs and maintenance
 
6,833

13.0
%
 
7,184

(351
)
(4.9
)%
Software, technology and other
 
3,765

7.1
%
 
3,478

287

8.3
 %
Insurance
 
2,187

4.1
%
 
1,694

493

29.1
 %
Marketing
 
1,682

3.2
%
 
1,683

(1
)
(0.1
)%
Expensed turnover costs
 
2,624

5.0
%
 
1,877

747

39.8
 %
Total
 
$
52,740

100.0
%
 
$
50,693

$
2,047

4.0
 %
 
 
 
 
 
 
 
 
Year to Date Comparison
 
 
 
 
 
 
 
 
 
 
YTD 3Q 2015
% of Total
 
YTD 3Q 2014
$ Change
% Change
Real estate taxes
 
$
47,487

30.4
%
 
$
46,130

$
1,357

2.9
 %
Utilities
 
31,559

20.2
%
 
30,999

560

1.8
 %
Onsite payroll
 
28,287

18.1
%
 
28,008

279

1.0
 %
Repairs and maintenance
 
20,786

13.3
%
 
19,691

1,095

5.6
 %
Software, technology and other
 
10,609

6.8
%
 
10,789

(180
)
(1.7
)%
Insurance
 
6,346

4.1
%
 
7,323

(977
)
(13.3
)%
Marketing
 
5,076

3.2
%
 
5,677

(601
)
(10.6
)%
Expensed turnover costs
 
6,056

3.9
%
 
5,458

598

11.0
 %
Total
 
$
156,206

100.0
%
 
$
154,075

$
2,131

1.4
 %








19



 
Supplemental Schedule 7(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conventional Portfolio Data by Market
 
Third Quarter 2015 Compared to Third Quarter 2014
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended September 30, 2015
 
Quarter Ended September 30, 2014
 
 
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco NOI
 
Average
Revenue 
per Effective
Apartment Home
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco NOI
 
Average
Revenue 
per Effective
Apartment Home
 
Target Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.4
%
 
$
1,450

 
6

 
1,325

 
1,311

 
2.1
%
 
$
1,250

 
Bay Area
 
11

 
2,169

 
2,169

 
8.4
%
 
2,593

 
10

 
1,845

 
1,845

 
6.1
%
 
2,261

 
Boston
 
15

 
4,689

 
4,689

 
8.5
%
 
1,520

 
12

 
4,173

 
4,173

 
8.5
%
 
1,438

 
Chicago
 
10

 
3,246

 
3,246

 
7.3
%
 
1,633

 
10

 
3,245

 
3,245

 
7.5
%
 
1,574

 
Denver
 
8

 
2,065

 
2,026

 
4.6
%
 
1,514

 
8

 
2,213

 
2,140

 
4.0
%
 
1,391

 
Greater DC
 
14

 
6,547

 
6,519

 
14.2
%
 
1,548

 
14

 
6,547

 
6,519

 
14.7
%
 
1,529

 
Greater LA
 
15

 
5,313

 
4,662

 
18.3
%
 
2,526

 
17

 
5,501

 
4,850

 
16.9
%
 
2,312

 
Miami
 
5

 
2,565

 
2,554

 
7.7
%
 
2,290

 
5

 
2,516

 
2,505

 
8.2
%
 
2,180

 
Greater New York
 
18

 
1,040

 
1,040

 
4.0
%
 
3,197

 
18

 
1,041

 
1,041

 
4.1
%
 
3,108

 
Philadelphia
 
6

 
3,532

 
3,453

 
6.6
%
 
1,784

 
6

 
3,537

 
3,458

 
7.4
%
 
1,648

 
San Diego
 
12

 
2,423

 
2,353

 
6.7
%
 
1,678

 
12

 
2,430

 
2,360

 
5.9
%
 
1,592

 
Seattle
 
2

 
239

 
239

 
0.6
%
 
2,018

 
2

 
239

 
239

 
0.4
%
 
1,937

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
124

 
35,325

 
34,433

 
89.3
%
 
1,890

 
120

 
34,612

 
33,686

 
85.8
%
 
1,764

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets [1]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4

