Exhibit 99.1
Apartment Investment and Management Company (NYSE:AIV)
Announces Second Quarter 2009 Results
Denver, Colorado — July 31, 2009
Second Quarter 2009 Highlights
• | Funds From Operations (FFO, as defined below) — FFO, before operating real estate impairments and preferred stock redemption related gains, of $0.45 per share was $0.02 above the high end of the $0.37 to $0.43 per share guidance range primarily due to favorable non-Same Store operating results and lower general and administrative expenses. |
• | Property Operations — During the second quarter, Aimco’s share of total conventional and affordable property net operating income was $157.8 million. Total conventional and affordable property net operating income, adjusted for property acquisitions and dispositions, was 1.5% higher than the second quarter 2008. |
• | Same Store Results (as defined below) — When comparing second quarter 2009 to second quarter 2008, Same Store property net operating income declined 3.5%, below the guidance range of negative 2.0% to negative 3.0%. Same Store revenue declined 2.3% and expenses declined 0.4%. Average daily occupancy declined 2.1% from 94.9% for the second quarter 2008 to 92.8% for the second quarter 2009. Since April, average daily occupancy has increased each month. |
• | Non-Same Store Results — Second quarter 2009 conventional redevelopment net operating income increased 10.4% compared to the second quarter 2008 and affordable property operations, including affordable redevelopment operations, generated net operating income growth of 19.3% during the same period. |
• | Capital Markets Activity |
Due to turmoil in capital markets, Aimco has focused on reducing refunding risk by accelerating refinancing of property loans maturing prior to 2012. At the beginning of the second quarter 2009, Aimco’s share of property debt maturing during 2009 through 2011 was $536.3 million. During the second quarter, through refinancing, repayment and property sales, Aimco reduced these maturities by $315.0 million. As of June 30, 2009, the balance of property debt maturing through 2011 totaled $221.3 million and was related to 20 loans. Of these loans, refunding risk is expected to be eliminated by the end of the third quarter 2009 with respect to all but five loans. The five remaining property loans total $164.0 million and are expected to be refinanced at maturity in 2011.
AIMCO SHARE | ||||||||
PROPERTY LOANS MATURING | ||||||||
2009 - 2011 | ||||||||
Balance at | Number of | |||||||
Maturity | Loans | |||||||
Property loans outstanding March 31, 2009 ($mm) | $ | 536.3 | 30 | |||||
Loans refinanced | (286.7 | ) | (6 | ) | ||||
Loans paid down | (7.5 | ) | ||||||
Loans on properties sold during the second quarter 2009 | (20.8 | ) | (4 | ) | ||||
Property loans outstanding June 30, 2009* | $ | 221.3 | 20 | |||||
Loans to be refinanced during the third quarter 2009 | (7.9 | ) | (2 | ) | ||||
Loans to be paid off during the third quarter 2009 | (26.1 | ) | (1 | ) | ||||
Loans on properties under contract for sale during the third quarter 2009 | (18.5 | ) | (4 | ) | ||||
Committed financing | (4.8 | ) | (2 | ) | ||||
Fully amortizing loans | — | (6 | ) | |||||
Property loans to be refinanced at maturity in 2011 | $ | 164.0 | 5 |
* | Includes one loan for $2.3 million related to a property classified as held for sale at the end of the quarter. Aimco’s share of 2009 to 2011 property debt maturities shown on Supplemental Schedule 5, Selected Debt Structure and Maturity Data, does not include this loan. |
AIMCO 2nd Quarter 2009 | Page 1 |
• | Property Sales and Asset Allocation — During the second quarter 2009, Aimco sold 20 properties for $291.3 million, generating $104.9 million in net proceeds to Aimco, after distributions to limited partners, repayment of existing property debt and transaction costs. Year-to-date through June 30, 2009, Aimco has sold 30 properties generating net proceeds to Aimco of $119.2 million. Aimco continues to market properties located in its non-target markets and lower rated locations within its target markets. |
• | Dividend — Aimco’s Board of Directors declared a cash dividend of $0.10 per share on its Class A Common Stock for the quarter ended June 30, 2009. The dividend is payable August 31, 2009, to stockholders of record on August 21, 2009. |
2009 Outlook
• | Property Operations — Aimco remains focused on retaining its existing residents and maintaining expense control. For the third quarter 2009, Same Store net operating income is expected to decline 5.0% to 6.0% when compared to third quarter 2008. For the full year 2009, Same Store net operating income is expected to decline 3.0% to 5.0% compared to full year 2008, which is within the guidance range provided at the beginning of 2009. Improved results in the redevelopment and affordable property portfolios are expected to largely offset the declines in the Same Store results. |
• | Balance Sheet and Liquidity — Aimco continues to focus on maintaining a sound balance sheet with balanced sources and uses of cash, ample liquidity and coverage ratios adequate to satisfy bank debt covenants. Aimco leverage is 82% long-term, non-recourse property debt with a weighted average maturity of 8.9 years, and 12% of Aimco leverage is perpetual preferred equity. On average, approximately 5%, or $300 million, of Aimco’s share of leverage is subject to refunding in any one year. Aimco’s $350 million term debt matures in first quarter 2011 and is expected to be repaid prior to maturity with proceeds from property sales. |
• | Property Sales and Asset Allocation — In order to improve liquidity and increase its allocation of capital to well located properties within its target markets, Aimco continues to market more than $2 billion of non-target conventional and affordable assets, with approximately $615 million currently under contract and an additional $565 million in negotiations. |
• | FFO Outlook — Aimco’s previously provided guidance for full year 2009 FFO, before operating real estate impairments and preferred stock redemption related gains, was a range of $1.65 to $1.95 per share, and specifically excluded the impact of FFO dilution from 2009 property sales. Based on year-to-date financial results and our projections for the remainder of the year, we are narrowing our full year 2009 FFO guidance, excluding the impact of dilution from 2009 property sales, to $1.70 to $1.90 per share. Additionally, based on sales completed through July 2009, and sales expected to be completed during the balance of the year, we now estimate that dilution from 2009 property sales will total approximately $0.15 per share for the full year 2009. As a result, we are further adjusting our full year 2009 guidance to a range of $1.55 to $1.75 per share. For the third quarter 2009, FFO is expected to range from $0.36 to $0.42 per share, inclusive of dilution from 2009 asset sales. |
Management Comments
Chairman and Chief Executive Officer Terry Considine comments: “During the second quarter 2009, Aimco continued to execute its plans to focus on operations, reduce off-site costs including G&A, lower refinancing risk, and upgrade its investment portfolio. Since April, operating results in the Same Store portfolio have trended up. Taken together, operating results in the Same Store, redevelopment and affordable property portfolios are up year-over-year. Year to date, 60% of property debt maturities during 2009 to 2011 have been refinanced at a weighted average term of ten years and a weighted average interest rate of 5.93%, and another 7% of maturities have been settled either through the sale of the related assets or loan paydowns. We continue to execute our plan to improve the quality of our portfolio by selling our lower rated assets, which has contributed to a 43% increase in average rents over the past five years, up from $726 in second quarter 2004 to $1,035 today.”
President, Chief Investment Officer and Chief Financial Officer David Robertson adds: “We made significant progress in reducing our refunding risk during the quarter. Property debt maturing prior to 2012 essentially has been reduced to $164 million, comprised primarily of two loans that we plan to refinance at maturity in 2011. We extended the maturity of our revolving line of credit to 2012, and currently have a zero balance excluding letters of credit. We sold $291 million of assets during the quarter and have $1.2 billion more under contract or in negotiations, the proceeds of which we plan to use to repay our $350 million of term debt prior to its maturity in the first quarter of 2011. Taken together, these actions greatly strengthen Aimco’s balance sheet.”
AIMCO 2nd Quarter 2009 | Page 2 |
Second Quarter 2009 Financial Results
In accordance with Generally Accepted Accounting Principles (GAAP), all previously reported share and per share data have been adjusted to take into account the special dividends paid on August 29, 2008, December 1, 2008, and January 29, 2009, which resulted in the issuance of approximately 5.7 million, 12.6 million and 15.6 million additional shares of Aimco’s Class A Common Stock, respectively.
• | Net loss attributable to common stockholders for the quarter was $29.9 million, compared to net income of $239.1 million for the second quarter 2008. Lower gains on dispositions of consolidated and unconsolidated real estate of $313.5 million, lower asset management and tax credit revenues of $25.6 million and higher depreciation and amortization expense of $16.6 million were partially offset by a decrease in income attributable to noncontrolling interests of $76.2 million, lower general and administrative expenses of $9.2 million, a decrease in other expenses of $6.5 million and an increase in property operating income from continuing operations of $2.2 million. Earnings per share (EPS) attributable to common stockholders were a loss of $0.26 on a diluted basis, compared with earnings of $1.94 per share in the second quarter 2008. |
• | Funds from operations (diluted) (FFO) is a non-GAAP financial measure defined in the glossary in the Supplemental Information (the Glossary). FFO calculated in accordance with the definition prescribed by the National Association of Real Estate Investment Trusts (NAREIT) was $38.7 million, or $0.34 per share, compared with $74.6 million, or $0.59 per share, in the second quarter 2008. FFO, before operating real estate impairments and preferred stock redemption related gains, was $52.3 million, or $0.45 per share, down from $0.63 per share in the second quarter 2008. |
• | Adjusted funds from operations (diluted) (AFFO; a non-GAAP financial measure defined in the Glossary) was $35.6 million, or $0.31 per share, compared with $57.4 million, or $0.46 per share, in the second quarter 2008. AFFO includes deductions of $0.15 and $0.17 per share for capital replacement expenditures in the second quarter 2009 and the second quarter 2008, respectively. |
Adjusted Diluted Per Share Results*
SECOND QUARTER | YEAR- TO-DATE | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Earnings (loss) — EPS | $ | (0.26 | ) | $ | 1.94 | $ | (0.59 | ) | $ | 1.60 | ||||||
Funds from operations — FFO | $ | 0.34 | $ | 0.59 | $ | 0.78 | $ | 1.09 | ||||||||
FFO before operating real estate impairments and preferred stock redemption related gains | $ | 0.45 | $ | 0.63 | $ | 0.88 | $ | 1.14 | ||||||||
Adjusted funds from operations — AFFO | $ | 0.31 | $ | 0.46 | $ | 0.61 | $ | 0.82 |
* | These per share results reflect the cumulative effect of the shares issued as part of Aimco’s special dividends paid in 2008 and on January 29, 2009. To estimate the approximate per share results before the effect of Aimco’s special dividends, multiply the reported per share results by a factor of 1.48. |
Property Operations
Property operating results discussed below represents Aimco’s share of reported amounts.
Conventional Real Estate Operations
Conventional real estate operations relate to Aimco’s diversified portfolio of market rate apartment communities. At the end of the second quarter 2009, this portfolio included 287 properties with 88,170 units in which Aimco had a weighted average ownership of 90%. Average rents for the conventional real estate portfolio increased 7.9% from $959 per unit during the second quarter 2008 to $1,035 per unit during the second quarter 2009. During the second quarter 2009, conventional real estate operations generated net operating income of $137.0 million. Aimco’s Same Store portfolio net operating income was $111.5 million for the second quarter 2009, down 3.5% from the second quarter 2008, while conventional redevelopment property operations generated net operating income of $25.2 million during the quarter, an increase of 10.4% compared to the second quarter 2008.
AIMCO 2nd Quarter 2009 | Page 3 |
“Same Store” Results
In the second quarter 2009, the Same Store portfolio included 206 communities with 60,306 Effective Units (see the Glossary) based on Aimco’s weighted average ownership of 91%.
Comparing Same Store results in the second quarter 2009 with the second quarter 2008, total revenue decreased $4.3 million, or 2.3%. The decrease in revenue was primarily the result of lower daily average occupancy, which was down 2.1% from 94.9% to 92.8%, and lower average rent, down $13 per unit or 1.3%, from $1,008 per unit to $995 per unit. Same Store expenses decreased $0.3 million or 0.4%, due to decreases in utilities, marketing, repairs and maintenance, real estate taxes and contract services, partially offset by increased insurance expense.
Same Store Operating Results
SECOND QUARTER | SECOND QUARTER | YEAR-TO-DATE | ||||||||||||||||||||||||||||||
Year-over-year | Sequential | Year-over-year | ||||||||||||||||||||||||||||||
2009 | 2008 | Variance | 1st Qtr | Variance | 2009 | 2008 | Variance | |||||||||||||||||||||||||
Same Store Operating Measures | ||||||||||||||||||||||||||||||||
Average Physical Occupancy | 92.8 | % | 94.9 | % | -2.1 | % | 93.5 | % | -0.7 | % | 93.2 | % | 94.8 | % | -1.6 | % | ||||||||||||||||
Average Rent Per Unit | $ | 995 | $ | 1,008 | -1.3 | % | $ | 1,004 | -0.9 | % | $ | 1,000 | $ | 1,006 | -0.6 | % | ||||||||||||||||
Total Same Store ($mm) | ||||||||||||||||||||||||||||||||
Revenue | $ | 182.6 | $ | 186.9 | -2.3 | % | $ | 185.1 | -1.3 | % | $ | 365.6 | $ | 371.3 | -1.5 | % | ||||||||||||||||
Expenses | (71.1 | ) | (71.4 | ) | -0.4 | % | (73.1 | ) | -2.7 | % | (143.2 | ) | (144.5 | ) | -1.0 | % | ||||||||||||||||
NOI | $ | 111.5 | $ | 115.5 | -3.5 | % | $ | 112.0 | -0.5 | % | $ | 222.4 | $ | 226.8 | -1.9 | % |
See Supplemental Schedules 6a through 6c for additional information on Same Store operating results.
Affordable Real Estate Operations
At the end of the second quarter 2009, Aimco’s affordable real estate portfolio included 280 properties with 31,799 units in which Aimco had an average ownership of 54%. During the second quarter 2009, affordable property operations generated net operating income of $20.8 million. Total affordable property net operating income, adjusted for property sales, was 19.3% higher than the second quarter 2008. Average month-end occupancy for the affordable portfolio decreased 90 basis points from 97.8% for the second quarter 2008 to 96.9% for the second quarter 2009, while average rent per unit increased 3.2% from $729 to $752 per unit.
Investment Management
Investment management includes activities related to our owned portfolio of properties as well as services provided to affiliated partnerships. Investment management includes portfolio strategy, capital allocation, joint ventures, tax credit syndication, acquisitions, dispositions and other transaction activities. Within our owned portfolio, we refer to these activities as Portfolio Management, and their benefit is seen in property operating results and in investment gains. For affiliated partnerships, we refer to these activities as Asset Management for which we are separately compensated through fees paid by third party investors.
Investment management income includes the fees earned for providing asset management services to third party investors, syndication fees and deferred income related to tax credit activities, and portfolio management income earned through investment gains on our owned assets. Aimco’s share of investment management income, net of tax, was $10.1 million in the second quarter 2009 compared to $29.1 million in the second quarter 2008. Recurring asset management activities and deferred tax credit income comprised 57% of total investment management revenue during the second quarter 2009. See Supplemental Schedule 11 for additional information on investment management income.
AIMCO 2nd Quarter 2009 | Page 4 |
Portfolio Management
Portfolio management includes the ongoing allocation of investment capital to meet our geographic and product type goals. Our geographic allocation strategy focuses on the 20 largest U.S. markets as measured by total market capitalization. We believe these markets to be deep, relatively liquid and possessing desirable long-term growth characteristics. These target markets are primarily coastal markets, and also include a number of Sun Belt cities and Chicago, Illinois. As we execute this strategy, we expect to reduce our investment in markets outside the 20 largest markets and to increase our investment in the 20 largest markets both by making acquisitions and through redevelopment spending.
In the second quarter 2009, Aimco sold 17 conventional properties and three affordable properties with 4,593 and 492 units, respectively, for $291.3 million in gross proceeds (Aimco share $242.7 million). Aimco’s share of net proceeds after distributions to limited partners, repayment of existing property debt and transaction costs was $104.9 million.
See Supplemental Schedules 6 and 7 for additional details regarding Aimco’s portfolio allocation and Supplemental Schedule 8 for additional information on disposition activity.
Redevelopment
During the second quarter 2009, Aimco invested $19.2 million in conventional redevelopment projects and completed nine of the 30 projects that were active at the end of the first quarter. Additionally, Aimco elected to reduce the scope of certain projects, resulting in an $18.8 million reduction in their estimated cost of completion. Aimco also invested $13.7 million in seven tax credit redevelopment projects during the second quarter 2009.
Balance Sheet and Liquidity
At the end of the second quarter 2009, Aimco leverage was provided 82% by long-term non-recourse property debt of $6.0 billion ($5.4 billion Aimco share) at a weighted average interest rate of 5.5% and weighted average maturity of 8.9 years. Aimco’s preferred securities represented approximately 12% of Aimco’s leverage at the end of the quarter at which time Aimco had $776.9 million in perpetual preferred stock and preferred partnership units at a weighted average rate of 7.6%.
Aimco’s recourse debt is limited to its revolving credit facility and corporate term debt, which represented approximately 5% of Aimco’s leverage at the end of second quarter 2009. At that time, the balance on Aimco’s revolving credit facility was zero and available capacity was $135.3 million, net of $44.7 million of letters of credit drawn against the facility. Aimco’s revolving credit facility is used for working capital purposes and to secure letters of credit used in the Aimco business. The balance on Aimco’s corporate term debt of $350 million matures in first quarter 2011. In connection with these recourse obligations, Aimco is subject to debt service and fixed charge coverage covenants of 1.50:1 and 1.30:1, respectively, as defined in the credit facility. For second quarter 2009, Aimco’s debt service and fixed charge coverage ratios were 1.64:1 and 1.42:1, respectively. Aimco expects to remain in compliance with these covenants.
At June 30, 2009, Aimco had outstanding $6.5 billion of consolidated debt, which consisted of $5.4 billion of fixed rate property debt and $1.1 billion of floating rate property and corporate debt. In addition, Aimco had outstanding $67.0 million of floating rate preferred stock. Aimco’s FFO exposure to changes in floating interest rates is mitigated by $501.2 million of tax-exempt bonds with rates tied to the Securities Industry and Financial Markets Association Municipal Swap Index (SIFMA), which over the last twenty years has moved at approximately 0.72% for a 1.00% change in LIBOR. Aimco’s FFO exposure is further offset by floating rate assets, such as cash and notes receivable, and interest capitalized on redevelopment properties. Based on Aimco’s proportionate share of quarter-end balances, Aimco estimates its sensitivity to a 100 basis point change in LIBOR to be approximately $0.01 per share per quarter.
See Supplemental Schedule 5 for more detail on debt characteristics and activity.
AIMCO 2nd Quarter 2009 | Page 5 |
Dividends on Common Stock
On July 28, 2009, the Aimco Board of Directors declared a quarterly cash dividend of $0.10 per share of Class A Common Stock for the quarter ended June 30, 2009, payable on August 31, 2009, to stockholders of record on August 21, 2009. At the end of the second quarter 2009, there were approximately 115.5 million shares of Class A Common Stock outstanding. See Supplement Schedule 4 for additional detail on Aimco’s securities.
Earnings Conference Call
Please join Aimco management for the Second Quarter 2009 earnings conference call to be held Friday, July 31, 2009, at 1:00 p.m. Eastern time.
Live Conference Call
Domestic Dial-In Number: 1-866-843-0890
International Dial-In Number: 1-412-317-9250
Passcode: 0487767
Webcast: http://www.aimco.com/CorporateInformation/Overview.aspx
Domestic Dial-In Number: 1-866-843-0890
International Dial-In Number: 1-412-317-9250
Passcode: 0487767
Webcast: http://www.aimco.com/CorporateInformation/Overview.aspx
Conference Call Replay
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-0088
Passcode: 431855
Domestic Dial-In Number: 1-877-344-7529
International Dial-In Number: 1-412-317-0088
Passcode: 431855
The conference call replay will be available until 9:00 a.m. Eastern time on August 8, 2009.
