EX-99.1 2 a5954105ex99-1.htm EXHIBIT 99.1 a5954105ex99-1.htm
EXHIBIT 99.1
 
Camden Property Trust Announces First Quarter 2009 Operating Results
 
 
HOUSTON--(BUSINESS WIRE)--April 30, 2009--Camden Property Trust (NYSE: CPT) announced that its funds from operations (“FFO”) for the first quarter of 2009 totaled $0.88 per diluted share or $51.6 million, as compared to $0.89 per diluted share or $52.3 million for the same period in 2008. The Company reported net income attributable to common shareholders (“EPS”) of $6.2 million or $0.11 per diluted share for the first quarter of 2009, as compared to $14.9 million or $0.27 per diluted share for the same period in 2008. EPS for the three months ended March 31, 2008 included a $0.13 per diluted share impact from gain on sale of properties, including discontinued operations. A reconciliation of net income attributable to common shareholders to FFO is included in the financial tables accompanying this press release.
 
Same-Property Results
 
For the 42,670 apartment homes included in consolidated same-property results, first quarter 2009 same-property net operating income (“NOI”) declined 3.8% compared to the first quarter of 2008, with revenues declining 0.5% and expenses increasing 5.5%. On a sequential basis, first quarter 2009 same-property NOI declined 2.3% compared to the fourth quarter of 2008, with revenues declining 1.1% and expenses increasing 0.9% compared to the prior quarter. Same-property physical occupancy levels for the portfolio averaged 93.6% during the first quarter of 2009, compared to 93.7% in both the first quarter and fourth quarter of 2008.
 
The Company defines same-property communities as communities owned and stabilized as of January 1, 2008, excluding properties held for sale and communities under redevelopment. A reconciliation of net income attributable to common shareholders to net operating income and same-property net operating income is included in the financial tables accompanying this press release.
 
Development Activity
 
During the first quarter, the Company completed construction on Camden Dulles Station in Oak Hill, VA. As of March 31, 2009, construction had been completed on all of Camden’s wholly-owned development projects, with no material obligations remaining to fund. The Company currently has six wholly-owned apartment communities completed and in lease-up: Camden Potomac Yard in Arlington, VA, a $104.6 million project that is currently 87% leased; Camden Summerfield in Landover, MD, a $62.6 million project that is currently 86% leased; Camden Orange Court in Orlando, FL, a $45.5 million project that is currently 73% leased; Camden Cedar Hills in Austin, TX, a $23.6 million project that is currently 95% leased; Camden Whispering Oaks in Houston, TX, a $27.4 million project that is currently 87% leased; and Camden Dulles Station in Oak Hill, VA, a $72.2 million project that is currently 57% leased. The Company also had one joint venture community which was completed and in lease-up: Camden College Park in College Park, MD, a $127.9 million project that is currently 76% leased.
 
The Company has two joint venture communities currently under construction and in lease-up: Camden Amber Oaks in Austin, TX, a $40.0 million joint venture project that is currently 39% leased; and Braeswood Place in Houston, TX, a $48.6 million joint venture project that is currently 25% leased. Camden has two additional joint venture communities currently under construction in Houston, TX: Camden Travis Street, a $39.0 million project, and Belle Meade, a $33.2 million project. Both projects are scheduled for initial occupancy in mid- to late-2009.
 

 
Properties Held for Sale
 
At March 31, 2009, Camden had one operating community held for sale: Camden West Oaks, a 671-home apartment community in Houston, TX.
 
Financing Activities
 
During the quarter, Camden retired approximately $50.5 million of secured mortgage debt and $40.0 million of unsecured medium-term notes, using proceeds from its unsecured Line of Credit. Subsequent to quarter-end, the Company obtained a $420 million secured credit facility. [See press release dated April 17, 2009 for more details].
 
Debt Repurchases
 
During the first quarter, Camden repurchased and retired $7.4 million of senior unsecured notes, resulting in a $0.2 million gain on early retirement of debt. Subsequent to quarter-end, Camden repurchased and retired an additional $10.3 million of senior unsecured notes.
 