 
797

 
797

 
1.3
%
 
1,390

 
5

 
1,180

 
1,066

 
1.9
%
 
1,326

 
Nashville
 
3

 
764

 
764

 
1.4
%
 
1,376

 
3

 
764

 
764

 
1.4
%
 
1,284

 
Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.3
%
 
1,147

 
6

 
1,643

 
1,564

 
2.5
%
 
1,109

 
Other Markets
 
7

 
3,056

 
3,056

 
5.7
%
 
1,462

 
9

 
5,107

 
5,107

 
8.4
%
 
1,187

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
19

 
6,104

 
6,025

 
10.7
%
 
1,368

 
23

 
8,694

 
8,502

 
14.2
%
 
1,198

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
143

 
41,429

 
40,458

 
100.0
%
 
$
1,810

 
143

 
43,306

 
42,188

 
100.0
%
 
$
1,649

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.

 
 



 
20


 
Supplemental Schedule 7(b)
 
 
 
 
 
Conventional Portfolio Data by Market
 
 
Second Quarter 2015 Market Information
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality market-rate apartment communities, averaging
"B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco
measures asset quality based on 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 asset quality as follows: "A" quality assets are those with rents greater than 125% of
the local market average; "B" quality assets are those with rents 90% to 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average; and "C" quality assets are those with rents less than $1,100 per month and lower than 90% of the local market average. The schedule below illustrates Aimco’s Conventional Apartment Community portfolio quality based on 2Q 2015 data, the most recent period for which third-party data is available. Aimco adjusts the portfolio data to remove apartment communities sold through the current quarter, if any.

The average age of Aimco's portfolio, adjusted for its sizable investment in redevelopment, is approximately 28 years. See the Glossary for further information.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30, 2015
 
 
 
 
Apartment Communities
 
Apartment Homes
 
Effective
Apartment Homes
 
% Aimco 
NOI
 
Average
Rent per
Effective Apartment Home [1]
 
Market
Rent [2]
 
Percentage
of Market
Rent
Average
 
Average
Age of Apartment Communities
 
Target Markets [3]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Atlanta
 
8

 
1,497

 
1,483

 
2.4
%
 
$
1,247

 
$
869

 
143.5
%
 
14

 
Bay Area
 
11

 
2,169

 
2,169

 
7.8
%
 
2,212

 
2,102

 
105.2
%
 
20

 
Boston
 
15

 
4,689

 
4,689

 
8.3
%
 
1,367

 
1,944

 
70.3
%
 
32

 
Chicago
 
10

 
3,246

 
3,246

 
7.4
%
 
1,402

 
1,135

 
123.5
%
 
21

 
Denver
 
8

 
2,065

 
2,026

 
4.4
%
 
1,264

 
1,006

 
125.6
%
 
20

 
Greater DC
 
14

 
6,547

 
6,519

 
14.7
%
 
1,373

 
1,580

 
86.9
%
 
43

 
Greater LA
 
15

 
5,313

 
4,662

 
18.0
%
 
2,282

 
1,549

 
147.3
%
 
10

 
Miami
 
5

 
2,561

 
2,550

 
8.1
%
 
1,985

 
1,223

 
162.3
%
 
22

 
Greater New York
 
18

 
1,040

 
1,040

 
4.2
%
 
2,991

 
2,889

 
103.5
%
 
87

 
Philadelphia
 
6

 
3,532

 
3,453

 
6.8
%
 
1,435

 
1,141

 
125.8
%
 
37

 
San Diego
 
12

 
2,423

 
2,353

 
6.2
%
 
1,451

 
1,482

 
97.9
%
 
28

 
Seattle
 
2

 
239

 
239

 
0.7
%
 
1,681

 
1,247

 
134.8
%
 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Target Markets
 
124

 
35,321

 
34,429

 
89.0
%
 
1,650

 
1,509

 
109.3
%
 
27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Markets [3]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Baltimore
 
4

 
797

 
797

 
1.4
%
 
1,275

 
1,120

 
113.8
%
 
41

 
Nashville
 
3

 
764

 
764

 
1.4
%
 
1,139

 
849

 
134.2
%
 
22

 
Norfolk - Richmond
 
5

 
1,487

 
1,408

 
2.2
%
 
969

 
920

 
105.3
%
 
25

 
Other Markets
 
7

 
3,056

 
3,056

 
6.0
%
 
1,260

 
1,111

 
113.4
%
 
34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Other Markets
 
19

 
6,104

 
6,025

 
11.0
%
 
1,178

 
1,034

 
113.9
%
 
32

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
 
143

 
41,425

 
40,454

 
100.0
%
 
$
1,578

 
$
1,437

 
109.8
%
 
28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Represents rents after concessions and vacancy loss, divided by Effective Units. Does not include other rental income.
 