Webcast Replay: http://www.aimco.com/CorporateInformation/About/Financial/news.aspx
Supplemental Information
The full text of this release and the Supplemental Information referenced in this release is available on Aimco’s Website at the link http://www.aimco.com/CorporateInformation/About/Financial/QEarnRelease.aspx.
AIMCO 2nd Quarter 2009 | Page 6 |
Forward-looking Statements
This earnings release and Supplemental Information contain forward-looking statements, including statements regarding projected results and specifically forecasts of third quarter and full year 2009 results. These forward-looking statements are based on management’s judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to, Aimco’s ability to maintain current or meet projected occupancy, rent levels and Same Store results and Aimco’s ability to close transactions necessary to generate sales proceeds for debt repayment and other purposes and to generate fee income as anticipated. Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; earnings may not be sufficient to maintain compliance with debt covenants; national and local economic conditions; energy costs; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which Aimco operates and competition for tenants in such markets; insurance risk; acquisition and development risks, including failure of such acquisitions to perform in accordance with projections; the timing of acquisitions and dispositions; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by Aimco. In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership. Readers should carefully review Aimco’s financial statements and notes thereto, as well as the risk factors described in Aimco’s Annual Report on Form 10-K for the year ended December 31, 2008, 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.
About Aimco
Aimco is a real estate investment trust headquartered in Denver, Colorado that owns and operates a geographically diversified portfolio of apartment communities. Aimco, through its subsidiaries and affiliates, is one of the largest owners and operators of apartment communities in the United States with 950 properties, including 154,511 apartment units, and serves approximately 500,000 residents each year. Aimco’s properties are located in 44 states, the District of Columbia and Puerto Rico. Aimco common shares are traded on the New York Stock Exchange under the ticker symbol AIV and are included in the S&P 500. For more information about Aimco, please visit our website atwww.aimco.com.
Contact
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
Investor Relations 303.691.4350, Investor@Aimco.com
Elizabeth Coalson, Vice President Investor Relations 303.691.4327
AIMCO 2nd Quarter 2009 | Page 7 |
GAAP Income Statements
Consolidated Statements of Income
(in thousands, except per share data) (unaudited)
(in thousands, except per share data) (unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
REVENUES: | ||||||||||||||||
Rental and other property revenues | $ | 320,852 | $ | 316,970 | $ | 643,010 | $ | 633,727 | ||||||||
Property management revenues, primarily from affiliates | 1,340 | 1,415 | 2,983 | 3,519 | ||||||||||||
Asset management and tax credit revenues | 12,606 | 38,175 | 22,144 | 51,027 | ||||||||||||
Total revenues | 334,798 | 356,560 | 668,137 | 688,273 | ||||||||||||
OPERATING EXPENSES: | ||||||||||||||||
Property operating expenses | 142,914 | 141,213 | 292,108 | 294,945 | ||||||||||||
Property management expenses | 472 | 1,254 | 1,905 | 2,589 | ||||||||||||
Investment management expenses | 4,716 | 5,807 | 8,506 | 10,194 | ||||||||||||
Depreciation and amortization | 122,198 | 105,642 | 240,914 | 204,659 | ||||||||||||
Provision for operating real estate impairment losses | 4,988 | — | 5,498 | — | ||||||||||||
General and administrative expenses | 17,849 | 27,004 | 37,922 | 48,370 | ||||||||||||
Other expenses, net | 4,398 | 10,933 | 6,463 | 18,117 | ||||||||||||
Total operating expenses | 297,535 | 291,853 | 593,316 | 578,874 | ||||||||||||
Operating income | 37,263 | 64,707 | 74,821 | 109,399 | ||||||||||||
Interest income | 2,264 | 1,748 | 5,655 | 11,312 | ||||||||||||
Provision for losses on notes receivable | (1,534 | ) | (42 | ) | (1,685 | ) | (265 | ) | ||||||||
Interest expense | (90,896 | ) | (89,790 | ) | (179,888 | ) | (178,391 | ) | ||||||||
Equity losses of unconsolidated real estate partnerships | (1,696 | ) | (843 | ) | (3,736 | ) | (1,872 | ) | ||||||||
Gain on dispositions of unconsolidated real estate and other | 3,750 | 255 | 14,611 | 166 | ||||||||||||
Loss before income taxes and discontinued operations | (50,849 | ) | (23,965 | ) | (90,222 | ) | (59,651 | ) | ||||||||
Income tax benefit | 3,080 | 3,281 | 5,285 | 4,977 | ||||||||||||
Loss from continuing operations | (47,769 | ) | (20,684 | ) | (84,937 | ) | (54,674 | ) | ||||||||
Income from discontinued operations, net [1] | 40,143 | 363,639 | 44,737 | 373,968 | ||||||||||||
Net (loss) income | (7,626 | ) | 342,955 | (40,200 | ) | 319,294 | ||||||||||
Noncontrolling interests [2]: | ||||||||||||||||
Net income attributable to noncontrolling interests in consolidated real estate partnerships | (11,695 | ) | (58,648 | ) | (5,422 | ) | (61,963 | ) | ||||||||
Net income attributable to preferred noncontrolling interests in Aimco Operating Partnership [3] | (1,746 | ) | (1,925 | ) | (2,815 | ) | (3,707 | ) | ||||||||
Net loss (income) attributable to common noncontrolling interests in Aimco Operating Partnership [3] | 2,623 | (26,427 | ) | 5,458 | (22,319 | ) | ||||||||||
Total noncontrolling interests | (10,818 | ) | (87,000 | ) | (2,779 | ) | (87,989 | ) | ||||||||
Net (loss) income attributable to Aimco | (18,444 | ) | 255,955 | (42,979 | ) | 231,305 | ||||||||||
Net income attributable to Aimco preferred stockholders | (11,477 | ) | (13,670 | ) | (24,643 | ) | (27,878 | ) | ||||||||
Net income attributable to participating securities [4] | — | (3,145 | ) | — | (2,497 | ) | ||||||||||
Net (loss) income attributable to Aimco common stockholders | $ | (29,921 | ) | $ | 239,140 | $ | (67,622 | ) | $ | 200,930 | ||||||
Weighted average common shares outstanding — basic and diluted [5] | 115,510 | 123,484 | 115,304 | 125,723 | ||||||||||||
Earnings (loss) per common share — basic and diluted [5]: | ||||||||||||||||
Loss from continuing operations attributable to Aimco (net of income attributable to Aimco preferred stockholders and participating securities) | $ | (0.41 | ) | $ | (0.36 | ) | $ | (0.74 | ) | $ | (0.70 | ) | ||||
Income from discontinued operations attributable to Aimco | 0.15 | 2.30 | 0.15 | 2.30 | ||||||||||||
Net (loss) income attributable to Aimco common stockholders | $ | (0.26 | ) | $ | 1.94 | $ | (0.59 | ) | $ | 1.60 | ||||||
AIMCO 2nd Quarter 2009 | Page 8 |
GAAP Income Statements (continued)
Notes to Consolidated Statements of Income
[1] | Income from discontinued operations consists of the following (in thousands): |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Rental and other property revenues [6] | $ | 13,721 | $ | 103,429 | $ | 31,496 | $ | 211,288 | ||||||||
Property operating expenses [6] | (8,020 | ) | (52,543 | ) | (19,314 | ) | (105,803 | ) | ||||||||
Depreciation and amortization | (3,776 | ) | (20,853 | ) | (8,654 | ) | (50,266 | ) | ||||||||
Real estate impairment losses | (14,760 | ) | (6,536 | ) | (11,396 | ) | (6,536 | ) | ||||||||
Other expenses, net | (2,533 | ) | (2,009 | ) | (3,945 | ) | (2,742 | ) | ||||||||
Operating (loss) income | (15,368 | ) | 21,488 | (11,813 | ) | 45,941 | ||||||||||
Interest income | 7 | 185 | 66 | 782 | ||||||||||||
Interest expense | (1,773 | ) | (17,765 | ) | (5,524 | ) | (37,558 | ) | ||||||||
(Loss) income before gain on dispositions of real estate and income taxes | (17,134 | ) | 3,908 | (17,271 | ) | 9,165 | ||||||||||
Gain on dispositions of real estate | 58,615 | 375,623 | 63,165 | 380,387 | ||||||||||||
Income tax expense | (1,338 | ) | (15,892 | ) | (1,157 | ) | (15,584 | ) | ||||||||
Income from discontinued operations, net | $ | 40,143 | $ | 363,639 | $ | 44,737 | $ | 373,968 | ||||||||
Income from discontinued operations attributable to: | ||||||||||||||||
Noncontrolling interests in consolidated real estate partnerships [6] | $ | (21,007 | ) | $ | (53,802 | ) | $ | (25,121 | ) | $ | (58,173 | ) | ||||
Noncontrolling interests in Aimco Operating Partnership [3] | (1,476 | ) | (25,840 | ) | (1,512 | ) | (26,337 | ) | ||||||||
Total noncontrolling interests | (22,483 | ) | (79,642 | ) | (26,633 | ) | (84,510 | ) | ||||||||
Aimco | $ | 17,660 | $ | 283,997 | $ | 18,104 | $ | 289,458 | ||||||||
[2] | Noncontrolling interests refers to interests in consolidated partnerships held by parties other than Aimco. | |
[3] | The Aimco Operating Partnership is AIMCO Properties, L.P., the operating partnership in Aimco’s UPREIT structure. | |
[4] | Income attributable to participating securities represents dividends declared and any amounts of undistributed earnings allocable to participating securities. Participating securities consist of unvested restricted stock and shares purchased pursuant to officer loans, both of which are entitled to dividends similar to common stock. | |
[5] | Weighted average share and earnings per share amounts for the periods presented above have been retroactively adjusted for the effect of shares of common stock issued pursuant to the special dividends paid in 2008 and January 2009. | |
[6] | Income from discontinued operations for the three months ended June 30, 2009, attributable to properties classified as held for sale at June 30, 2009, includes $5.6 million of rental and other property revenues and $2.8 million of property operating expenses. Noncontrolling interests in consolidated real estate partnerships’ share of these amounts totaled $0.6 million. |
AIMCO 2nd Quarter 2009 | Page 9 |
GAAP Balance Sheets
Consolidated Balance Sheets
(in thousands)
(unaudited)
(in thousands)
(unaudited)
June 30, 2009 | December 31, 2008 | |||||||
ASSETS | ||||||||
Buildings and improvements | $ | 8,231,111 | $ | 8,145,589 | ||||
Land | 2,273,852 | 2,264,335 | ||||||
Accumulated depreciation | (2,812,016 | ) | (2,627,373 | ) | ||||
Total real estate | 7,692,947 | 7,782,551 | ||||||
Cash and cash equivalents | 112,114 | 299,676 | ||||||
Restricted cash | 257,432 | 256,817 | ||||||
Accounts receivable | 67,729 | 92,923 | ||||||
Accounts receivable from affiliates | 27,644 | 36,372 | ||||||
Deferred financing costs | 59,038 | 56,052 | ||||||
Notes receivable from unconsolidated real estate partnerships | 14,818 | 22,567 | ||||||
Notes receivable from non-affiliates | 141,125 | 139,897 | ||||||
Investment in unconsolidated real estate partnerships | 117,432 | 119,036 | ||||||
Other assets | 222,081 | 188,765 | ||||||
Deferred income tax asset, net | 28,332 | 28,326 | ||||||
Assets held for sale | 100,729 | 391,884 | ||||||
Total assets | $ | 8,841,421 | $ | 9,414,866 | ||||
LIABILITIES AND EQUITY | ||||||||
Property tax-exempt bond financing | $ | 624,975 | $ | 669,339 | ||||
Property loans payable | 5,423,593 | 5,425,908 | ||||||
Term loans | 350,000 | 400,000 | ||||||
Other borrowings | 88,237 | 95,981 | ||||||
Total indebtedness | 6,486,805 | 6,591,228 | ||||||
Accounts payable | 33,335 | 64,241 | ||||||
Accrued liabilities and other | 292,110 | 411,093 | ||||||
Deferred income | 183,594 | 194,867 | ||||||
Security deposits | 41,427 | 41,308 | ||||||
Liabilities related to assets held for sale | 72,570 | 245,332 | ||||||
Total liabilities | 7,109,841 | 7,548,069 | ||||||
Preferred noncontrolling interests in Aimco Operating Partnership | 87,286 | 88,148 | ||||||
Preferred stock subject to repurchase agreement | 30,000 | — | ||||||
Equity: | ||||||||
Perpetual preferred stock | 660,500 | 696,500 | ||||||
Class A Common Stock | 1,164 | 1,162 | ||||||
Additional paid-in capital | 3,065,080 | 3,058,799 | ||||||
Accumulated other comprehensive loss | (473 | ) | (2,249 | ) | ||||
Notes due on common stock purchases | (1,403 | ) | (3,607 | ) | ||||
Distributions in excess of earnings | (2,413,472 | ) | (2,335,628 | ) | ||||
Total Aimco equity | 1,311,396 | 1,414,977 | ||||||
Noncontrolling interests in consolidated real estate partnerships | 311,384 | 363,672 | ||||||
Common noncontrolling interests in Aimco Operating Partnership | (8,486 | ) | — | |||||
Total equity | 1,614,294 | 1,778,649 | ||||||
Total liabilities and equity | $ | 8,841,421 | $ | 9,414,866 | ||||
AIMCO 2nd Quarter 2009 | Page 10 |
Outlook and Forward Looking Statement
Third Quarter and Full Year 2009
(unaudited)
Third Quarter and Full Year 2009
(unaudited)
This earnings release and Supplemental Information contain forward-looking statements, including statements regarding projected results and specifically forecasts of third quarter and full year 2009 results. These forward-looking statements are based on management’s judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to, Aimco’s ability to maintain current or meet projected occupancy, rent levels and Same Store results and Aimco’s ability to close transactions necessary to generate sales proceeds for debt repayment and other purposes and to generate fee income as anticipated.
Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; earnings may not be sufficient to maintain compliance with debt covenants; national and local economic conditions; energy costs; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which Aimco operates and competition for tenants in such markets; insurance risk; acquisition and development risks, including failure of such acquisitions to perform in accordance with projections; the timing of acquisitions and dispositions; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by Aimco. In addition, our current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on our ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership.
Readers should carefully review Aimco’s financial statements and notes thereto, as well as the risk factors described in Aimco’s Annual Report on Form 10-K for the year ended December 31, 2008, 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.