On April 28, 2009, Camden completed a Tender Offer for certain outstanding notes. The aggregate principal amount accepted for purchase totaled $169.5 million. The Company intends to repurchase and retire these notes on May 1, 2009 using cash balances on hand and funds from its unsecured Line of Credit. [See press release dated April 28, 2009 for more details].
 
Liquidity
 
As of March 31, 2009, Camden had $241 million outstanding on its $600 million unsecured Line of Credit. Subsequent to quarter-end, the Company repaid all balances outstanding under the Line of Credit with proceeds from a $420 million secured credit facility. Upon completion of the Tender Offer, Camden will have $82 million of debt maturities remaining in 2009 and $186 million of debt maturities in 2010.
 
Earnings Guidance
 
Camden updated its earnings guidance for 2009 based on its current and expected views of the apartment market and general economic conditions. Full-year 2009 FFO is expected to be $3.20 to $3.45 per diluted share, and full-year 2009 EPS is expected to be $0.12 to $0.37 per diluted share. Second quarter 2009 earnings guidance is $0.82 to $0.86 per diluted share for FFO and $0.05 to $0.09 per diluted share for EPS. The Company’s second quarter 2009 earnings guidance includes a $0.02 per diluted share gain on early retirement of debt recognized in April 2009, but excludes other potential future gains on the sale of properties and the early retirement of debt. Camden intends to update its earnings guidance to the market on a quarterly basis.
 
The Company’s 2009 earnings guidance is based on projections of same-property revenue declines between 0.5% and 2.5%, expense growth between 5.0% and 6.25%, and NOI declines between 4.5% and 7.5%. A reconciliation of expected net income attributable to common shareholders to expected FFO is included in the financial tables accompanying this press release.
 
Conference Call
 
The Company will hold a conference call on Friday, May 1, 2009 at 11:00 a.m. Central Time to review its first quarter 2009 results and discuss its outlook for future performance. To participate in the call, please dial (866) 843-0890 (domestic) or (412) 317-9250 (international) by 10:50 a.m. Central Time and enter passcode: 9409451, or join the live webcast of the conference call by accessing the Investor Relations section of the Company’s website at camdenliving.com. Supplemental financial information is available in the Investor Relations section of the Company’s website under Earnings Releases or by calling Camden’s Investor Relations Department at (800) 922-6336.
 

 
Annual Meeting of Shareholders
 
Camden’s Annual Meeting of Shareholders will be held on May 6, 2009 at the Renaissance Hotel, 6 East Greenway Plaza, Houston, Texas, at 10:00 a.m., Central Time. The Company’s proxy statement, 10-K, and Annual Report to Shareholders are available in the Investor Relations section of the company’s website at camdenliving.com. If you wish to receive hard copies of these documents, please contact Camden’s Investor Relations Department at ir@camdenliving.com.
 
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 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.
 
About Camden
 
Camden Property Trust, an S&P 400 Company, is a real estate company engaged in the ownership, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 182 properties containing 63,269 apartment homes across the United States. Upon completion of four properties under development, the Company’s portfolio will increase to 64,329 apartment homes in 186 properties. Camden was recently named by FORTUNE® Magazine for the second consecutive year as one of the “100 Best Companies to Work For” in America.
 
For additional information, please contact Camden’s Investor Relations Department at (800) 922-6336 or (713) 354-2787 or access our website at camdenliving.com.
 