[2] 2Q 2015 per REIS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[3] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.

 
 
 
 


21



Supplemental Schedule 8
 
Apartment Community Disposition and Acquisition Activity
(dollars in millions, except average revenue per home) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date 2015 Dispositions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment Communities
 
Number
of
Homes
 
Weighted
Average
Ownership
 
Gross
Proceeds
 
NOI
Cap
Rate [1]
 
Free Cash Flow Cap Rate [1]
 
Property
Debt
 
Net Sales
Proceeds [2]
 
Aimco
Gross
Proceeds
 
Aimco
Net
Proceeds
 
Average
Revenue
per Home
Conventional
 
5

 
2,633

 
95%
 
$
244.2

 
6.7
%
 
5.4
%
 
$
88.7

 
$
129.5

 
$
230.2

 
$
128.7

 
$
1,004

Affordable
 
3

 
258

 
27%
 
13.5

 
3.8
%
 
2.7
%
 
6.7

 
6.3

 
9.6

 
3.8

 
951

Total Dispositions
 
8

 
2,891

 
89%
 
$
257.7

 
6.6
%
 
5.3
%
 
$
95.4

 
$
135.8

 
$
239.8

 
$
132.5

 
$
1,002

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[1] Refer to the Glossary for definitions of NOI Cap Rate and Free Cash Flow Cap Rate. Conventional Apartment Communities sold during 2015 are primarily outside of Aimco's target markets or in less
       desirable locations within Aimco's target markets, including Garden Grove, CA, Cypress, CA, Englewood, CO, Towson, MD, and Wyoming, MI, and had average revenues per apartment home
       significantly below that of Aimco's retained portfolio. Accordingly, Aimco believes the NOI Cap Rates and Free Cash Flow Cap Rates for Conventional Apartment Communities sold during 2015 are not
       indicative of those for Aimco's retained portfolio.
[2] Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date 2015 Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment Community Name
 
Location
 
Month Acquired
 
Apartment Homes
 
Purchase Price
 
Average Revenue Per Apartment Home
(At Acquisition)
 
 
 
 
 
 
 
 
Mezzo
 
Atlanta, GA
 
March
 
94

 
$
38.3

 
 
 
$
3,021

 
 
 
 
 
 
 
 
Axiom Apartment Homes
 
Cambridge, MA
 
April
 
115

 
63.0

 
 
 
n/a

[3]
 
 
 
 
 
 
 
Vivo
 
Cambridge, MA
 
June
 
91

 
27.9

 
 
 
n/a

[4]
 
 
 
 
 
 
 
Total Acquisitions
 
 
 

 
300

 
$
129.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
[3] Aimco acquired this community at the completion of construction and began leasing up the six-story building during the second quarter. As of September 30, 2015, 77% of the 115 apartment homes were
       occupied. Upon achievement of occupancy stabilization, revenues per apartment home are expected to average $3,550.
[4] Vivo was formerly known as 270 on Third. Aimco acquired Vivo with construction-in-progress and construction of the apartment homes was completed during the third quarter. Upon stabilization, revenues
       per apartment home are expected to average $2,600. Refer to Schedule 10 for more information about the development.



 
22


Supplemental Schedule 9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Additions
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands, except per apartment home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aimco classifies capital additions as Capital Replacements (“CR”), Capital Improvements (“CI”), Property Upgrades, Redevelopment, Development or Casualty. Recurring capital additions are apportioned between CR and CI based on the useful life of the item under consideration and the period over which Aimco has owned the item. Under this method of classification, CR represents the portion of the item consumed during Aimco’s ownership of the item, while CI represents the portion of the item that was consumed prior to Aimco’s ownership. See the Glossary for further descriptions.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
Nine Months Ended September 30, 2015
 
 
 
Conventional
 
Affordable
 
Total
 
Conventional
 
Affordable
 
Total
 
Capital Additions
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Replacements
 
 
 
 
 
 
 
 
 
 
 
 
 