Third Quarter 2009 | Full Year 2009 | |||||||
GAAP earnings per share [1][3] | -$0.50 to -$0.44 | -$1.63 to -$1.43 | ||||||
FFO per share [2][3] | $0.36 to $0.42 | $1.55 to $1.75 | ||||||
2009 Same Store operating assumptions: | ||||||||
Weighted average daily occupancy | 93.5% to 94.5% | 93.0% to 94.0% | ||||||
NOI change — sequential | -3.25% to -2.25% | |||||||
NOI change — 2009 vs. 2008 | -6.0% to -5.0% | -5.0% to -3.0% |
[1] | Aimco’s earnings per share guidance does not include estimates for (i) gains on dispositions or impairment losses due to the unpredictable timing of transactions, (ii) gains or losses on early repayment of debt, (iii) preferred stock redemption related costs or gains or (iv) potential future share repurchases or special dividends. | |
[2] | FFO per share represents FFO before operating real estate impairment losses and preferred redemption related costs or gains. | |
[3] | The GAAP earnings per share and FFO per share amounts are calculated based on 115.5 million weighted average common shares (diluted) for third quarter 2009 and 115.4 million weighted average common shares (diluted) for full year 2009. |
AIMCO 2nd Quarter 2009 | Page 11 |
Page | ||||||||
3 | Schedule 1 | — | Funds From Operations and Adjusted Funds From Operations | |||||
5 | Schedule 2 | — | Proportionate Operating Results Presentation | |||||
7 | Schedule 3 | — | Proportionate Balance Sheet Presentation | |||||
8 | Schedule 4 | — | Share Data | |||||
9 | Schedule 5 | — | Selected Debt Structure and Maturity Data | |||||
11 | Schedule 6a | — | Same Store Operating Results (2Q 2009 v. 2Q 2008) | |||||
12 | Schedule 6b | — | Same Store Operating Results (2Q 2009 v. 1Q 2009) | |||||
13 | Schedule 6c | — | Same Store Operating Results (YTD 2Q 2009 v. YTD 2Q 2008) | |||||
14 | Schedule 7 | — | Total Conventional Portfolio Data by Market | |||||
15 | Schedule 8 | — | Property Sales and Acquisition Activity | |||||
16 | Schedule 9 | — | Capital Expenditures | |||||
17 | Schedule 10 | — | Summary of Redevelopment Activity | |||||
18 | Schedule 11 | — | Aimco Capital | |||||
19 | Schedule 12 | — | Apartment Unit Summary | |||||
20 | Glossary |
AIMCO 2nd Quarter 2009 | Page 2 |
Supplemental Schedule 1
Funds From Operations and Adjusted Funds From Operations
(in thousands, except per share data) (unaudited)
(in thousands, except per share data) (unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net (loss) income attributable to Aimco common stockholders [1] | $ | (29,921 | ) | $ | 239,140 | $ | (67,622 | ) | $ | 200,930 | ||||||
Adjustments: | ||||||||||||||||
Depreciation and amortization | 122,198 | 105,642 | 240,914 | 204,659 | ||||||||||||
Depreciation and amortization related to non-real estate assets | (3,960 | ) | (4,862 | ) | (8,334 | ) | (8,661 | ) | ||||||||
Depreciation of rental property related to noncontrolling partners and unconsolidated entities [2] | (10,995 | ) | (2,331 | ) | (22,760 | ) | (10,690 | ) | ||||||||
Gain on dispositions of unconsolidated real estate and other | (3,750 | ) | (255 | ) | (14,611 | ) | (166 | ) | ||||||||
Gain (loss) on dispositions of non-depreciable assets and other | 2,453 | 1 | 3,135 | (15 | ) | |||||||||||
Deficit distributions to noncontrolling partners [3] | — | 850 | — | 4,741 | ||||||||||||
Discontinued operations: | ||||||||||||||||
Gain on dispositions of real estate, net of noncontrolling partners’ interest [2] | (39,443 | ) | (313,910 | ) | (39,367 | ) | (315,298 | ) | ||||||||
Depreciation of rental property, net of noncontrolling partners’ interest [2] | 3,444 | 18,459 | 7,677 | 44,739 | ||||||||||||
Recovery of deficit distributions to noncontrolling partners [3] | — | (7,286 | ) | — | (6,974 | ) | ||||||||||
Income tax expense arising from disposals | 4,637 | 17,149 | 4,852 | 17,063 | ||||||||||||
Noncontrolling interests in Aimco Operating Partnership’s share of above adjustments | (5,701 | ) | 17,971 | (13,018 | ) | 6,857 | ||||||||||
Preferred stock dividends | 13,126 | 13,670 | 26,292 | 27,878 | ||||||||||||
Preferred stock redemption related gains | (1,649 | ) | — | (1,649 | ) | — | ||||||||||
Amounts allocable to participating securities [4] | — | 3,145 | — | 2,497 | ||||||||||||
Funds From Operations | $ | 50,439 | $ | 87,383 | $ | 115,509 | $ | 167,560 | ||||||||
Preferred stock dividends | (13,126 | ) | (13,670 | ) | (26,292 | ) | (27,878 | ) | ||||||||
Preferred stock redemption related gains | 1,649 | — | 1,649 | — | ||||||||||||
Dividends/distributions on dilutive preferred securities | — | 1,759 | — | 3,092 | ||||||||||||
Amounts allocable to participating securities [4] | (223 | ) | (865 | ) | (758 | ) | (1,670 | ) | ||||||||
Funds From Operations Attributable to Aimco Common Stockholders — Diluted | $ | 38,739 | $ | 74,607 | $ | 90,108 | $ | 141,104 | ||||||||
Operating real estate impairment losses, continuing operations, net of noncontrolling partners’ interest [6] | 3,411 | — | 3,921 | — | ||||||||||||
Operating real estate impairment losses, discontinued operations, net of noncontrolling partners’ interest [6] | 16,410 | 6,536 | 13,141 | 6,536 | ||||||||||||
Income tax benefit on impairment losses | (3,356 | ) | — | (3,356 | ) | — | ||||||||||
Preferred stock redemption related gains | (1,649 | ) | — | (1,649 | ) | — | ||||||||||
Noncontrolling interests in Aimco Operating Partnership’s share of above adjustments | (1,123 | ) | (635 | ) | (915 | ) | (635 | ) | ||||||||
Dividends/distributions on dilutive preferred securities | — | 17 | — | 17 | ||||||||||||
Amounts allocable to participating securities [4] | (112 | ) | (78 | ) | (107 | ) | (76 | ) | ||||||||
Funds From Operations Attributable to Aimco Common Stockholders — Diluted (excluding operating real estate impairments/recoveries and preferred stock redemption related amounts) | $ | 52,320 | $ | 80,447 | $ | 101,143 | $ | 146,946 | ||||||||
Capital Replacements | (18,242 | ) | (23,959 | ) | (33,784 | ) | (45,316 | ) | ||||||||
Noncontrolling interests in Aimco Operating Partnership’s share of Capital Replacements | 1,391 | 2,354 | 2,564 | 4,401 | ||||||||||||
Dividends/distributions on non-dilutive preferred securities | — | (1,717 | ) | — | (3,050 | ) | ||||||||||
Amounts allocable to participating securities [4] | 137 | 307 | 299 | 549 | ||||||||||||
Adjusted Funds From Operations Attributable to Aimco Common Stockholders — Diluted | $ | 35,606 | $ | 57,432 | $ | 70,222 | $ | 103,530 | ||||||||
Funds From Operations Attributable to Aimco Common Stockholders — Diluted: | ||||||||||||||||
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7]: | ||||||||||||||||
Common shares and equivalents [8] | 115,510 | 123,894 | 115,304 | 126,046 | ||||||||||||
Dilutive preferred securities [9] | — | 3,280 | — | 2,977 | ||||||||||||
115,510 | 127,174 | 115,304 | 129,023 | |||||||||||||
Funds From Operations Attributable to Aimco Common Stockholders (excluding operating real estate impairments/recoveries and preferred stock redemption related amounts) | ||||||||||||||||
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7]: | ||||||||||||||||
Common shares and equivalents [8] | 115,510 | 123,894 | 115,304 | 126,046 | ||||||||||||
Dilutive preferred securities [9] | — | 3,308 | — | 2,991 | ||||||||||||
115,510 | 127,202 | 115,304 | 129,037 | |||||||||||||
Adjusted Funds From Operations Attributable to Aimco Common Stockholders — Diluted | ||||||||||||||||
Weighted average common shares, common share equivalents and dilutive preferred securities outstanding [7]: | ||||||||||||||||
Common shares and equivalents [8] | 115,510 | 123,894 | 115,304 | 126,046 | ||||||||||||
Dilutive preferred securities [9] | — | 145 | — | 72 | ||||||||||||
115,510 | 124,039 | 115,304 | 126,118 | |||||||||||||
Per Share [7]: | ||||||||||||||||
Funds From Operations — Diluted | $ | 0.34 | $ | 0.59 | $ | 0.78 | $ | 1.09 | ||||||||
Funds From Operations — Diluted (excluding operating real estate impairments/recoveries and preferred stock redemption related amounts) | $ | 0.45 | $ | 0.63 | $ | 0.88 | $ | 1.14 | ||||||||
Adjusted Funds From Operations — Diluted | $ | 0.31 | $ | 0.46 | $ | 0.61 | $ | 0.82 | ||||||||
Dividends paid [10] | $ | 0.10 | $ | 0.60 | $ | 2.18 | $ | 3.11 |
AIMCO 2nd Quarter 2009 | Page 3 |
Supplemental Schedule 1 (continued)
Notes to Funds From Operations and Adjusted Funds From Operations
[1] | Represents the numerator for calculating basic earnings per common share in accordance with GAAP. | |
[2] | “Noncontrolling partners” refers to noncontrolling partners in our consolidated real estate partnerships. | |
[3] | Prior to adoption of SFAS 160, Aimco recognized deficit distributions to noncontrolling partners as charges in its income statement when cash was distributed to a noncontrolling partner in a consolidated partnership in excess of the positive balance in such partner’s noncontrolling interest account. Aimco recorded these charges for GAAP purposes even though there is no economic effect or cost. Deficit distributions to noncontrolling partners occurred when the fair value of the underlying real estate exceeded its depreciated net book value because the underlying real estate had appreciated or maintained its value. As a result, the recognition of expense for deficit distributions to noncontrolling partners represented, in substance, either (a) Aimco’s recognition of depreciation previously allocated to the noncontrolling partner or (b) a payment related to the noncontrolling partner’s share of real estate appreciation. Based on NAREIT’s FFO White Paper guidance that requires real estate depreciation and gains to be excluded from FFO, Aimco added back deficit distributions and subtracted related recoveries in its reconciliation of net income to FFO. Subsequent to adoption of SFAS 160, effective January 1, 2009, Aimco may reduce the balance in noncontrolling partners’ accounts below zero in such situations and is no longer required to recognize deficit distribution charges in its income statement. | |
[4] | Amounts allocable to participating securities represent dividends declared and any amounts of undistributed earnings allocable to participating securities. Participating securities consist of unvested restricted stock and shares purchased pursuant to officer loans, both of which are entitled to dividends similar to common stock. | |
[5] | In accordance with the Securities and Exchange Commission’s July 31, 2003 interpretation of the Emerging Issues Task Force Topic D-42, Aimco includes preferred stock redemption related charges or gains in FFO. As a result, FFO for the three and six months ended June 30, 2009, includes a redemption discount, net of issuance costs, of $1.6 million. | |
[6] | On October 1, 2003, NAREIT clarified its definition of FFO to include operating real estate impairment losses, which previously had been added back to calculate FFO. Although Aimco’s presentation conforms with the NAREIT definition, Aimco considers such approach to be inconsistent with the treatment of gains on dispositions of operating real estate, which are not included in FFO. Aimco does not add back operating real estate impairment losses when computing FFO in accordance with NAREIT’s definition. FFO for the three and six months ended June 30, 2009 includes operating real estate impairment losses, net of noncontrolling interests in consolidated real estate partnerships, of $19.8 million and $17.1 million, respectively, and FFO for the three and six months ended June 30, 2008 includes operating real estate impairment losses, net of noncontrolling interests in consolidated real estate partnerships, of $6.5 million. | |
[7] | Weighted average common shares, common share equivalents, dilutive preferred securities and per share funds from operations and adjusted funds from operations amounts for each of the periods presented above have been retroactively adjusted for the effect of shares of Common Stock issued pursuant to the special dividends paid in 2008 and January 2009. Additionally, per share funds from operations amounts for 2008 have been retroactively adjusted for the effect of Aimco’s adoption of FASB FSP EITF 03-6-1 (participating securities) in 2009. | |
[8] | Represents the denominator for calculating Aimco’s diluted earnings per common share in accordance with GAAP, plus common share equivalents that are dilutive for per share funds from operations amounts. | |
[9] | AIMCO Properties, L.P.’s Preferred Partnership Units (PPU) are redeemable at the option of the holder. Upon a requested redemption, Aimco, in its sole discretion, may redeem these units for cash or shares of common stock. During 2008, Aimco implemented a policy that establishes criteria for determining when such redemptions will be settled in cash or common stock. Pursuant to such policy, during the three and six months ended June 30, 2009, 10.4 million and 11.1 million potential shares were excluded from diluted funds from operations share equivalents. | |
[10] | Dividends paid per share for the periods presented have not been adjusted to give effect to shares of Common Stock issued pursuant to the special dividends paid in 2008 and January 2009. |
AIMCO 2nd Quarter 2009 | Page 4 |
Supplemental Schedule 2
Proportionate Operating Results Presentation (in thousands) (unaudited) | (page 1 of 2) |
Three Months Ended June 30, 2009 | Six Months Ended June 30, 2009 | |||||||||||||||||||||||||||||||
Proportionate | Proportionate | |||||||||||||||||||||||||||||||
Aimco | Share of | Proportionate | Aimco | Share of | Proportionate | |||||||||||||||||||||||||||
GAAP Income | Unconsolidated | Noncontrolling | Income | GAAP Income | Unconsolidated | Noncontrolling | Income | |||||||||||||||||||||||||
Statement | Partnerships | Interests | Statement | Statement | Partnerships | Interests | Statement | |||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||
Rental and other property revenues: | ||||||||||||||||||||||||||||||||
Same Store properties [1] [2] | $ | 201,699 | $ | — | $ | (18,932 | ) | $ | 182,767 | $ | 406,451 | $ | — | $ | (40,152 | ) | $ | 366,299 | ||||||||||||||
Acquisition properties [1] | 3,831 | — | — | 3,831 | 7,590 | — | — | 7,590 | ||||||||||||||||||||||||
Redevelopment properties [1] | 46,193 | — | (4,289 | ) | 41,904 | 92,760 | — | (8,614 | ) | 84,146 | ||||||||||||||||||||||
Other properties [1] | 12,780 | 495 | (1,278 | ) | 11,997 | 25,331 | 1,137 | (2,479 | ) | 23,989 | ||||||||||||||||||||||
Affordable properties [1] | 56,349 | 2,503 | (17,502 | ) | 41,350 | 110,878 | 4,873 | (34,168 | ) | 81,583 | ||||||||||||||||||||||
Total rental and other property revenues | 320,852 | 2,998 | (42,001 | ) | 281,849 | 643,010 | 6,010 | (85,413 | ) | 563,607 | ||||||||||||||||||||||
Property management revenues, primarily from affiliates [3] | 1,340 | (167 | ) | 2,204 | 3,377 | 2,983 | (330 | ) | 4,709 | 7,362 | ||||||||||||||||||||||
Asset management and tax credit revenues | 12,606 | — | 375 | 12,981 | 22,144 | — | 774 | 22,918 | ||||||||||||||||||||||||
Total revenues | 334,798 | 2,831 | (39,422 | ) | 298,207 | 668,137 | 5,680 | (79,930 | ) | 593,887 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||||
Property operating expenses: | ||||||||||||||||||||||||||||||||
Same Store properties [2] | 79,077 | — | (8,021 | ) | 71,056 | 160,216 | — | (16,710 | ) | 143,506 | ||||||||||||||||||||||
Acquisition properties | 1,733 | — | — | 1,733 | 3,379 | — | — | 3,379 | ||||||||||||||||||||||||
Redevelopment properties | 18,517 | — | (1,819 | ) | 16,698 | 38,087 | — | (3,680 | ) | 34,407 | ||||||||||||||||||||||
Other properties | 6,387 | 309 | (778 | ) | 5,918 | 13,004 | 632 | (1,307 | ) | 12,329 | ||||||||||||||||||||||
Affordable properties | 26,210 | 1,497 | (9,163 | ) | 18,544 | 54,534 | 3,044 | (18,559 | ) | 39,019 | ||||||||||||||||||||||
Casualties, Conventional | 1,556 | 54 | 278 | 1,888 | 3,631 | 16 | (93 | ) | 3,554 | |||||||||||||||||||||||
Casualties, Affordable | 566 | 20 | 101 | 687 | 1,321 | 6 | (34 | ) | 1,293 | |||||||||||||||||||||||
Property management expenses, Conventional [4] | 6,502 | — | (322 | ) | 6,180 | 13,152 | — | (22 | ) | 13,130 | ||||||||||||||||||||||
Property management expenses, Affordable [4] | 2,366 | — | (1,054 | ) | 1,312 | 4,784 | — | (1,998 | ) | 2,786 | ||||||||||||||||||||||
Total property operating expenses | 142,914 | 1,880 | (20,778 | ) | 124,016 | 292,108 | 3,698 | (42,403 | ) | 253,403 | ||||||||||||||||||||||
