EX-99.2 3 exhibit992supplementq318.htm EXHIBIT 99.2 Exhibit


picture1a60.jpg




 
 
 
CAMDEN
 
TABLE OF CONTENTS
 
 
 


Page
Press Release Text
Financial Highlights
Operating Results
Funds from Operations
Balance Sheets
Portfolio Statistics
Components of Property Net Operating Income
"Same Property" Third Quarter Comparisons
"Same Property" Sequential Quarter Comparisons
"Same Property" Year to Date Comparisons
"Same Property" Operating Expense Detail & Comparisons
Joint Venture Operations
Current Development Communities
Development Pipeline & Land
Redevelopment Summary
Acquisitions and Dispositions
Debt Analysis
Debt Maturity Analysis
Debt Covenant Analysis
Unconsolidated Real Estate Investments Debt Analysis
Unconsolidated Real Estate Investments Debt Maturity Analysis
Capitalized Expenditures & Maintenance Expense
Non-GAAP Financial Measures - Definitions & Reconciliations
Other Data
Community Table
            







In addition to historical information, this document contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates, and projections about the industry and markets in which Camden (the “Company”) operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. Factors which may cause the Company’s actual results or performance to differ materially from those contemplated by forward-looking statements are described under the heading “Risk Factors” in Camden’s Annual Report on Form 10-K and in other filings with the Securities and Exchange Commission (SEC). Forward-looking statements made in this document represent management’s opinions at the time of this publication, and the Company assumes no obligation to update or supplement these statements because of subsequent events.


2



image1a01a02a25.jpg

CAMDEN PROPERTY TRUST ANNOUNCES THIRD QUARTER 2018 OPERATING RESULTS

Houston, Texas (October 25, 2018) - Camden Property Trust (NYSE:CPT) announced today operating results for the three and nine months ended September 30, 2018. Net Income Attributable to Common Shareholders (“EPS”), Funds from Operations (“FFO”), and Adjusted Funds from Operations (“AFFO”) for the three and nine months ended September 30, 2018 are detailed below. A reconciliation of EPS to FFO is included in the financial tables accompanying this press release.

 
Three Months Ended
Nine Months Ended
 
September 30
September 30
Per Diluted Share
2018
2017
2018
2017
EPS
$0.40
$0.38
$1.22
$1.20
FFO
$1.20
$1.11
$3.54
$3.35
AFFO
$1.00
$0.92
$3.04
$2.87

 
Quarterly Growth
Sequential Growth
Year-to-Date Growth
Same Property Results
3Q18 vs. 3Q17
3Q18 vs. 2Q18
2018 vs. 2017
Revenues
3.1%
1.1%
3.2%
Expenses
1.9%
2.7%
2.4%
Net Operating Income ("NOI")
3.8%
0.2%
3.6%

Same Property Results
3Q18

3Q17

2Q18

Occupancy
95.9
%
95.9
%
95.8
%

“We are pleased to report another strong quarter of performance, with property NOI growth and FFO per share both slightly better than anticipated,” said Richard J. Campo, Camden’s Chairman and CEO.  “As a result, we have increased the midpoint of our 2018 FFO guidance from $4.74 to $4.76 per share, and raised the midpoint of expected same property NOI growth from 3.0% to 3.2%.”

The Company defines same property communities as communities owned and stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. A reconciliation of net income to NOI and same property NOI is included in the financial tables accompanying this press release.

Development Activity
During the quarter, construction commenced at Camden Buckhead in Atlanta, GA. Subsequent to quarter-end, lease-up was completed at Camden NoMa II in Washington, DC.

Development Communities - Construction Completed and Projects in Lease-Up ($ in millions)
 
 
Total
Total

% Leased

Community Name
Location
Units
Cost

as of 10/23/2018

Camden NoMa II
Washington, DC
405
$108.4
94
%
Camden Shady Grove
Rockville, MD
457
113.9

85
%
Total
 
862
$222.3

 

3



Development Communities - Construction Ongoing ($ in millions)
 
 
Total
Total
% Leased

Community Name
Location
Units
Budget
as of 10/23/2018

Camden Washingtonian
Gaithersburg, MD
365
$90.0
58
%
Camden McGowen Station
Houston, TX
315
90.0
50
%
Camden North End I
Phoenix, AZ
441
105.0
44
%
Camden Grandview II
Charlotte, NC
28
21.0
 
Camden RiNo
Denver, CO
233
75.0
 
Camden Downtown I
Houston, TX
271
132.0
 
Camden Lake Eola
Orlando, FL
360
120.0
 
Camden Buckhead
Atlanta, GA
365
160.0
 
Total
 
2,378
$793.0
 

Acquisition/Disposition Activity
During the quarter, the Company acquired Camden Thornton Park, a 299-home apartment community in Orlando, FL, for approximately $89.8 million. Camden also sold approximately 14.1 acres of land adjacent to two development communities in Phoenix, AZ for approximately $11.5 million. The Company does not expect to complete any additional acquisitions or dispositions during the fourth quarter of 2018.

Capital Markets Transactions
In October 2018, Camden retired $175.0 million of 2.86% variable rate secured conventional mortgage notes and $205.0 million of 5.77% secured conventional mortgage notes.

In October 2018, the Company issued $400 million senior unsecured notes under its existing shelf registration statement. These ten-year notes were offered to the public at 99.893% of par value with a coupon of 4.100%. After giving effect to the settlement of in-place swap agreements and deducting the underwriting discounts and other estimated expenses of the offering, the effective annual interest rate on the notes is approximately 3.74%. The Company received net proceeds of approximately $396.1 million, net of underwriting discounts and other estimated offering expenses.

In September 2018, Camden entered into a $100.0 million three-year unsecured floating-rate term loan which was funded in October 2018. The interest rate on the term loan is based on LIBOR plus a margin which is subject to change as our credit ratings change. The current margin is 0.85%.

Earnings Guidance
Camden updated its earnings guidance for 2018 based on its current and expected views of the apartment market and general economic conditions, and provided guidance for fourth quarter 2018 as detailed below.

 
4Q18
2018
2018 Midpoint
 
Per Diluted Share
Range
Range
Current
Prior
Change
EPS
$0.40 - $0.44
$1.62 - $1.66
$1.64
$1.61
$0.03
FFO
$1.20 - $1.24
$4.74 - $4.78
$4.76
$4.74
$0.02

 
2018
2018 Midpoint
 
Same Property Growth
Range
Current
Prior
Change
Revenues
3.05% - 3.25%
3.15%
3.15%
0.00%
Expenses
2.95% - 3.15%
3.05%
3.50%
(0.45)%
NOI
3.00% - 3.40%
3.20%
3.00%
0.20%


4



Camden intends to update its earnings guidance to the market on a quarterly basis. Additional information on the Company’s 2018 financial outlook and a reconciliation of expected EPS to expected FFO are included in the financial tables accompanying this press release.

Conference Call
Friday, October 26, 2018 at 10:00 AM CT
Domestic Dial-In Number: (888) 317-6003; International Dial-In Number: (412) 317-6061
Passcode: 8427208
Webcast: http://services.choruscall.com/links/cpt181026.html

Supplemental financial information is available in the Investors section of the Company’s website under Earnings Releases or by calling Camden’s Investor Relations Department at (713) 354-2787.

Forward-Looking Statements
In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates, and projections about the industry and markets in which Camden (the “Company”) operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. Factors which may cause the Company’s actual results or performance to differ materially from those contemplated by forward-looking statements are described under the heading “Risk Factors” in Camden’s Annual Report on Form 10-K and in other filings with the Securities and Exchange Commission (SEC). Forward-looking statements made in today’s press release represent management’s current opinions at the time of this publication, and the Company assumes no obligation to update or supplement these statements because of subsequent events.

About Camden
Camden Property Trust, an S&P 400 Company, is a real estate company engaged in the ownership, management, development, redevelopment, acquisition, and construction of multifamily apartment communities. Camden owns interests in and operates 159 properties containing 54,480 apartment homes across the United States. Upon completion of 8 properties currently under development, the Company’s portfolio will increase to 56,858 apartment homes in 167 properties. Camden was recently named by FORTUNE® Magazine for the eleventh consecutive year as one of the “100 Best Companies to Work For” in America, ranking #24.

For additional information, please contact Camden’s Investor Relations Department at (713) 354-2787 or access our website at camdenliving.com.


5


 
 
 
CAMDEN
 
FINANCIAL HIGHLIGHTS
 
 
(In thousands, except per share, property data amounts and ratios)
 
 
 

(Unaudited)
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
 
2018
2017
 
2018
2017
Total property revenues

$241,770


$228,178

 

$709,586


$671,069

 
 
 
 
 
 
Adjusted EBITDA
136,088

122,956

 
400,326

370,165

 
 
 
 
 
 
Net income attributable to common shareholders
38,866

34,384

 
116,932

108,433

      Per share - basic
0.41

0.38

 
1.22

1.20

      Per share - diluted
0.40

0.38

 
1.22

1.20

 
 
 
 
 
 
Funds from operations
117,070

103,187

 
344,546

309,520

       Per share - diluted
1.20

1.11

 
3.54

3.35

 
 
 
 
 
 
Adjusted funds from operations
97,221

85,681

 
295,508

265,545

       Per share - diluted
1.00

0.92

 
3.04

2.87

 
 
 
 
 
 
Dividends per share
0.77

0.75

 
2.31

2.25

Dividend payout ratio (FFO)
64.2
%
67.6
%
 
65.3
%
67.2
%
 
 
 
 
 
 
Interest expensed
21,235

21,210

 
62,216

66,132

Interest capitalized
3,327

3,391

 
10,758

11,642

    Total interest incurred
24,562

24,601

 
72,974

77,774

 
 
 
 
 
 
Principal amortization
198

158

 
539

528

 
 
 
 
 
 
Net Debt to Annualized Adjusted EBITDA (a)
4.1x

4.4x

 
4.0x

4.5x

Interest expense coverage ratio
6.4x

5.8x

 
6.4x

5.6x

Total interest coverage ratio
5.5x

5.0x

 
5.5x

4.8x

Fixed charge expense coverage ratio
6.3x

5.8x

 
6.4x

5.6x

Total fixed charge coverage ratio
5.5x

5.0x

 
5.4x

4.7x

Unencumbered real estate assets (at cost) to unsecured debt ratio
4.8x

4.6x

 
4.8x

4.6x

 
 

 
 
 
Same property NOI increase (b)
3.8
%
1.7
%
 
3.6
%
2.5
%
  (# of apartment homes included)
41,968

41,988

 
41,968

41,988

 
 
 
 
 
 
Gross turnover of apartment homes (annualized)
65
%
65
%
 
58
%
59
%
Net turnover (excludes on-site transfers and transfers to other Camden communities)
54
%
55
%
 
47
%
49
%
 
 
 
 
 
 
 
 
 
As of September 30,
 


 
2018
2017
Total assets
 
 
 

$6,198,500


$6,168,895

Total debt
 
 
 

$2,259,609


$2,204,251

Common and common equivalent shares, outstanding end of period (c)
 
 
 
97,194

97,032

Share price, end of period
 
 
 

$93.57


$91.45

Book equity value, end of period (d)
 
 
 

$3,474,797


$3,539,592

Market equity value, end of period (e)
 
 
 

$9,094,443


$8,873,575

 
(a) Net Debt is the average Notes Payable less the average Cash balance and Short Term Investments over the period. Annualized Adjusted EBITDA is Adjusted EBITDA as reported for the period multiplied by either 4 for quarter results or 1.33 for 9 month results.
   
(b) "Same Property" Communities are communities which were owned by the Company and stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. YTD 2017 results exclude approximately $3.9 million of storm-related expenses related to Hurricane Harvey and Irma.
  
(c) Includes at September 30, 2018: 95,438 common shares (including 181 common share equivalents related to share awards & options), plus 1,756 common share equivalents upon the assumed conversion of non-controlling units.
 
(d) Includes: common shares, common units, common share equivalents, and non-qualified deferred compensation share awards.
 
(e) Includes: common shares, common units, and common share equivalents.
 
Note: Please refer to pages 27 and 28 for definitions and reconciliations of all non-GAAP financial measures presented in this document.