Buildings and grounds
 
$
7,039

 
$
1,239

 
$
8,278

 
$
20,200

 
$
3,245

 
$
23,445

 
Turnover capital additions
 
2,900

 
248

 
3,148

 
6,590

 
705

 
7,295

 
Capitalized site payroll and indirect costs
 
943

 
32

 
975

 
2,646

 
99

 
2,745

 
Capital Replacements
 
10,882

 
1,519

 
12,401

 
29,436

 
4,049

 
33,485

 
Capital Improvements
 
4,589

 
316

 
4,905

 
11,808

 
811

 
12,619

 
Property Upgrades
 
15,064

 
45

 
15,109

 
34,500

 
101

 
34,601

 
Redevelopment
 
29,892

 

 
29,892

 
98,048

 

 
98,048

 
Development
 
40,312

 

 
40,312

 
80,366

 

 
80,366

 
Casualty
 
1,195

 
120

 
1,315

 
3,751

 
1,493

 
5,244

 
Total Capital Additions [1]
 
$
101,934

 
$
2,000

 
$
103,934

 
$
257,909

 
$
6,454

 
$
264,363

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total apartment homes
 
40,962

 
9,122

 
50,084

 
40,962

 
9,122

 
50,084

 
Capital Replacements per apartment home
 
$
266

 
$
167

 
$
248

 
$
719

 
$
444

 
$
669

 
[1] Total Capital Additions reported above exclude $0.1 million and $0.8 million, respectively, for the three and nine months ended September 30, 2015, related to consolidated apartment communities sold or classified as held for sale at the end of the period. For the three and nine months ended September 30, 2015, Total Capital Additions include $3.3 million and $8.7 million of capitalized interest costs, respectively.
















23



 
Supplemental Schedule 10
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Redevelopment and Development Activity
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
(dollars in millions, except per apartment home data) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule
 
Incremental Monthly Revenue per Apartment Home
 
 
 
 
 
 
Total Number
of Apartment Homes at Completion
Estimated Net 
Investment at Completion
Inception-to-Date Net
Investment
Construction
Start
Initial
Occupancy
Stabilized Occupancy
Stabilized NOI
 
Rent
Other Income
Total
 
Incremental Commercial Revenue
 
Occupancy
 
Redevelopment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ocean House on Prospect
53

$
14.8

$
13.7

4Q 2014
3Q 2015
1Q 2016
2Q 2017
 
$
1,410

$
215

$
1,625

 
$

 
58
%
 
Park Towne
948

97.0

53.0

Multiple
3Q 2015
1Q 2017
2Q 2018
 
430

95

525

 
0.2

 
71
%
 
The Sterling
535

49.5

42.6

Multiple
Multiple
2Q 2016
3Q 2017
 
425

50

475

 
0.6

 
78
%
 
Subtotal
1,536

$
161.3

$
109.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule
 
Monthly Revenue per Apartment Home
 
 
 
 
 
 
Total Number
of Apartment Homes at Completion
Estimated Net 
Investment at Completion
Inception-to-Date Net
Investment
Construction
Start
Initial
Occupancy
Stabilized Occupancy
Stabilized NOI
 
Rent
Other Income
Total
 
Commercial Revenue
 
Occupancy
 
New Development
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One Canal Street
310

$
190.0

$
132.3

4Q 2013
1Q 2016
2Q 2017
3Q 2018
 
$
3,450

$
415

$
3,865

 
$
1.1

 
n/a

 
Vivo (previously 270 on Third)
91

45.0

38.8

n/a
4Q 2015
3Q 2016
4Q 2017
 
2,475

125

2,600

 
0.3

 
n/a

 
Subtotal
401

$
235.0

$
171.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Grand Total
1,937

$
396.3

$
280.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Projected NOI as a % of Estimated Net Investment (Unescalated Rents)
6.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Refer to the following pages for Terms and Definitions, as well as a Summary of Redevelopment and Development Communities. Note that Incremental Monthly Revenue per Apartment Home for phased redevelopment communities is computed based on the incremental revenues for the entire community, divided by the total number of apartment homes, including those not yet redeveloped. Refer to the Summary of Redevelopment and Development Communities for information regarding rent achievement on pre-redevelopment and post-redevelopment apartment homes.
 