Property management expenses [5] | 472 | — | 1,375 | 1,847 | 1,905 | — | 2,020 | 3,925 | ||||||||||||||||||||||||
Investment management expenses | 4,716 | — | — | 4,716 | 8,506 | — | — | 8,506 | ||||||||||||||||||||||||
Depreciation and amortization | 122,198 | 761 | (11,822 | ) | 111,137 | 240,914 | 1,404 | (24,297 | ) | 218,021 | ||||||||||||||||||||||
Provision for operating real estate impairment losses | 4,988 | — | (1,577 | ) | 3,411 | 5,498 | — | (1,577 | ) | 3,921 | ||||||||||||||||||||||
General and administrative expenses | 17,849 | 21 | (694 | ) | 17,176 | 37,922 | (9 | ) | (1,635 | ) | 36,278 | |||||||||||||||||||||
Other expenses, net | 4,398 | 1,174 | (3,845 | ) | 1,727 | 6,463 | 3,036 | (8,453 | ) | 1,046 | ||||||||||||||||||||||
Total operating expenses | 297,535 | 3,836 | (37,341 | ) | 264,030 | 593,316 | 8,129 | (76,345 | ) | 525,100 | ||||||||||||||||||||||
Operating income | 37,263 | (1,005 | ) | (2,081 | ) | 34,177 | 74,821 | (2,449 | ) | (3,585 | ) | 68,787 | ||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||||||
General partner loan interest | 1,445 | (13 | ) | 800 | 2,232 | 3,169 | (13 | ) | 1,797 | 4,953 | ||||||||||||||||||||||
Money market and interest bearing accounts | 747 | 45 | (199 | ) | 593 | 2,457 | 90 | (378 | ) | 2,169 | ||||||||||||||||||||||
Accretion on discounted notes receivable | 72 | — | 136 | 208 | 29 | 152 | 181 | |||||||||||||||||||||||||
Total interest income | 2,264 | 32 | 737 | 3,033 | 5,655 | 77 | 1,571 | 7,303 | ||||||||||||||||||||||||
Provision for losses on notes receivable | (1,534 | ) | — | (73 | ) | (1,607 | ) | (1,685 | ) | — | 659 | (1,026 | ) | |||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||||||
Property debt (primarily non-recourse) | (89,397 | ) | (724 | ) | 10,866 | (79,255 | ) | (175,945 | ) | (1,366 | ) | 21,501 | (155,810 | ) | ||||||||||||||||||
Corporate debt | (3,470 | ) | — | — | (3,470 | ) | (8,279 | ) | — | — | (8,279 | ) | ||||||||||||||||||||
Capitalized interest | 1,971 | 1 | 36 | 2,008 | 4,336 | 2 | (22 | ) | 4,316 | |||||||||||||||||||||||
Total interest expense | (90,896 | ) | (723 | ) | 10,902 | (80,717 | ) | (179,888 | ) | (1,364 | ) | 21,479 | (159,773 | ) | ||||||||||||||||||
Equity in losses of unconsolidated real estate partnerships | (1,696 | ) | 1,696 | — | — | (3,736 | ) | 3,736 | — | — | ||||||||||||||||||||||
Gain on dispositions of unconsolidated real estate and other | 3,750 | — | (173 | ) | 3,577 | 14,611 | — | (425 | ) | 14,186 | ||||||||||||||||||||||
Loss before income taxes and discontinued operations | (50,849 | ) | — | 9,312 | (41,537 | ) | (90,222 | ) | — | 19,699 | (70,523 | ) | ||||||||||||||||||||
Income tax benefit | 3,080 | — | — | 3,080 | (5,285 | ) | — | — | (5,285 | ) | ||||||||||||||||||||||
Loss from continuing operations | (47,769 | ) | — | 9,312 | (38,457 | ) | (84,937 | ) | — | 19,699 | (65,238 | ) | ||||||||||||||||||||
Income from discontinued operations, net | 40,143 | — | (21,007 | ) | 19,136 | 44,737 | — | (25,121 | ) | 19,616 | ||||||||||||||||||||||
Net loss | (7,626 | ) | — | (11,695 | ) | (19,321 | ) | (40,200 | ) | — | (5,422 | ) | (45,622 | ) | ||||||||||||||||||
Noncontrolling interests: | ||||||||||||||||||||||||||||||||
Noncontrolling interests in consolidated real estate partnerships | (11,695 | ) | — | 11,695 | — | (5,422 | ) | — | 5,422 | — | ||||||||||||||||||||||
Noncontrolling interests in Aimco Operating Partnership | 877 | — | — | 877 | 2,643 | — | — | 2,643 | ||||||||||||||||||||||||
Total net income attributable to noncontrolling interests | (10,818 | ) | — | 11,695 | 877 | (2,779 | ) | — | 5,422 | 2,643 | ||||||||||||||||||||||
Net loss attributable to Aimco | (18,444 | ) | — | — | (18,444 | ) | (42,979 | ) | — | — | (42,979 | ) | ||||||||||||||||||||
Net income attributable to Aimco preferred stockholders | 11,477 | — | — | 11,477 | 24,643 | — | — | 24,643 | ||||||||||||||||||||||||
Net loss attributable to Aimco common stockholders | $ | (29,921 | ) | $ | — | $ | — | $ | (29,921 | ) | $ | (67,622 | ) | $ | — | $ | — | $ | (67,622 | ) | ||||||||||||
(See footnotes on page 2 of 2)
AIMCO 2nd Quarter 2009 | Page 5 |
Supplemental Schedule 2
Proportionate Operating Results Presentation | (page 2 of 2) | |
(in thousands) (unaudited) |
Three Months | Six Months | |||||||
Ended | Ended | |||||||
June 30, 2009 | June 30, 2009 | |||||||
Components of FFO: | ||||||||
Real estate operations: | ||||||||
Rental and other property revenues | $ | 281,849 | $ | 563,607 | ||||
Property operating expenses | (124,016 | ) | (253,403 | ) | ||||
Net real estate operations | 157,833 | 310,204 | ||||||
Property management, net | 1,530 | 3,437 | ||||||
Asset management and tax credit revenues, net of investment management expenses | 8,265 | 14,412 | ||||||
Depreciation and amortization related to non-real estate assets | (3,894 | ) | (8,201 | ) | ||||
General and administrative expenses | (17,176 | ) | (36,278 | ) | ||||
Other expense, net | (1,727 | ) | (1,046 | ) | ||||
Interest income | 3,033 | 7,303 | ||||||
Provision for losses on notes receivable | (1,607 | ) | (1,026 | ) | ||||
Interest expense | (80,717 | ) | (159,773 | ) | ||||
Gain on disposition of non-depreciable assets | 3,192 | 3,874 | ||||||
Income tax benefit | 1,861 | 4,067 | ||||||
Discontinued operations: | ||||||||
Operations and other | 2,578 | 6,964 | ||||||
Interest expense | (1,443 | ) | (4,347 | ) | ||||
Preferred stock dividends and redemption related amounts | (13,126 | ) | (26,292 | ) | ||||
Preferred partnership unit distributions | (1,746 | ) | (2,815 | ) | ||||
Amounts allocated to participating securities | (335 | ) | (865 | ) | ||||
Subtotal before noncontrolling interests in Aimco Operating Partnership | $ | 56,521 | $ | 109,618 | ||||
Common noncontrolling interests in Aimco Operating Partnership | (4,201 | ) | (8,475 | ) | ||||
FFO Attributable to Aimco Common Stockholders — Diluted (excluding operating real estate impairments/recoveries and preferred stock redemption related amounts) | $ | 52,320 | $ | 101,143 | ||||
Reconciliation of Net Loss to FFO and AFFO: | ||||||||
Net loss | $ | (19,321 | ) | $ | (45,622 | ) | ||
Depreciation and amortization | 111,137 | 218,021 | ||||||
Depreciation and amortization related to non-real estate assets | (3,894 | ) | (8,201 | ) | ||||
Gain on dispositions of unconsolidated real estate and other | (3,577 | ) | (14,186 | ) | ||||
Income tax benefit arising from disposition of unconsolidated real estate and other | 2,453 | 3,135 | ||||||
Discontinued operations | (31,535 | ) | (27,263 | ) | ||||
Operating real estate impairment losses, continuing operations, net of noncontrolling partners’ interest | 3,411 | 3,921 | ||||||
Operating real estate impairment losses, discontinued operations, net of noncontrolling partners’ interest | 16,410 | 13,141 | ||||||
Tax benefit on impairment losses | (3,356 | ) | (3,356 | ) | ||||
Noncontrolling interests in Aimco Operating Partnership’s share of adjustments | (6,824 | ) | (13,933 | ) | ||||
Noncontrolling interests in Aimco Operating Partnership’s share of net loss | 877 | 2,643 | ||||||
Preferred stock dividends | (13,126 | ) | (26,292 | ) | ||||
Amounts allocated to participating securities | (335 | ) | (865 | ) | ||||
FFO Attributable to Aimco Common Stockholders — Diluted (excluding operating real estate impairments/recoveries and preferred stock redemption related amounts) | $ | 52,320 | $ | 101,143 | ||||
Capital Replacements | (18,242 | ) | (33,784 | ) | ||||
Noncontrolling interests in Aimco Operating Partnership’s share of Capital Replacements | 1,391 | 2,564 | ||||||
Amounts allocated to participating securities | 137 | 299 | ||||||
AFFO Attributable to Aimco Common Stockholders — Diluted | $ | 35,606 | $ | 70,222 | ||||
Notes to Schedule 2:
[1] | See definitions and descriptions in Glossary. | |
[2] | Same store amounts in this schedule differ from the same store amounts in Schedule 6. Any such differences are the result of (a) certain variations in the treatment of intercompany eliminations in GAAP versus non-GAAP measures; (b) the effect of changing ownership percentages over time due to Aimco’s acquisition of additional partnership interests and (c) the elimination of non-recurring items that if included in Schedule 6 would distort Schedule 6 same store results. | |
[3] | Property management revenues reported in Aimco’s GAAP income statement reflect fees charged to unconsolidated properties. Property management revenues reported in the proportionate income statement reflect the noncontrolling interest partners’ share of fees charged to both consolidated and unconsolidated properties. | |
[4] | Property management expenses reported on this line in Aimco’s GAAP income statement reflect expenses related to the management of consolidated properties. Property management expenses reported on this line in the proportionate income statement reflect Aimco’s share of both consolidated and unconsolidated property management expenses. | |
[5] | Property management expenses reported on this line in Aimco’s GAAP income statement reflect expenses related to the management of unconsolidated properties. Property management expenses reported on this line in the proportionate income statement reflect noncontrolling interest partners’ share of both consolidated and unconsolidated property management expenses. |
AIMCO 2nd Quarter 2009 | Page 6 |
Supplemental Schedule 3
Proportionate Balance Sheet Presentation
As of June 30, 2009
(in thousands) (unaudited)
As of June 30, 2009
(in thousands) (unaudited)
Proportionate | ||||||||||||||||
Consolidated | Share of | Proportionate | ||||||||||||||
GAAP | Unconsolidated | Noncontrolling | Balance | |||||||||||||
Balance Sheet | Partnerships | Interests | Sheet | |||||||||||||
ASSETS | ||||||||||||||||
Real estate, net of depreciation | $ | 7,692,947 | $ | 45,195 | $ | (593,193 | ) | $ | 7,144,949 | |||||||
Cash and cash equivalents | 112,114 | 1,638 | (19,544 | ) | 94,208 | |||||||||||
Restricted cash | 257,432 | 4,214 | (50,695 | ) | 210,951 | |||||||||||
Accounts receivable | 95,373 | 739 | (5,641 | ) | 90,471 | |||||||||||
Notes receivable [1] | 155,943 | — | 67,485 | 223,428 | ||||||||||||
Investment in unconsolidated real estate partnerships | 117,432 | (32,355 | ) | (44,870 | ) | 40,207 | ||||||||||
Other assets [2] | 410,180 | (1,609 | ) | (39,023 | ) | 369,548 | ||||||||||
Total assets | $ | 8,841,421 | $ | 17,822 | $ | (685,481 | ) | $ | 8,173,762 | |||||||
LIABILITIES AND EQUITY | ||||||||||||||||
Total indebtedness | $ | 6,486,805 | $ | 11,702 | $ | (689,774 | ) | $ | 5,808,733 | |||||||
Other liabilities [3] | 623,036 | 6,120 | (100,892 | ) | 528,264 | |||||||||||
Total liabilities | 7,109,841 | 17,822 | (790,666 | ) | 6,336,997 | |||||||||||
Preferred noncontrolling interests in Aimco Operating Partnership [4] | 87,286 | — | — | 87,286 | ||||||||||||
Preferred stock subject to repurchase agreement | 30,000 | — | — | 30,000 | ||||||||||||
Total Aimco equity [5] | 1,311,396 | — | 416,569 | 1,727,965 | ||||||||||||
Noncontrolling interests in consolidated real estate partnerships | 311,384 | — | (311,384 | ) | — | |||||||||||
Common noncontrolling interests in Aimco Operating Partnership | (8,486 | ) | — | — | (8,486 | ) | ||||||||||
Total liabilities and equity | $ | 8,841,421 | $ | 17,822 | $ | (685,481 | ) | $ | 8,173,762 | |||||||
Additional Information and Notes:
[1] | Aimco has notes receivable from consolidated partnerships which are eliminated in the GAAP balance sheet. The noncontrolling partners’ share of amounts payable to Aimco pursuant to those notes is added to the GAAP-based amounts to arrive at the proportionate balance presented above. | |
[2] | Other assets consists of the following proportionate amounts: |
Deferred financing costs | $ | 49,627 | ||
Goodwill | 78,908 | |||
Investment in management contracts | 1,513 | |||
Deferred financing costs and intangible assets | 130,048 | |||
Deferred income tax asset | 28,332 | |||
Assets held for sale | 95,180 | |||
Other | 115,988 | |||
Total other assets | $ | 369,548 | ||
[3] | Other liabilities includes deferred income of $133.7 million of tax credit equity, which represents cash contributions received from tax credit investors through June 30, 2009. In accordance with GAAP, Aimco recognizes these contributions in earnings in future periods as Aimco delivers the related low income housing tax credits and other tax benefits to the tax credit investors. | |
[4] | Various classes of preferred OP Units of the Aimco Operating Partnership are outstanding. Depending on the terms of each class, these preferred OP Units are convertible into common OP Units or redeemable for cash, or at Aimco’s option, Common Stock. As of June 30, 2009 a total of 3.2 million preferred OP Units were outstanding with a redemption value of $86.4 million. | |
[5] | Amount includes perpetual preferred stock outstanding of $690.5 million at June 30, 2009. |
AIMCO 2nd Quarter 2009 | Page 7 |
Supplemental Schedule 4
Share Data
(in thousands) (unaudited)
(in thousands) (unaudited)
Preferred Securities
Shares/Units | ||||||||||||||||
Outstanding | ||||||||||||||||
as of | Redemption | |||||||||||||||
June 30, 2009 | Date [1] | Coupon | Amount | |||||||||||||
Perpetual Preferred Stock: | ||||||||||||||||
Class G | 4,040 | 7/15/2008 | 9.375 | % | $ | 101,000 | ||||||||||
Class T | 6,000 | 7/31/2008 | 8.000 | % | 150,000 | |||||||||||
Class U | 8,000 | 3/24/2009 | 7.750 | % | 200,000 | |||||||||||
Class V | 3,450 | 9/29/2009 | 8.000 | % | 86,250 | |||||||||||
Class Y | 3,450 | 12/21/2009 | 7.875 | % | 86,250 | |||||||||||
Series A Community Reinvestment Act | 0 | [2] | 6/30/2011 | 2.470 | %[3] | 67,000 | [2] | |||||||||
Total perpetual preferred stock | 690,500 | |||||||||||||||
Preferred Partnership Units | 3,175 | 8.075 | %[4] | 86,375 | ||||||||||||
Total outstanding preferred securities | $ | 776,875 | ||||||||||||||
Common Stock and Equivalents
Shares/Units | ||||||||||||||||||||
Outstanding | Weighted Average Shares/Units | Weighted Average Shares/Units | ||||||||||||||||||
as of | Three Months Ended June 30, 2009 | Six Months Ended June 30, 2009 | ||||||||||||||||||
June 30, 2009 | Diluted EPS | Diluted FFO | Diluted EPS | Diluted FFO | ||||||||||||||||
Class A Common Stock [5] | 115,553 | 115,510 | 115,510 | 115,304 | 115,304 | |||||||||||||||
Dilutive securities: | ||||||||||||||||||||
Options, restricted stock and officer loan shares [6] | 1,034 | — | — | — | — | |||||||||||||||
Convertible preferred securities [7] | — | — | — | — | — | |||||||||||||||
Total shares and dilutive share equivalents | 116,587 | 115,510 | 115,510 | 115,304 | 115,304 | |||||||||||||||
Common Partnership Units and equivalents [8] | 8,820 | 8,823 | 8,823 | 9,111 | 9,111 | |||||||||||||||
Total shares, units and dilutive share equivalents | 125,407 | 124,333 | 124,333 | 124,415 | 124,415 | |||||||||||||||
Notes:
[1] | The redemption date is the date the securities are first eligible for redemption by Aimco. | |
[2] | Represents 134 shares at a liquidation preference per share of $500,000. The remaining amount at June 30, 2009 includes $30.0 million subject to a repurchase agreement which is classified as temporary equity in the consolidated balance sheet. | |
[3] | The dividend rate is a variable rate per annum equal to the Three-Month LIBOR Rate plus 1.25%, calculated as of the beginning of each quarterly period. | |
[4] | Coupon is based on a weighted average. | |
[5] | Includes a deduction of 0.9 million for unvested restricted stock and officer loan shares as of June 30, 2009. | |
[6] | Stock options, restricted stock and officer loan shares are presumed to be dilutive as of June 30, 2009, and reflect the dilutive effect of options and shares outstanding at the end of the period and the $8.85 share price at the end of the period. Diluted EPS for the three and six months ended June 30, 2009, excludes the effect of these securities because their effect was antidilutive. Diluted FFO for the three and six months ended June 30, 2009, excludes the effect of options because their effect was antidilutive. The effect on diluted FFO of participating securities, or restricted stock and officer loan shares, for the three and six months ended June 30, 2009, was more dilutive under the two-class method of allocating earnings. Accordingly, no participating securities were included in diluted FFO share/unit counts during these periods. | |