6


 
 
 
CAMDEN
 
OPERATING RESULTS
 
 
(In thousands, except per share amounts)
 
 
 

(Unaudited)
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
 
2018
2017
 
2018
2017
OPERATING DATA
 
 
 
 
 
Property revenues
 
 
 
 
 
Rental revenues (a)

$212,984


$194,690

 

$625,123


$573,262

Other property revenues (a)
28,786

33,488

 
84,463

97,807

Total property revenues
241,770

228,178

 
709,586

671,069

 
 
 
 
 
 
Property expenses
 
 
 
 
 
Property operating and maintenance (b)
56,973

60,090

 
165,624

164,188

Real estate taxes
30,860

28,193

 
91,235

83,916

Total property expenses
87,833

88,283

 
256,859

248,104

 
 
 
 
 
 
Non-property income
 
 
 
 
 
Fee and asset management
1,827

2,116

 
5,651

5,806

Interest and other income
385

385

 
1,669

1,579

Income on deferred compensation plans
3,539

3,648

 
3,769

11,706

Total non-property income
5,751

6,149

 
11,089

19,091

 
 
 
 
 
 
Other expenses
 
 
 
 
 
Property management
6,303

6,201

 
19,415

19,782

Fee and asset management
1,140

973

 
3,193

2,818

General and administrative (c)
12,618

12,266

 
37,113

37,585

Interest
21,235

21,210

 
62,216

66,132

Depreciation and amortization
76,476

67,014

 
222,269

195,781

Expense on deferred compensation plans
3,539

3,648

 
3,769

11,706

Total other expenses
121,311

111,312

 
347,975

333,804

 
 
 
 
 
 
Loss on early retirement of debt


 

(323
)
Equity in income of joint ventures (d)
1,943

1,255

 
5,644

4,857

Income from continuing operations before income taxes
40,320

35,987

 
121,485

112,786

Income tax expense
(330
)
(512
)
 
(1,098
)
(1,008
)
Net income
39,990

35,475

 
120,387

111,778

Less income allocated to non-controlling interests from
continuing operations
(1,124
)
(1,091
)
 
(3,455
)
(3,345
)
Net income attributable to common shareholders

$38,866


$34,384

 

$116,932


$108,433

 
 
 
 
 
 
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
 
 
 
 
Net income
$39,990
$35,475
 
$120,387
$111,778
Other comprehensive income
 
 
 
 
 
Unrealized gain on cash flow hedging activities
5,202

1,754

 
13,984

1,754

Reclassification of net loss on cash flow hedging activities, prior service cost and net loss on post retirement obligation
35

34

 
104

102

Comprehensive income
45,227

37,263

 
134,475

113,634

Less income allocated to noncontrolling interests from continuing operations
(1,124
)
(1,091
)
 
(3,455
)
(3,345
)
Comprehensive income attributable to common shareholders

$44,103


$36,172

 

$131,020


$110,289

 
 
 
 
 
 
PER SHARE DATA
 
 
 
 
 
 
 
 
 
 
 
Total earnings per common share - basic

$0.41


$0.38

 

$1.22


$1.20

Total earnings per common share - diluted
0.40

0.38

 
1.22

1.20

 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
 
     Basic
95,257

91,011

 
95,190

90,351

     Diluted
95,417

92,033

 
95,333

91,345



(a) Upon our adoption of ASU 2014-09 on January 1, 2018, we are now presenting certain revenue items, historically included as a component of other property revenues, as rental revenues due to the nature and timing of revenue recognition for these items being more closely aligned to a lease. This new presentation has been applied prospectively as this reclassification will not have an impact upon total property revenues or the opening balance of retained earnings. Approximately $5.5 million and  $16.9 million of rental revenue is related to this presentation for the three and nine months ended September 30, 2018, respectively. Had ASU 2014-09 been effective as of January 1, 2017, we would have reclassified approximately $5.7 million and $16.7 million from other property revenues to rental revenue for the three and nine months ended September 30, 2017, respectively.
(b) Includes approximately $3.9 million in storm-related expenses related to Hurricanes Harvey and Irma for both the three and nine months ended September 30, 2017.
(c) Includes approximately $0.7 million in storm-related expenses related to Hurricanes Harvey and Irma for both the three and nine months ended September 30, 2017.
(d) Includes approximately $0.4 million in storm-related expenses related to Hurricanes Harvey and Irma for both the three and nine months ended September 30, 2017.

Note: Please refer to pages 27 and 28 for definitions and reconciliations of all non-GAAP financial measures presented in this document.

7


 
 
 
CAMDEN
 
FUNDS FROM OPERATIONS
 
 
(In thousands, except per share and property data amounts)
 
 
 

(Unaudited)
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
 
2018
2017
 
2018
2017
FUNDS FROM OPERATIONS
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to common shareholders (a)

$38,866


$34,384

 

$116,932


$108,433

 Real estate depreciation and amortization
74,841

65,489

 
217,416

191,092

 Adjustments for unconsolidated joint ventures
2,239

2,223

 
6,743

6,650

 Income allocated to non-controlling interests
1,124

1,091

 
3,455

3,345

     Funds from operations

$117,070


$103,187

 

$344,546


$309,520

 
 
 
 
 
 
     Less: recurring capitalized expenditures (b)
(19,849
)
(17,506
)
 
(49,038
)
(43,975
)
 
 
 
 
 
 
     Adjusted funds from operations - diluted

$97,221


$85,681

 

$295,508


$265,545

 
 
 
 
 
 
PER SHARE DATA
 
 
 
 
 
Funds from operations - diluted

$1.20


$1.11

 

$3.54


$3.35

Adjusted funds from operations - diluted
1.00

0.92

 
3.04

2.87

Distributions declared per common share
0.77

0.75

 
2.31

2.25

 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
 
FFO/AFFO - diluted
97,238

93,111

 
97,194

92,424

 
 
 
 
 
 
PROPERTY DATA
 
 
 
 
 
Total operating properties (end of period) (c)
159

156

 
159

156

Total operating apartment homes in operating properties (end of period) (c)
54,480

54,038

 
54,480

54,038

Total operating apartment homes (weighted average)
47,010

46,546

 
46,682

46,103


(a) Net income attributable to common shareholders for the three and nine months ended September 30, 2017 included approximately $5.0 million of storm-related expenses related to Hurricanes Harvey and Irma.

(b) Capital expenditures necessary to help preserve the value of and maintain the functionality at our communities.

(c) Includes joint ventures and properties held for sale, if any.




























Note: Please refer to pages 27 and 28 for definitions and reconciliations of all non-GAAP financial measures presented in this document.

8


 
 
 
CAMDEN
 
BALANCE SHEETS
 
 
(In thousands)
 
 
 

(Unaudited)
 
Sep 30,
2018

Jun 30,
2018

Mar 31,
2018

Dec 31,
2017

Sep 30,
2017

ASSETS
 
 
 
 
 
Real estate assets, at cost
 
 
 
 
 
Land

$1,088,293


$1,066,077


$1,053,578


$1,021,031


$1,016,097

Buildings and improvements
6,828,068

6,620,169

6,494,229

6,269,481

6,269,561

 
7,916,361

7,686,246

7,547,807

7,290,512

7,285,658

Accumulated depreciation
(2,328,092
)
(2,255,737
)
(2,185,452
)
(2,118,839
)
(2,080,989
)
Net operating real estate assets
5,588,269

5,430,509

5,362,355

5,171,673

5,204,669

Properties under development, including land
315,904

373,350

399,903

377,231

363,481

Investments in joint ventures
24,664

26,205

26,863

27,237

28,420

Total real estate assets
5,928,837

5,830,064

5,789,121

5,576,141

5,596,570

Accounts receivable – affiliates
22,605

23,473

23,397

24,038

23,620

Other assets, net (a)(b)
228,468

204,717

199,420

195,764

189,253

Cash and cash equivalents
8,529

64,071

101,401

368,492

350,274

Restricted cash
10,061

9,581

15,036

9,313

9,178

Total assets

$6,198,500


$6,131,906


$6,128,375


$6,173,748


$6,168,895

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
Liabilities
 
 
 
 
 
Notes payable
 
 
 
 
 
Unsecured

$1,394,178


$1,339,659


$1,339,142


$1,338,628


$1,338,117

Secured
865,431

865,629

865,798

865,970

866,134

Accounts payable and accrued expenses
140,046

127,777

123,706

128,313

127,557

Accrued real estate taxes
70,174

52,461

29,061

51,383

70,027

Distributions payable
74,976

75,071

75,083

72,943

72,962

Other liabilities (b)(c)
178,898

156,767

157,002

154,567

154,506

Total liabilities
2,723,703

2,617,364

2,589,792

2,611,804

2,629,303

 
 
 
 
 
 
Commitments and contingencies
 
 
 
 
 
Non-qualified deferred compensation share awards
60,874

85,938

76,174

77,230

73,015

 
 
 
 
 
 
Equity
 
 
 
 
 
Common shares of beneficial interest
1,030

1,027

1,026

1,028

1,028

Additional paid-in capital
4,147,278

4,132,404

4,132,056

4,137,161

4,134,206

Distributions in excess of net income attributable to common shareholders
(466,512
)
(436,575
)
(396,596
)
(368,703
)
(383,584
)
Treasury shares, at cost
(355,825
)
(355,752
)
(356,687
)
(364,066
)
(364,736
)
Accumulated other comprehensive income (loss) (d)
14,031

8,794

3,579

(57
)
(7
)
Total common equity
3,340,002

3,349,898

3,383,378

3,405,363

3,386,907

Non-controlling interests
73,921

78,706

79,031

79,351

79,670

Total equity
3,413,923

3,428,604

3,462,409

3,484,714

3,466,577

Total liabilities and equity

$6,198,500


$6,131,906


$6,128,375


$6,173,748


$6,168,895

 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 

 
 
 
 
 
 
(a) Includes net deferred charges of:

$538


$724


$929


$1,125


$1,312

 
 
 
 
 
 
(b) Includes net asset fair value of derivative instruments:

$15,674


$10,472


$5,291


$1,690


$1,754

 
 
 
 
 
 
(c) Includes deferred revenues of:

$603


$659


$536


$426


$1,463

 
 
 
 
 
 
(d) Represents the unrealized net loss and unamortized prior service costs on post retirement obligations, and unrealized net gain on cash flow hedging activities.

9


 
 
 
CAMDEN
 
PORTFOLIO STATISTICS
 
 
 

(Unaudited)

COMMUNITY PORTFOLIO AT SEPTEMBER 30, 2018 (in apartment homes)
 
Fully Consolidated
 
Non-Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
"Same Property"
Non-"Same Property" (a)
Completed in Lease-up
Under Construction
Total
 
Operating
 
Grand Total
D.C. Metro (b)
4,655

699

862

365

6,581

 
281

 
6,862

Houston, TX
5,912



586

6,498

 
2,522

 
9,020

Atlanta, GA
4,012

250


365

4,627

 
234

 
4,861

Los Angeles/Orange County, CA
2,068

590



2,658

 

 
2,658

SE Florida
1,956

825



2,781

 

 
2,781

Dallas, TX
3,993

423



4,416

 
1,250

 
5,666

Denver, CO
2,365

267


233

2,865

 

 
2,865

Charlotte, NC
2,487

323


28

2,838

 
266

 
3,104

Phoenix, AZ
2,929



441

3,370

 

 
3,370

Orlando, FL
2,662

632


360

3,654

 
300

 
3,954

Raleigh, NC
2,704




2,704

 
350

 
3,054

Tampa, FL
1,928

358



2,286

 
450

 
2,736

San Diego/Inland Empire, CA
1,665




1,665

 

 
1,665

Austin, TX
2,000




2,000

 
1,360

 
3,360

Corpus Christi, TX
632




632

 
270

 
902

Total Portfolio
41,968

4,367

862

2,378

49,575

 
7,283

 
56,858


(a) Includes redevelopment properties.

(b) D.C. Metro includes Washington D.C., Maryland, and Northern Virginia.

THIRD QUARTER NOI CONTRIBUTION PERCENTAGE BY REGION
 
WEIGHTED AVERAGE OCCUPANCY FOR THE QUARTER ENDED (e)
 
 
 
 
 
 
 
 
 
 
 
"Same Property" Communities
Operating Communities (c)
Incl. JVs at Pro Rata % (d)
 
Sep 30,
2018

Jun 30,
2018

Mar 31,
2018

Dec 31,
2017

Sep 30,
2017

D.C. Metro
13.9
%
16.3
%
16.0
%
 
96.1
%
96.0
%
95.1
%
94.8
%
95.9
%
Houston, TX
12.3
%
10.6
%
11.4
%
 
95.4
%
95.5
%
95.5
%
96.8
%
94.9
%
Atlanta, GA
9.3
%
8.5
%
8.4
%
 
96.6
%
95.7
%
95.4
%
95.7
%
96.2
%
Los Angeles/Orange County, CA
7.5
%
8.8
%
8.5
%
 
95.5
%
95.1
%
95.1
%
94.8
%
95.7
%
SE Florida
6.2
%
7.8
%
7.5
%
 
95.9
%
95.7
%
96.5
%
96.0
%
96.3
%
Dallas, TX
7.0
%
6.8
%
7.2
%
 
95.7
%
95.5
%
94.8
%
95.3
%
95.9
%
Denver, CO
6.6
%
6.4
%
6.1
%
 
95.1
%
95.2
%
94.5
%
95.1
%
95.9
%
Charlotte, NC
5.7
%
5.9
%
5.8
%
 
95.8
%
96.2
%
94.6
%
95.6
%
96.5
%
Phoenix, AZ
6.7
%
5.8
%
5.5
%
 
95.9
%
95.2
%
96.0
%
95.7
%
95.7
%
Orlando, FL
5.8
%
5.6
%
5.6
%
 
96.5
%
96.7
%
97.1
%
97.1
%
97.0
%
Raleigh, NC
5.1
%
4.4
%
4.5
%
 
95.5
%
95.0
%
94.6
%
94.6
%
95.5
%
Tampa, FL
4.1
%
4.6
%
4.7
%
 
95.6
%
95.7
%
95.9
%
96.1
%
96.2
%
San Diego/Inland Empire, CA
5.2
%
4.5
%
4.4
%
 
95.5
%
96.0
%
94.7
%
95.5
%
96.6
%
Austin, TX
3.7
%
3.2
%
3.6
%
 
96.3
%
96.2
%
95.6
%
95.5
%
96.2
%
Corpus Christi, TX
0.9
%
0.8
%
0.8
%
 
93.8
%
93.3
%
91.3
%
93.3
%
92.9
%
Total Portfolio
100.0
%
100.0
%
100.0
%
 
95.8
%
95.7
%
95.3
%
95.6
%
95.8
%
 
 
 
 
 
 
 
 
 
 

(c) Operating communities represent all fully-consolidated communities for the period, excluding communities under construction.

(d) Based on total NOI from operating communities plus Camden's pro-rata share of total NOI from unconsolidated joint venture communities.

(e) Occupancy figures include all stabilized operating communities owned during the period, including those held through unconsolidated joint venture investments.

