EX-99.1 2 a50623883ex99_1.htm EXHIBIT 99.1 a50623883ex99_1.htm
EXHIBIT 99.1
 
Logo
 
 
CAMDEN PROPERTY TRUST ANNOUNCES
FIRST QUARTER 2013 OPERATING RESULTS

 
Houston, TEXAS (May 2, 2013) – Camden Property Trust (NYSE: CPT) today announced operating results for the three months ended March 31, 2013.

Funds from Operations (“FFO”)
FFO for the first quarter of 2013 totaled $0.97 per diluted share or $86.6 million, as compared to $0.83 per diluted share or $68.6 million for the same period in 2012.  FFO for the three months ended March 31, 2013 included a $0.7 million or $0.01 per diluted share gain on sale of undeveloped land.  FFO for the three months ended March 31, 2012 included a $2.1 million or $0.03 per diluted share charge related to the redemption of perpetual preferred operating partnership units.

Net Income Attributable to Common Shareholders (“EPS”)
The Company reported EPS of $63.5 million or $0.72 per diluted share for the first quarter of 2013, as compared to $88.8 million or $1.07 per diluted share for the same period in 2012.  EPS for the three months ended March 31, 2013 included a $31.8 million or $0.36 per diluted share gain on sale of discontinued operations, and a $0.7 million or $0.01 per diluted share gain on sale of undeveloped land.  EPS for the three months ended March 31, 2012 included: a $40.2 million or $0.49 per diluted share gain on acquisition of controlling interests in joint ventures; a $32.5 million or $0.39 per diluted share gain on sale of discontinued operations; and, a $2.1 million or $0.03 per diluted share charge related to the redemption of perpetual preferred operating partnership units.

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 43,869 apartment homes included in consolidated same property results, first quarter 2013 same property net operating income (“NOI”) increased 6.7% compared to the first quarter of 2012, with revenues increasing 5.9% and expenses increasing 4.5%.  On a sequential basis, first quarter 2013 same property NOI declined 0.3% compared to the fourth quarter of 2012, with revenues increasing 0.8% and expenses increasing 2.8% compared to the prior quarter.  Same property physical occupancy levels for the portfolio averaged 95.2% during the first quarter of 2013, compared to 95.1% in the fourth quarter of 2012 and 94.9% in the first quarter of 2012.

The Company defines same property communities as communities owned and stabilized as of January 1, 2012, excluding properties held for sale.  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.

Acquisition Activity
Subsequent to quarter-end, the Company acquired Camden Post Oak, a 356-home apartment community located in Houston, TX.

 
 

 

Disposition Activity
During the first quarter, the Company disposed of Camden Live Oaks, a 770-home apartment community in Tampa, FL, for approximately $63.4 million.  The Company also sold 3.7 acres of undeveloped land adjacent to current development communities in Houston, TX and Atlanta, GA during the quarter for approximately $6.6 million, recognizing a gain of $0.7 million.

Subsequent to quarter-end, the Company sold Camden Reserve, a 526-home apartment community in Orlando, FL, for approximately $40.5 million.

Development Activity
Leasing continued during the quarter at Camden Royal Oaks II, a 104-home project in Houston, TX, which is currently 93% leased; and Camden Town Square, a 438-home project in Orlando, FL which is currently 84% leased.  Leasing began during the quarter at Camden City Centre II, a 268-home project in Houston, TX, which is currently 46% leased and expected to complete construction during the second quarter.

Construction continued at six additional wholly-owned development communities: Camden NOMA in Washington, DC, a $110 million project with 320 apartment homes; Camden Lamar Heights in Austin, TX, a $47 million project with 314 apartment homes; Camden Flatirons in Denver, CO, a $78 million project with 424 apartment homes; Camden Glendale in Glendale, CA, a $115 million project with 303 apartment homes; Camden Boca Raton in Boca Raton, FL, a $54 million project with 261 apartment homes; and Camden Paces in Atlanta, GA, a $110 million project with 379 apartment homes.

Construction also continued at two joint venture development communities:  Camden South Capitol in Washington, DC, an $88 million project with 276 apartment homes; and Camden Waterford Lakes in Orlando, FL, a $40 million project with 300 apartment homes.  Camden South Capitol began leasing subsequent to quarter-end and is currently 11% leased.

Equity Issuances
During the first quarter, Camden issued 135,747 common shares through its ATM program at an average price of $70.63 per share, for total net consideration of approximately $9.4 million.

Earnings Guidance
Camden updated its earnings guidance for 2013 based on its current and expected views of the apartment market and general economic conditions.  Full-year 2013 FFO is expected to be $3.89 to $4.05 per diluted share, and full-year 2013 EPS is expected to be $1.79 to $1.95 per diluted share.  Second quarter 2013 earnings guidance is $0.96 to $1.00 per diluted share for FFO and $0.34 to $0.38 per diluted share for EPS.  Guidance for EPS excludes potential future gains on real estate transactions.  Camden intends to update its earnings guidance to the market on a quarterly basis.