 
 


 
24



Supplemental Schedule 10 (continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Redevelopment and Development Activity
 
 
 
 
 
 
 
(Page 2 of 4)
 
 
 
 
Terms and Definitions
 
 
 
Estimated Net Investment at Completion - represents total estimated investment, net of tax and other credits earned by Aimco as a direct result of its redevelopment or development of the community. Total estimated investment includes all capitalized costs projected to be incurred to redevelop or develop the respective community, as determined in accordance with GAAP. Where possible, Aimco makes use of tax and other available credits to reduce its invested capital, thereby maximizing investment returns. Aimco seeks historic tax and other credits related to several other communities in its redevelopment pipeline, which, if successful, Aimco will include in the net estimated investment.
Stabilized Occupancy - period in which Aimco expects to achieve targeted physical occupancy, generally greater than 90%.
Stabilized NOI - period in which Aimco expects to achieve stabilized rents and operating costs, generally five quarters after Stabilized Occupancy.
Incremental Monthly Revenue per Apartment Home - represents, on a per-apartment home basis, the sum of the amounts by which rents and other rental income for an entire community are projected to increase as a result of the redevelopment of all or a part of the community. Projections of stabilized revenues per apartment home are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement. These projections were last updated in third quarter 2015.
Incremental Commercial Revenue - represents the projected incremental annual revenue contribution from commercial rents attributed to the redevelopment of commercial space.
Occupancy - for Park Towne Place and The Sterling, which are phased redevelopments, represents third quarter 2015 average daily occupancy across the entire community, which includes redeveloped apartment homes, apartment homes under redevelopment, and apartment homes not yet redeveloped. For Ocean House on Prospect, which was de-leased in order to accommodate the redevelopment, and communities under development, represents physical occupancy as of quarter-end.
Monthly Revenue per Apartment Home - represents the sum of projected rents and other rental income on a per apartment home basis. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement. These projections were last updated in third quarter 2015.
Commercial Revenue - represents the projected annual revenue contribution from commercial rents attributed to the development of commercial space.



 
25



Supplemental Schedule 10 (Continued)
 
 
 
Summary of Redevelopment and Development Communities
(Page 3 of 4)
Community
Project Summary
Ocean House on Prospect
La Jolla, CA

The redevelopment of Ocean House includes renovation of all apartment homes, common areas, exteriors and amenities. Construction was substantially complete at the end of third quarter 2015. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home to average approximately $4,600, which represents an incremental increase as a result of the redevelopment of approximately $1,625, or 56%. Rent achievement to date is in excess of Aimco's underwriting.
Park Towne Place
Philadelphia, PA

This redevelopment includes significant renovation of existing commercial space, upgrading common areas and amenities, and the phased redevelopment of apartment homes. In the fourth quarter 2014, Aimco began the redevelopment of the commercial space, common areas and amenities, and the apartment homes in the South Tower, one of the four residential towers that comprise the community. The estimated net investment for this first phase of redevelopment of $60 million, reflecting a gross investment of $71 million, reduced by $11 million of historic tax credits, is unchanged from previous reports. At the end of the third quarter, redevelopment of 78% of the 229 apartment homes in the South Tower was complete and rent achievement to date is in excess of Aimco's underwriting. Redevelopment of the commercial space and amenities is expected to be complete in the fourth quarter 2015.

Based on the success of the lease-up pace and pricing of the apartment homes in the South Tower, Aimco recently approved the redevelopment of the East Tower containing 245 apartment homes upon completion. The estimated net investment for the redevelopment of the East Tower is approximately $37 million, reflecting an estimated gross investment of $45.5 million reduced by approximately $8.5 million of historic tax credits. In order to facilitate the extensive construction activity, Aimco began de-leasing the East Tower in fourth quarter 2015.

In total, 474 apartment homes at Park Towne Place have been approved for redevelopment. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home for these redeveloped apartment homes to average approximately $2,640, which represents an incremental increase as a result of redevelopment of approximately $950, or 56%.

As Aimco continues to evaluate the success of the project and other investment alternatives, Aimco may continue to redevelop additional apartment homes at the property.  The entire cost for all homes and could be between $148 and $160 million, reflecting a gross investment of $180 to $195 million reduced by $32 to $35 million of historic tax credits.

The Sterling
Philadelphia, PA
This redevelopment includes significant renovation of existing commercial space, upgrading common areas, and the phased redevelopment of apartment homes. Renovation of the common areas and commercial space was completed in second quarter 2015, at a cost consistent with underwriting. At the end of the third quarter, 70% of the 279 apartment homes approved for redevelopment were complete, at a cost consistent with underwriting. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home for the redeveloped apartment homes to average approximately $2,830, which represents an incremental increase as a result of redevelopment of approximately $815, or 40%.