10


 
 
 
CAMDEN
 
COMPONENTS OF PROPERTY
 
 
NET OPERATING INCOME
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)
 
Apartment
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
Property Revenues
Homes
 
2018
 
2017
 
Change
 
2018
 
2017
 
Change
"Same Property" Communities (a)
41,968

 

$207,312

 

$201,102

 

$6,210

 

$613,873

 

$594,836

 

$19,037

Non-"Same Property" Communities (b)
4,367

 
25,918

 
20,798

 
5,120

 
74,924

 
58,169

 
16,755

Development and Lease-Up Communities (c)
3,240

 
6,443

 
2,191

 
4,252

 
14,410

 
3,097

 
11,313

Disposition/Other (d)

 
2,097

 
4,087

 
(1,990
)
 
6,379

 
14,967

 
(8,588
)
Total Property Revenues
49,575

 

$241,770

 

$228,178

 

$13,592

 

$709,586

 

$671,069

 

$38,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
"Same Property" Communities (a)
41,968

 

$75,369

 

$73,949

 

$1,420

 

$221,597

 

$216,299

 

$5,298

Non-"Same Property" Communities (b)
4,367

 
9,518

 
7,662

 
1,856

 
27,715

 
21,222

 
6,493

Development and Lease-Up Communities (c)
3,240

 
2,371

 
785

 
1,586

 
5,432

 
1,260

 
4,172

Hurricane Expenses (e)

 

 
3,944

 
(3,944
)
 

 
3,944

 
(3,944
)
Disposition/Other (d)

 
575

 
1,943

 
(1,368
)
 
2,115

 
5,379

 
(3,264
)
Total Property Expenses
49,575

 

$87,833

 

$88,283

 

($450
)
 

$256,859

 

$248,104

 

$8,755

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Net Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
 
"Same Property" Communities (a)
41,968

 

$131,943

 

$127,153

 

$4,790

 

$392,276

 

$378,537

 

$13,739

Non-"Same Property" Communities (b)
4,367

 
16,400

 
13,136

 
3,264

 
47,209

 
36,947

 
10,262

Development and Lease-Up Communities (c)
3,240

 
4,072

 
1,406

 
2,666

 
8,978

 
1,837

 
7,141

Hurricane Expenses (e)

 

 
(3,944
)
 
3,944

 

 
(3,944
)
 
3,944

Disposition/Other (d)

 
1,522

 
2,144

 
(622
)
 
4,264

 
9,588

 
(5,324
)
Total Property Net Operating Income
49,575

 

$153,937

 

$139,895

 

$14,042

 

$452,727

 

$422,965

 

$29,762

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



(a) "Same Property" Communities are communities we owned and were stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. Management believes "Same Property" information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities.

(b) Non-"Same Property" Communities are stabilized communities not owned or stabilized since January 1, 2017, including communities under redevelopment, and excluding properties held for sale.

(c) Development and Lease-Up Communities are non-stabilized communities we have developed since January 1, 2017, excluding properties held for sale.

(d) Disposition/Other includes those communities disposed of by the Company, which are not classified as "Discontinued Operations". "Other" includes results from non-multifamily rental communities and expenses related to land holdings not under active development.

(e) Hurricane expenses include storm-related expenses related to Hurricanes Harvey and Irma.


11


 
 
 
CAMDEN
 
"SAME PROPERTY"
 
 
THIRD QUARTER COMPARISONS
 
 
September 30, 2018
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)
 
Apartment

 
 
 
 
 
 
 
 
 
 
 
 
 
Homes

 
Revenues
 
Expenses (a)
 
NOI
Quarterly Results (a) (b)
Included

 
3Q18

3Q17

Growth

 
3Q18

3Q17

Growth

 
3Q18

3Q17

Growth

D.C. Metro
4,655

 

$27,019


$26,212

3.1
%
 

$8,692


$8,690

0.0
 %
 

$18,327


$17,522

4.6
 %
Houston, TX
5,912

 
27,708

26,700

3.8
%
 
11,544

11,733

(1.6
)%
 
16,164

14,967

8.0
 %
Atlanta, GA
4,012

 
19,941

19,305

3.3
%
 
7,630

7,404

3.1
 %
 
12,311

11,901

3.4
 %
Los Angeles/Orange County, CA
2,068

 
13,899

13,484

3.1
%
 
4,004

4,093

(2.2
)%
 
9,895

9,391

5.4
 %
Dallas, TX
3,993

 
17,350

16,974

2.2
%
 
8,075

7,461

8.2
 %
 
9,275

9,513

(2.5
)%
Denver, CO
2,365

 
12,618

12,100

4.3
%
 
3,843

3,752

2.4
 %
 
8,775

8,348

5.1
 %
Phoenix, AZ
2,929

 
13,244

12,759

3.8
%
 
4,444

4,293

3.5
 %
 
8,800

8,466

3.9
 %
SE Florida
1,956

 
12,134

11,836

2.5
%
 
3,980

3,982

(0.1
)%
 
8,154

7,854

3.8
 %
Orlando, FL
2,662

 
11,926

11,456

4.1
%
 
4,308

4,252

1.3
 %
 
7,618

7,204

5.7
 %
Charlotte, NC
2,487

 
10,931

10,841

0.8
%
 
3,421

3,313

3.3
 %
 
7,510

7,528

(0.2
)%
Raleigh, NC
2,704

 
10,392

10,086

3.0
%
 
3,602

3,422

5.3
 %
 
6,790

6,664

1.9
 %
San Diego/Inland Empire, CA
1,665

 
10,396

10,032

3.6
%
 
3,523

3,444

2.3
 %
 
6,873

6,588

4.3
 %
Tampa, FL
1,928

 
8,600

8,381

2.6
%
 
3,215

3,215

0.0
 %
 
5,385

5,166

4.2
 %
Austin, TX
2,000

 
8,987

8,859

1.4
%
 
4,079

3,991

2.2
 %
 
4,908

4,868

0.8
 %
Corpus Christi, TX
632

 
2,167

2,077

4.3
%
 
1,009

904

11.6
 %
 
1,158

1,173

(1.3
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
41,968

 

$207,312


$201,102

3.1
%
 

$75,369


$73,949

1.9
 %
 

$131,943


$127,153

3.8
 %


 
 
 
 
 
 
 
Weighted Average Monthly
 
Weighted Average Monthly
 
% of NOI
 
Average Occupancy (b)
 
Rental Rate (c)
 
Revenue per Occupied Home (d)
Quarterly Results (b)
Contribution

 
3Q18

3Q17

Growth

 
3Q18

3Q17

Growth

 
3Q18

3Q17

Growth

D.C. Metro
13.9
%
 
96.2
%
95.9
%
0.3
 %
 

$1,747


$1,697

2.9
%
 

$2,012


$1,956

2.8
%
Houston, TX
12.3
%
 
95.5
%
94.6
%
0.9
 %
 
1,410

1,389

1.5
%
 
1,640

1,595

2.9
%
Atlanta, GA
9.3
%
 
96.7
%
96.4
%
0.3
 %
 
1,485

1,438

3.3
%
 
1,714

1,664

3.0
%
Los Angeles/Orange County, CA
7.5
%
 
95.5
%
96.1
%
(0.6
)%
 
2,128

2,065

3.1
%
 
2,346

2,261

3.7
%
Dallas, TX
7.0
%
 
95.8
%
96.0
%
(0.2
)%
 
1,273

1,253

1.6
%
 
1,511

1,475

2.4
%
Denver, CO
6.6
%
 
95.1
%
95.9
%
(0.8
)%
 
1,608

1,533

4.9
%
 
1,871

1,779

5.1
%
Phoenix, AZ
6.7
%
 
95.9
%
95.7
%
0.2
 %
 
1,321

1,259

4.9
%
 
1,571

1,517

3.6
%
SE Florida
6.2
%
 
96.7
%
96.0
%
0.7
 %
 
1,853

1,820

1.8
%
 
2,138

2,100

1.8
%
Orlando, FL
5.8
%
 
96.4
%
97.1
%
(0.7
)%
 
1,320

1,247

5.9
%
 
1,549

1,478

4.8
%
Charlotte, NC
5.7
%
 
96.0
%
96.7
%
(0.7
)%
 
1,302

1,282

1.6
%
 
1,526

1,503

1.5
%
Raleigh, NC
5.1
%
 
95.4
%
95.5
%
(0.1
)%
 
1,104

1,068

3.4
%
 
1,343

1,304

3.1
%
San Diego/Inland Empire, CA
5.2
%
 
95.5
%
96.6
%
(1.1
)%
 
1,944

1,851

5.0
%
 
2,179

2,080

4.7
%
Tampa, FL
4.1
%
 
96.1
%
96.2
%
(0.1
)%
 
1,281

1,235

3.7
%
 
1,548

1,506

2.7
%
Austin, TX
3.7
%
 
96.6
%
96.4
%
0.2
 %
 
1,295

1,274

1.6
%
 
1,551

1,532

1.2
%
Corpus Christi, TX
0.9
%
 
93.5
%
92.4
%
1.1
 %
 
979

959

2.1
%
 
1,224

1,185

3.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
100.0
%
 
95.9
%
95.9
%
0.0
 %
 

$1,474


$1,431

3.0
%
 

$1,716


$1,665

3.1
%


(a) 3Q17 results exclude approximately $3.9 million of storm-related expenses related to Hurricanes Harvey and Irma.

(b) "Same Property" Communities are communities we owned and were stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. Management believes "Same Property" information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities.

(c) Weighted average monthly rental rate are the Company's rental rates for leases in place and vacant units at market after "loss to lease" and concessions, but before vacancy and bad debt.

(d) Weighted average monthly revenue per occupied home are the Company's reported revenues divided by the average occupied homes for the period on a monthly basis.


12


 
 
 
CAMDEN
 
"SAME PROPERTY"
 
 
SEQUENTIAL QUARTER COMPARISONS
 
 
September 30, 2018
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)
 
Apartment

 
 
 
 
 
 
 
 
 
 
 
 
 
Homes

 
Revenues
 
Expenses
 
NOI
Quarterly Results (a)
Included

 
3Q18

2Q18

Growth

 
3Q18

2Q18

Growth

 
3Q18

2Q18

Growth

D.C. Metro
4,655

 

$27,019


$26,665

1.3
%
 

$8,692


$8,503

2.2
 %
 

$18,327


$18,162

0.9
 %
Houston, TX
5,912

 
27,708

27,398

1.1
%
 
11,544

11,682

(1.2
)%
 
16,164

15,716

2.9
 %
Atlanta, GA
4,012

 
19,941

19,666

1.4
%
 
7,630

8,051

(5.2
)%
 
12,311

11,615

6.0
 %
Los Angeles/Orange County, CA
2,068

 
13,899

13,766

1.0
%
 
4,004

3,951

1.3
 %
 
9,895

9,815

0.8
 %
Dallas, TX
3,993

 
17,350

17,074

1.6
%
 
8,075

7,046

14.6
 %
 
9,275

10,028

(7.5
)%
Denver, CO
2,365

 
12,618

12,369

2.0
%
 
3,843

3,752

2.4
 %
 
8,775

8,617

1.8
 %
Phoenix, AZ
2,929

 
13,244

13,090

1.2
%
 
4,444

4,228

5.1
 %
 
8,800

8,862

(0.7
)%
SE Florida
1,956

 
12,134

12,085

0.4
%
 
3,980

3,985

(0.1
)%
 
8,154

8,100

0.7
 %
Orlando, FL
2,662

 
11,926

11,795

1.1
%
 
4,308

4,173

3.2
 %
 
7,618

7,622

(0.1
)%
Charlotte, NC
2,487

 
10,931

10,894

0.3
%
 
3,421

3,289

4.0
 %
 
7,510

7,605

(1.2
)%
Raleigh, NC
2,704

 
10,392

10,316

0.7
%
 
3,602

3,432

5.0
 %
 
6,790

6,884

(1.4
)%
San Diego/Inland Empire, CA
1,665

 
10,396

10,284

1.1
%
 
3,523

3,363

4.8
 %
 
6,873

6,921

(0.7
)%
Tampa, FL
1,928

 
8,600

8,588

0.1
%
 
3,215

3,143

2.3
 %
 
5,385

5,445

(1.1
)%
Austin, TX
2,000

 
8,987

8,940

0.5
%
 
4,079

3,877

5.2
 %
 
4,908

5,063

(3.1
)%
Corpus Christi, TX
632

 
2,167

2,156

0.5
%
 
1,009

882

14.4
 %
 
1,158

1,274

(9.1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
41,968

 

$207,312


$205,086

1.1
%
 

$75,369


$73,357

2.7
 %
 

$131,943


$131,729

0.2
 %


 
 
 
 
 
 
 
Weighted Average Monthly
 
Weighted Average Monthly
 
% of NOI
 
Average Occupancy (a)
 
Rental Rate (b)
 
Revenue per Occupied Home (c)
Quarterly Results (a)
Contribution

 
3Q18

2Q18

Growth

 
3Q18

2Q18

Growth

 
3Q18

2Q18

Growth

D.C. Metro
13.9
%
 
96.2
%
96.1
%
0.1
 %
 

$1,747


$1,727

1.2
%
 

$2,012


$1,987

1.2
 %
Houston, TX
12.3
%
 
95.5
%
95.7
%
(0.2
)%
 
1,410

1,395

1.1
%
 
1,640

1,619

1.3
 %
Atlanta, GA
9.3
%
 
96.7
%
95.9
%
0.8
 %
 
1,485

1,466

1.3
%
 
1,714

1,704

0.6
 %
Los Angeles/Orange County, CA
7.5
%
 
95.5
%
95.2
%
0.3
 %
 
2,128

2,104

1.1
%
 
2,346

2,330

0.7
 %
Dallas, TX
7.0
%
 
95.8
%
95.5
%
0.3
 %
 
1,273

1,263

0.8
%
 
1,511

1,493

1.3
 %
Denver, CO
6.6
%
 
95.1
%
95.2
%
(0.1
)%
 
1,608

1,581

1.7
%
 
1,871

1,832

2.1
 %
Phoenix, AZ
6.7
%
 
95.9
%
95.2
%
0.7
 %
 
1,321

1,301

1.5
%
 
1,571

1,564

0.5
 %
SE Florida
6.2
%
 
96.7
%
96.5
%
0.2
 %
 
1,853

1,839

0.8
%
 
2,138

2,135

0.2
 %
Orlando, FL
5.8
%
 
96.4
%
96.8
%
(0.4
)%
 
1,320

1,297

1.8
%
 
1,549

1,527

1.5
 %
Charlotte, NC
5.7
%
 
96.0
%
96.1
%
(0.1
)%
 
1,302

1,292

0.8
%
 
1,526

1,520

0.4
 %
Raleigh, NC
5.1
%
 
95.4
%
95.1
%
0.3
 %
 
1,104

1,090

1.3
%
 
1,343

1,338

0.4
 %
San Diego/Inland Empire, CA
5.2
%
 
95.5
%
96.0
%
(0.5
)%
 
1,944

1,908

1.9
%
 
2,179

2,146

1.6
 %
Tampa, FL
4.1
%
 
96.1
%
95.9
%
0.2
 %
 
1,281

1,265

1.3
%
 
1,548

1,549

(0.1
)%
Austin, TX
3.7
%
 
96.6
%
96.5
%
0.1
 %
 
1,295

1,282

1.0
%
 
1,551

1,545

0.4
 %
Corpus Christi, TX
0.9
%
 
93.5
%
93.2
%
0.3
 %
 
979

968

1.1
%
 
1,224

1,223

0.2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
100.0
%
 
95.9
%
95.8
%
0.1
 %
 

$1,474


$1,456

1.2
%
 

$1,716


$1,701

1.0
 %


(a) "Same Property" Communities are communities we owned and were stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. Management believes "Same Property" information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities.