[7] | AIMCO Properties, L.P.’s Preferred Partnership Units (PPU) are redeemable at the option of the holder. Upon a requested redemption, Aimco, in its sole discretion, may redeem these units for cash or shares of common stock. During the fourth quarter 2008, Aimco implemented a policy that established criteria for determining when such redemptions will be settled in cash or shares of common stock. Pursuant to such policy, during the three and six months ended June 30, 2009, 10.4 million and 11.1 million potential shares were excluded from diluted FFO share equivalents. These potential shares were excluded from diluted EPS equivalents because their effect was antidilutive. The potential common shares from an assumed stock settlement are ignored in the determination of shares/units outstanding as of June 30, 2009. | |
[8] | Includes common OP Units and Class I High Performance Units. |
AIMCO 2nd Quarter 2009 | Page 8 |
Supplemental Schedule 5
Selected Debt Structure and Maturity Data | (page 1 of 2) | |
As of June 30, 2009 | ||
(dollars in thousands) | ||
(unaudited) |
I. Debt Balances and Data
Proportionate | Weighted | |||||||||||||||||||||||
Share of | Noncontrolling | Total Aimco | Average | Weighted | ||||||||||||||||||||
Debt | Consolidated | Unconsolidated | Interests | Share | Maturity (years) | Average Rate | ||||||||||||||||||
Property Debt (primarily non-recourse): | ||||||||||||||||||||||||
Conventional Portfolio: | ||||||||||||||||||||||||
Fixed rate loans payable | $ | 4,648,807 | $ | — | $ | (452,380 | ) | $ | 4,196,427 | 8.4 | 6.12 | % | ||||||||||||
Floating rate loans payable [1] | 203,752 | — | (12,530 | ) | 191,222 | 3.8 | 3.26 | % | ||||||||||||||||
Total property loans payable | 4,852,559 | — | (464,910 | ) | 4,387,649 | 8.2 | 5.99 | % | ||||||||||||||||
Fixed rate tax-exempt bonds | 49,880 | — | (3,338 | ) | 46,542 | 11.9 | 6.70 | % | ||||||||||||||||
Floating rate tax-exempt bonds [1] | 374,273 | — | (5,242 | ) | 369,031 | 6.9 | 0.87 | % | ||||||||||||||||
Total property tax-exempt bond financing | 424,153 | — | (8,580 | ) | 415,573 | 7.5 | 1.52 | % | ||||||||||||||||
Total Conventional portfolio | 5,276,712 | — | (473,490 | ) | 4,803,222 | 8.1 | 5.60 | % | ||||||||||||||||
Affordable Portfolio: | ||||||||||||||||||||||||
Fixed rate loans payable | 556,480 | 11,066 | (181,120 | ) | 386,426 | 16.0 | 5.28 | % | ||||||||||||||||
Floating rate loans payable | 14,554 | 9 | (8,077 | ) | 6,486 | 6.6 | 3.17 | % | ||||||||||||||||
Total property loans payable | 571,034 | 11,075 | (189,197 | ) | 392,912 | 15.9 | 5.24 | % | ||||||||||||||||
Fixed rate tax-exempt bonds | 73,901 | 33 | (12,876 | ) | 61,058 | 26.8 | 5.01 | % | ||||||||||||||||
Floating rate tax-exempt bonds [1] | 126,921 | — | (2,055 | ) | 124,866 | 7.0 | 2.82 | % | ||||||||||||||||
Total property tax-exempt bond financing | 200,822 | 33 | (14,931 | ) | 185,924 | 13.5 | 3.54 | % | ||||||||||||||||
Total Affordable portfolio | 771,856 | 11,108 | (204,128 | ) | 578,836 | 15.1 | 4.70 | % | ||||||||||||||||
Total property debt | $ | 6,048,568 | $ | 11,108 | $ | (677,618 | ) | $ | 5,382,058 | 8.9 | 5.51 | % | ||||||||||||
Corporate Debt: | ||||||||||||||||||||||||
Term Loan | $ | 350,000 | $ | — | $ | — | $ | 350,000 | — | 1.82 | % [2] | |||||||||||||
Total corporate debt | $ | 350,000 | $ | — | $ | — | $ | 350,000 | — | 1.82 | % | |||||||||||||
Other borrowings [3] | $ | 88,237 | $ | 594 | $ | (12,156 | ) | $ | 76,675 | |||||||||||||||
Total Debt | $ | 6,486,805 | $ | 11,702 | $ | (689,774 | ) | $ | 5,808,733 | 5.28 | % | |||||||||||||
[1] | Floating rate debt presented above includes $418.9 million of fixed rate debt that is effectively converted to floating rates using total rate of return swaps. At June 30, 2009, the carrying amount of this debt totaled $389.3 million, after recognition of changes in the debt’s fair value in accordance with fair value hedge accounting under SFAS 133. | |
[2] | The Term Loan bears interest at LIBOR plus a spread of 1.50%, or at our option, a base rate equal to the Prime rate. At June 30, 2009, the interest rate on the Term Loan was based on LIBOR. | |
[3] | Other borrowings consists primarily of notes payable collateralized by assets other than direct interests in real estate and obligations under sale and leaseback arrangements accounted for as financings. At June 30, 2009, other borrowings includes $79.6 million in fixed rate obligations with interest rates ranging from zero to 10.0% and $8.6 million in variable rate obligations bearing interest at the Prime rate plus 1.75% to 2.0%. |
II. Debt Maturities
Consolidated Property Debt | Aimco Share | |||||||||||||||||||||||||||||||
Percent | Average Rate on | |||||||||||||||||||||||||||||||
Amortization | Maturities | Total | of Total | Maturing Debt | Amortization | Maturities | Total | |||||||||||||||||||||||||
2009 Q3 | $ | 23,983 | $ | 26,060 | $ | 50,043 | 0.8 | % | 1.15 | % | $ | 20,470 | $ | 26,060 | $ | 46,530 | ||||||||||||||||
2009 Q4 | 24,934 | 7,603 | 32,537 | 0.5 | % | 5.32 | % | 21,338 | 4,985 | 26,323 | ||||||||||||||||||||||
2010 Q1 | 25,715 | 7,216 | 32,931 | 0.5 | % | 7.78 | % | 22,086 | 5,551 | 27,637 | ||||||||||||||||||||||
2010 Q2 | 26,281 | 57 | 26,338 | 0.4 | % | 7.88 | % | 22,581 | 57 | 22,638 | ||||||||||||||||||||||
2010 Q3 | 26,673 | 11,730 | 38,403 | 0.6 | % | 4.79 | % | 22,957 | 7,570 | 30,527 | ||||||||||||||||||||||
2010 Q4 | 26,994 | 15,821 | 42,815 | 0.7 | % | 5.94 | % | 23,253 | 10,741 | 33,994 | ||||||||||||||||||||||
2011 Q1 | 27,680 | 63 | 27,743 | 0.5 | % | 8.41 | % | 23,910 | 58 | 23,968 | ||||||||||||||||||||||
2011 Q2 | 28,014 | 161,003 | 189,017 | 3.1 | % | 5.60 | % | 24,177 | 90,443 | 114,620 | ||||||||||||||||||||||
Balance 2011 | 57,409 | 79,459 | 136,868 | 2.3 | % | 7.35 | % | 49,579 | 73,566 | 123,145 | ||||||||||||||||||||||
2012 [1][2] | 114,948 | 642,893 | 757,841 | 12.5 | % | 3.16 | % | 99,358 | 605,111 | 704,469 | ||||||||||||||||||||||
2013 | 108,414 | 464,504 | 572,918 | 9.5 | % | 5.57 | % | 93,209 | 428,918 | 522,127 | ||||||||||||||||||||||
Thereafter | 4,141,114 | 68.6 | % | 3,706,080 | ||||||||||||||||||||||||||||
Total property debt: | $ | 6,048,568 | 100.0 | % | $ | 5,382,058 | ||||||||||||||||||||||||||
Corporate Debt:
Percent | Average | |||||||||||||||||||
Amortization | Maturities | Total | of Total | Rate | ||||||||||||||||
2011 | $ | — | $ | 350,000 | $ | 350,000 | 100.0 | % | 1.82 | % | ||||||||||
Total corporate debt: | $ | — | $ | 350,000 | $ | 350,000 | 100.0 | % | 1.82 | % | ||||||||||
[1] | In September 2007, Aimco entered into a credit facility with a major life company that provides for short-term, fully pre-payable, non-recourse property borrowings of up to $200.0 million. This facility, which matures October 1, 2010, includes two one-year extension options for a $500,000 fee per extension. At June 30, 2009, outstanding borrowings of $117.0 million related to properties classified as held for use are included in 2012 maturities based on assumed exercise of the extension options. | |
[2] | 2012 maturities include approximately $289.5 million of debt (at carrying amount) subject to total return swaps for which the swap maturity dates are earlier than the related debt maturities. |
AIMCO 2nd Quarter 2009 | Page 9 |
Supplemental Schedule 5 (continued)
Selected Debt Structure and Maturity Data | (page 2 of 2) | |
As of June 30, 2009 | ||
(in millions) | ||
(unaudited) |
III. Year-to-Date Loan Closings
Original | New | Aimco | ||||||||||||||||||||||
Loan | Loan | Net | Net | Prior | New | |||||||||||||||||||
Property Loan Type (all non-recourse) | Amount [1] | Amount | Proceeds [2] | Proceeds [3] | Rate | Rate | ||||||||||||||||||
Consolidated Loan Closings: | ||||||||||||||||||||||||
Fixed Rate to Fixed Rate | $ | 487.3 | $ | 493.6 | $ | (1.1 | ) | $ | (3.9 | ) | 5.91 | % | 5.94 | % | ||||||||||
Fixed Rate to Floating Rate | 32.9 | 40.9 | 6.6 | 6.6 | 6.92 | % | 1.92 | % | ||||||||||||||||
Floating Rate to Fixed Rate | 115.7 | 130.4 | 22.9 | 22.9 | 3.45 | % | 6.61 | % | ||||||||||||||||
Floating Rate — New | — | 10.6 | 10.3 | 10.3 | — | 3.42 | % | |||||||||||||||||
Totals | $ | 635.9 | $ | 675.5 | $ | 38.7 | $ | 35.9 | 5.52 | % | 5.79 | % | ||||||||||||
[1] | Original Loan Amount represents the principal balance outstanding at the time of the refinance. | |
[2] | Net Proceeds is after transaction costs and prepayment penalties. | |
[3] | Aimco Net Proceeds is after payment of distributions to noncontrolling partners. |
IV. Capitalization
December 31, 2008 | March 31, 2009 | June 30, 2009 | ||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||
Corporate debt | $ | 400 | 5.2 | % | $ | 365 | 5.1 | % | $ | 350 | 4.7 | % | ||||||||||||
Property debt (Aimco’s share) | 5,599 | 72.7 | % | 5,591 | 77.4 | % | 5,382 | 72.8 | % | |||||||||||||||
Other borrowings (Aimco’s share) | 96 | 1.2 | % | 80 | 1.1 | % | 77 | 1.0 | % | |||||||||||||||
Total debt | 6,095 | 79.1 | % | 6,036 | 83.6 | % | 5,809 | 78.5 | % | |||||||||||||||
Less cash and restricted cash (Aimco’s share) | (451 | ) | -5.9 | % | (283 | ) | -3.9 | % | (305 | ) | -4.1 | % | ||||||||||||
Net debt | 5,644 | 73.2 | % | 5,753 | 79.7 | % | 5,504 | 74.4 | % | |||||||||||||||
Preferred equity | 785 | 10.2 | % | 783 | 10.8 | % | 777 | 10.5 | % | |||||||||||||||
Common equity at market [1] | 1,272 | 16.6 | % | 689 | 9.5 | % | 1,109 | 15.1 | % | |||||||||||||||
�� | ||||||||||||||||||||||||
Total capitalization | $ | 7,701 | 100.0 | % | $ | 7,225 | 100.0 | % | $ | 7,390 | 100.0 | % | ||||||||||||
[1] | Common equity at market at June 30, 2009, March 31, 2009 and December 31, 2008, was calculated using 125.255 million, 125.820 million and 110.116 million shares of Class A Common Stock and common partnership units outstanding multiplied by the closing price of $8.85, $5.48 and $11.55 per share/unit as of June 30, 2009, March 31, 2009 and December 31, 2008, respectively. |
V. Credit Ratings
Moody’s Investor Service | Corporate Family Rating | Ba1 (stable outlook) | ||
Standard and Poor’s | Corporate Credit Rating | BB+ (negative) | ||
Fitch | Bank Credit Facility | BB+ (stable outlook) |
AIMCO 2nd Quarter 2009 | Page 10 |
Supplemental Schedule 6(a)
Same Store Operating Results
Second Quarter 2009 Compared to Second Quarter 2008
(unaudited) (in thousands, except site and unit data)
Same Store Operating Results
Second Quarter 2009 Compared to Second Quarter 2008
(unaudited) (in thousands, except site and unit data)
Operating | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective | Revenue | Expenses | Net Operating Income | Margin | Occupancy | Rental Rates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Properties | Units | Units | 2Q 2009 | 2Q 2008 | Growth | 2Q 2009 | 2Q 2008 | Growth | 2Q 2009 | 2Q 2008 | Growth | 2Q 2009 | 2Q 2009 | 2Q 2008 | 2Q 2009 | 2Q 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Target Markets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Los Angeles | 11 | 3,407 | 2,756 | $ | 14,439 | $ | 15,639 | -7.7 | % | $ | 4,993 | $ | 4,775 | 4.6 | % | $ | 9,446 | $ | 10,864 | -13.1 | % | 65.4 | % | 92.9 | % | 95.6 | % | $ | 1,983 | $ | 2,094 | |||||||||||||||||||||||||||||||||||||
Orange County | 3 | 443 | 373 | 1,345 | 1,392 | -3.4 | % | 436 | 483 | -9.7 | % | 909 | 909 | 0.0 | % | 67.6 | % | 94.3 | % | 98.0 | % | 1,190 | 1,185 | |||||||||||||||||||||||||||||||||||||||||||||
San Diego | 4 | 1,622 | 1,552 | 5,551 | 5,622 | -1.3 | % | 1,583 | 1,643 | -3.7 | % | 3,968 | 3,979 | -0.3 | % | 71.5 | % | 93.5 | % | 95.9 | % | 1,175 | 1,167 | |||||||||||||||||||||||||||||||||||||||||||||
Southern CA Total | 18 | 5,472 | 4,681 | 21,335 | 22,653 | -5.8 | % | 7,012 | 6,901 | 1.6 | % | 14,323 | 15,752 | -9.1 | % | 67.1 | % | 93.2 | % | 95.9 | % | 1,678 | 1,744 | |||||||||||||||||||||||||||||||||||||||||||||
East Bay | 2 | 413 | 353 | 1,362 | 1,468 | -7.2 | % | 613 | 651 | -5.8 | % | 749 | 817 | -8.3 | % | 55.0 | % | 92.5 | % | 96.4 | % | 1,255 | 1,268 | |||||||||||||||||||||||||||||||||||||||||||||
San Francisco | 3 | 600 | 600 | 2,774 | 2,827 | -1.9 | % | 960 | 958 | 0.2 | % | 1,814 | 1,869 | -2.9 | % | 65.4 | % | 92.8 | % | 95.8 | % | 1,539 | 1,545 | |||||||||||||||||||||||||||||||||||||||||||||
Northern CA Total | 5 | 1,013 | 953 | 4,136 | 4,295 | -3.7 | % | 1,573 | 1,609 | -2.2 | % | 2,563 | 2,686 | -4.6 | % | 62.0 | % | 92.7 | % | 96.0 | % | 1,423 | 1,431 | |||||||||||||||||||||||||||||||||||||||||||||
Seattle | 1 | 174 | 109 | 344 | 382 | -9.9 | % | 152 | 122 | 24.6 | % | 192 | 260 | -26.2 | % | 55.8 | % | 86.2 | % | 98.6 | % | 1,080 | 1,083 | |||||||||||||||||||||||||||||||||||||||||||||
Pacific Total | 24 | 6,659 | 5,743 | 25,815 | 27,330 | -5.5 | % | 8,737 | 8,632 | 1.2 | % | 17,078 | 18,698 | -8.7 | % | 66.2 | % | 92.9 | % | 96.0 | % | 1,625 | 1,678 | |||||||||||||||||||||||||||||||||||||||||||||
Suburban New York — New Jersey | 7 | 2,578 | 2,143 | 7,738 | 8,093 | -4.4 | % | 2,602 | 2,641 | -1.5 | % | 5,136 | 5,452 | -5.8 | % | 66.4 | % | 93.0 | % | 96.9 | % | 1,164 | 1,176 | |||||||||||||||||||||||||||||||||||||||||||||
Washington — NoVA — MD | 14 | 6,014 | 5,960 | 21,313 | 21,238 | 0.4 | % | 6,829 | 6,812 | 0.2 | % | 14,484 | 14,426 | 0.4 | % | 68.0 | % | 95.1 | % | 96.5 | % | 1,170 | 1,163 | |||||||||||||||||||||||||||||||||||||||||||||
Boston | 11 | 4,147 | 4,147 | 14,661 | 14,855 | -1.3 | % | 5,508 | 5,270 | 4.5 | % | 9,153 | 9,585 | -4.5 | % | 62.4 | % | 94.5 | % | 96.0 | % | 1,191 | 1,182 | |||||||||||||||||||||||||||||||||||||||||||||
Philadelphia | 4 | 1,791 | 1,523 | 5,926 | 6,027 | -1.7 | % | 2,292 | 2,145 | 6.9 | % | 3,634 | 3,882 | -6.4 | % | 61.3 | % | 90.3 | % | 95.7 | % | 1,277 | 1,257 | |||||||||||||||||||||||||||||||||||||||||||||
Northeast Total | 36 | 14,530 | 13,773 | 49,638 | 50,213 | -1.1 | % | 17,231 | 16,868 | 2.2 | % | 32,407 | 33,345 | -2.8 | % | 65.3 | % | 94.0 | % | 96.3 | % | 1,187 | 1,182 | |||||||||||||||||||||||||||||||||||||||||||||
Miami | 6 | 2,472 | 2,349 | 11,959 | 12,624 | -5.3 | % | 3,775 | 5,314 | -29.0 | % | 8,184 | 7,310 | 12.0 | % | 68.4 | % | 91.8 | % | 92.4 | % | 1,647 | 1,744 | |||||||||||||||||||||||||||||||||||||||||||||
Palm Beach/Fort Lauderdale [1] | 6 | 1,982 | 1,832 | 5,599 | 5,508 | 1.7 | % | 2,246 | 2,137 | 5.1 | % | 3,353 | 3,371 | -0.5 | % | 59.9 | % | 95.1 | % | 93.2 | % | 969 | 997 | |||||||||||||||||||||||||||||||||||||||||||||
Orlando [1] | 9 | 2,356 | 2,139 | 4,966 | 5,270 | -5.8 | % | 2,305 | 2,339 | -1.5 | % | 2,661 | 2,931 | -9.2 | % | 53.6 | % | 92.3 | % | 92.6 | % | 746 | 803 | |||||||||||||||||||||||||||||||||||||||||||||
Tampa [1] | 10 | 2,887 | 2,572 | 6,322 | 6,585 | -4.0 | % | 2,734 | 2,799 | -2.3 | % | 3,588 | 3,786 | -5.2 | % | 56.8 | % | 92.5 | % | 93.4 | % | 778 | 829 | |||||||||||||||||||||||||||||||||||||||||||||
Jacksonville [1] | 1 | 144 | 144 | 398 | 389 | 2.3 | % | 158 | 140 | 12.9 | % | 240 | 249 | -3.6 | % | 60.3 | % | 97.9 | % | 92.7 | % | 846 | 889 | |||||||||||||||||||||||||||||||||||||||||||||
Florida Total | 32 | 9,841 | 9,036 | 29,244 | 30,376 | -3.7 | % | 11,218 | 12,729 | -11.9 | % | 18,026 | 17,647 | 2.1 | % | 61.6 | % | 92.9 | % | 92.9 | % | 1,027 | 1,086 | |||||||||||||||||||||||||||||||||||||||||||||
Houston | 11 | 3,621 | 2,971 | 6,554 | 6,403 | 2.4 | % | 2,933 | 2,950 | -0.6 | % | 3,621 | 3,453 | 4.9 | % | 55.2 | % | 93.1 | % | 94.1 | % | 706 | 683 | |||||||||||||||||||||||||||||||||||||||||||||
Denver | 10 | 2,877 | 2,315 | 6,124 | 6,168 | -0.7 | % | 2,275 | 2,202 | 3.3 | % | 3,849 | 3,966 | -3.0 | % | 62.9 | % | 93.6 | % | 96.7 | % | 797 | 778 | |||||||||||||||||||||||||||||||||||||||||||||
Phoenix | 16 | 4,065 | 3,669 | 7,373 | 8,002 | -7.9 | % | 3,164 | 3,353 | -5.6 | % | 4,209 | 4,649 | -9.5 | % | 57.1 | % | 91.1 | % | 95.5 | % | 648 | 673 | |||||||||||||||||||||||||||||||||||||||||||||
Dallas — Fort Worth | 5 | 1,233 | 990 | 2,256 | 2,248 | 0.4 | % | 1,049 | 1,121 | -6.4 | % | 1,207 | 1,127 | 7.1 | % | 53.5 | % | 91.6 | % | 93.0 | % | 755 | 739 | |||||||||||||||||||||||||||||||||||||||||||||
Atlanta | 4 | 803 | 697 | 1,939 | 1,954 | -0.8 | % | 893 | 870 | 2.6 | % | 1,046 | 1,084 | -3.5 | % | 53.9 | % | 92.3 | % | 94.8 | % | 875 | 883 | |||||||||||||||||||||||||||||||||||||||||||||
Sunbelt Total | 78 | 22,440 | 19,678 | 53,490 | 55,151 | -3.0 | % | 21,532 | 23,225 | -7.3 | % | 31,958 | 31,926 | 0.1 | % | 59.7 | % | 92.6 | % | 94.1 | % | 857 | 878 | |||||||||||||||||||||||||||||||||||||||||||||
Chicago | 12 | 3,104 | 2,927 | 10,157 | 10,255 | -1.0 | % | 4,167 | 3,835 | 8.7 | % | 5,990 | 6,420 | -6.7 | % | 59.0 | % | 92.1 | % | 94.9 | % | 1,131 | 1,116 | |||||||||||||||||||||||||||||||||||||||||||||