The Company’s 2013 earnings guidance is based on projections of same property revenue growth between 4.75% and 6.25%, expense growth between 3.2% and 4.0%, and NOI growth between 5.5% and 7.5%.  Additional information on the Company’s 2013 financial outlook and a reconciliation of expected net income attributable to common shareholders to expected FFO are included in the financial tables accompanying this press release.

Conference Call
The Company will hold a conference call on Friday, May 3, 2013 at 11:00 a.m. Central Time to review its first quarter 2013 results and discuss its outlook for future performance.  To participate in the call, please dial (888) 317-6003 (Domestic) or (412) 317-6061 (International) by 10:50 a.m. Central Time and enter passcode: 1896876, 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.
 
 
 

 
 
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.  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, 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, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 192 properties containing 64,835 apartment homes across the United States.  Upon completion of 9 properties under development, the Company's portfolio will increase to 67,680 apartment homes in 201 properties. Camden was recently named by FORTUNE® Magazine for the sixth consecutive year as one of the “100 Best Companies to Work For” in America, ranking #10.

For additional information, please contact Camden’s Investor Relations Department at (800) 922-6336 or (713) 354-2787 or access our website at www.camdenliving.com.
 
 
 

 
 
CAMDEN
OPERATING RESULTS  
In thousands, except per share and property data amounts)  
   
(Unaudited)
 
Three Months Ended
   
March 31,
OPERATING DATA
 
2013
 
2012
Property revenues
           
Rental revenues
    $169,603       $146,254  
Other property revenues
    26,587       23,445  
Total property revenues
    196,190       169,699  
                 
Property expenses
               
Property operating and maintenance
    50,494       46,114  
Real estate taxes
    21,653       17,373  
Total property expenses
    72,147       63,487  
                 
Non-property income
               
Fee and asset management
    2,894       2,923  
Interest and other income (loss)
    52       (688 )
Income on deferred compensation plans
    2,999       7,786  
Total non-property income
    5,945       10,021  
                 
Other expenses
               
Property management
    5,983       5,284  
Fee and asset management
    1,477       1,743  
General and administrative
    9,794       8,679  
Interest
    24,895       26,683  
Depreciation and amortization
    53,255       47,906  
Amortization of deferred financing costs
    916       912  
Expense on deferred compensation plans
    2,999       7,786  
Total other expenses
    99,319       98,993  
                 
                 
Gain on sale of land
    698       -  
Gain on acquisition of controlling interests in joint ventures
    -       40,191  
Equity in income of joint ventures
    934       366  
Income from continuing operations before income taxes
    32,301       57,797  
Income tax expense - current
    (399 )     (224 )
Income from continuing operations
    31,902       57,573  
Income from discontinued operations
    748       2,990  
Gain on sale of discontinued operations, net of tax
    31,783       32,541  
Net income
    64,433       93,104  
Less income allocated to noncontrolling interests from continuing operations
    (917 )     (764 )
Less income, including gain on sale, allocated to noncontrolling interests from discontinued operations
    (40 )     (731 )
Less income allocated to perpetual preferred units
    -       (776 )
Less write off of original issuance costs of redeemed perpetual preferred units
    -       (2,075 )
Net income attributable to common shareholders
    $63,476       $88,758  
                 
                 
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
Net income
    $64,433       $93,104  
Other comprehensive income
               
Reclassification of prior service cost and net loss on post retirement obligations
    14       8  
Comprehensive income
    64,447       93,112  
Less income allocated to noncontrolling interests from continuing operations
    (917 )     (764 )
Less income, including gain on sale, allocated to noncontrolling interests from discontinued operations
    (40 )     (731 )
Less income allocated to perpetual preferred units
    -       (776 )
Less write off of original issuance costs of redeemed perpetual preferred units
    -       (2,075 )
Comprehensive income attributable to common shareholders
    $63,490       $88,766  
                 
                 
PER SHARE DATA
               
Net income attributable to common shareholders - basic
    $0.72       $1.10  
Net income attributable to common shareholders - diluted
    0.72       1.07  
Income from continuing operations attributable to common shareholders - basic
    0.35       0.66  
Income from continuing operations attributable to common shareholders - diluted
    0.35       0.65  
                 
Weighted average number of common and
               
common equivalent shares outstanding:
               
Basic
    86,703       79,885  
Diluted
    87,276       82,855  
                 
                 
                 