Depending on the success of the approved redevelopment and other investment alternatives, Aimco may continue to redevelop additional apartment homes at The Sterling. Should Aimco elect to redevelop all 535 apartment homes, the total investment, including the work described above, could be between $70 and $80 million over the next several years.
One Canal Street
Boston, MA
Aimco plans to invest $190 million in the development of a 12-story building at One Canal Street in the historic Bulfinch Triangle neighborhood of Boston’s West End. Located near the Boston Garden, one block from North Station and adjacent to the historic North End, the site enjoys excellent access to public transit, the Government Center, Financial District, and Massachusetts General Hospital employment centers, as well as the dining, recreation, and shopping amenities of its urban core location. The building will include 310 apartment homes and 22,000 square feet of commercial space. The investment in One Canal Street has been and will be funded in part by a $114.0 million non-recourse property loan, of which $48.5 million was available to draw at September 30, 2015.

Construction was on track at the end of third quarter 2015, and Aimco remains on plan for initial occupancy in first quarter 2016.



 
26



Supplemental Schedule 10 (Continued)
 
 
 
Summary of Redevelopment and Development Communities
(Page 4 of 4)
Community
Project Summary
Vivo Apartment Homes
Cambridge, MA
During second quarter 2015, Aimco acquired Vivo Apartment Homes (formerly known as 270 on Third), an eight-story, 91-apartment home community under construction at the time of acquisition near Kendall Square in Cambridge, Massachusetts. Vivo is in a location contiguous to a large life science complex now under construction, the completion of which is planned for late spring or early summer 2016.

Construction related to the apartment homes was completed during the third quarter 2015, and construction of the community's amenities is expected to be complete during the fourth quarter.



 
27


GLOSSARY AND RECONCILIATIONS OF NON-GAAP FINANCIAL AND OPERATING MEASURES

This Earnings Release and Supplemental Information include certain financial and operating measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. Aimco's definitions and calculations 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 APARTMENT COMMUNITIES: Apartment Communities acquired since January 1, 2014.
AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities 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 credits, or rental assistance payments to the owners of the communities. 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 OP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco's UPREIT structure. Aimco owns approximately 95% of the common partnership units of the Aimco OP.
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 2, 4 and 5 for reconciliation of Aimco's proportionate share of financial results to Aimco's consolidated financial statements.
AVERAGE AGE OF APARTMENT COMMUNITIES: Calculated by Aimco on a property-by-property basis based on the year the community was originally built, adjusted for redevelopment and/or other major capital improvements that effectively reduce the age of the community. Such investments include construction of new buildings and/or amenities, replacement or modernization of mechanical, plumbing and electrical systems, and other investments that are consequential in nature. Portfolio average age is calculated on the basis of investment dollars. Market and portfolio Average Age of Apartment Communities is calculated on the basis of investment value.
CAPITAL ADDITIONS DEFINITIONS
CAPITAL IMPROVEMENTS (CI): CI includes 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, CR does not increase the useful life of an asset from its original purchase condition. CR represents the portion of capital additions that are deemed to replace the consumed portion of acquired capital assets. CR is deducted in the calculation of AFFO.
CASUALTY CAPITAL ADDITIONS: Casualty capital additions represent capitalized costs incurred in connection with the restoration of an asset after a casualty event such as a hurricane, tornado or flood.
PROPERTY UPGRADES: Property Upgrades may include kitchen and bath remodeling; energy conservation projects; and investments in longer-lived materials designed to reduce turnover costs, such as simulated wood flooring and granite countertops. Property Upgrades differ from Redevelopment Additions in that they are generally lesser in scope and do not significantly disrupt property operations.