 
CAMDEN   OPERATING RESULTS
(In thousands, except per share and property data amounts)
 
 
(Unaudited) Three Months Ended
March 31,
OPERATING DATA
 
2009 2008
Property revenues
Rental revenues   $136,500   $134,263
Other property revenues   20,532     17,201  
Total property revenues 157,032 151,464
 
Property expenses
Property operating and maintenance 42,283 39,179
Real estate taxes   18,532     17,281  
Total property expenses 60,815 56,460
 
Non-property income
Fee and asset management income 2,031 2,412
Interest and other income 735 1,333
Income (loss) on deferred compensation plans   (4,152 )   (8,541 )
Total non-property income (loss) (1,386 ) (4,796 )
 
Other expenses
Property management 4,929 4,900
Fee and asset management 1,135 1,725
General and administrative 8,232 7,960
Interest 32,245 32,573
Depreciation and amortization 43,980 41,516
Amortization of deferred financing costs 817 734
Expense (benefit) on deferred compensation plans   (4,152 )   (8,541 )
Total other expenses   87,186     80,867  
Income from continuing operations before gain on sale of properties, including land, gain on early retirement of debt, equity in income (loss) of joint ventures, and distributions on perpetual preferred units
7,645 9,341
Gain on sale of properties, including land - 1,106
Gain on early retirement of debt 166 -
Equity in income (loss) of joint ventures 408 (47 )
Distributions on perpetual preferred units   (1,750 )   (1,750 )
Income from continuing operations before income taxes 6,469 8,650
Income tax expense - current   (299 )   (273 )
Income from continuing operations 6,170 8,377
Income from discontinued operations 585 1,680
Gain on sale of discontinued operations   -     6,127  
Net income 6,755 16,184
Less net income allocated to noncontrolling interest   (521 )   (1,269 )
Net income attributable to common shareholders   $6,234     $14,915  
 
 
CONDENSED CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME
 
Net income   $6,755   $16,184
Other comprehensive income (loss)
Unrealized loss on cash flow hedging activities (2,936 ) (19,425 )
Reclassification of net losses on cash flow hedging activities   5,276     1,330  
Comprehensive income (loss) 9,095 (1,911 )
Less net income allocated to noncontrolling interest   (521 )   (1,269 )
Comprehensive income (loss) attributable to common shareholders   $8,574     ($3,180 )
 
 
PER SHARE DATA
 
Net income attributable to common shareholders - basic   $0.11   $0.27
Net income attributable to common shareholders - diluted 0.11 0.27
Income from continuing operations attributable to common shareholders - basic 0.10 0.13
Income from continuing operations attributable to common shareholders - diluted 0.10 0.13
 
Weighted average number of common and common equivalent shares outstanding:
Basic 55,552 54,965
Diluted 56,047 55,625
 
Note: Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
 

 
 
CAMDEN   FUNDS FROM OPERATIONS
(In thousands, except per share and property data amounts)
     
 
(Unaudited) Three Months Ended
March 31,
FUNDS FROM OPERATIONS
 
2009
2008
 
Net income attributable to common shareholders   $6,234   $14,915
Real estate depreciation and amortization from continuing operations 43,010 40,653
Real estate depreciation from discontinued operations - 1,285
Adjustments for unconsolidated joint ventures 1,916 1,539
Income allocated to noncontrolling interest 421 1,156
(Gain) loss on sale of operating properties, net of taxes - (1,106 )
(Gain) loss on sale of discontinued operations   -   (6,112 )
Funds from operations - diluted   $51,581   $52,330  
 
PER SHARE DATA
 
Funds from operations - diluted   $0.88   $0.89
Cash distributions 0.70 0.70
 
Weighted average number of common and common equivalent shares outstanding:
 
FFO - diluted 58,471 58,544
 
PROPERTY DATA
 
Total operating properties (end of period) (a) 182 181
Total operating apartment homes in operating properties (end of period) (a) 63,269 62,918
Total operating apartment homes (weighted average) 50,688 51,763
Total operating apartment homes - excluding discontinued operations (weighted average) 50,017 48,756
 
(a) Includes joint ventures and properties held for sale.
 