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
 
2013
 
2012
             
Net income attributable to common shareholders
    $63,476       $88,758  
Real estate depreciation from continuing operations
    52,158       46,797  
Real estate depreciation and amortization from discontinued operations
    215       2,398  
Adjustments for unconsolidated joint ventures
    1,608       2,275  
Income allocated to noncontrolling interests
    957       1,093  
(Gain) on acquisition of controlling interests in joint ventures
    -       (40,191 )
(Gain) on sale of discontinued operations, net of tax
    (31,783 )     (32,541 )
Funds from operations - diluted
    $86,631       $68,589  
                 
PER SHARE DATA
               
Funds from operations - diluted
    $0.97       $0.83  
Cash distributions
    0.63       0.56  
                 
Weighted average number of common and
               
common equivalent shares outstanding:
               
FFO - diluted
    89,177       82,855  
                 
PROPERTY DATA
               
Total operating properties (end of period) (a)
    192       197  
Total operating apartment homes in operating properties (end of period) (a)
    65,005       67,025  
Total operating apartment homes (weighted average)
    54,311       52,957  
Total operating apartment homes - excluding discontinued operations (weighted average)
    53,653       48,900  
                 
                 
(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,
   
Sept 30,
   
Jun 30,
   
Mar 31,
 
   
2013
   
2012
   
2012
   
2012
   
2012
 
ASSETS
                             
Real estate assets, at cost
                             
Land
    $949,244       $949,777       $929,289       $893,910       $868,964  
Buildings and improvements
    5,404,616       5,389,674       5,359,707       5,203,675       5,068,560  
      6,353,860       6,339,451       6,288,996       6,097,585       5,937,524  
Accumulated depreciation
    (1,552,499 )     (1,518,896 )     (1,542,530 )     (1,505,862 )     (1,458,451 )
Net operating real estate assets
    4,801,361       4,820,555       4,746,466       4,591,723       4,479,073  
Properties under development, including land
    339,848       334,463       280,948       297,712       301,282  
Investments in joint ventures
    45,260       45,092       46,566       47,776       49,436  
Properties held for sale
    14,986       30,517       6,373       -       -  
Total real estate assets
    5,201,455       5,230,627       5,080,353       4,937,211       4,829,791  
Accounts receivable - affiliates
    26,948       33,625       28,874       29,940       29,742  
Other assets, net (a)
    89,233       88,260       96,401       88,002       89,706  
Cash and cash equivalents
    59,642       26,669       5,590       52,126       49,702  
Restricted cash
    5,578       5,991       6,742       5,295       5,074  
Total assets
    $5,382,856       $5,385,172       $5,217,960       $5,112,574       $5,004,015  
                                         
                                         
                                         
LIABILITIES AND EQUITY
                                       
Liabilities
                                       
Notes payable
                                       
Unsecured
    $1,538,471       $1,538,212       $1,415,354       $1,381,152       $1,380,952  
Secured
    945,134       972,256       978,371       1,015,260       1,050,154  
Accounts payable and accrued expenses
    102,307       101,896       118,879       87,041       105,370  
Accrued real estate taxes
    20,683       28,452       43,757       31,607       17,991  
Distributions payable
    56,559       49,969       49,940       49,135       47,594  
Other liabilities (b)
    69,679       67,679       78,551       83,471       90,423  
Total liabilities
    2,732,833       2,758,464       2,684,852       2,647,666       2,692,484  
                                         
Commitments and contingencies
                                       
                                         
Equity
                                       
Common shares of beneficial interest
    962       962       959       945       919  
Additional paid-in capital
    3,590,261       3,587,505       3,580,528       3,501,354       3,327,961  
Distributions in excess of net income attributable to common shareholders
    (590,831 )     (598,951 )     (692,235 )     (674,221 )     (648,074 )
Treasury shares, at cost
    (412,643 )     (425,355 )     (425,756 )     (430,958 )     (437,215 )
Accumulated other comprehensive loss (c)
    (1,048 )     (1,062 )     (660 )     (667 )     (675 )
Total common equity
    2,586,701       2,563,099       2,462,836       2,396,453       2,242,916  
Noncontrolling interests
    63,322       63,609       70,272       68,455       68,615  
Total equity
    2,650,023       2,626,708       2,533,108       2,464,908       2,311,531  
Total liabilities and equity
    $5,382,856       $5,385,172       $5,217,960       $5,112,574       $5,004,015  
                                         
                                         
                                         
(a) Includes:
                                       
net deferred charges of:
    $14,861       $15,635       $13,695       $14,432       $15,267  
                                         
(b) Includes:
                                       
deferred revenues of:
    $2,158       $2,521       $1,746       $2,012       $2,337  
distributions in excess of investments in joint ventures of:
    $9,718       $9,509       $16,708       $16,499       $16,298  
fair value adjustment of derivative instruments:
    ($2 )     ($1 )     $185       $5,918       $11,574  
                                         
(c) Represents the unrealized loss and unamortized prior service costs 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 attributable to common shareholders to FFO is provided below:
                       