Total Target Markets | 150 | 46,733 | 42,121 | 139,100 | 142,949 | -2.7 | % | 51,667 | 52,560 | -1.7 | % | 87,433 | 90,389 | -3.3 | % | 62.9 | % | 93.0 | % | 95.1 | % | 1,088 | 1,105 | |||||||||||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Austin | 3 | 816 | 816 | 1,585 | 1,686 | -6.0 | % | 774 | 840 | -7.9 | % | 811 | 846 | -4.1 | % | 51.2 | % | 85.0 | % | 91.7 | % | 686 | 685 | |||||||||||||||||||||||||||||||||||||||||||||
Baltimore | 5 | 1,180 | 993 | 3,143 | 3,141 | 0.1 | % | 1,272 | 1,198 | 6.2 | % | 1,871 | 1,943 | -3.7 | % | 59.5 | % | 93.7 | % | 95.0 | % | 1,058 | 1,052 | |||||||||||||||||||||||||||||||||||||||||||||
Indianapolis/Fort Wayne | 8 | 4,981 | 4,782 | 8,935 | 9,018 | -0.9 | % | 4,245 | 3,807 | 11.5 | % | 4,690 | 5,211 | -10.0 | % | 52.5 | % | 92.2 | % | 94.3 | % | 592 | 584 | |||||||||||||||||||||||||||||||||||||||||||||
Nashville | 4 | 1,036 | 763 | 2,092 | 2,083 | 0.4 | % | 912 | 878 | 3.9 | % | 1,180 | 1,205 | -2.1 | % | 56.4 | % | 94.0 | % | 95.3 | % | 829 | 831 | |||||||||||||||||||||||||||||||||||||||||||||
Norfolk/Richmond | 6 | 1,661 | 1,569 | 4,228 | 4,282 | -1.3 | % | 1,459 | 1,489 | -2.0 | % | 2,769 | 2,793 | -0.9 | % | 65.5 | % | 94.7 | % | 96.2 | % | 853 | 856 | |||||||||||||||||||||||||||||||||||||||||||||
Raleigh/Greenville | 4 | 1,032 | 802 | 1,691 | 1,714 | -1.3 | % | 774 | 799 | -3.1 | % | 917 | 915 | 0.2 | % | 54.2 | % | 93.2 | % | 94.6 | % | 688 | 706 | |||||||||||||||||||||||||||||||||||||||||||||
Other Markets | 26 | 8,880 | 8,460 | 21,809 | 22,073 | -1.2 | % | 10,023 | 9,831 | 2.0 | % | 11,786 | 12,242 | -3.7 | % | 54.0 | % | 92.1 | % | 93.7 | % | 823 | 836 | |||||||||||||||||||||||||||||||||||||||||||||
Total Other | 56 | 19,586 | 18,185 | 43,483 | 43,997 | -1.2 | % | 19,459 | 18,842 | 3.3 | % | 24,024 | 25,155 | -4.5 | % | 55.2 | % | 92.3 | % | 94.2 | % | 769 | 773 | |||||||||||||||||||||||||||||||||||||||||||||
SAME STORE SALES TOTALS | 206 | 66,319 | 60,306 | 182,583 | 186,946 | -2.3 | % | 71,126 | 71,402 | -0.4 | % | 111,457 | 115,544 | -3.5 | % | 61.0 | % | 92.8 | % | 94.9 | % | $ | 995 | $ | 1,008 | |||||||||||||||||||||||||||||||||||||||||||
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [2] | 138,269 | 130,024 | 71,788 | 69,811 | 66,481 | 60,213 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total rental and other property revenues and property operating expense per GAAP Income Statement | $ | 320,852 | $ | 316,970 | $ | 142,914 | $ | 141,213 | $ | 177,938 | $ | 175,757 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[1] | Palm Beach/Fort Lauderdale, Orlando, Tampa and Jacksonville are considered part of the Other Florida market. | |
[2] | Includes: (i) noncontrolling interest partners’ share of consolidated less Aimco’s share of unconsolidated property revenues and property operating expenses (at current period ownership); (ii) property revenues and property operating expenses related to other consolidated entities; (iii) and elimination and other adjustments made in accordance with GAAP. |
AIMCO 2nd Quarter 2009 | Page 11 |
Supplemental Schedule 6(b)
Same Store Operating Results
Second Quarter 2009 Compared to First Quarter 2009
(unaudited) (in thousands, except site and unit data)
Same Store Operating Results
Second Quarter 2009 Compared to First Quarter 2009
(unaudited) (in thousands, except site and unit data)
Operating | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective | Revenue | Expenses | Net Operating Income | Margin | Occupancy | Rental Rates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Properties | Units | Units | 2Q 2009 | 1Q 2009 | Growth | 2Q 2009 | 1Q 2009 | Growth | 2Q 2009 | 1Q 2009 | Growth | 2Q 2009 | 2Q 2009 | 1Q 2009 | 2Q 2009 | 1Q 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Target Markets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Los Angeles | 11 | 3,407 | 2,756 | $ | 14,439 | $ | 14,856 | -2.8 | % | $ | 4,993 | $ | 4,822 | 3.5 | % | $ | 9,446 | $ | 10,034 | -5.9 | % | 65.4 | % | 92.9 | % | 93.9 | % | $ | 1,983 | $ | 2,032 | |||||||||||||||||||||||||||||||||||||
Orange County | 3 | 443 | 373 | 1,345 | 1,376 | -2.3 | % | 436 | 463 | -5.8 | % | 909 | 913 | -0.4 | % | 67.6 | % | 94.3 | % | 96.0 | % | 1,190 | 1,197 | |||||||||||||||||||||||||||||||||||||||||||||
San Diego | 4 | 1,622 | 1,552 | 5,551 | 5,682 | -2.3 | % | 1,583 | 1,624 | -2.5 | % | 3,968 | 4,058 | -2.2 | % | 71.5 | % | 93.5 | % | 94.8 | % | 1,175 | 1,195 | |||||||||||||||||||||||||||||||||||||||||||||
Southern CA Total | 18 | 5,472 | 4,681 | 21,335 | 21,914 | -2.6 | % | 7,012 | 6,909 | 1.5 | % | 14,323 | 15,005 | -4.5 | % | 67.1 | % | 93.2 | % | 94.3 | % | 1,678 | 1,714 | |||||||||||||||||||||||||||||||||||||||||||||
East Bay | 2 | 413 | 353 | 1,362 | 1,416 | -3.8 | % | 613 | 561 | 9.3 | % | 749 | 855 | -12.4 | % | 55.0 | % | 92.5 | % | 94.2 | % | 1,255 | 1,268 | |||||||||||||||||||||||||||||||||||||||||||||
San Francisco | 3 | 600 | 600 | 2,774 | 2,829 | -1.9 | % | 960 | 1,062 | -9.6 | % | 1,814 | 1,767 | 2.7 | % | 65.4 | % | 92.8 | % | 94.7 | % | 1,539 | 1,563 | |||||||||||||||||||||||||||||||||||||||||||||
Northern CA Total | 5 | 1,013 | 953 | 4,136 | 4,245 | -2.6 | % | 1,573 | 1,623 | -3.1 | % | 2,563 | 2,622 | -2.3 | % | 62.0 | % | 92.7 | % | 94.5 | % | 1,423 | 1,443 | |||||||||||||||||||||||||||||||||||||||||||||
Seattle | 1 | 174 | 109 | 344 | 388 | -11.3 | % | 152 | 150 | 1.3 | % | 192 | 238 | -19.3 | % | 55.8 | % | 86.2 | % | 89.6 | % | 1,080 | 1,149 | |||||||||||||||||||||||||||||||||||||||||||||
Pacific Total | 24 | 6,659 | 5,743 | 25,815 | 26,547 | -2.8 | % | 8,737 | 8,682 | 0.6 | % | 17,078 | 17,865 | -4.4 | % | 66.2 | % | 92.9 | % | 94.2 | % | 1,625 | 1,659 | |||||||||||||||||||||||||||||||||||||||||||||
Suburban New York — New Jersey | 7 | 2,578 | 2,143 | 7,738 | 7,867 | -1.6 | % | 2,602 | 2,677 | -2.8 | % | 5,136 | 5,190 | -1.0 | % | 66.4 | % | 93.0 | % | 94.3 | % | 1,164 | 1,170 | |||||||||||||||||||||||||||||||||||||||||||||
Washington — NoVA — MD | 14 | 6,014 | 5,960 | 21,313 | 21,432 | -0.6 | % | 6,829 | 6,735 | 1.4 | % | 14,484 | 14,697 | -1.4 | % | 68.0 | % | 95.1 | % | 94.9 | % | 1,170 | 1,172 | |||||||||||||||||||||||||||||||||||||||||||||
Boston | 11 | 4,147 | 4,147 | 14,661 | 14,751 | -0.6 | % | 5,508 | 5,607 | -1.8 | % | 9,153 | 9,144 | 0.1 | % | 62.4 | % | 94.5 | % | 94.5 | % | 1,191 | 1,193 | |||||||||||||||||||||||||||||||||||||||||||||
Philadelphia | 4 | 1,791 | 1,523 | 5,926 | 6,220 | -4.7 | % | 2,292 | 2,284 | 0.4 | % | 3,634 | 3,936 | -7.7 | % | 61.3 | % | 90.3 | % | 92.7 | % | 1,277 | 1,281 | |||||||||||||||||||||||||||||||||||||||||||||
Northeast Total | 36 | 14,530 | 13,773 | 49,638 | 50,270 | -1.3 | % | 17,231 | 17,303 | -0.4 | % | 32,407 | 32,967 | -1.7 | % | 65.3 | % | 94.0 | % | 94.4 | % | 1,187 | 1,191 | |||||||||||||||||||||||||||||||||||||||||||||
Miami | 6 | 2,472 | 2,349 | 11,959 | 12,233 | -2.2 | % | 3,775 | 5,479 | -31.1 | % | 8,184 | 6,754 | 21.2 | % | 68.4 | % | 91.8 | % | 93.2 | % | 1,647 | 1,663 | |||||||||||||||||||||||||||||||||||||||||||||
Palm Beach/Fort Lauderdale [1] | 6 | 1,982 | 1,832 | 5,599 | 5,566 | 0.6 | % | 2,246 | 2,170 | 3.5 | % | 3,353 | 3,396 | -1.3 | % | 59.9 | % | 95.1 | % | 95.2 | % | 969 | 982 | |||||||||||||||||||||||||||||||||||||||||||||
Orlando [1] | 9 | 2,356 | 2,139 | 4,966 | 4,929 | 0.8 | % | 2,305 | 2,214 | 4.1 | % | 2,661 | 2,715 | -2.0 | % | 53.6 | % | 92.3 | % | 90.1 | % | 746 | 767 | |||||||||||||||||||||||||||||||||||||||||||||
Tampa [1] | 10 | 2,887 | 2,572 | 6,322 | 6,360 | -0.6 | % | 2,734 | 2,821 | -3.1 | % | 3,588 | 3,539 | 1.4 | % | 56.8 | % | 92.5 | % | 92.4 | % | 778 | 799 | |||||||||||||||||||||||||||||||||||||||||||||
Jacksonville [1] | 1 | 144 | 144 | 398 | 381 | 4.5 | % | 158 | 169 | -6.5 | % | 240 | 212 | 13.2 | % | 60.3 | % | 97.9 | % | 91.9 | % | 846 | 866 | |||||||||||||||||||||||||||||||||||||||||||||
Florida Total | 32 | 9,841 | 9,036 | 29,244 | 29,469 | -0.8 | % | 11,218 | 12,853 | -12.7 | % | 18,026 | 16,616 | 8.5 | % | 61.6 | % | 92.9 | % | 92.6 | % | 1,027 | 1,049 | |||||||||||||||||||||||||||||||||||||||||||||
Houston | 11 | 3,621 | 2,971 | 6,554 | 6,667 | -1.7 | % | 2,933 | 3,099 | -5.4 | % | 3,621 | 3,568 | 1.5 | % | 55.2 | % | 93.1 | % | 95.3 | % | 706 | 700 | |||||||||||||||||||||||||||||||||||||||||||||
Denver | 10 | 2,877 | 2,315 | 6,124 | 6,161 | -0.6 | % | 2,275 | 2,119 | 7.4 | % | 3,849 | 4,042 | -4.8 | % | 62.9 | % | 93.6 | % | 94.8 | % | 797 | 800 | |||||||||||||||||||||||||||||||||||||||||||||
Phoenix | 16 | 4,065 | 3,669 | 7,373 | 7,523 | -2.0 | % | 3,164 | 3,205 | -1.3 | % | 4,209 | 4,318 | -2.5 | % | 57.1 | % | 91.1 | % | 92.1 | % | 648 | 660 | |||||||||||||||||||||||||||||||||||||||||||||
Dallas — Fort Worth | 5 | 1,233 | 990 | 2,256 | 2,283 | -1.2 | % | 1,049 | 1,040 | 0.9 | % | 1,207 | 1,243 | -2.9 | % | 53.5 | % | 91.6 | % | 92.6 | % | 755 | 756 | |||||||||||||||||||||||||||||||||||||||||||||
Atlanta | 4 | 803 | 697 | 1,939 | 1,918 | 1.1 | % | 893 | 871 | 2.5 | % | 1,046 | 1,047 | -0.1 | % | 53.9 | % | 92.3 | % | 93.4 | % | 875 | 885 | |||||||||||||||||||||||||||||||||||||||||||||
Sunbelt Total | 78 | 22,440 | 19,678 | 53,490 | 54,021 | -1.0 | % | 21,532 | 23,187 | -7.1 | % | 31,958 | 30,834 | 3.6 | % | 59.7 | % | 92.6 | % | 93.3 | % | 857 | 868 | |||||||||||||||||||||||||||||||||||||||||||||
Chicago | 12 | 3,104 | 2,927 | 10,157 | 10,271 | -1.1 | % | 4,167 | 4,309 | -3.3 | % | 5,990 | 5,962 | 0.5 | % | 59.0 | % | 92.1 | % | 93.1 | % | 1,131 | 1,130 | |||||||||||||||||||||||||||||||||||||||||||||
Total Target Markets | 150 | 46,733 | 42,121 | 139,100 | 141,109 | -1.4 | % | 51,667 | 53,481 | -3.4 | % | 87,433 | 87,628 | -0.2 | % | 62.9 | % | 93.0 | % | 93.8 | % | 1,088 | 1,099 | |||||||||||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Austin | 3 | 816 | 816 | 1,585 | 1,659 | -4.5 | % | 774 | 1,009 | -23.3 | % | 811 | 650 | 24.8 | % | 51.2 | % | 85.0 | % | 87.4 | % | 686 | 698 | |||||||||||||||||||||||||||||||||||||||||||||
Baltimore | 5 | 1,180 | 993 | 3,143 | 3,310 | -5.0 | % | 1,272 | 1,242 | 2.4 | % | 1,871 | 2,068 | -9.5 | % | 59.5 | % | 93.7 | % | 93.7 | % | 1,058 | 1,063 | |||||||||||||||||||||||||||||||||||||||||||||
Indianapolis/Fort Wayne | 8 | 4,981 | 4,782 | 8,935 | 9,000 | -0.7 | % | 4,245 | 3,974 | 6.8 | % | 4,690 | 5,026 | -6.7 | % | 52.5 | % | 92.2 | % | 93.8 | % | 592 | 591 | |||||||||||||||||||||||||||||||||||||||||||||
Nashville | 4 | 1,036 | 763 | 2,092 | 2,072 | 1.0 | % | 912 | 822 | 10.9 | % | 1,180 | 1,250 | -5.6 | % | 56.4 | % | 94.0 | % | 94.4 | % | 829 | 840 | |||||||||||||||||||||||||||||||||||||||||||||
Norfolk/Richmond | 6 | 1,661 | 1,569 | 4,228 | 4,174 | 1.3 | % | 1,459 | 1,449 | 0.7 | % | 2,769 | 2,725 | 1.6 | % | 65.5 | % | 94.7 | % | 93.4 | % | 853 | 858 | |||||||||||||||||||||||||||||||||||||||||||||
Raleigh/Greenville | 4 | 1,032 | 802 | 1,691 | 1,694 | -0.2 | % | 774 | 765 | 1.2 | % | 917 | 929 | -1.3 | % | 54.2 | % | 93.2 | % | 93.9 | % | 688 | 701 | |||||||||||||||||||||||||||||||||||||||||||||
Other Markets | 26 | 8,880 | 8,460 | 21,809 | 22,063 | -1.2 | % | 10,023 | 10,349 | -3.2 | % | 11,786 | 11,714 | 0.6 | % | 54.0 | % | 92.1 | % | 92.5 | % | 823 | 828 | |||||||||||||||||||||||||||||||||||||||||||||
Total Other | 56 | 19,586 | 18,185 | 43,483 | 43,972 | -1.1 | % | 19,459 | 19,610 | -0.8 | % | 24,024 | 24,362 | -1.4 | % | 55.2 | % | 92.3 | % | 92.9 | % | 769 | 773 | |||||||||||||||||||||||||||||||||||||||||||||
SAME STORE SALES TOTALS | 206 | 66,319 | 60,306 | 182,583 | 185,081 | -1.3 | % | 71,126 | 73,091 | -2.7 | % | 111,457 | 111,990 | -0.5 | % | 61.0 | % | 92.8 | % | 93.5 | % | $ | 995 | $ | 1,004 | |||||||||||||||||||||||||||||||||||||||||||
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [2] | 138,269 | 137,077 | 71,788 | 76,103 | 66,481 | 60,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total rental and other property revenues and property operating expense per GAAP Income Statement | $ | 320,852 | $ | 322,158 | $ | 142,914 | $ | 149,194 | $ | 177,938 | $ | 172,964 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[1] | Palm Beach/Fort Lauderdale, Orlando, Tampa and Jacksonville are considered part of the Other Florida market. | |
[2] | Includes: (i) noncontrolling interest partners’ share of consolidated less Aimco’s share of unconsolidated property revenues and property operating expenses (at current period ownership); (ii) property revenues and property operating expenses related to other consolidated entities; (iii) and elimination and other adjustments made in accordance with GAAP. |
AIMCO 2nd Quarter 2009 | Page 12 |
Supplemental Schedule 6(c)
Same Store Operating Results
Six Months Ended June 30, 2009 Compared to Six Months Ended June 30, 2008
(unaudited) (in thousands, except site and unit data)
Same Store Operating Results
Six Months Ended June 30, 2009 Compared to Six Months Ended June 30, 2008
(unaudited) (in thousands, except site and unit data)
Operating | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | Expenses | Net Operating Income | Margin | Occupancy | Rental Rates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | YTD 2Q | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Properties | Units | Units | 2009 | 2008 | Growth | 2009 | 2008 | Growth | 2009 | 2008 | Growth | 2009 | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Target Markets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Los Angeles | 11 | 3,407 | 2,756 | $ | 29,296 | $ | 31,328 | -6.5 | % | $ | 9,815 | $ | 9,746 | 0.7 | % | $ | 19,481 | $ | 21,582 | -9.7 | % | 66.5 | % | 93.4 | % | 95.9 | % | $ | 2,008 | $ | 2,092 | |||||||||||||||||||||||||||||||||||||
Orange County | 3 | 443 | 373 | 2,721 | 2,802 | -2.9 | % | 899 | 947 | -5.1 | % | 1,822 | 1,855 | -1.8 | % | 67.0 | % | 95.2 | % | 98.3 | % | 1,194 | 1,183 | |||||||||||||||||||||||||||||||||||||||||||||
San Diego | 4 | 1,622 | 1,552 | 11,232 | 11,154 | 0.7 | % | 3,206 | 3,310 | -3.1 | % | 8,026 | 7,844 | 2.3 | % | 71.5 | % | 94.1 | % | 95.4 | % | 1,185 | 1,164 | |||||||||||||||||||||||||||||||||||||||||||||
Southern CA Total | 18 | 5,472 | 4,681 | 43,249 | 45,284 | -4.5 | % | 13,920 | 14,003 | -0.6 | % | 29,329 | 31,281 | -6.2 | % | 67.8 | % | 93.8 | % | 95.9 | % | 1,696 | 1,743 | |||||||||||||||||||||||||||||||||||||||||||||
East Bay | 2 | 413 | 353 | 2,778 | 2,935 | -5.3 | % | 1,174 | 1,233 | -4.8 | % | 1,604 | 1,702 | -5.8 | % | 57.7 | % | 93.4 | % | 97.3 | % | 1,262 | 1,262 | |||||||||||||||||||||||||||||||||||||||||||||
San Francisco | 2 | 522 | 522 | 4,970 | 4,965 | 0.1 | % | 1,720 | 1,635 | 5.2 | % | 3,250 | 3,330 | -2.4 | % | 65.4 | % | 94.6 | % | 97.0 | % | 1,567 | 1,548 | |||||||||||||||||||||||||||||||||||||||||||||
Northern CA Total | 4 | 935 | 875 | 7,748 | 7,900 | -1.9 | % | 2,894 | 2,868 | 0.9 | % | 4,854 | 5,032 | -3.5 | % | 62.6 | % | 94.1 | % | 97.2 | % | 1,433 | 1,422 | |||||||||||||||||||||||||||||||||||||||||||||
Seattle | 1 | 174 | 109 | 731 | 751 | -2.7 | % | 303 | 238 | 27.3 | % | 428 | 513 | -16.6 | % | 58.5 | % | 87.9 | % | 98.8 | % | 1,115 | 1,062 | |||||||||||||||||||||||||||||||||||||||||||||
Pacific Total | 23 | 6,581 | 5,665 | 51,728 | 53,935 | -4.1 | % | 17,117 | 17,109 | 0.0 | % | 34,611 | 36,826 | -6.0 | % | 66.9 | % | 93.6 | % | 96.2 | % | 1,644 | 1,678 | |||||||||||||||||||||||||||||||||||||||||||||
Suburban New York — New Jersey | 7 | 2,578 | 2,143 | 15,605 | 16,201 | -3.7 | % | 5,279 | 5,545 | -4.8 | % | 10,326 | 10,656 | -3.1 | % | 66.2 | % | 93.6 | % | 97.2 | % | 1,167 | 1,172 | |||||||||||||||||||||||||||||||||||||||||||||
Washington — NoVA — MD | 14 | 6,014 | 5,960 | 42,745 | 42,674 | 0.2 | % | 13,564 | 13,699 | -1.0 | % | 29,181 | 28,975 | 0.7 | % | 68.3 | % | 95.0 | % | 96.8 | % | 1,171 | 1,158 | |||||||||||||||||||||||||||||||||||||||||||||
Boston | 11 | 4,147 | 4,147 | 29,412 | 29,606 | -0.7 | % | 11,115 | 10,959 | 1.4 | % | 18,297 | 18,647 | -1.9 | % | 62.2 | % | 94.5 | % | 96.1 | % | 1,192 | 1,179 | |||||||||||||||||||||||||||||||||||||||||||||
Philadelphia | 4 | 1,791 | 1,523 | 12,145 | 12,333 | -1.5 | % | 4,576 | 4,592 | -0.3 | % | 7,569 | 7,741 | -2.2 | % | 62.3 | % | 91.5 | % | 95.8 | % | 1,279 | 1,255 | |||||||||||||||||||||||||||||||||||||||||||||
Northeast Total | 36 | 14,530 | 13,773 | 99,907 | 100,814 | -0.9 | % | 34,534 | 34,795 | -0.8 | % | 65,373 | 66,019 | -1.0 | % | 65.4 | % | 94.2 | % | 96.5 | % | 1,189 | 1,178 | |||||||||||||||||||||||||||||||||||||||||||||