(b) Weighted average monthly rental rate are the Company's rental rates for leases in place and vacant units at market after "loss to lease" and concessions, but before vacancy and bad debt.

(c) Weighted average monthly revenue per occupied home are the Company's reported revenues divided by the average occupied homes for the period on a monthly basis.



13


 
 
 
CAMDEN
 
"SAME PROPERTY"
 
 
YEAR TO DATE COMPARISONS
 
 
September 30, 2018
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)
 
Apartment

 
 
 
 
 
 
 
 
 
 
 
 
 
Homes

 
Revenues
 
Expenses (a)
 
NOI
Year to Date Results (a) (b)
Included

 
2018

2017

Growth

 
2018

2017

Growth

 
2018

2017

Growth

D.C. Metro
4,655

 

$79,661


$77,795

2.4
%
 

$25,953


$25,250

2.8
 %
 

$53,708


$52,545

2.2
 %
Houston, TX
5,912

 
81,955

79,463

3.1
%
 
34,960

36,061

(3.1
)%
 
46,995

43,402

8.3
 %
Atlanta, GA
4,012

 
59,072

56,900

3.8
%
 
22,713

21,313

6.6
 %
 
36,359

35,587

2.2
 %
Los Angeles/Orange County, CA
2,068

 
41,245

39,883

3.4
%
 
11,958

11,842

1.0
 %
 
29,287

28,041

4.4
 %
Dallas, TX
3,993

 
51,306

50,236

2.1
%
 
22,648

21,250

6.6
 %
 
28,658

28,986

(1.1
)%
Denver, CO
2,365

 
37,073

35,700

3.8
%
 
10,965

10,790

1.6
 %
 
26,108

24,910

4.8
 %
Phoenix, AZ
2,929

 
39,304

37,668

4.3
%
 
12,928

12,555

3.0
 %
 
26,376

25,113

5.0
 %
SE Florida
1,956

 
36,242

35,478

2.2
%
 
11,960

11,863

0.8
 %
 
24,282

23,615

2.8
 %
Orlando, FL
2,662

 
35,342

33,615

5.1
%
 
12,713

12,158

4.6
 %
 
22,629

21,457

5.5
 %
Charlotte, NC
2,487

 
32,501

31,993

1.6
%
 
10,013

9,743

2.8
 %
 
22,488

22,250

1.1
 %
Raleigh, NC
2,704

 
30,769

29,540

4.2
%
 
10,372

9,834

5.5
 %
 
20,397

19,706

3.5
 %
San Diego/Inland Empire, CA
1,665

 
30,737

29,521

4.1
%
 
10,334

10,164

1.7
 %
 
20,403

19,357

5.4
 %
Tampa, FL
1,928

 
25,610

24,606

4.1
%
 
9,550

9,306

2.6
 %
 
16,060

15,300

5.0
 %
Austin, TX
2,000

 
26,706

26,284

1.6
%
 
11,804

11,524

2.4
 %
 
14,902

14,760

1.0
 %
Corpus Christi, TX
632

 
6,350

6,154

3.2
%
 
2,726

2,646

3.0
 %
 
3,624

3,508

3.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
41,968

 

$613,873


$594,836

3.2
%
 

$221,597


$216,299

2.4
 %
 

$392,276


$378,537

3.6
 %


 
 
 
 
 
 
 
Weighted Average Monthly
 
Weighted Average Monthly
 
% of NOI
 
Average Occupancy (b)
 
Rental Rate (c)
 
Revenue per Occupied Home (d)
Year to Date Results (b)
Contribution

 
2018

2017

Growth

 
2018

2017

Growth

 
2018

2017

Growth

D.C. Metro
13.7
%
 
95.8
%
96.0
%
(0.2
)%
 

$1,728


$1,682

2.7
 %
 

$1,984


$1,935

2.6
%
Houston, TX
12.0
%
 
95.6
%
93.4
%
2.2
 %
 
1,397

1,403

(0.4
)%
 
1,615

1,602

0.9
%
Atlanta, GA
9.3
%
 
96.1
%
96.0
%
0.1
 %
 
1,470

1,419

3.6
 %
 
1,703

1,642

3.7
%
Los Angeles/Orange County, CA
7.5
%
 
95.5
%
95.7
%
(0.2
)%
 
2,107

2,043

3.1
 %
 
2,320

2,238

3.6
%
Dallas, TX
7.3
%
 
95.3
%
95.8
%
(0.5
)%
 
1,265

1,240

2.0
 %
 
1,497

1,459

2.6
%
Denver, CO
6.6
%
 
94.9
%
95.7
%
(0.8
)%
 
1,583

1,510

4.8
 %
 
1,835

1,753

4.6
%
Phoenix, AZ
6.7
%
 
95.7
%
94.9
%
0.8
 %
 
1,302

1,248

4.3
 %
 
1,558

1,506

3.5
%
SE Florida
6.2
%
 
96.8
%
95.7
%
1.1
 %
 
1,839

1,822

0.9
 %
 
2,128

2,106

1.1
%
Orlando, FL
5.8
%
 
96.8
%
96.4
%
0.4
 %
 
1,298

1,231

5.4
 %
 
1,525

1,455

4.7
%
Charlotte, NC
5.7
%
 
95.6
%
95.9
%
(0.3
)%
 
1,293

1,272

1.7
 %
 
1,520

1,491

1.9
%
Raleigh, NC
5.2
%
 
95.0
%
94.5
%
0.5
 %
 
1,091

1,051

3.8
 %
 
1,331

1,284

3.7
%
San Diego/Inland Empire, CA
5.2
%
 
95.4
%
95.4
%
0.0
 %
 
1,912

1,827

4.7
 %
 
2,150

2,064

4.1
%
Tampa, FL
4.1
%
 
96.0
%
95.6
%
0.4
 %
 
1,266

1,219

3.9
 %
 
1,538

1,483

3.7
%
Austin, TX
3.8
%
 
96.3
%
96.0
%
0.3
 %
 
1,284

1,270

1.1
 %
 
1,541

1,521

1.3
%
Corpus Christi, TX
0.9
%
 
92.4
%
91.5
%
0.9
 %
 
969

964

0.5
 %
 
1,208

1,182

2.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Same Property
100.0
%
 
95.7
%
95.3
%
0.4
 %
 

$1,458


$1,420

2.7
 %
 

$1,699


$1,652

2.8
%

(a) 2017 results exclude approximately $3.9 million of storm-related expenses related to Hurricanes Harvey and Irma.

(b) "Same Property" Communities are communities we owned and were stabilized as of January 1, 2017, excluding properties held for sale and communities under redevelopment. Management believes "Same Property" information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities.

(c) Weighted average rental rates are the Company's rental rates for leases in place and vacant units at market after "loss to lease" and concessions, but before vacancy and bad debt.

(d) Weighted average monthly revenue per occupied home are the Company's reported revenues divided by the average occupied homes for the period on a monthly basis.



14


 
 
 
CAMDEN
 
"SAME PROPERTY" OPERATING EXPENSE
 
 
 DETAIL AND COMPARISONS
 
 
September 30, 2018
 
 
(In thousands)
 
 
 

(Unaudited)
 
 
 
 
 
% of Actual
 
 
 
 
 
3Q18 Operating

Quarterly Comparison (a) (b)
3Q18
3Q17
$ Change
% Change
Expenses
 
 
 
 
 
 
Property taxes

$26,214


$24,945


$1,269

5.1
 %
34.8
%
Salaries and Benefits for On-site Employees
16,168

16,023

145

0.9
 %
21.5
%
Utilities
16,980

16,776

204

1.2
 %
22.5
%
Repairs and Maintenance
9,580

10,029

(449
)
(4.5
)%
12.7
%
Property Insurance
2,127

1,885

242

12.8
 %
2.8
%
General and Administrative
2,469

2,488

(19
)
(0.8
)%
3.3
%
Marketing and Leasing
1,222

1,224

(2
)
(0.2
)%
1.6
%
Other
609

579

30

5.2
 %
0.8
%
 
 
 
 
 
 
Total Same Property

$75,369


$73,949


$1,420

1.9
 %
100.0
%


 
 
 
 
 
% of Actual
 
 
 
 
 
3Q18 Operating

Sequential Comparison (a)
3Q18
2Q18
$ Change
% Change
Expenses
 
 
 
 
 
 
Property taxes

$26,214


$25,971


$243

0.9
 %
34.8
%
Salaries and Benefits for On-site Employees
16,168

15,210

958

6.3
 %
21.5
%
Utilities
16,980

16,205

775

4.8
 %
22.5
%
Repairs and Maintenance
9,580

9,503

77

0.8
 %
12.7
%
Property Insurance
2,127

2,065

62

3.0
 %
2.8
%
General and Administrative
2,469

2,611

(142
)
(5.4
)%
3.3
%
Marketing and Leasing
1,222

1,173

49

4.2
 %
1.6
%
Other
609

619

(10
)
(1.6
)%
0.8
%
 
 
 
 
 
 
Total Same Property

$75,369


$73,357


$2,012

2.7
 %
100.0
%


 
 
 
 
 
 
% of Actual
 
 
 
 
 
 
2018 Operating

Year to Date Comparison (a) (b)
 
2018
2017
$ Change
% Change
Expenses
 
 
 
 
 
 
 
Property taxes
 

$78,051


$74,915


$3,136

4.2
 %
35.2
%
Salaries and Benefits for On-site Employees
 
46,753

45,016

1,737

3.9
 %
21.1
%
Utilities
 
49,498

48,625

873

1.8
 %
22.3
%
Repairs and Maintenance
 
27,828

29,077

(1,249
)
(4.3
)%
12.6
%
Property Insurance
 
6,190

5,937

253

4.3
 %
2.8
%
General and Administrative
 
7,919

7,463

456

6.1
 %
3.6
%
Marketing and Leasing
 
3,495

3,496

(1
)
0.0
 %
1.6
%
Other
 
1,863

1,770

93

5.3
 %
0.8
%
 
 
 
 
 
 
 
Total Same Property
 

$221,597


$216,299


$5,298

2.4
 %
100.0
%
 
 
 
 
 
 
 


(a) "Same Property" Communities are communities we owned and were stabilized since January 1, 2017, excluding communities under redevelopment and properties held for sale. Management believes "Same Property" information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities.

(b) 2017 results exclude approximately $3.9 million of storm-related expenses related to Hurricanes Harvey and Irma.




15


 
 
 
CAMDEN
 
JOINT VENTURE OPERATIONS
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)

Company's Pro-Rata Share of Joint Venture Operations:
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
OPERATING DATA (a)
2018
2017
 
2018
2017
Property Revenues
 
 
 
 
 
   Rental revenues

$8,924


$8,309

 

$26,236


$24,711

   Other property revenues
1,245

1,334

 
3,582

3,833

      Total property revenues
10,169

9,643

 
29,818

28,544

 
 
 
 
 
 
Property expenses
 
 
 
 
 
   Property operating and maintenance
2,611

2,443

 
7,451

7,048

   Real estate taxes
1,653

1,602

 
4,875

4,810

 
4,264

4,045

 
12,326

11,858

 
 
 
 
 
 
Net Operating Income
5,905

5,598

 
17,492

16,686

 
 
 
 
 
 
Other expenses
 
 
 
 
 
   Interest
1,673

1,628

 
4,905

4,635

   Depreciation and amortization
2,204

2,199

 
6,659

6,582

   Other (including debt prepayment penalties) (b)
85

516

 
284

612

   Total other expenses
3,962

4,343

 
11,848

11,829

 
 
 
 
 
 
Equity in income of joint ventures

$1,943


$1,255

 

$5,644


$4,857

 
Sep 30,
2018

Jun 30,
2018

Mar 31,
2018

Dec 31,
2017

Sep 30,
2017

BALANCE SHEET DATA(c)
 
 
 
 
 
Land

$109,912


$109,912


$109,912


$109,912


$109,912

Building & Improvements
757,404

754,650

751,636

750,164

746,460

 
867,316

864,562

861,548

860,076

856,372

Accumulated Depreciation
(194,369
)
(187,125
)
(179,847
)
(172,554
)
(165,285
)
Net operating real estate assets
672,947

677,437

681,701

687,522

691,087

Properties under development and land
1,292

1,266

1,265

1,265

1,265

Cash and other assets, net
28,858

26,325

20,015

27,097

27,089

Total assets

$703,097


$705,028


$702,981


$715,884


$719,441

 
 
 
 
 
 
Notes payable

$511,749


$512,564


$513,377


$514,457


$515,592

Other liabilities
25,297

21,398

16,409

26,928

25,873

Total liabilities
537,046

533,962

529,786

541,385

541,465

 
 
 
 
 
 
Member's equity
166,051

171,066

173,195

174,499

177,976

   Total liabilities and members' equity

$703,097


$705,028


$702,981


$715,884


$719,441

 
 
 
 
 
 
Company's equity investment

$24,664


$26,205


$26,863


$27,237


$28,420

 
 
 
 
 
 
Company's pro-rata share of debt

$160,178


$160,433


$160,687


$161,025


$161,380

 
 

 
 
 
 
 
 
 
 
 
PROPERTY DATA (end of period)
 
 
 
 
 
Total operating properties
22

22
22
22
22
Total operating apartment homes
7,283

7,283
7,283
7,283
7,283
Pro-rata share of operating apartment homes
2,280

2,280

2,280

2,280

2,280



(a) Operating data represents Camden's pro-rata share of revenues and expenses.