Note:  Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
 
 

 
 
CAMDEN   BALANCE SHEETS
(In thousands)
     
       
(Unaudited) Mar 31, Dec 31, Sep 30, Jun 30, Mar 31,
2009   2008   2008   2008   2008
ASSETS
Real estate assets, at cost
Land $746,935   $744,059   $745,085   $755,200   $749,664
Buildings and improvements   4,466,296       4,447,587       4,442,067       4,474,749       4,435,787  
5,213,231 5,191,646 5,187,152 5,229,949 5,185,451
Accumulated depreciation   (1,023,466 )     (981,049 )     (952,883 )     (935,640 )     (907,643 )
Net operating real estate assets 4,189,765 4,210,597 4,234,269 4,294,309 4,277,808
Properties under development and land 258,239 264,188 323,300 333,419 358,994
Investments in joint ventures 15,158 15,106 15,663 14,773 12,526
Properties held for sale, including land   20,696       20,653       9,495       36,152       23,299  
Total real estate assets 4,483,858 4,510,544 4,582,727 4,678,653 4,672,627
Accounts receivable - affiliates 36,105 37,000 36,868 36,556 36,166
Notes receivable
Affiliates 58,481 58,109 58,240 53,849 52,331
Other - 8,710 8,710 8,710 8,710
Other assets, net (a) 84,905 103,013 111,847 117,599 116,010
Cash and cash equivalents 7,256 7,407 29,517 1,242 947
Restricted cash   4,437       5,559       4,971       4,687       5,325  
Total assets   $4,675,042       $4,730,342       $4,832,880       $4,901,296       $4,892,116  
 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Notes payable
Unsecured   $2,151,492   $2,103,187   $2,096,285   $2,400,027   $2,351,006
Secured 680,631 729,209 727,235 539,328 559,952
Accounts payable and accrued expenses 73,250 82,575 86,668 77,441 90,779
Accrued real estate taxes 19,113 23,600 40,664 30,664 17,769
Other liabilities (b) 137,397 149,554 124,915 129,471 146,817
Distributions payable   43,136       42,936       42,968       42,965       42,942  
Total liabilities 3,105,019 3,131,061 3,118,735 3,219,896 3,209,265
 
Commitments and contingencies
 
Minority interests
Perpetual preferred units 97,925 97,925 97,925 97,925 97,925
 
Shareholders' equity
Common shares of beneficial interest 666 660 660 660 660
Additional paid-in capital 2,242,940 2,237,703 2,232,436 2,230,119 2,227,256
Distributions in excess of net income attributable to common shareholders (345,481 ) (312,309 ) (238,301 ) (272,294 ) (250,845 )
Notes receivable secured by common shares (291 ) (295 ) (298 ) (302 ) (306 )
Treasury shares, at cost (462,751 ) (463,209 ) (463,108 ) (463,574 ) (463,574 )
Accumulated other comprehensive loss (c)   (48,716 )     (51,056 )     (17,423 )     (15,955 )     (34,218 )
Total common shareholders' equity 1,386,367 1,411,494 1,513,966 1,478,654 1,478,973
Noncontrolling interest   85,731       89,862       102,254       104,821       105,953  
Total shareholders' equity   1,472,098       1,501,356       1,616,220       1,583,475       1,584,926  
Total liabilities and shareholders' equity   $4,675,042       $4,730,342       $4,832,880       $4,901,296       $4,892,116  
 
 
 
(a) includes:
net deferred charges of:   $10,061   $10,505   $11,388   $9,434   $10,287
value of in place leases of: - - - -   $62
 
(b) includes:
deferred revenues of:   $2,402   $2,640   $2,940   $2,747   $2,575
(above)/below market leases of: - - - - ($6 )
distributions in excess of investments in joint ventures of:   $31,318   $30,105   $27,977   $26,022   $25,065
fair value adjustment of derivative instruments:   $48,693   $51,068   $17,511   $15,955   $34,218
 
(c) Represents the fair value adjustment of derivative instruments and gain on post retirement obligations.
 