Miami | 6 | 2,472 | 2,349 | 24,192 | 25,272 | -4.3 | % | 9,254 | 10,735 | -13.8 | % | 14,938 | 14,537 | 2.8 | % | 61.7 | % | 92.5 | % | 92.4 | % | 1,655 | 1,747 | |||||||||||||||||||||||||||||||||||||||||||||
Palm Beach/Fort Lauderdale [1] | 6 | 1,982 | 1,832 | 11,166 | 10,886 | 2.6 | % | 4,416 | 4,355 | 1.4 | % | 6,750 | 6,531 | 3.4 | % | 60.5 | % | 95.1 | % | 92.8 | % | 975 | 997 | |||||||||||||||||||||||||||||||||||||||||||||
Orlando [1] | 9 | 2,356 | 2,139 | 9,895 | 10,430 | -5.1 | % | 4,518 | 4,822 | -6.3 | % | 5,377 | 5,608 | -4.1 | % | 54.3 | % | 91.2 | % | 91.6 | % | 756 | 809 | |||||||||||||||||||||||||||||||||||||||||||||
Tampa [1] | 9 | 2,611 | 2,399 | 11,708 | 12,074 | -3.0 | % | 5,089 | 5,201 | -2.2 | % | 6,619 | 6,873 | -3.7 | % | 56.5 | % | 92.5 | % | 93.6 | % | 778 | 814 | |||||||||||||||||||||||||||||||||||||||||||||
Jacksonville [1] | 1 | 144 | 144 | 779 | 775 | 0.5 | % | 326 | 349 | -6.6 | % | 453 | 426 | 6.3 | % | 58.2 | % | 94.9 | % | 92.8 | % | 856 | 891 | |||||||||||||||||||||||||||||||||||||||||||||
Florida Total | 31 | 9,565 | 8,863 | 57,740 | 59,437 | -2.9 | % | 23,603 | 25,462 | -7.3 | % | 34,137 | 33,975 | 0.5 | % | 59.1 | % | 92.8 | % | 92.6 | % | 1,042 | 1,093 | |||||||||||||||||||||||||||||||||||||||||||||
Houston | 11 | 3,621 | 2,971 | 13,221 | 12,761 | 3.6 | % | 6,032 | 5,974 | 1.0 | % | 7,189 | 6,787 | 5.9 | % | 54.4 | % | 94.2 | % | 94.1 | % | 703 | 680 | |||||||||||||||||||||||||||||||||||||||||||||
Denver | 10 | 2,877 | 2,315 | 12,284 | 12,333 | -0.4 | % | 4,394 | 4,464 | -1.6 | % | 7,890 | 7,869 | 0.3 | % | 64.2 | % | 94.2 | % | 97.0 | % | 799 | 773 | |||||||||||||||||||||||||||||||||||||||||||||
Phoenix | 16 | 4,065 | 3,669 | 14,896 | 15,808 | -5.8 | % | 6,370 | 6,975 | -8.7 | % | 8,526 | 8,833 | -3.5 | % | 57.2 | % | 91.6 | % | 95.6 | % | 654 | 673 | |||||||||||||||||||||||||||||||||||||||||||||
Dallas — Fort Worth | 5 | 1,233 | 990 | 4,540 | 4,459 | 1.8 | % | 2,089 | 2,278 | -8.3 | % | 2,451 | 2,181 | 12.4 | % | 54.0 | % | 92.1 | % | 93.7 | % | 755 | 732 | |||||||||||||||||||||||||||||||||||||||||||||
Atlanta | 4 | 803 | 697 | 3,856 | 3,839 | 0.4 | % | 1,763 | 1,663 | 6.0 | % | 2,093 | 2,176 | -3.8 | % | 54.3 | % | 92.8 | % | 95.0 | % | 880 | 878 | |||||||||||||||||||||||||||||||||||||||||||||
Sunbelt Total | 77 | 22,164 | 19,505 | 106,537 | 108,637 | -1.9 | % | 44,251 | 46,816 | -5.5 | % | 62,286 | 61,821 | 0.8 | % | 58.5 | % | 92.9 | % | 94.1 | % | 862 | 877 | |||||||||||||||||||||||||||||||||||||||||||||
Chicago | 12 | 3,104 | 2,927 | 20,428 | 20,548 | -0.6 | % | 8,477 | 7,863 | 7.8 | % | 11,951 | 12,685 | -5.8 | % | 58.5 | % | 92.6 | % | 95.3 | % | 1,130 | 1,109 | |||||||||||||||||||||||||||||||||||||||||||||
Total Target Markets | 148 | 46,379 | 41,870 | 278,600 | 283,934 | -1.9 | % | 104,379 | 106,583 | -2.1 | % | 174,221 | 177,351 | -1.8 | % | 62.5 | % | 93.4 | % | 95.2 | % | 1,094 | 1,103 | |||||||||||||||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Austin | 3 | 816 | 816 | 3,245 | 3,395 | -4.4 | % | 1,782 | 1,587 | 12.3 | % | 1,463 | 1,808 | -19.1 | % | 45.1 | % | 86.2 | % | 93.3 | % | 692 | 679 | |||||||||||||||||||||||||||||||||||||||||||||
Baltimore | 5 | 1,180 | 993 | 6,453 | 6,518 | -1.0 | % | 2,514 | 2,561 | -1.8 | % | 3,939 | 3,957 | -0.5 | % | 61.0 | % | 93.7 | % | 95.2 | % | 1,060 | 1,048 | |||||||||||||||||||||||||||||||||||||||||||||
Indianapolis/Fort Wayne | 8 | 4,981 | 4,782 | 17,935 | 17,940 | 0.0 | % | 8,219 | 7,738 | 6.2 | % | 9,716 | 10,202 | -4.8 | % | 54.2 | % | 93.0 | % | 94.4 | % | 591 | 582 | |||||||||||||||||||||||||||||||||||||||||||||
Nashville | 4 | 1,036 | 763 | 4,164 | 4,155 | 0.2 | % | 1,734 | 1,698 | 2.1 | % | 2,430 | 2,457 | -1.1 | % | 58.4 | % | 94.2 | % | 95.9 | % | 835 | 828 | |||||||||||||||||||||||||||||||||||||||||||||
Norfolk/Richmond | 6 | 1,661 | 1,569 | 8,402 | 8,394 | 0.1 | % | 2,908 | 2,860 | 1.7 | % | 5,494 | 5,534 | -0.7 | % | 65.4 | % | 94.0 | % | 94.3 | % | 855 | 856 | |||||||||||||||||||||||||||||||||||||||||||||
Raleigh/Greenville | 4 | 1,032 | 802 | 3,385 | 3,394 | -0.3 | % | 1,539 | 1,530 | 0.6 | % | 1,846 | 1,864 | -1.0 | % | 54.5 | % | 93.6 | % | 94.4 | % | 694 | 703 | |||||||||||||||||||||||||||||||||||||||||||||
Other Markets | 25 | 8,760 | 8,340 | 43,386 | 43,571 | -0.4 | % | 20,094 | 19,990 | 0.5 | % | 23,292 | 23,581 | -1.2 | % | 53.7 | % | 92.3 | % | 93.1 | % | 828 | 838 | |||||||||||||||||||||||||||||||||||||||||||||
Total Other | 55 | 19,466 | 18,065 | 86,970 | 87,367 | -0.5 | % | 38,790 | 37,964 | 2.2 | % | 48,180 | 49,403 | -2.5 | % | 55.4 | % | 92.6 | % | 93.9 | % | 772 | 772 | |||||||||||||||||||||||||||||||||||||||||||||
SAME STORE SALES TOTALS | 203 | 65,845 | 59,935 | 365,570 | 371,301 | -1.5 | % | 143,169 | 144,547 | -1.0 | % | 222,401 | 226,754 | -1.9 | % | 60.8 | % | 93.2 | % | 94.8 | % | $ | 1,000 | $ | 1,006 | |||||||||||||||||||||||||||||||||||||||||||
Reconciliation to total rental and other property revenues and property operating expense per GAAP Income Statement [2] | 277,440 | 262,426 | 148,939 | 150,398 | 128,501 | 112,028 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total rental and other property revenues and property operating expense per GAAP Income Statement | $ | 643,010 | $ | 633,727 | $ | 292,108 | $ | 294,945 | $ | 350,902 | $ | 338,782 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
[1] | Palm Beach/Fort Lauderdale, Orlando, Tampa and Jacksonville are considered part of the Other Florida market. | |
[2] | Includes: (i) noncontrolling interest partners’ share of consolidated less Aimco’s share of unconsolidated property revenues and property operating expenses (at current period ownership); (ii) property revenues and property operating expenses related to other consolidated entities; (iii) and elimination and other adjustments made in accordance with GAAP. |
AIMCO 2nd Quarter 2009 | Page 13 |
Supplemental Schedule 7
Total Conventional Portfolio Data by Market
(unaudited)
Total Conventional Portfolio Data by Market
(unaudited)
Quarter Ended June 30, 2009 | Quarter Ended June 30, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||
Properties | Units | Ownership | Effective Units | % AIV NOI | Average Rent | Properties | Units | Ownership | Effective Units | % AIV NOI | Average Rent | |||||||||||||||||||||||||||||||||||||
Target Markets | ||||||||||||||||||||||||||||||||||||||||||||||||
Los Angeles | 16 | 4,261 | 85 | % | 3,610 | 9.1 | % | $ | 2,071 | 16 | 4,262 | 85 | % | 3,611 | 8.3 | % | $ | 2,162 | ||||||||||||||||||||||||||||||
Orange County | 4 | 1,213 | 94 | % | 1,143 | 2.0 | % | 1,519 | 4 | 1,213 | 94 | % | 1,143 | 1.8 | % | 1,562 | ||||||||||||||||||||||||||||||||
San Diego | 6 | 2,144 | 97 | % | 2,074 | 3.6 | % | 1,213 | 6 | 2,144 | 97 | % | 2,074 | 3.0 | % | 1,201 | ||||||||||||||||||||||||||||||||
Southern CA Total | 26 | 7,618 | 90 | % | 6,827 | 14.7 | % | 1,743 | 26 | 7,619 | 90 | % | 6,828 | 13.1 | % | 1,798 | ||||||||||||||||||||||||||||||||
East Bay | 2 | 413 | 85 | % | 353 | 0.5 | % | 1,255 | 3 | 693 | 91 | % | 633 | 0.8 | % | 1,144 | ||||||||||||||||||||||||||||||||
San Francisco | 6 | 773 | 100 | % | 773 | 1.4 | % | 1,526 | 6 | 773 | 100 | % | 773 | 1.3 | % | 1,509 | ||||||||||||||||||||||||||||||||
San Jose | 1 | 224 | 100 | % | 224 | 0.4 | % | 1,628 | 1 | 224 | 0 | % | — | 0.0 | % | — | ||||||||||||||||||||||||||||||||
Northern CA Total | 9 | 1,410 | 96 | % | 1,350 | 2.3 | % | 1,459 | 10 | 1,690 | 96 | % | 1,630 | 2.1 | % | 1,161 | ||||||||||||||||||||||||||||||||
Seattle | 3 | 413 | 75 | % | 309 | 0.5 | % | 1,300 | 4 | 468 | 60 | % | 283 | 0.3 | % | 1,006 | ||||||||||||||||||||||||||||||||
Pacific Total | 38 | 9,441 | 90 | % | 8,486 | 17.5 | % | 1,682 | 40 | 9,777 | 89 | % | 8,741 | 15.5 | % | 1,648 | ||||||||||||||||||||||||||||||||
Manhattan | 22 | 956 | 100 | % | 954 | 2.6 | % | 2,301 | 22 | 956 | 100 | % | 954 | 2.4 | % | 2,614 | ||||||||||||||||||||||||||||||||
Suburban New York / New Jersey | 8 | 3,413 | 87 | % | 2,978 | 5.0 | % | 1,165 | 8 | 3,413 | 87 | % | 2,978 | 3.7 | % | 1,176 | ||||||||||||||||||||||||||||||||
New York Total | 30 | 4,369 | 90 | % | 3,932 | 7.6 | % | 1,419 | 30 | 4,369 | 90 | % | 3,932 | 6.1 | % | 1,507 | ||||||||||||||||||||||||||||||||
Washington — NoVA — MD | 18 | 7,411 | 94 | % | 6,989 | 11.7 | % | 1,195 | 18 | 6,190 | 98 | % | 6,071 | 9.4 | % | 1,177 | ||||||||||||||||||||||||||||||||
Boston | 12 | 4,250 | 100 | % | 4,250 | 6.5 | % | 1,202 | 11 | 4,147 | 100 | % | 4,147 | 5.4 | % | 1,182 | ||||||||||||||||||||||||||||||||
Philadelphia | 7 | 3,885 | 91 | % | 3,538 | 5.3 | % | 1,274 | 9 | 4,432 | 92 | % | 4,085 | 5.2 | % | 1,236 | ||||||||||||||||||||||||||||||||
Northeast Total | 67 | 19,915 | 94 | % | 18,709 | 31.1 | % | 1,260 | 68 | 19,138 | 95 | % | 18,235 | 26.1 | % | 1,266 | ||||||||||||||||||||||||||||||||
Miami | 6 | 2,674 | 92 | % | 2,451 | 5.7 | % | 1,590 | 6 | 2,674 | 92 | % | 2,448 | 4.2 | % | 1,683 | ||||||||||||||||||||||||||||||||
Palm Beach/Fort Lauderdale [1] | 8 | 2,431 | 94 | % | 2,281 | 2.7 | % | 964 | 9 | 2,627 | 94 | % | 2,477 | 2.4 | % | 991 | ||||||||||||||||||||||||||||||||
Orlando [1] | 11 | 3,324 | 91 | % | 3,032 | 2.5 | % | 770 | 14 | 3,888 | 92 | % | 3,596 | 2.6 | % | 814 | ||||||||||||||||||||||||||||||||
Tampa [1] | 11 | 3,307 | 90 | % | 2,991 | 2.8 | % | 771 | 14 | 3,982 | 88 | % | 3,523 | 2.9 | % | 817 | ||||||||||||||||||||||||||||||||
Jacksonville [1] | 4 | 1,643 | 85 | % | 1,404 | 1.4 | % | 807 | 6 | 2,235 | 89 | % | 1,996 | 1.4 | % | 818 | ||||||||||||||||||||||||||||||||
Florida Total | 40 | 13,379 | 91 | % | 12,159 | 15.1 | % | 976 | 49 | 15,406 | 91 | % | 14,040 | 13.5 | % | 999 | ||||||||||||||||||||||||||||||||
Houston | 15 | 4,832 | 87 | % | 4,182 | 3.3 | % | 706 | 30 | 8,008 | 86 | % | 6,866 | 4.1 | % | 660 | ||||||||||||||||||||||||||||||||
Denver | 10 | 2,877 | 80 | % | 2,315 | 2.6 | % | 797 | 12 | 3,215 | 81 | % | 2,620 | 2.5 | % | 774 | ||||||||||||||||||||||||||||||||
Phoenix | 20 | 5,164 | 90 | % | 4,656 | 3.4 | % | 672 | 20 | 5,164 | 93 | % | 4,804 | 3.2 | % | 692 | ||||||||||||||||||||||||||||||||
Dallas — Fort Worth | 6 | 1,397 | 76 | % | 1,060 | 0.9 | % | 737 | 10 | 2,590 | 87 | % | 2,253 | 1.3 | % | 697 | ||||||||||||||||||||||||||||||||
Atlanta | 8 | 1,795 | 80 | % | 1,435 | 1.4 | % | 908 | 11 | 3,005 | 83 | % | 2,484 | 1.7 | % | 856 | ||||||||||||||||||||||||||||||||
Sunbelt Total | 99 | 29,444 | 88 | % | 25,807 | 26.7 | % | 847 | 132 | 37,388 | 88 | % | 33,067 | 26.3 | % | 830 | ||||||||||||||||||||||||||||||||
Chicago | 18 | 5,355 | 93 | % | 4,957 | 6.6 | % | 1,115 | 20 | 5,852 | 92 | % | 5,364 | 6.1 | % | 1,072 | ||||||||||||||||||||||||||||||||
Total Target Markets | 222 | 64,155 | 90 | % | 57,959 | 81.9 | % | 1,122 | 260 | 72,155 | 91 | % | 65,407 | 74.0 | % | 1,079 | ||||||||||||||||||||||||||||||||
Other | ||||||||||||||||||||||||||||||||||||||||||||||||
Austin | 3 | 816 | 100 | % | 816 | 0.6 | % | 686 | 7 | 1,497 | 100 | % | 1,497 | 0.9 | % | 719 | ||||||||||||||||||||||||||||||||
Baltimore | 5 | 1,180 | 84 | % | 993 | 1.3 | % | 1,058 | 8 | 1,581 | 79 | % | 1,247 | 1.5 | % | 1,097 | ||||||||||||||||||||||||||||||||
Cincinnati | 2 | 504 | 80 | % | 405 | 0.7 | % | 1,307 | 4 | 1,152 | 81 | % | 933 | 0.9 | % | 933 | ||||||||||||||||||||||||||||||||
Colorado Springs CO | 2 | 514 | 88 | % | 454 | 0.4 | % | 673 | 3 | 714 | 92 | % | 654 | 0.5 | % | 667 | ||||||||||||||||||||||||||||||||
Indianapolis / Ft Wayne | 8 | 4,981 | 96 | % | 4,782 | 3.2 | % | 592 | 25 | 9,965 | 92 | % | 9,188 | 5.0 | % | 573 | ||||||||||||||||||||||||||||||||
Inland Empire | 3 | 574 | 90 | % | 514 | 0.5 | % | 855 | 3 | 574 | 90 | % | 514 | 0.5 | % | 870 | ||||||||||||||||||||||||||||||||
Michigan | 6 | 3,862 | 94 | % | 3,643 | 2.5 | % | 658 | 9 | 4,589 | 84 | % | 3,852 | 2.3 | % | 669 | ||||||||||||||||||||||||||||||||
Minneapolis | 2 | 732 | 89 | % | 651 | 1.5 | % | 1,569 | 4 | 1,222 | 84 | % | 1,022 | 1.6 | % | 1,210 | ||||||||||||||||||||||||||||||||
Nashville | 5 | 1,362 | 72 | % | 981 | 1.0 | % | 851 | 7 | 2,192 | 83 | % | 1,811 | 1.5 | % | 791 | ||||||||||||||||||||||||||||||||
Non-Target Florida | 11 | 2,404 | 98 | % | 2,358 | 1.8 | % | 688 | 12 | 2,570 | 98 | % | 2,524 | 1.7 | % | 747 | ||||||||||||||||||||||||||||||||
Norfolk / Richmond | 7 | 2,075 | 96 | % | 1,983 | 2.7 | % | 923 | 12 | 3,465 | 89 | % | 3,079 | 3.2 | % | 918 | ||||||||||||||||||||||||||||||||
Providence RI | 2 | 708 | 100 | % | 708 | 0.8 | % | 1,130 | 3 | 948 | 100 | % | 948 | 1.0 | % | 1,108 | ||||||||||||||||||||||||||||||||
Raleigh / Greenville | 6 | 1,398 | 80 | % | 1,115 | 0.8 | % | 678 | 10 | 2,613 | 78 | % | 2,040 | 1.2 | % | 672 | ||||||||||||||||||||||||||||||||
Other Markets [2] | 3 | 601 | 74 | % | 442 | 0.3 | % | 906 | 31 | 6,912 | 85 | % | 5,861 | 4.2 | % | 722 | ||||||||||||||||||||||||||||||||
Total Other [3] | 65 | 21,711 | 91 | % | 19,845 | 18.1 | % | 781 | 138 | 39,994 | 88 | % | 35,170 | 26.0 | % | 744 | ||||||||||||||||||||||||||||||||
Grand Total | 287 | 85,866 | 91 | % | 77,804 | 100.0 | % | $ | 1,035 | 398 | 112,149 | 90 | % | 100,577 | 100.0 | % | $ | 959 | ||||||||||||||||||||||||||||||
[1] | Palm Beach/Fort Lauderdale, Orlando, Tampa and Jacksonville are considered part of the Other Florida market. | |
[2] | Other Markets includes one property in each of the following markets: Carbondale (IL), Sacramento (CA) and Lexington Park (MD). | |
[3] | For the quarters ended June 30, 2009 and 2008, Aimco’s conventional portfolio included assets in 19 and 25 markets, respectively, in which Aimco invests on an opportunistic basis or that Aimco intends to exit. |
AIMCO 2nd Quarter 2009 | Page 14 |
Supplemental Schedule 8
Property Sales and Acquisition Activity
(unaudited)
(unaudited)
SECOND QUARTER 2009 PROPERTY SALES ACTIVITY (dollars in millions, except average rent)
Number | Number | Aimco | Aimco | Aimco | ||||||||||||||||||||||||||||||||
of | of | Gross | Cap | Property | Net Sales | Gross | Net | Average | ||||||||||||||||||||||||||||
Properties | Units | Proceeds | Rate [1] | Debt | Proceeds [2] | Proceeds | Proceeds | Rent | ||||||||||||||||||||||||||||
Conventional [3][4] | 17 | 4,593 | $ | 262.1 | 7.7 | % | $ | 139.2 | $ | 98.5 | $ | 228.9 | $ | 93.6 | $ | 786 | ||||||||||||||||||||
Affordable | 3 | 492 | 29.2 | 7.6 | % | 15.3 | 12.1 | 13.8 | 11.3 | 911 | ||||||||||||||||||||||||||
Total Dispositions | 20 | 5,085 | $ | 291.3 | 7.7 | % | $ | 154.5 | $ | 110.6 | $ | 242.7 | $ | 104.9 | $ | 798 | ||||||||||||||||||||
YEAR-TO-DATE 2009 PROPERTY SALES ACTIVITY (dollars in millions, except average rent) [5]
Number | Number | Aimco | Aimco | Aimco | ||||||||||||||||||||||||||||||||
of | of | Gross | Cap | Property | Net Sales | Gross | Net | Average | ||||||||||||||||||||||||||||
Properties | Units | Proceeds | Rate [1] | Debt | Proceeds [2] | Proceeds | Proceeds | Rent | ||||||||||||||||||||||||||||
Conventional [3] | 24 | 6,261 | $ | 331.7 | 7.7 | % | $ | 191.3 | $ | 109.2 | $ | 298.5 | $ | 104.3 | $ | 752 | ||||||||||||||||||||
Affordable | 6 | 816 | 42.7 | 6.4 | % | 23.3 | 16.0 | 19.6 | 14.9 | 807 | ||||||||||||||||||||||||||
Total Dispositions | 30 | 7,077 | $ | 374.4 | 7.6 | % | $ | 214.6 | $ | 125.2 | $ | 318.1 | $ | 119.2 | $ | 758 | ||||||||||||||||||||
[1] | Cap Rate is calculated based on the trailing twelve month NOI prior to sale, less a 5% management fee and a $300 per unit deduction for capital replacements, divided by the gross proceeds. | |
[2] | Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and prepayment penalties. | |
[3] | Second quarter and year-to-date property sales include one unconsolidated property consisting of 480 units, which generated Aimco gross proceeds of $8.8 million and net proceeds of $3.4 million. | |
[4] | The following table presents selected market information regarding the conventional dispositions during the second quarter 2009: |
Market | Properties | Units | ||||||
Target Markets: | ||||||||
Chicago | 1 | 200 | ||||||
Dallas-Fort Worth | 1 | 365 | ||||||
Houston | 2 | 400 | ||||||
Orlando | 2 | 356 | ||||||
Palm Beach | 1 | 196 | ||||||
Total Target Markets | 7 | 1,517 | ||||||
Other: | ||||||||
Austin | 1 | 327 | ||||||
Indianapolis | 1 | 360 | ||||||
Nashville | 1 | 468 | ||||||
Norfolk | 1 | 288 | ||||||
Other Markets | 6 | 1,633 | ||||||
Total Other | 10 | 3,076 | ||||||
Total Conventional Dispositions | 17 | 4,593 | ||||||
[5] | Year-to-date property sales activity does not include a land sale with total Aimco net proceeds of $1.6 million. |
YEAR-TO-DATE 2009 PROPERTY ACQUISITION ACTIVITY
There were no property acquisitions during the six months ended June 30, 2009.