(b) Equity in Income includes approximately $0.4 million in storm-related expenses related to Hurricanes Harvey and Irma for the three and nine months ended September 30, 2017.

(c) Balance sheet and property data reported at 100%.

16


 
 
CAMDEN
 
CURRENT DEVELOPMENT COMMUNITIES
 
 
 

(Unaudited)

AS OF SEPTEMBER 30, 2018 ($ in millions)
 
 
 
 
 
 
Estimated/Actual Dates for
 
 
Completed Communities in Lease-Up
Total
Total
 
 
Construction
Initial
Construction
Stabilized
As of 10/23/2018
Homes
Cost
 
 
Start
Occupancy
Completion
Operations
% Leased
% Occupied
1.
Camden NoMa II
405
$108.4
 
 
1Q15
1Q17
2Q17
4Q18
94%
95%
 
Washington, DC
 
 
 
 
 
 
 
 
 
 
2.
Camden Shady Grove
457
113.9
 
 
2Q15
1Q17
1Q18
2Q19
85%
82%
 
Rockville, MD
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Completed Communities in Lease-Up
862
$222.3
 

 
 
 
 
89%
88%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated/Actual Dates for
 
 
 
 
Total
Total
Cost to
Amount
Construction
Initial
Construction
Stabilized
As of 10/23/2018
Development Communities
Homes
Budget
Date
in CIP
Start
Occupancy
Completion
Operations
% Leased
% Occupied
UNDER CONSTRUCTION
 
 
 
 
 
 
 
 
 
 
1.
Camden Washingtonian
365
$90.0
$84.9
$22.0
3Q16
2Q18
1Q19
4Q19
58%
52%
 
Gaithersburg, MD
 
 
 
 
 
 
 
 
 
 
2.
Camden McGowen Station
315
90.0
89.5
12.0
4Q14
2Q18
4Q18
4Q19
50%
42%
 
Houston, TX
 
 
 
 
 
 
 
 
 
 
3.
Camden North End I
441
105.0
91.3
29.5
4Q16
2Q18
2Q19
2Q20
44%
40%
 
Phoenix, AZ
 
 
 
 
 
 
 
 
 
 
4.
Camden Grandview II
28
21.0
19.0
19.0
2Q17
4Q18
1Q19
2Q19

 
 
Charlotte, NC
 
 
 
 
 
 
 
 
 
 
5.
Camden RiNo
233
75.0
36.5
36.5
3Q17
4Q19
2Q20
4Q20
 
 
 
Denver, CO
 
 
 
 
 
 
 
 
 
 
6.
Camden Downtown I
271
132.0
43.2
43.2
4Q17
1Q20
3Q20
1Q21
 
 
 
Houston, TX
 
 
 
 
 
 
 
 
 
 
7.
Camden Lake Eola
360
120.0
27.9
27.9
2Q18
2Q20
3Q20
3Q21
 
 
 
Orlando, FL
 
 
 
 
 
 
 
 
 
 
8.
Camden Buckhead
365
160.0
21.0
21.0
3Q18
4Q20
3Q21
2Q22
 
 
 
Atlanta, GA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Development Communities
2,378
$793.0
$413.3
$211.1
 
 
 
 
50%
44%
 
 
 
 
 
 
 
 
 
 
 
 
Additional Development Pipeline & Land (a)
104.8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Properties Under Development and Land (per Balance Sheet)
$315.9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI Contribution from Development Communities ($ in millions)
 
 
 
 
Cost to Date

3Q18 NOI

 
 
Completed Communities in Lease-Up
 
 
 
 
$222.3
$3.1
 
 
Development Communities in Lease-Up
 
 
 
 
265.7

1.0

 
 
Total Development Communities NOI Contribution
 
 
 
 

$488.0


$4.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 

(a) Please refer to the Development Pipeline & Land Summary on page 18.

Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 2 of this document.

17


 
 
 
CAMDEN
 
DEVELOPMENT PIPELINE & LAND
 
 
 

(Unaudited)

AS OF SEPTEMBER 30, 2018 ($ in millions)

 
 
 
Projected
Total
 
PIPELINE COMMUNITIES
 
Homes
Estimated Cost (a)
Cost to Date

 
 
 
 
 
 
1.
Camden Atlantic

269
$90.0
$16.4
 
Plantation, FL






2.
Camden North End II

326
73.0

14.6

 
Phoenix, AZ




3.
Camden Hillcrest

125
75.0

27.9

 
San Diego, CA




4.
Camden Arts District

354
150.0

20.9

 
Los Angeles, CA






5.
Camden Paces III

350
100.0

14.4

 
Atlanta, GA




6.
Camden Downtown II

271
145.0

10.6

 
Houston, TX
 
 
 
 
 

 





 

 
 
 
 
 

 





Development Pipeline
 
1,695

$633.0


$104.8

 
 
 
 
 
 


(a) Represents our estimate of total costs we expect to incur on these projects. However, forward-looking estimates are not guarantees of future performances, results, or events. Although, we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecast and estimates routinely require adjustment.


Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 2 of this document.

18


 
 
 
CAMDEN
 
REDEVELOPMENT SUMMARY
 
 
 

(Unaudited)

REDEVELOPMENT SUMMARY AS OF SEPTEMBER 30, 2018 ($ in millions)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Homes
 
 
 
 
 
 
 
Estimated
 
 
Total
Redeveloped
Budget
Cost to Date
 
Dates for
 
COMMUNITIES
Homes
To Date
Interior
Exterior
Total
Interior
Exterior
Total
Start
Completion
1.
Camden Brickell
405

174
$12.4
$7.8
$20.2
$5.6
$2.9
$8.5
1Q18
1Q20
 
Miami, FL
 
 
 
 
 
 
 
 
 
 
2.
Camden Las Olas
420

184
13.0
5.9
18.9
5.9
1.6
7.5
1Q18
1Q20
 
Ft. Lauderdale, FL
 
 
 
 
 
 
 
 
 
 
3.
Camden Potomac Yard
378

128
9.7
2.6
12.3
2.4
1.8
4.2
1Q18
3Q20
 
Arlington, VA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
1,203

486
$35.1
$16.3
$51.4
$13.9
$6.3
$20.2
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Redevelopments are communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades.

Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 2 of this document.

19


 
 
 
CAMDEN
 
ACQUISITIONS & DISPOSITIONS
 
 
 

(Unaudited)

2018 ACQUISITION/DISPOSITION ACTIVITY ($ in millions, except per unit amounts)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apartment
Weighted Average
 
 
Acquisitions
 
Location
Purchase Price
Homes
Monthly Rental Rate
Year Built
Closing Date
1.
Camden Pier District
 
St. Petersburg, FL
$126.9
358 Homes
$2,440
2016
1/11/2018
2.
Camden North Quarter
 
Orlando, FL
81.4
333 Homes
1,603
2016
2/15/2018
3.
Camden Thornton Park
 
Orlando, FL
89.8
299 Homes
1,880
2016
9/24/2018
 
 
 
 
 
 
 
 
 
Total/Average Acquisitions
 
 
$298.1
990 Homes
$1,989
 
 
 
 
 
 
 
 
 
 
 
Land Acquisitions
 
Location
Purchase Price
Acres
Closing Date
 
 
1.
Camden Lake Eola
 
Orlando, FL
$11.4
1.8
4/12/2018
 
 
 
 
 
 
 
 
 
 
 
Land Dispositions
 
Location
Sales Price
Acres
Closing Date
 
 
1.
North End III
 
Phoenix, AZ
$11.5
14.1
9/24/2018
 
 
 
 
 
 
 
 
 
 
 






20


 
 
 
CAMDEN
 
DEBT ANALYSIS
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)

DEBT MATURITIES AS OF SEPTEMBER 30, 2018:

 
 
Future Scheduled Repayments
 
 
Year
 
Amortization

Secured
Maturities

Unsecured Maturities

Total

% of Total

Weighted Average Interest Rate on Maturing Debt

2018 (a)
 

($266
)

$380,000


$—


$379,734

16.8
 %
4.4
%
2019
 
(1,075
)
439,107


438,032

19.4
 %
5.2
%
2020
 
(1,218
)


(1,218
)
(0.1
)%
N/A

2021
 
(907
)

250,000

249,093

11.0
 %
4.8
%
2022
 
(696
)

350,000

349,304

15.5
 %
3.2
%
Thereafter
 
40,664


750,000

790,664

35.0
 %
4.4
%
Total Maturing Debt
 

$36,502


$819,107


$1,350,000


$2,205,609

97.6
 %
4.4
%
 
 
 
 
 
 
 
 
Unsecured Line of Credit (b) (c)
 

$—


$—


$30,000


$30,000

1.3
 %
3.1
%
Other Short Term Borrowing (c)
 


24,000

24,000

1.1
 %
3.3
%
Total Debt
 

$36,502


$819,107


$1,404,000


$2,259,609

100.0
 %
4.4
%
 
 
 
 
 
 
 
 
Weighted Average Maturity of Debt
 
 
3.4 Years

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average
 
 
FLOATING vs. FIXED RATE DEBT:
 
Balance

% of Total

Interest Rate
Time to Maturity
 
 
  Floating rate debt
 

$229,000

10.1
%
2.9
%
0.3 Years

 
 
  Fixed rate debt
 
2,030,609

89.9
%
4.5
%
3.7 Years

 
 
      Total
 

$2,259,609

100.0
%
4.4
%
3.4 Years

 
 
 
 
 


 
 
 
 
 
 
 
 
Weighted Average
 
 
SECURED vs. UNSECURED DEBT:
 
Balance

% of Total

Interest Rate
Time to Maturity
 
 
  Unsecured debt
 

$1,394,178

61.7
%
4.1
%
4.4 Years

 
 
  Secured debt
 
865,431

38.3
%
4.8
%
1.7 Years

 
 
      Total
 

$2,259,609

100.0
%
4.4
%
3.4 Years

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average
 
 
SECURED DEBT DETAIL:
 
Balance

% of Total

Interest Rate
Time to Maturity
 
 
  Conventional fixed-rate mortgage debt
 

$690,431

79.8
%
5.3
%
2.2 Years

 
 
  Conventional variable-rate mortgage debt
 
175,000

20.2
%
2.9
%
0.0 Years

 
 
      Total
 

$865,431

100.0
%
4.8
%
1.7 Years

 
 
 
 
 
 
 
 
 
REAL ESTATE ASSETS: (d)
 
Total Homes

% of Total

Total Cost (e)

% of Total

3Q18 NOI

% of Total

  Unencumbered real estate assets
 
37,868
76.4
%

$6,670,250

81.0
%

$118,731

77.1
%
  Encumbered real estate assets
 
11,707
23.6
%
1,562,015

19.0
%
35,206

22.9
%
      Total
 
49,575
100.0
%

$8,232,265

100.0
%

$153,937

100.0
%
 
 
 
 
 
 
 
 
 
 
 
Ratio of unencumbered assets at cost to unsecured debt is
 
4.8x
 

(a) In October 2018, $175.0 million of variable rate secured conventional mortgage notes were repaid at maturity and $205.0 million of outstanding fixed rate secured conventional mortgage notes were repaid.

(b) Includes all available extension options.

(c) Unsecured Line of Credit balance and Short Term Borrowings were repaid subsequent to quarter end.

(d) Real estate assets include communities under development and properties held for sale and exclude communities held through unconsolidated joint ventures.

(e) In October 2018, $175.0 million of variable rate secured conventional mortgage notes were repaid at maturity and $205.0 million of outstanding fixed rate secured conventional mortgage notes were repaid, which changed the Unencumbered real estate assets to be 90% of our total cost and Encumbered real estate assets to 10% of our total cost.







21


 
 
 
CAMDEN
 
DEBT MATURITY ANALYSIS
 
 
(In thousands)
 
 
 

(Unaudited)

ADDITIONAL DETAIL OF DEBT MATURITIES FOR 2018 AND 2019:

 
 
 
Future Scheduled Repayments
 
Weighted Average Interest on Maturing Debt

Quarter
 
Amortization

Secured Maturities

Unsecured Maturities

Total

4Q 2018 (a)
 

($266
)

$380,000


$—


$379,734

4.4
%
2018
 

($266
)

$380,000


$—


$379,734

4.4
%
 
 
 
 
 
 
 
1Q 2019
 

($262
)

$—


$—


($262
)
N/A

2Q 2019 (b)
 
(189
)
439,107

24,000

462,918

5.1
%
3Q 2019
 
(312
)


(312
)
N/A

4Q 2019
 
(312
)


(312
)
N/A

2019
 

($1,075
)

$439,107


$24,000


$462,032

5.1
%
 
 
 
 
 
 
 


(a) In October 2018, $175.0 million of variable rate secured conventional mortgage notes were repaid at maturity and $205.0 million of outstanding fixed rate secured conventional mortgage notes were repaid.

(b) 2Q 2019 maturities include other short term borrowings outstanding as of September 30, 2018 which were repaid subsequent to quarter end. The other short term borrowings, issued through an unsecured credit facility, have $45.0 million in total capacity.