 
 
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 attributable to common shares computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains or losses from depreciable operating property sales, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Camden’s definition of diluted FFO also assumes conversion of all dilutive convertible securities, including minority interests, which are convertible into common equity. The Company considers FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties and excluding depreciation, FFO can help one compare the operating performance of a company's real estate between periods or as compared to different companies. A reconciliation of net income to FFO is provided below:
     
    Three Months Ended
    March 31,
    2009   2008
Net income attributable to common shareholders       $6,234   $14,915
Real estate depreciation and amortization from continuing operations     43,010 40,653
Real estate depreciation from discontinued operations     - 1,285
Adjustments for unconsolidated joint ventures     1,916 1,539
Income allocated to noncontrolling interest     421 1,156
(Gain) loss on sale of operating properties, net of taxes     - (1,106 )
(Gain) loss on sale of discontinued operations       -       (6,112 )
Funds from operations - diluted       $51,581       $52,330  
     
Weighted average number of common and    
common equivalent shares outstanding:    
EPS diluted     56,047 55,625
FFO diluted     58,471 58,544
     
Net income attributable to common shareholders - diluted       $0.11   $0.27
FFO per common share - diluted       $0.88   $0.89
     
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 net income (EPS). A reconciliation of the ranges provided for expected net income per diluted share to expected FFO per diluted share is provided below:
 
 
 
2Q09 Range
2009 Range
Low
 
High
Low
 
High
 
Expected net income attributable to common shareholders per share - diluted   $0.05     $0.09     $0.12   $0.37
Expected real estate depreciation 0.73   0.73   2.92 2.92
Expected adjustments for unconsolidated joint ventures 0.04   0.04   0.14 0.14
Expected income allocated to noncontrolling interest   0.00       0.00     0.02       0.02  
Expected FFO per share - diluted   $0.82     $0.86     $3.20   $3.45
 
 
 
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements earlier in this document.
 

 
 
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. The Company considers NOI to be an appropriate supplemental measure of operating performance to net income 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 to net operating income is provided below:
 
Three Months Ended
March 31,
2009   2008
Net income attributable to common shareholders   $6,234   $14,915
Fee and asset management income (2,031 ) (2,412 )
Interest and other income (735 ) (1,333 )
Income (loss) on deferred compensation plans 4,152 8,541
Property management expense 4,929 4,900
Fee and asset management expense 1,135 1,725
General and administrative expense 8,232 7,960
Interest expense 32,245 32,573
Depreciation and amortization 43,980 41,516
Amortization of deferred financing costs 817 734
Expense (benefit) on deferred compensation plans (4,152 ) (8,541 )
Gain on sale of properties, including land - (1,106 )
Gain on early retirement of debt (166 ) -
Equity in income (loss) of joint ventures (408 ) 47
Distributions on perpetual preferred units 1,750 1,750
Net income allocated to noncontrolling interest 521 1,269
Income tax expense - current 299 273
Income from discontinued operations (585 ) (1,680 )
Gain on sale of discontinued operations - (6,127 )
Income from discontinued operations allocated to common units   -       -  
Net Operating Income (NOI)   $96,217   $95,004
 
"Same Property" Communities   $80,872   $84,086
Non-"Same Property" Communities 11,669 8,964
Development and Lease-Up Communities 2,736 (55 )
Redevelopment Communities 704 758
Dispositions / Other   236       1,251  
Net Operating Income (NOI)   $96,217   $95,004
 
 
EBITDA
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 of joint ventures, gain on sale of real estate assets, and net income allocated to noncontrolling interest. The Company considers EBITDA to be an appropriate supplemental measure of operating performance to net income 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 to EBITDA is provided below:
 
Three Months Ended
March 31,
2009   2008
Net income attributable to common shareholders $6,234   $14,915
Interest expense 32,245 32,777
Amortization of deferred financing costs 817 734
Depreciation and amortization 43,980 41,516
Distributions on perpetual preferred units 1,750 1,750
Net income allocated to noncontrolling interest 521 1,269
Income tax expense - current 299 273
Real estate depreciation and amortization from discontinued operations - 1,292
Gain on sale of properties, including land - (1,106 )
Gain on early retirement of debt (166 ) -
Equity in income (loss) of joint ventures (408 ) 47
Gain on sale of discontinued operations   -       (6,127 )
EBITDA   $85,272   $87,340
 
CONTACT:
Camden Property Trust, Houston
Kim Callahan, 713-354-2549