AIMCO 2nd Quarter 2009 | Page 15 |
Supplemental Schedule 9
Capital Expenditures
Six Months Ended June 30, 2009
(in thousands, except per unit data)
(unaudited)
Six Months Ended June 30, 2009
(in thousands, except per unit data)
(unaudited)
All capital spending is classified as either Capital Replacements (“CR”), Capital Improvements (“CI”), casualties or redevelopment. Non-redevelopment and non-casualty capitalizable expenditures are apportioned between CR and CI based on the useful life of the capital item under consideration and the period Aimco has owned the property (i.e., the portion that was consumed during Aimco’s ownership of the item represents CR; the portion of the item that was consumed prior to Aimco’s ownership represents CI). See the Glossary for further descriptions.
The table below details Aimco’s share of actual spending, on both consolidated and unconsolidated real estate partnerships, for Capital Replacements, Capital Improvements, casualties and redevelopment for the six months ended June 30, 2009. Per unit numbers are based on approximately 98,868 average units, including 82,759 conventional and 16,109 affordable units. Average units are weighted for the period and represent Effective Units excluding non-managed units. [1]
Aimco’s Share of | Per Effective | |||||||
Expenditures | Unit | |||||||
Capital Replacements Detail: | ||||||||
Building and grounds | $ | 14,814 | $ | 150 | ||||
Turnover related | 14,686 | 149 | ||||||
Capitalized site payroll and indirect costs | 4,284 | 43 | ||||||
Total Aimco’s share of Capital Replacements | $ | 33,784 | $ | 342 | ||||
Capital Replacements: | ||||||||
Conventional | $ | 31,010 | $ | 375 | ||||
Affordable | 2,774 | $ | 172 | |||||
Total Aimco’s share of Capital Replacements | 33,784 | $ | 342 | |||||
Capital Improvements: | ||||||||
Conventional | 23,114 | $ | 279 | |||||
Affordable | 2,514 | $ | 156 | |||||
Total Aimco’s share of Capital Improvements | 25,628 | $ | 259 | |||||
Casualties: | ||||||||
Conventional | 6,267 | |||||||
Affordable | 60 | |||||||
Total Aimco’s share of Casualties [2] | 6,327 | |||||||
Redevelopment (see Schedule 10) [3]: | ||||||||
Conventional projects | 42,911 | |||||||
Tax Credit projects [4] | 29,781 | |||||||
Total Aimco’s share of Redevelopment | 72,692 | |||||||
Total Aimco’s share of capital expenditures | 138,431 | |||||||
Plus noncontrolling interest partners’ share of consolidated spending | 9,325 | |||||||
Less Aimco’s share of unconsolidated spending | (419 | ) | ||||||
Capital expenditures per consolidated statement of cash flows | $ | 147,337 | ||||||
[1] | Average units calculated pro rata for the period based on acquisition and disposition timing. | |
[2] | A portion of expenditures related to casualty losses is reimbursed through insurance. | |
[3] | Redevelopment expenditures for conventional and tax credit projects may include costs related to pre-construction or other activities on projects other than those included as active on Schedule 10. Therefore the total costs presented on this schedule may exceed those included as Aimco’s share on Schedule 10. | |
[4] | Redevelopment spending on tax credit projects is substantially funded from tax credit investor contributions. |
AIMCO 2nd Quarter 2009 | Page 16 |
Supplemental Schedule 10
Summary of Redevelopment Activity
Six Months Ended June 30, 2009
(dollars in millions)
(unaudited)
Six Months Ended June 30, 2009
(dollars in millions)
(unaudited)
Actual Expenditures | ||||||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||
Number of | Number of | Total Estimated | Inception to | June 30, 2009 | ||||||||||||||||||||
Properties | Units | Expenditures[1] | Date | Actual Amount | Aimco’s Share | |||||||||||||||||||
CONVENTIONAL REDEVELOPMENT PROJECTS | ||||||||||||||||||||||||
Active redevelopment projects at December 31, 2008 | 37 | 13,553 | $ | 594.8 | $ | 521.7 | $ | 39.6 | $ | 37.4 | ||||||||||||||
Changes in project scope and estimated costs | — | — | (40.3 | )[2] | — | — | — | |||||||||||||||||
Redevelopment expenditures during period | 37 | 13,553 | 554.5 | 521.7 | 39.6 | 37.4 | ||||||||||||||||||
Projects completed during period | (16 | ) | (5,370 | ) | (198.8 | ) | (198.8 | ) | ||||||||||||||||
Active redevelopment projects at June 30, 2009 [3] | 21 | 8,183 | 355.7 | 322.9 | ||||||||||||||||||||
TAX CREDIT REDEVELOPMENT PROJECTS | ||||||||||||||||||||||||
Active redevelopment projects at December 31, 2008 | 4 | 528 | $ | 38.8 | $ | 31.4 | $ | 14.3 | $ | 14.2 | ||||||||||||||
New redevelopment projects started during period | 3 | 546 | 21.1 | 7.6 | 7.6 | 7.6 | ||||||||||||||||||
Changes in estimated costs | — | — | 3.4 | — | — | — | ||||||||||||||||||
Redevelopment expenditures during period | 7 | 1,074 | 63.3 | 39.0 | 21.9 | 21.8 | ||||||||||||||||||
Projects completed during period | (3 | ) | (229 | ) | (13.0 | ) | (12.3 | ) | ||||||||||||||||
Active redevelopment projects at June 30, 2009 | 4 | 845 | 50.3 | 26.7 | ||||||||||||||||||||
TOTAL ACTIVE REDEVELOPMENT PROJECTS | 25 | 9,028 | $ | 406.0 | $ | 349.6 | ||||||||||||||||||
YEAR-TO-DATE REDEVELOPMENT EXPENDITURES | $ | 61.5 | $ | 59.2 | ||||||||||||||||||||
[1] | Represents the forecasted total expenditures anticipated to be incurred in a redevelopment project. | |
[2] | During 2009, Aimco elected not to complete portions of previously planned projects resulting in a reduction in estimated costs. | |
[3] | Targeted return on investment in Conventional Redevelopment projects is 7.5% — 8.5%. |
AIMCO 2nd Quarter 2009 | Page 17 |
Supplemental Schedule 11
Aimco Capital
(in thousands, unaudited)
(in thousands, unaudited)
Investment Management Income
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Current asset management fees [1] | $ | 1,027 | $ | 904 | $ | 2,123 | $ | 1,782 | ||||||||
Deferred asset management fees [2] | — | 16 | — | 528 | ||||||||||||
Promotes | 1,549 | 27,493 | 1,549 | 31,645 | ||||||||||||
Other GP transactional fees | 2,547 | 1,321 | 3,282 | 1,765 | ||||||||||||
Total asset management revenues | 5,123 | 29,734 | 6,954 | 35,720 | ||||||||||||
Tax credit syndication fees [3] | — | 1,427 | — | 1,427 | ||||||||||||
Deferred tax credit income [4] | 7,968 | 7,014 | 16,075 | 13,880 | ||||||||||||
Total tax credit revenues | 7,968 | 8,441 | 16,075 | 15,307 | ||||||||||||
Total asset management and tax credit revenues | 13,091 | 38,175 | 23,029 | 51,027 | ||||||||||||
Accretion on discounted notes receivable [5] | 532 | (3,835 | ) | 481 | (2,170 | ) | ||||||||||
Land and other investment gains | 3,192 | — | 3,873 | — | ||||||||||||
Other portfolio management revenue [6] | 1,524 | 2,650 | 2,940 | 3,984 | ||||||||||||
Total portfolio management revenue | 5,248 | (1,185 | ) | 7,294 | 1,814 | |||||||||||
Total investment management revenues | 18,339 | 36,990 | 30,323 | 52,841 | ||||||||||||
Investment management expenses | (4,716 | ) | (5,807 | ) | (8,506 | ) | (10,194 | ) | ||||||||
Net investment management income (pre-tax) | 13,623 | 31,183 | 21,817 | 42,647 | ||||||||||||
Income taxes [7] | (3,498 | ) | (2,093 | ) | (4,748 | ) | (4,300 | ) | ||||||||
Net investment management income (after tax) | $ | 10,125 | $ | 29,090 | $ | 17,069 | $ | 38,347 | ||||||||
Summary of Projected Tax Credit Income
Remainder | Year Ending December 31, | |||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2012 | 2013 | Thereafter | Total | ||||||||||||||||||||||
Amortization of deferred income [8] | $ | 18,773 | $ | 29,742 | $ | 29,117 | $ | 29,124 | $ | 27,713 | $ | 95,016 | $ | 229,485 | ||||||||||||||
Income taxes [9] | (7,321 | ) | (11,599 | ) | (11,356 | ) | (11,358 | ) | (10,808 | ) | (37,056 | ) | (89,498 | ) | ||||||||||||||
Projected income, net of tax | $ | 11,452 | $ | 18,143 | $ | 17,761 | $ | 17,766 | $ | 16,905 | $ | 57,960 | $ | 139,987 | ||||||||||||||
[1] | Current asset management fees represent income earned in exchange for asset management services provided to third parties. | |
[2] | Deferred asset management fees represent asset management fees earned in prior periods, the collectibility of which was deemed uncertain, and such fees were therefore deferred. Fees are recognized in income when collectibility is probable and reasonably estimable as a result of a completed or pending transaction which generates a reliable source of payment. | |
[3] | Aimco receives a fee for the syndication of tax credit partnerships which is earned and paid upon completion of the syndication. | |
[4] | Aimco earns tax credit income in connection with the transfer of tax credits to tax credit investors, a significant portion of which is paid simultaneously with the completion of the syndication. The balance is generally paid within 12 to 24 months. Tax credit income is recognized as tax credits are delivered to the investors, generally over a period of ten years. See Summary of Projected Tax Credit Income. | |
[5] | Aimco holds certain loans extended by predecessors whose positions were generally acquired at a discount. Interest income on these discounted notes is recognized at such time when the collectibility of the income is probable and reasonably estimable as a result of a completed or pending transaction which generates a reliable source of repayment. Accretion on discounted notes receivable is included in interest income in Aimco’s consolidated statements of income. During the six months ended June 30, 2009, Aimco revised its estimate of the timing and amount of payment on certain discounted notes and as a result recorded adjustments totaling $0.8 million to accretion income. | |
[6] | Other portfolio management income during 2009 and 2008 includes interest income received under total rate of return swaps, which is included in interest expense in Aimco’s consolidated statements of income. | |
[7] | Investment management income is earned in part by Aimco’s taxable REIT subsidiaries. The effective tax rate varies from period to period based on the portion of total income earned by taxable REIT subsidiaries. Income taxes are recalculated each period. | |
[8] | Amortization of deferred income represents the periodic recognition of deferred revenue and costs relating to Aimco’s existing tax credit arrangements. Deferred income is recognized as the related low income housing tax credits and other tax benefits are delivered to tax credit investors. Deferred revenue reflects cash received but not yet recognized as revenue, and cash expected to be received from investors in the future under conditional capital contribution commitments. The amounts to be received in the future are subject to adjustment based on the amounts of tax benefits actually delivered to investors and Aimco’s compliance with applicable regulations and other conditions. Deferred costs reflect costs incurred in structuring these arrangements. The timing of income recognition is subject to change based on the timing of delivery of tax benefits, which timing may be affected by factors related to the development, operations and financing of the related properties. | |
[9] | An effective income tax rate of 39% is assumed. For GAAP and FFO purposes, income taxes are recognized concurrent with the amortization of deferred income. |
AIMCO 2nd Quarter 2009 | Page 18 |
Supplemental Schedule 12
Apartment Unit Summary
As of June 30, 2009
(unaudited)
As of June 30, 2009
(unaudited)
Number of | Number of | Effective | Average | |||||||||||||
Properties | Units | Units | Ownership | |||||||||||||
Conventional Real Estate Portfolio: | ||||||||||||||||
Wholly-owned consolidated properties | 195 | 58,218 | 58,218 | 100 | % | |||||||||||
Partially-owned consolidated properties | 90 | 28,648 | 20,586 | 72 | % | |||||||||||
Partially-owned unconsolidated properties | 2 | 1,304 | 455 | 35 | % | |||||||||||
Total | 287 | 88,170 | 79,259 | 90 | % | |||||||||||
Affordable Real Estate Portfolio: | ||||||||||||||||
Wholly-owned consolidated properties | 88 | 12,191 | 12,191 | 100 | % | |||||||||||
Partially-owned consolidated properties | 112 | 11,997 | 3,660 | 31 | % | |||||||||||
Partially-owned unconsolidated properties | 80 | 7,611 | 1,190 | 16 | % | |||||||||||
Total | 280 | 31,799 | 17,041 | 54 | % | |||||||||||
Total Owned Real Estate Portfolio: | ||||||||||||||||
Wholly-owned consolidated properties | 283 | 70,409 | 70,409 | 100 | % | |||||||||||
Partially-owned consolidated properties | 202 | 40,645 | 24,246 | 60 | % | |||||||||||
Partially-owned unconsolidated properties | 82 | 8,915 | 1,645 | 18 | % | |||||||||||
Total | 567 | 119,969 | 96,300 | 80 | % | |||||||||||
Management Contracts: | ||||||||||||||||
Property-managed for third parties | 25 | 2,301 | ||||||||||||||
Asset-managed | 358 | 32,241 | ||||||||||||||
Total | 383 | 34,542 | ||||||||||||||
Total Portfolio | 950 | 154,511 | ||||||||||||||
AIMCO 2nd Quarter 2009 | Page 19 |
GLOSSARY OF NON-GAAP FINANCIAL AND OPERATING MEASURES: Financial and operating measures found in the Earnings Release and Supplemental Information include certain financial measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States of America, or GAAP. These measures are defined below and, where appropriate, reconciled on the accompanying Supplemental Schedules to the most comparable GAAP measures.
ACQUISITION PROPERTIES: Properties that have not reached a stabilized level of occupancy during both the current and comparable prior year period.
ADJUSTED FUNDS FROM OPERATIONS (AFFO): AFFO is FFO (diluted) less Capital Replacement expenditures, plus non-cash charges for preferred stock redemption related costs and operating real estate impairment losses, all of which are adjusted for the Aimco Operating Partnership’s share. Similar to FFO, AFFO is helpful to investors in understanding Aimco’s performance because it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. Please see Supplemental Schedule 1 for AFFO data reconciled to net income (loss) attributable to common stockholders as determined in accordance with GAAP. There can be no assurance that Aimco’s method for computing AFFO is comparable with that of other real estate investment trusts.
AFFORDABLE PROPERTIES: Affordable properties benefit from government programs designed to pay rental income on behalf of people with low or moderate incomes and includes properties that were owned for all periods presented.
CAPITAL IMPROVEMENTS (CI): CI expenditures include all non-redevelopment capital expenditures that are made to enhance the value, profitability or useful life of an asset from its original purchase condition.
CAPITAL REPLACEMENTS (CR): CR expenditures do not increase the value, profitability or useful life of an asset from its original purchase condition. They represent the share of expenditures that are deemed to replace the consumed portion of acquired capital assets. CR expenditures are deducted in the calculation of AFFO. Please refer to Supplemental Schedule 9 for further detail.
CASUALTY CAPITAL EXPENDITURES: Casualty capital expenditures represent capitalized costs incurred in connection with casualty losses and are associated with the restoration of the asset. A portion of the restoration costs is reimbursed by insurance carriers based on deductibles associated with each loss.
EFFECTIVE UNITS: Unit count at 100% ownership multiplied by Aimco’s ownership share.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance defined by the National Association of Real Estate Investment Trusts (NAREIT) as net income, computed in accordance with GAAP, excluding gains from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT’s April 1, 2002 White Paper. Aimco calculates FFO (diluted) by subtracting preferred stock redemption related redemption related costs and dividends on preferred stock and adding back dividends/distributions on dilutive preferred securities. FFO is helpful to investors in understanding Aimco’s performance because it captures features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than do other depreciating assets such as machinery, computers or other personal property. There can be no assurance that Aimco’s method for computing FFO is comparable with that of other real estate investment trusts. Please see Supplemental Schedule 1 for FFO data reconciled to net income (loss) attributable to Aimco common stockholders as determined in accordance with GAAP.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and partnership expenses (partnership level expenses incurred directly or indirectly for services such as audit, tax and legal).
OTHER PROPERTIES: Conventional properties that have significant rent control restrictions, university housing properties that have been owned for more than one year and properties that are not multi-family such as commercial properties or fitness facilities.
REDEVELOPMENT PROPERTIES: Properties where (1) a substantial number of available units have been vacated for major renovations or have not been stabilized in occupancy for at least one year as of the earliest period presented, or (2) other significant renovation, such as exteriors, common areas or unit improvements (done upon lease expirations), is underway or has been complete for less than one year, as of the earliest period presented. In both cases the properties have been removed from the Same Store portfolio.
SAME STORE: Same Store is used commonly to describe Conventional properties managed by Aimco, in which Aimco’s ownership exceeds 10% and that have reached a stabilized level of occupancy during both the current and comparable prior year period. Properties classified as held for sale are not included in Same Store. These results measure operating performance without variations caused by investment transactions. Aimco provides data for consolidated Same Store properties as well as its proportionate share of consolidated and unconsolidated Same Store properties. To ensure comparability, the information for all periods shown is based on current period ownership. Please see Supplemental Schedules 6a through 6b for Same Store data reconciled to rental and other property revenues and property operating expense as determined in accordance with GAAP.
AIMCO 2nd Quarter 2009 | Page 20 |