22


 
 
CAMDEN
 
DEBT COVENANT ANALYSIS
 
 
 
 
 
 

(Unaudited)
UNSECURED LINE OF CREDIT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Covenant (a)
 
Required
 
Actual (b)
 
Compliance
 
 
 
 
 
 
 
 
Total Consolidated Debt to Gross Asset Value
 
<
60%
 
22%
 
Yes
 
 
 
 
 
 
 
 
Secured Debt to Gross Asset Value
 
<
40%
 
8%
 
Yes
 
 
 
 
 
 
 
 
Consolidated Adjusted EBITDA to Total Fixed Charges
 
>
150%
 
518%
 
Yes
 
 
 
 
 
 
 
 
Unsecured Debt to Gross Asset Value
 
<
60%
 
17%
 
Yes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SENIOR UNSECURED NOTES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Covenant (a)
 
Required
 
Actual (b)
 
Compliance
 
 
 
 
 
 
 
 
Total Consolidated Debt to Total Asset Value
 
<
60%
 
27%
 
Yes
 
 
 
 
 
 
 
 
Total Secured Debt to Total Asset Value
 
<
40%
 
10%
 
Yes
 
 
 
 
 
 
 
 
Total Unencumbered Asset Value to Total Unsecured Debt
 
>
150%
 
495%
 
Yes
 
 
 
 
 
 
 
 
Consolidated Income Available for Debt Service to Total Annual Service Charges
 
>
150%
 
529%
 
Yes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



(a) For a complete listing of all Debt Covenants related to the Company's Unsecured Line of Credit and Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the Securities and Exchange Commission.

(b) Defined terms used in the above covenant calculations may differ between the Unsecured Line of Credit and the Senior Unsecured Notes.

23


 
 
 
CAMDEN
 
UNCONSOLIDATED REAL ESTATE INVESTMENTS
 
 
DEBT ANALYSIS
 
 
(In thousands, except property data amounts)
 
 
 

(Unaudited)

PRO-RATA SHARE OF UNCONSOLIDATED DEBT MATURITIES AS OF SEPTEMBER 30, 2018:

 
 
Future Scheduled Repayments
 
Weighted Average Interest on Maturing Debt

Year (a)
 
Amortization

Secured Maturities

Total

% of Total

2018
 

$70


$—


$70

 %
N/A

2019
 
177

7,383

7,560

4.7
 %
4.2
%
2020
 
(15
)

(15
)
 %
N/A

2021
 
(135
)
5,160

5,025

3.2
 %
4.8
%
2022
 
(150
)
5,008

4,858

3.0
 %
3.8
%
Thereafter
 
(716
)
143,138

142,422

88.9
 %
4.1
%
Total Maturing Debt
 

($769
)

$160,689


$159,920

99.8
 %
4.1
%
 
 
 
 
 
 
 
Unsecured lines of credit (b)
 

$—


$258


$258

0.2
 %
5.6
%
Total Debt
 

($769
)

$160,947


$160,178

100.0
 %
4.1
%
 
 
 
 
 
 
 
Weighted Average Maturity of Debt
 
 
7.8 Years

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average
FLOATING vs. FIXED RATE DEBT:
 
 
Balance

% of Total

Interest Rate
Time to Maturity
Floating rate debt
 
 

$57,035

35.6
%
4.1
 %
7.4 Years

Fixed rate debt
 
 
103,143

64.4
%
4.1
 %
8.0 Years

Total
 
 
$160,178
100.0
%
4.1
 %
7.8 Years

 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average
DEBT DETAIL:
 
 
Balance

% of Total

Interest Rate
Time to Maturity
Conventional fixed-rate mortgage debt
 
 

$103,143

64.4
%
4.1
 %
8.0 Years

Conventional variable-rate mortgage debt
 
 
56,777

35.4
%
4.1
 %
7.5 Years

Unsecured lines of credit
 
 
258

0.2
%
5.6
 %
0.4 Years

Total
 
 
$160,178
100.0
%
4.1
 %
7.8 Years

 
 
 
 
 
 
 
REAL ESTATE ASSETS: (c)
 
 
Total Homes

Total Cost

 
 
Operating real estate assets
 
 
7,283

$867,316

 
 
Land
 
 
0
1,292

 
 
Total
 
 
7,283

$868,608

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


(a) Includes all available extension options.

(b) As of September 30, 2018 these borrowings were drawn under the lines of credit with $7.0 million in total capacity. Camden has a 31.3% ownership interest in the borrowing entity.

(c) Balance sheet and property data reported at 100%.


24


 
 
 
CAMDEN
 
UNCONSOLIDATED REAL ESTATE INVESTMENTS
 
 
DEBT MATURITY ANALYSIS
 
 
(In thousands)
 
 
 

(Unaudited)

ADDITIONAL DETAIL OF PRO-RATA SHARE OF UNCONSOLIDATED DEBT MATURITIES FOR 2018 AND 2019:

 
 
Future Scheduled Repayments
Weighted Average Interest on
Maturing Debt

Quarter (a)
 
Amortization

Secured Maturities

Total

4Q 2018
 

$70


$—


$70

N/A

2018
 

$70


$—


$70

N/A

 
 
 
 
 
 
1Q 2019 (b)
 

$73


$258


$331

5.6
%
2Q 2019
 
66

3,654

3,720

4.4
%
3Q 2019
 
35


35

N/A

4Q 2019
 
3

3,729

3,732

4.0
%
2019
 

$177


$7,641


$7,818

4.3
%
 
 
 
 
 
 


(a) Includes all available extension options.

(b) 1Q 2019 maturities includes unsecured lines of credit with $258 (Camden's pro-rata share) outstanding as of September 30, 2018. The lines of credit have $7.0 million in total capacity.





25


 
 
 
CAMDEN
 
CAPITALIZED EXPENDITURES
 
 
& MAINTENANCE EXPENSE
 
 
(In thousands, except unit data)
 
 
 

(Unaudited)
 
 
 
Third Quarter 2018
 
 
 
Recurring Capitalized
 
Expensed
Item
 
 
Weighted Average Useful Life (a)

 
Total

Per Unit

 
Total

Per Unit

Interiors
 
 
 
 
 
 
 
 
 
Floor Coverings
 
 
5
 years
 

$2,462


$52

 

$544


$12

Appliances
 
 
10
 years
 
611

13

 
238

5

Painting
 
 

 


 
1,607

34

Cabinetry/Countertops
 
 
10
 years
 
198

4

 


Other
 
 
9
 years
 
1,005

21

 
561

12

Exteriors
 
 

 
 
 
 
 
 
Painting
 
 
5
 years
 
1,363

29

 


Carpentry
 
 
10
 years
 
479

10

 


Landscaping
 
 
7
 years
 
915

19

 
2,321

49

Roofing
 
 
19
 years
 
3,790

81

 
99

2

Site Drainage
 
 
10
 years
 
145

3

 


Fencing/Stair
 
 
10
 years
 
530

11

 


Other (b)
 
 
9
 years
 
2,506

53

 
3,615

76

Common Areas
 
 

 
 
 
 
 
 
Mech., Elec., Plumbing
 
 
9
 years
 
2,744

58

 
1,661

35

Parking/Paving
 
 
5
 years
 
1,142

24

 


Pool/Exercise/Facility
 
 
8
 years
 
1,959

42

 
433

9

Total Recurring (c)
 
 
 
 

$19,849


$420

 

$11,079


$234

Weighted Average Apartment Homes
 
 
 
 
 
47,010

 
 
47,010

 
 
 
 
 
 
 
 
 
 
Non-recurring capitalized expenditures (d)
 
 
 
 

$2,605

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue Enhancing Expenditures (e)
 
 
10
 years
 

$15,348


$18,206

 
Revenue Enhanced Apartment Homes
 
 
 
 
 
843

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year to date 2018
 
 
 
Recurring Capitalized
 
Expensed
Item
 
 
Weighted Average Useful Life (a)

 
Total

Per Unit

 
Total

Per Unit

Interiors
 
 
 
 
 
 
 
 
 
Floor Coverings
 
 
5
 years
 

$6,740


$144

 

$1,428


$31

Appliances
 
 
10
 years
 
1,755

38

 
646

14

Painting
 
 

 


 
4,345

93

Cabinetry/Countertops
 
 
10
 years
 
485

10

 


Other
 
 
9
 years
 
2,899

62

 
1,837

39

Exteriors
 
 
 
 
 
 
 
 
 
Painting
 
 
5
 years
 
2,548

55

 


Carpentry
 
 
10
 years
 
1,264

27

 


Landscaping
 
 
7
 years
 
1,926

41

 
7,671

164

Roofing
 
 
19
 years
 
8,696

186

 
276

6

Site Drainage
 
 
10
 years
 
251

5

 


Fencing/Stair
 
 
10
 years
 
1,231

26

 


Other (b)
 
 
9
 years
 
6,872

147

 
9,989

214

Common Areas
 
 
 
 
 
 
 
 
 
Mech., Elec., Plumbing
 
 
9
 years
 
7,472

160

 
4,601

99

Parking/Paving
 
 
5
 years
 
1,816

39

 


Pool/Exercise/Facility
 
 
8
 years
 
5,083

109

 
1,192

26

Total Recurring (c)
 
 
 
 

$49,038


$1,049

 

$31,985


$686

Weighted Average Apartment Homes
 
 
 
 
 
46,682

 
 
46,682

 
 
 
 
 
 
 
 
 
 
Non-recurring capitalized expenditures (d)
 
 
 
 

$6,099

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue Enhancing Expenditures (e)
 
 
10
 years
 

$35,293


$17,326

 
Revenue Enhanced Apartment Homes
 
 
 
 

2,037

 
 
 
 
 
 
 
 
 
 
 
 
 

(a) Weighted average useful life of capitalized expenses for the three and nine months ended September 30, 2018.
(b) Includes in part the following items: site/building repair, masonry/plaster, and general conditions.
(c) Capital expenditures necessary to help preserve the value of and maintain the functionality at our communities.
(d) Capital expenditures primarily composed of non-recurring or one-time additions such as LED lighting programs for 2018 in addition to other, non-routine items.
(e) Represents capital expenditures for the three and nine months ended September 30, 2018 spent on apartment unit renovation designed to reposition these assets for higher rental levels in their respective markets. Redevelopment costs are not included in this table and can be found in the Redevelopment Summary on page 19.

26


 
 
CAMDEN
 
NON-GAAP FINANCIAL MEASURES
 
 
DEFINITIONS & RECONCILIATIONS
 
 
(In thousands, except per share amounts)
 
 
 

(Unaudited)

This document contains certain non-GAAP financial measures management believes are useful in evaluating an equity REIT's performance. Camden's definitions and calculations of non-GAAP financial measures may differ from those used by other REITs, and thus may not be comparable. The non-GAAP financial measures should not be considered as an alternative to net income as an indication of our operating performance, or to net cash provided by operating activities as a measure of our liquidity.

FFO
The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income (computed in accordance with accounting principles generally accepted in the United States of America ("GAAP")), excluding gains (or losses) associated with the sale of previously depreciated operating properties, real estate depreciation and amortization, impairments of depreciable assets, and adjustments for unconsolidated joint ventures. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties, and depreciation, FFO can assist in the comparison of the operating performance of a company’s real estate investments between periods or to different companies. A reconciliation of net income attributable to common shareholders to FFO is provided below:

Adjusted FFO
In addition to FFO, we compute Adjusted FFO ("AFFO") as a supplemental measure of operating performance. AFFO is calculated utilizing FFO less recurring capital expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs. A reconciliation of FFO to AFFO is provided below:
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
 
2018
2017
 
2018
2017
Net income attributable to common shareholders

$38,866


$34,384

 

$116,932


$108,433

 Real estate depreciation and amortization
74,841

65,489

 
217,416

191,092

 Adjustments for unconsolidated joint ventures
2,239

2,223

 
6,743

6,650

 Income allocated to non-controlling interests
1,124

1,091

 
3,455

3,345

Funds from operations

$117,070


$103,187

 

$344,546


$309,520

 
 
 
 
 
 
Less: recurring capitalized expenditures
(19,849
)
(17,506
)
 
(49,038
)
(43,975
)
 
 
 
 
 
 
Adjusted funds from operations

$97,221


$85,681

 

$295,508


$265,545

 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
 
EPS diluted
95,417

92,033

 
95,333

91,345

FFO/AFFO diluted
97,238

93,111

 
97,194

92,424

 
 
 
 
 
 
 
Three Months Ended September 30,
 
 Nine Months Ended September 30,
 
2018
2017
 
2018
2017
Total Earnings Per Common Share - Diluted
$0.40
$0.38
 

$1.22


$1.20

 Real estate depreciation and amortization
0.77

0.70

 
2.23

2.07

 Adjustments for unconsolidated joint ventures
0.02

0.02

 
0.07

0.07

 Income allocated to non-controlling interests
0.01

0.01

 
0.02

0.01

FFO per common share - Diluted

$1.20


$1.11

 

$3.54


$3.35

 
 
 
 
 
 
Less: recurring capitalized expenditures
(0.20
)
(0.19
)
 
(0.50
)
(0.48
)
 
 
 
 
 
 
AFFO per common share - Diluted

$1.00


$0.92

 

$3.04


$2.87

 
Expected FFO
Expected FFO is calculated in a method consistent with historical FFO, and is considered an appropriate supplemental measure of expected operating performance when compared to expected earnings per common share (EPS). Guidance excludes gains, if any, on properties not currently held for sale due to the uncertain timing and extent of property dispositions and the resulting gains/losses on sales. A reconciliation of the ranges provided for diluted EPS to expected FFO per diluted share is provided below:
 
4Q18

Range
 
2018

Range
 
Low
High
 
Low
High
Expected earnings per common share - diluted

$0.40


$0.44

 

$1.62


$1.66

Expected real estate depreciation and amortization
0.77

0.77

 
3.00

3.00

Expected adjustments for unconsolidated joint ventures
0.02

0.02

 
0.09

0.09

Expected income allocated to non-controlling interests
0.01

0.01

 
0.03

0.03

Expected FFO per share - diluted

$1.20


$1.24

 

$4.74


$4.78


Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 2 of this document.