28


REDEVELOPMENT ADDITIONS: Redevelopment additions represent capital additions intended to enhance the value of the apartment community through the ability to generate higher average rental rates. Redevelopment additions may include costs related to entitlement, which enhance the value of a community through increased density, and costs related to renovation of exteriors, common areas or apartment homes.
CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities represent Aimco's portfolio of market-rate apartment communities. Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A", "B" and "C+" quality Conventional Apartment Communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the United States, as measured by apartment value.
DEBT RATIO DEFINITIONS
ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco's proportionate share of interest expense less (i) prepayment penalties and amortization of deferred financing costs and (ii) the amount of interest income recognized by Aimco related to its investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt.
DEBT TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt to (b) Proportionate EBITDA.
DEBT AND PREFERRED EQUITY TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt, plus Aimco's preferred stock and the preferred units of the Aimco OP to (b) Proportionate EBITDA.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco's credit agreement, the ratio of (a) Earnings Before Interest, Taxes, Depreciation and Amortization, reduced by a $350 per apartment home capital expenditure allowance (which Aimco refers to as "Compliance EBITDA"), to (b) debt service, which represents the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs) and (ii) debt amortization, for the four fiscal quarters preceding the date of calculation.
EBITDA TO INTEREST RATIO: The ratio of (a) Proportionate EBITDA to (b) Adjusted Interest Expense.
EBITDA TO INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Proportionate EBITDA to (b) the sum of Adjusted Interest Expense and Preferred Dividends.
FIXED CHARGE COVERAGE RATIO: As defined by Aimco's credit agreement, the ratio of (a) Compliance EBITDA to (b) fixed charges, which represent the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs), (ii) debt amortization and (iii) Preferred Dividends, for the four fiscal quarters preceding the date of calculation.
PREFERRED DIVIDENDS: Preferred dividends include dividends paid with respect to Aimco's Preferred Stock and the Aimco OP Preferred Partnership Units.
PROPORTIONATE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (PROPORTIONATE EBITDA): Proportionate EBITDA is computed by adding to Aimco's Pro forma FFO (a) Aimco's proportionate share of interest expense, taxes, depreciation and amortization related to non-real estate assets, non-cash stock compensation expense and (b) Preferred Dividends.

29


DEFERRED TAX CREDIT INCOME: Deferred income includes $24.6 million of unamortized cash contributions received by Aimco in exchange for the allocation of tax credits and related tax benefits to investors in tax credit arrangements. These cash contributions are deferred upon receipt and amortized into earnings in future periods as Aimco delivers the tax credits and related benefits to the investors. Under existing tax credit agreements, Aimco will receive additional cash contributions of $22.9 million, of which $2.6 million will be received during the remainder of 2015, and, on average, $5.0 million will be received each year from 2016 through 2019.
 
(in thousands) (unaudited)
 
 
 
 
 
 
 
September 30, 2015
 
Deferred tax credit income balance
 
$
24,585

 
Cash contributions to be received in the future
 
22,947

 
Total to be amortized
 
$
47,532

 
 
 
Revenue
 
Expense
 
Projected Income
 
2015 4Q
 
$
5,939

 
$
(396
)
 
$
5,543

 
2016
 
18,236

 
(1,398
)
 
16,838

 
2017
 
14,375

 
(1,163
)
 
13,212

 
2018
 
6,879

 
(674
)
 
6,205

 
2019
 
4,255

 
(528
)
 
3,727

 
Thereafter
 
7,064

 
(5,057
)
 
2,007

 
Total
 
$
56,748

 
$
(9,216
)
 
$
47,532

EFFECTIVE APARTMENT HOMES: The number of actual apartment homes multiplied by Aimco's ownership interest in the apartment community as of the end of the current period. Effective Apartment Homes may be used to analyze Aimco's proportionate financial measures on a per-home basis.
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, and impairment losses recognized with respect to, 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.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) and ADJUSTED FUNDS FROM OPERATIONS (AFFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding preferred equity redemption related amounts (adjusted for noncontrolling interests). Preferred equity redemption related amounts (gains or losses) are items that periodically affect Aimco's operating results. Aimco excludes preferred equity redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating performance. AFFO represents Pro forma FFO reduced by Capital Replacements (also adjusted for noncontrolling interests).
FFO, Pro forma FFO and AFFO 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 other capital assets such as machinery, computers or other personal property. There can be no assurance that Aimco's method for computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
FREE CASH FLOW CAP RATE: Free Cash Flow Cap Rate represents the NOI cap rate, adjusted for assumed Capital Replacements spending of $1,200 per apartment home.
MONEY-WEIGHTED AVERAGE INTEREST RATE: Money-Weighted Average Interest Rate represents the weighted average interest rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of September 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The