27


 
 
 
CAMDEN
 
NON-GAAP FINANCIAL MEASURES
 
 
DEFINITIONS & RECONCILIATIONS
 
 
(In thousands, except per share amounts)
 
 
 

(Unaudited)

Net Operating Income (NOI)

NOI is defined by the Company as total property income less property operating and maintenance expenses less real estate taxes. NOI is further detailed in the Components of Property NOI schedules on page 11. The Company considers NOI to be an appropriate supplemental measure of operating performance to net income attributable to common shareholders because it reflects the operating performance of our communities without allocation of corporate level property management overhead or general and administrative costs. A reconciliation of net income attributable to common shareholders to net operating income is provided below:
 
Three months ended September 30,
 
Nine months ended September 30,
 
2018
2017
 
2018
2017
Net income

$39,990


$35,475

 

$120,387


$111,778

Less: Fee and asset management income
(1,827
)
(2,116
)
 
(5,651
)
(5,806
)
Less: Interest and other income
(385
)
(385
)
 
(1,669
)
(1,579
)
Less: Income on deferred compensation plans
(3,539
)
(3,648
)
 
(3,769
)
(11,706
)
Plus: Property management expense
6,303

6,201

 
19,415

19,782

Plus: Fee and asset management expense
1,140

973

 
3,193

2,818

Plus: General and administrative expense
12,618

12,266

 
37,113

37,585

Plus: Interest expense
21,235

21,210

 
62,216

66,132

Plus: Depreciation and amortization expense
76,476

67,014

 
222,269

195,781

Plus: Expense on deferred compensation plans
3,539

3,648

 
3,769

11,706

Plus: Loss on early retirement of debt


 

323

Less: Equity in income of joint ventures
(1,943
)
(1,255
)
 
(5,644
)
(4,857
)
Plus: Income tax expense
330

512

 
1,098

1,008

NOI

$153,937


$139,895

 

$452,727


$422,965

 
 
 
 
 
 
"Same Property" Communities

$131,943


$127,153

 

$392,276


$378,537

Non-"Same Property" Communities
16,400

13,136

 
47,209

36,947

Development and Lease-Up Communities
4,072

1,406

 
8,978

1,837

Hurricane Expenses

(3,944
)
 

(3,944
)
Dispositions/Other
1,522

2,144

 
4,264

9,588

NOI

$153,937


$139,895

 

$452,727


$422,965


Adjusted EBITDA

Adjusted EBITDA is defined by the Company as earnings before interest, taxes, depreciation and amortization, including net operating income from discontinued operations, excluding equity in (income) loss of joint ventures, (gain) loss on sale of unconsolidated joint venture interests, gain on acquisition of controlling interest in joint ventures, gain on sale of operating properties including land, net of tax, loss on early retirement of debt and income (loss) allocated to non-controlling interests. The Company considers Adjusted EBITDA to be an appropriate supplemental measure of operating performance to net income attributable to common shareholders because it represents income before non-cash depreciation and the cost of debt, and excludes gains or losses from property dispositions. A reconciliation of net income attributable to common shareholders to Adjusted EBITDA is provided below:
 
Three months ended September 30,
 
Nine months ended September 30,
 
2018
2017
 
2018
2017
Net income attributable to common shareholders

$38,866


$34,384

 

$116,932


$108,433

Plus: Interest expense
21,235

21,210

 
62,216

66,132

Plus: Depreciation and amortization expense
76,476

67,014

 
222,269

195,781

Plus: Income allocated to non-controlling interests from continuing operations
1,124

1,091

 
3,455

3,345

Plus: Income tax expense
330

512

 
1,098

1,008

Plus: Loss on early retirement of debt


 

323

Less: Equity in income of joint ventures
(1,943
)
(1,255
)
 
(5,644
)
(4,857
)
Adjusted EBITDA

$136,088


$122,956

 

$400,326


$370,165


28


 
 
 
CAMDEN
 
OTHER DATA
 
 
 


(Unaudited)
Stock Symbol:
 
CPT
 
 
 
 
 
 
 
 
 
 
 
Exchange Traded:
 
NYSE
 
 
 
 
 
 
 
 
 
 
 
Senior Unsecured Debt Ratings:
 
 
Rating
Outlook
 
 
 
 
Fitch
A-
Stable
 
 
 
 
Moody's
A3
Stable
 
 
 
 
Standard & Poor's
BBB+
Positive
 
 
 
 
 
 
 
 
 
Estimated Future Dates:
 
Q4 '18
Q1 '19
Q2 '19
Q3 '19
 
  Earnings Release & Conference Call
 
Early February
Early May
Late July
Late October
 
 
 
 
 
 
 
 
Dividend Information - Common Shares:
 
Q1 '18
Q2 '18
Q3 '18
 
 
  Declaration Date
 
2/1/2018
6/15/2018
9/14/2018
 
 
  Record Date
 
3/30/2018
6/29/2018
9/28/2018
 
 
  Payment Date
 
4/17/2018
7/17/2018
10/17/2018
 
 
  Distributions Per Share
 
$0.77
$0.77
$0.77
 
 

Investor Relations Data:
 
 
 
 
 
 
Camden does not send quarterly reports to shareholders, but supplies 10-Q's, Earnings Releases, and Supplemental Data upon request.
 
 
 
 
 
 
For Investor Relations: recent press releases, 10-Q's, 10-K's, and other information, call (713) 354-2787.
 
 
 
 
 
 
To access Camden's Quarterly Conference Call, please visit our website at camdenliving.com.
 
 
 
 
 
 
For questions contact:
 
 
 
 
 
 
 
Richard J. Campo
Chairman & Chief Executive Officer
 
 
 
D. Keith Oden
President
 
 
 
H. Malcolm Stewart
Chief Operating Officer
 
 
 
Alexander J. Jessett
Chief Financial Officer
 
 
 
Kimberly A. Callahan
Senior Vice President - Investor Relations
 


29


 
 
 
CAMDEN
 
COMMUNITY TABLE
 
 
Community statistics as of 9/30/2018

(Unaudited)
 
 
 
 
 
 
3Q18 Avg Monthly
3Q18 Avg Monthly
 
 
 
Year Placed
Average
Apartment
3Q18 Avg
Rental Rates per
Revenue per Occupied
Community Name
City
State
In Service
Size
Homes
Occupancy
Home
Sq. Ft.
Home
Sq. Ft.
 
 
 
 
 
 
 
 
 
 
 
Camden Chandler
Chandler
AZ
2016
1,146

380

95%

$1,383


$1.21


$1,605


$1.40

Camden Copper Square
Phoenix
AZ
2000
786

332

96%
1,167

1.49

1,424

1.81

Camden Foothills
Scottsdale
AZ
2014
1,032

220

94%
1,606

1.56

1,935

1.88

Camden Hayden
Tempe
AZ
2015
1,043

234

95%
1,486

1.42

1,763

1.69

Camden Legacy
Scottsdale
AZ
1996
1,067

428

96%
1,278

1.20

1,533

1.44

Camden Montierra
Scottsdale
AZ
1999
1,071

249

96%
1,339

1.25

1,565

1.46

Camden Pecos Ranch
Chandler
AZ
2001
924

272

96%
1,127

1.22

1,377

1.49

Camden San Marcos
Scottsdale
AZ
1995
984

320

97%
1,250

1.27

1,471

1.50

Camden San Paloma
Scottsdale
AZ
1993/1994
1,042

324

97%
1,264

1.21

1,515

1.45

Camden Sotelo
Tempe
AZ
2008/2012
1,303

170

95%
1,518

1.17

1,779

1.37

TOTAL ARIZONA
10

Properties
1,030

2,929

96%
1,321

1.28

1,571

1.53

 
 
 
 
 
 
 
 
 
 
 
Camden Crown Valley
Mission Viejo
CA
2001
1,009

380

96%
2,069

2.05

2,300

2.28

Camden Glendale
Glendale
CA
2015
882

303

96%
2,315

2.63

2,459

2.79

Camden Harbor View
Long Beach
CA
2004
981

546

95%
2,615

2.66

2,822

2.88

Camden Main and Jamboree
Irvine
CA
2008
1,011

290

95%
2,112

2.09

2,335

2.31

Camden Martinique
Costa Mesa
CA
1986
795

714

96%
1,790

2.25

2,014

2.53

Camden Sea Palms
Costa Mesa
CA
1990
891

138

93%
2,146

2.41

2,344

2.63

The Camden
Hollywood
CA
2016
768

287

96%
3,208

4.18

3,345

4.36

Total Los Angeles/Orange County
7

Properties
899

2,658

96%
2,266

2.52

2,467

2.74

 
 
 
 
 
 
 
 
 
 
 
Camden Landmark
Ontario
CA
2006
982

469

95%
1,635

1.66

1,822

1.85

Camden Old Creek
San Marcos
CA
2007
1,037

350

95%
2,166

2.09

2,396

2.31

Camden Sierra at Otay Ranch
Chula Vista
CA
2003
962

422

96%
1,982

2.06

2,244

2.33

Camden Tuscany
San Diego
CA
2003
896

160

97%
2,612

2.91

2,885

3.22

Camden Vineyards
Murrieta
CA
2002
1,053

264

96%
1,733

1.65

1,993

1.89

Total San Diego/Inland Empire
5

Properties
992

1,665

96%
1,944

1.96

2,179

2.20

 
 
 
 
 
 
 
 
 
 
 
TOTAL CALIFORNIA
12

Properties
935

4,323

96%
2,142

2.29

2,357

2.52

 
 
 
 
 
 
 
 
 
 
 
Camden Belleview Station
Denver
CO
2009
888

270

96%
1,464

1.65

1,703

1.92

Camden Caley
Englewood
CO
2000
925

218

96%
1,471

1.59

1,761

1.90

Camden Denver West
Golden
CO
1997
1,015

320

97%
1,730

1.70

1,995

1.97

Camden Flatirons
Denver
CO
2015
960

424

96%
1,613

1.68

1,872

1.95

Camden Highlands Ridge
Highlands Ranch
CO
1996
1,149

342

93%
1,748

1.52

2,023

1.76

Camden Interlocken
Broomfield
CO
1999
1,010

340

95%
1,630

1.61

1,877

1.86

Camden Lakeway
Littleton
CO
1997
932

451

94%
1,547

1.66

1,817

1.95

Camden Lincoln Station
Lone Tree
CO
2017
844

267

96%
1,562

1.85

1,823

2.16

TOTAL COLORADO
8

Properties
971

2,632

95%
1,603

1.65

1,866

1.92

 
 
 
 
 
 
 
 
 
 
 
Camden Ashburn Farm
Ashburn
VA
2000
1,062

162

97%
1,693

1.59

1,980

1.86

Camden College Park
College Park
MD
2008
942

508

97%
1,570

1.67

1,834

1.95

Camden Dulles Station
Oak Hill
VA
2009
978

382

96%
1,730

1.77

1,973

2.02

Camden Fair Lakes
Fairfax
VA
1999
1,056

530

97%
1,818

1.72

2,085

1.97

Camden Fairfax Corner
Fairfax
VA
2006
934

489

97%
1,882

2.01

2,176

2.33

Camden Fallsgrove
Rockville
MD
2004
996

268

96%
1,768

1.78

1,996

2.00

Camden Grand Parc
Washington
DC
2002
672

105

97%
2,493

3.71

2,896

4.31

Camden Lansdowne
Leesburg
VA
2002
1,006

690

96%
1,631

1.62

1,887

1.88

Camden Largo Towne Center
Largo
MD
2000/2007
1,027

245

96%
1,672

1.63

1,908

1.86

Camden Monument Place
Fairfax
VA
2007
856

368

96%
1,611

1.88

1,861

2.17

Camden Noma
Washington
DC
2014
770

321

96%
2,219

2.88

2,533

3.29

Camden Noma II (1)
Washington
DC
2017
759

405

Lease-Up
2,306

3.04

2,544

3.35

Camden Potomac Yard (2)
Arlington
VA
2008
835

378

94%
1,994

2.39

2,284

2.74

Camden Roosevelt
Washington
DC
2003
856

198

96%
2,819

3.29

3,214

3.75

Camden Russett
Laurel
MD
2000
992

426

96%
1,484

1.50

1,692

1.71

Camden Shady Grove (1)
Rockville
MD
2018
877

457

Lease-Up
1,740

1.98

1,932

2.20

Camden Silo Creek
Ashburn
VA
2004
975

284

96%
1,629

1.67

1,891

1.94

Camden South Capitol (3)
Washington
DC
2013
821

281

97%
2,265

2.76

2,648

3.22

TOTAL DC METRO
18

Properties
925

6,497

96%
1,842

1.99

2,108

2.28

 
 
 
 
 
 
 
 
 
 
 
Camden Aventura
Aventura
FL
1995
1,108

379

96%
1,956

1.76

2,293

2.07

Camden Boca Raton
Boca Raton
FL
2014
843

261

96%
1,932

2.29

2,204

2.61

Camden Brickell (2)
Miami
FL
2003
937

405

94%
2,117

2.26

2,348

2.51

Camden Doral
Miami
FL
1999
1,120

260

97%
1,919

1.71

2,147

1.92

Camden Doral Villas
Miami
FL
2000
1,253

232

97%
2,044

1.63

2,300

1.84

Camden Las Olas (2)
Ft. Lauderdale
FL
2004
1,043

420

94%
2,095

2.01

2,363

2.27

Camden Plantation
Plantation
FL
1997
1,201

502

97%
1,681

1.40

1,955

1.63

Camden Portofino
Pembroke Pines
FL
1995
1,112

322

96%
1,746

1.57

2,067

1.86

Total Southeast Florida
8

Properties
1,079

2,781

96%
1,928

1.79

2,201

2.04

 
 
 
 
 
 
 
 
 
 
 




30


 
 
 
CAMDEN
 
COMMUNITY TABLE
 
 
Community statistics as of 9/30/2018

(Unaudited)
 
 
 
 
 
 
3Q18 Avg Monthly
3Q18 Avg Monthly
 
 
 
Year Placed
Average
Apartment
3Q18 Avg
Rental Rates per
Revenue per Occupied
Community Name
City
State
In Service
Size
Homes
Occupancy
Home
Sq. Ft.
Home
Sq. Ft.
 
 
 
 
 
 
 
 
 
 
 
Camden Hunter's Creek
Orlando
FL
2000
1,075

270

96%

$1,415


$1.32


$1,650


$1.53

Camden Lago Vista
Orlando
FL
2005
955

366

97%
1,302

1.36

1,547

1.62

Camden LaVina
Orlando
FL
2012
970

420

97%
1,311

1.35

1,556

1.61

Camden Lee Vista
Orlando
FL
2000
937

492

96%
1,243

1.33

1,487

1.59

Camden North Quarter (4)
Orlando
FL
2016
806

333

Lease-Up
1,603

1.99

1,713

2.13

Camden Orange Court
Orlando
FL
2008
817

268

95%
1,371

1.68

1,624

1.99

Camden Thornton Park
Orlando
FL
2016
920

299

94%
1,880

2.04

2,070

2.25

Camden Town Square
Orlando
FL
2012
983

438

97%
1,359

1.38

1,534

1.56

Camden Waterford Lakes (3)
Orlando
FL
2014
971

300

97%
1,427

1.47

1,666

1.72

Camden World Gateway
Orlando
FL
2000
979

408

96%
1,302

1.33

1,516

1.55

Total Orlando
10

Properties
944

3,594

97%
1,402

1.49

1,616

1.71

 
 
 
 
 
 
 
 
 
 
 
Camden Bay
Tampa
FL
1997/2001
943

760

96%
1,180

1.25

1,452

1.54

Camden Montague
Tampa
FL
2012
975

192

96%
1,346

1.38

1,587

1.63

Camden Pier District
St. Petersburg
FL
2016
989

358

92%
2,440

2.47

2,624

2.65

Camden Preserve
Tampa
FL
1996
942

276

95%
1,410

1.50

1,662

1.77

Camden Royal Palms
Brandon
FL
2006
1,017

352

97%
1,208

1.19

1,495

1.47

Camden Visconti (3)
Tampa
FL
2007
1,125

450

97%
1,352

1.20

1,615

1.44

Camden Westchase Park
Tampa
FL
2012
992

348

97%
1,436

1.45

1,698

1.71

Total Tampa
7
Properties
997

2,736

96%
1,444

1.45

1,695

1.70

 
 
 
 
 
 
 
 
 
 
 
TOTAL FLORIDA
25

Properties
1,001

9,111

96%
1,575

1.57

1,818

1.82

 

 
 
 
 
 
 
 
 
 
Camden Brookwood
Atlanta
GA
2002
912

359

97%
1,363

1.49

1,594

1.74

Camden Buckhead Square
Atlanta
GA
2015
827

250

96%
1,552

1.88

1,701

2.06

Camden Creekstone
Atlanta
GA
2002
990

223

96%
1,332

1.35

1,490

1.50

Camden Deerfield
Alpharetta
GA
2000
1,187

292

97%
1,384

1.17

1,619

1.36

Camden Dunwoody
Atlanta
GA
1997
1,007

324

96%
1,340

1.33

1,596

1.58

Camden Fourth Ward
Atlanta
GA
2014
847

276

96%
1,666

1.97

1,918

2.27

Camden Midtown Atlanta
Atlanta
GA
2001
935

296

97%
1,482

1.58

1,677

1.79

Camden Paces
Atlanta
GA
2015
1,407

379

97%
2,679

1.90

2,945

2.09

Camden Peachtree City
Peachtree City
GA
2001
1,027

399

97%
1,287

1.25

1,583

1.54

Camden Phipps (3)
Atlanta
GA
1996
1,018

234

96%
1,536

1.51

1,778

1.75

Camden Shiloh
Kennesaw
GA
1999/2002
1,143

232

96%
1,274

1.12

1,518

1.33

Camden St. Clair
Atlanta
GA
1997
999

336

97%
1,331

1.33

1,591

1.59

Camden Stockbridge
Stockbridge
GA
2003
1,009

304

96%
1,079

1.07

1,281

1.27

Camden Vantage
Atlanta
GA
2010
901

592

97%
1,413

1.57

1,573

1.75

TOTAL GEORGIA
14
Properties
1,015

4,496

97%
1,492

1.47

1,717

1.69

 
 
 
 
 
 
 
 
 
 
 
Camden Ballantyne
Charlotte
NC
1998
1,048

400

96%
1,291

1.23

1,526

1.46

Camden Cotton Mills
Charlotte
NC
2002
905

180

95%
1,472

1.63

1,692

1.87

Camden Dilworth
Charlotte
NC
2006
857

145

96%
1,437

1.68

1,634

1.91

Camden Fairview
Charlotte
NC
1983
1,036

135

98%
1,183

1.14

1,399

1.35

Camden Foxcroft
Charlotte
NC
1979
940

156

95%
1,061

1.13

1,265

1.35

Camden Foxcroft II
Charlotte
NC
1985
874

100

95%
1,167

1.33

1,390

1.59

Camden Gallery
Charlotte
NC
2017
743

323

95%
1,526

2.05

1,734

2.33

Camden Grandview
Charlotte
NC
2000
1,059

266

97%
1,665

1.57

1,879

1.77

Camden Sedgebrook
Charlotte
NC
1999
972

368

97%
1,106

1.14

1,337

1.37

Camden South End
Charlotte
NC
2003
882

299

96%
1,405

1.59

1,633

1.85

Camden Southline (3)
Charlotte
NC
2015
831

266

95%
1,530

1.84

1,763

2.12

Camden Stonecrest
Charlotte
NC
2001
1,098

306

96%
1,298

1.18

1,539

1.40

Camden Touchstone
Charlotte
NC
1986
899

132

96%
1,065

1.18

1,274

1.42

Total Charlotte
13
Properties
942

3,076

96%
1,345

1.43

1,568

1.66

 
 
 
 
 
 
 
 
 
 
 
Camden Asbury Village (3)
Raleigh
NC
2009
1,009

350

96%
1,198

1.19

1,413

1.40

Camden Crest
Raleigh
NC
2001
1,013

438

96%
1,041

1.03

1,282

1.27

Camden Governor's Village
Chapel Hill
NC
1999
1,046

242

94%
1,091

1.04

1,349

1.29

Camden Lake Pine
Apex
NC
1999
1,066

446

95%
1,153

1.08

1,394

1.31

Camden Manor Park
Raleigh
NC
2006
966

484

95%
1,107

1.15

1,335

1.38

Camden Overlook
Raleigh
NC
2001
1,060

320

96%
1,242

1.17

1,506

1.42

Camden Reunion Park
Apex
NC
2000/2004
972

420

95%
1,037

1.07

1,250

1.29

Camden Westwood
Morrisville
NC
1999
1,027

354

96%
1,081

1.05

1,321

1.29

Total Raleigh
8
Properties
1,016

3,054

96%
1,115

1.10

1,351

1.33

 
 
 
 
 
 
 
 
 
 
 
TOTAL NORTH CAROLINA
21

Properties
979

6,130

96%
1,231

1.26

1,460

1.49

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







31


 
 
 
CAMDEN
 
COMMUNITY TABLE
 
 
Community statistics as of 9/30/2018

(Unaudited)
 
 
 
 
 
 
3Q18 Avg Monthly
3Q18 Avg Monthly
 
 
 
Year Placed
Average
Apartment
3Q18 Avg
Rental Rates per
Revenue per Occupied
Community Name
City
State
In Service
Size
Homes
Occupancy
Home
Sq. Ft.
Home
Sq. Ft.
 
 
 
 
 
 
 
 
 
 
 
Camden Amber Oaks (3)
Austin
TX
2009
862

348

96%

$1,084


$1.26


$1,354


$1.57

Camden Amber Oaks II (3)
Austin
TX
2012
910

244

97%
1,151

1.26

1,409

1.55

Camden Brushy Creek (3)
Cedar Park
TX
2008
882

272

97%
1,156

1.31

1,305

1.48

Camden Cedar Hills
Austin
TX
2008
911

208

96%
1,265

1.39

1,506

1.65

Camden Gaines Ranch
Austin
TX
1997
955

390

97%
1,409

1.47

1,675

1.75

Camden Huntingdon
Austin
TX
1995
903

398

96%
1,149

1.27

1,419

1.57

Camden La Frontera
Austin
TX
2015
901

300

96%
1,214

1.35

1,458

1.62

Camden Lamar Heights
Austin
TX
2015
838

314

97%
1,480

1.77

1,734

2.07

Camden Shadow Brook (3)
Austin
TX
2009
909

496

96%
1,148

1.26

1,305

1.44

Camden Stoneleigh
Austin
TX
2001
908

390

97%
1,262

1.39

1,506

1.66

Total Austin
10

Properties
899

3,360

96%
1,230

1.37

1,464

1.63

 
 
 
 
 
 
 
 
 
 
 
Camden Breakers
Corpus Christi
TX
1996
868

288

93%
1,110

1.28

1,408

1.62

Camden Copper Ridge
Corpus Christi
TX
1986
775

344

94%
870

1.12

1,070

1.38

Camden South Bay (3)
Corpus Christi
TX
2007
1,055

270

95%
1,247

1.18

1,438

1.36

Total Corpus Christi
3

Properties
888

902

94%
1,059

1.19

1,288

1.45

 
 
 
 
 
 
 
 
 
 
 
Camden Addison
Addison
TX
1996
942

456

96%
1,222

1.30

1,437

1.53

Camden Belmont
Dallas
TX
2010/2012
945

477

96%
1,449

1.53

1,680

1.78

Camden Buckingham
Richardson
TX
1997
919

464

95%
1,214

1.32

1,478

1.61

Camden Centreport
Ft. Worth
TX
1997
911

268

97%
1,181

1.29

1,409

1.55

Camden Cimarron
Irving
TX
1992
772

286

96%
1,212

1.57

1,459

1.89

Camden Design District (3)
Dallas
TX
2009
939

355

95%
1,389

1.48

1,518

1.62

Camden Farmers Market
Dallas
TX
2001/2005
932

904

95%
1,357

1.46

1,586

1.70

Camden Henderson
Dallas
TX
2012
967

106

96%
1,527

1.58

1,824

1.89

Camden Legacy Creek
Plano
TX
1995
831

240

97%
1,282

1.54

1,488

1.79

Camden Legacy Park
Plano
TX
1996
871

276

96%
1,280

1.47

1,505

1.73

Camden Panther Creek (3)
Frisco
TX
2009
946

295

96%
1,240

1.31

1,428

1.51

Camden Riverwalk (3)
Grapevine
TX
2008
982

600

95%
1,464

1.49

1,678

1.71

Camden Valley Park
Irving
TX
1986
743

516

96%
1,081

1.45

1,291

1.74

Camden Victory Park
Dallas
TX
2016
861

423

95%
1,610

1.87

1,841

2.14

Total Dallas/Ft. Worth
14

Properties
901

5,666

96%
1,324

1.47

1,544

1.71

 
 
 
 
 
 
 
 
 
 
 
Camden City Centre
Houston
TX
2007
932

379

95%
1,464

1.57

1,707

1.83

Camden City Centre II
Houston
TX
2013
868

268

96%
1,520

1.75

1,746

2.01

Camden Cypress Creek (3)
Cypress
TX
2009
993

310

96%
1,276

1.29

1,458

1.47

Camden Downs at Cinco Ranch (3)
Katy
TX
2004
1,075

318

95%
1,247

1.16

1,506

1.40

Camden Grand Harbor (3)
Katy
TX
2008
959

300

94%
1,179

1.23

1,377

1.44

Camden Greenway
Houston
TX
1999
861

756

97%
1,378

1.60

1,605

1.86

Camden Heights (3)
Houston
TX
2004
927

352

95%
1,471

1.59

1,695

1.83

Camden Holly Springs
Houston
TX
1999
934

548

94%
1,211

1.30

1,454

1.56

Camden Midtown
Houston
TX
1999
844

337

95%
1,529

1.81

1,797

2.13

Camden Northpointe (3)
Tomball
TX
2008
940

384

96%
1,105

1.18

1,392

1.48

Camden Oak Crest
Houston
TX
2003
870

364

96%
1,123

1.29

1,347

1.55

Camden Park
Houston
TX
1995
866

288

96%
1,088

1.26

1,332

1.54

Camden Plaza
Houston
TX
2007
915

271

96%
1,565

1.71

1,805

1.97

Camden Post Oak
Houston
TX
2003
1,200

356

94%
2,457

2.05

2,669

2.22

Camden Royal Oaks
Houston
TX
2006
923

236

93%
1,340

1.45

1,407

1.52

Camden Royal Oaks II
Houston
TX
2012
1,054

104

91%
1,558

1.48

1,633

1.55

Camden Spring Creek (3)
Spring
TX
2004
1,080

304

95%
1,202

1.11

1,447

1.34

Camden Stonebridge
Houston
TX
1993
845

204

96%
1,092

1.29

1,329

1.57

Camden Sugar Grove
Stafford
TX
1997
921

380

96%
1,188

1.29

1,404

1.52

Camden Travis Street
Houston
TX
2010
819

253

97%
1,468

1.79

1,717

2.10

Camden Vanderbilt
Houston
TX
1996/1997
863

894

97%
1,420

1.65

1,667

1.93

Camden Whispering Oaks
Houston
TX
2008
934

274

96%
1,234

1.32

1,471

1.57

Camden Woodson Park (3)
Houston
TX
2008
916

248

95%
1,208

1.32

1,416

1.55

Camden Yorktown (3)
Houston
TX
2008
995

306

96%
1,174

1.18

1,385

1.39

Total Houston
24

Properties
930

8,434

95%
1,357

1.46

1,584

1.70

 
 
 
 
 
 
 
 
 
 
 
TOTAL TEXAS
51

Properties
914

18,362

96%
1,309

1.43

1,535

1.68

 
 
 
 
 
 
 
 
 
 
 
TOTAL PROPERTIES
159

Properties
956

54,480

96%

$1,504


$1.57


$1,740


$1.82


(1) Completed communities in lease-up as of September 30, 2018 are excluded from total occupancy numbers.
(2) Communities under redevelopment as of September 30, 2018.
(3) Communities owned through investment in joint venture.
(4) Asset acquired in 1Q18 and in lease-up as of September 30, 2018 is excluded from total occupancy numbers.


32