30


Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.
NEW LEASE AND RENEWAL RATES: 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.
NET OPERATING INCOME (NOI) CAP RATE: NOI Cap Rate is calculated based on Aimco's share of the trailing twelve month prior to sale proportionate property NOI, less a 3.0% management fee, divided by Aimco gross proceeds.
OTHER AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities that do not meet the Same Store Apartment Community definition.
OTHER CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities that do not meet the Same Store Apartment Community definition because they have significant rent control restrictions or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event, or are expected to be sold within the next 12 months. Results of operations of properties that are not multi-family, such as fitness centers, are included in the operating results of Other Conventional Apartment Communities.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and expenses specifically related to Aimco's administration of its real estate partnerships, for example, services such as audit, tax and legal.
PROPERTY NET OPERATING INCOME (NOI): NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; 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. Reconciliations of NOI as presented in this Earnings Release and Supplemental Information to Aimco's consolidated GAAP amounts are provided on the following pages.
Reconciliation of GAAP to Supplemental Schedule 6(a) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
172,461

 
$
(7,289
)
 
$
165,172

 
$
(309
)
 
$
164,863

Property operating expenses
 
54,938

 
(2,295
)
 
52,643

 
97

 
52,740

Property NOI
 
$
117,523

 
$
(4,994
)
 
$
112,529

 
$
(406
)
 
$
112,123

 
 
Three Months Ended September 30, 2014
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
165,160

 
$
(6,874
)
 
$
158,286

 
$
(184
)
 
$
158,102

Property operating expenses
 
54,008

 
(2,351
)
 
51,657

 
82

 
51,739

Property NOI
 
$
111,152

 
$
(4,523
)
 
$
106,629

 
$
(266
)
 
$
106,363



31


Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
170,529

 
$
(7,100
)
 
$
163,429

 
$
(308
)
 
$
163,121

Property operating expenses
 
52,816

 
(2,231
)
 
50,585

 
108

 
50,693

Property NOI
 
$
117,713

 
$
(4,869
)
 
$
112,844

 
$
(416
)
 
$
112,428

 
 
 
 
 
 
 
 
 
 
 
Reconciliation of GAAP to Supplemental Schedule 6(c) Proportionate Conventional Same Store NOI Amounts
(in thousands) (unaudited)
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2015
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
511,292

 
$
(21,365
)
 
$
489,927

 
$
(914
)
 
$
489,013

Property operating expenses
 
162,794

 
(6,888
)
 
155,906

 
300

 
156,206

Property NOI
 
$
348,498

 
$
(14,477
)
 
$
334,021

 
$
(1,214
)
 
$
332,807

 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2014
 
 
Consolidated
Amounts
 
Noncontrolling
Interests
 
Proportionate
Amount
 
Ownership
Adjustments
 
Proportionate
Property 
Amount
Conventional Same Store:
 
 
 
 
 
 
 
 
 
 
Rental and other property revenues
 
$
488,699

 
$
(20,343
)
 
$
468,356

 
$
(535
)
 
$
467,821

Property operating expenses
 
160,594

 
(6,950
)
 
153,644

 
431

 
154,075

Property NOI
 
$
328,105

 
$
(13,393
)
 
$
314,712

 
$
(966
)
 
$
313,746

REDEVELOPMENT AND DEVELOPMENT APARTMENT COMMUNITIES: Communities currently under construction and those previously under construction but had not yet achieved stabilized operations as of January 1, 2014.
SAME STORE APARTMENT COMMUNITIES: Same Store apartment communities are those that (a) are managed by Aimco, (b) have reached and maintained a stabilized level of occupancy as of January 1, 2014, and (c) are not expected to be sold within 12 months. Same Store apartment communities are classified as either Conventional or Affordable. Affordable Same Store apartment communities exclude those that are not subject to tax credit agreements, or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold during the period or classified as held for sale at the end of the period. Results of operations and any gain or loss on sales of these apartment communities are included in continuing operations in Aimco's consolidated income statements. For purposes of highlighting results of operations related to Aimco's retained portfolio, results for Sold and Held For Sale Apartment Communities are excluded from Net Real Estate Operations and shown separately on a net basis in Aimco's Proportionate FFO presentation found in Supplemental Schedule 2.

32
Apartment Investment and... (NYSE:AIV)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Apartment Investment and... Charts.
Apartment Investment and... (NYSE:AIV)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Apartment Investment and... Charts.