             
Three Months Ended
             
March 31,
             
2013
   
2012
 
Net income attributable to common shareholders
            $63,476       $88,758  
Real estate depreciation from continuing operations
            52,158       46,797  
Real estate depreciation and amortization from discontinued operations
          215       2,398  
Adjustments for unconsolidated joint ventures
            1,608       2,275  
Income allocated to noncontrolling interests
            957       1,093  
(Gain) on acquisition of controlling interests in joint ventures
            -       (40,191 )
(Gain) on sale of discontinued operations, net of tax
            (31,783 )     (32,541 )
Funds from operations - diluted
            $86,631       $68,589  
                           
Weighted average number of common and
                       
common equivalent shares outstanding:
                       
EPS diluted
            87,276       82,855  
FFO diluted
            89,177       82,855  
                           
Net income attributable to common shareholders - diluted
            $0.72       $1.07  
FFO per common share - diluted
            $0.97       $0.83  
                           
                           
                           
                           
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 attributable to common shareholders (EPS). A reconciliation of the ranges provided for expected
net income attributable to common shareholders per diluted share to expected FFO per diluted share is provided below:
 
                           
   
2Q13 Range
   
2013 Range
 
   
Low
 
High
   
Low
   
High
 
                           
Expected net income attributable to common shareholders per share - diluted
$0.34
 
$0.38
      $1.79       $1.95  
Expected real estate depreciation
0.59
 
0.59
      2.34       2.34  
Expected adjustments for unconsolidated joint ventures
0.02
 
0.02
      0.07       0.07  
Expected income allocated to noncontrolling interests
0.01
 
0.01
      0.05       0.05  
Realized (gain) on sale of discontinued operations
0.00
 
0.00
      (0.36 )     (0.36 )
Expected FFO per share - diluted
$0.96
 
$1.00
      $3.89       $4.05  
                           
                           
                           
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 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
   
March 31,
   
2013
   
2012
 
Net income attributable to common shareholders
    $63,476       $88,758  
Less: Fee and asset management income
    (2,894 )     (2,923 )
Less: Interest and other (income) loss
    (52 )     688  
Less: Income on deferred compensation plans
    (2,999 )     (7,786 )
Plus: Property management expense
    5,983       5,284  
Plus: Fee and asset management expense
    1,477       1,743  
Plus: General and administrative expense
    9,794       8,679  
Plus: Interest expense
    24,895       26,683  
Plus: Depreciation and amortization
    53,255       47,906  
Plus: Amortization of deferred financing costs
    916       912  
Plus: Expense on deferred compensation plans
    2,999       7,786  
Less: Gain on sale of  land
    (698 )     -  
Less: Gain on acquisition of controlling interests in joint ventures
    -       (40,191 )
Less: Equity in income of joint ventures
    (934 )     (366 )
Plus: Income tax expense - current
    399       224  
Less: Income from discontinued operations
    (748 )     (2,990 )
Less: Gain on sale of discontinued operations, net of tax
    (31,783 )     (32,541 )
Plus: Income allocated to noncontrolling interests from continuing operations
    917       764  
Plus: Income, including gain on sale, allocated to noncontrolling interests from discontinued operations
    40       731  
Plus: Income allocated to perpetual preferred units
    -       776  
Plus: Write off of original issuance costs of redeemed perpetual preferred units
    -       2,075  
Net Operating Income (NOI)
    $124,043       $106,212  
                 
"Same Property" Communities
    $101,729       $95,327  
Non-"Same Property" Communities
    20,706       10,135  
Development and Lease-Up Communities
    962       8  
Other
    646       742  
Net Operating Income (NOI)
    $124,043       $106,212  
                 
                 
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) 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 discontinued operations, net of tax, and income (loss) allocated to noncontrolling interests.
The Company considers 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 EBITDA is provided below:
                 
   
Three Months Ended
   
March 31,
      2013       2012  
Net income attributable to common shareholders
    $63,476       $88,758  
Plus: Interest expense
    24,895       26,683  
Plus: Amortization of deferred financing costs
    916       912  
Plus: Depreciation and amortization
    53,255       47,906  
Plus: Income allocated to perpetual preferred units
    -       776  
Plus: Write off of original issuance costs of redeemed perpetual preferred units
    -       2,075  
Plus: Income allocated to noncontrolling interests from continuing operations
    917       764  
Plus: Income, including gain on sale, allocated to noncontrolling interests from discontinued operations
    40       731  
Plus: Income tax expense - current
    399       224  
Plus: Real estate depreciation and amortization from discontinued operations
    215       2,398  
Less: Gain on acquisition of controlling interests in joint ventures
    -       (40,191 )
Less: Gain on sale of  land
    (698 )     -  
Less: Equity in income of joint ventures
    (934 )     (366 )
Less: Gain on sale of discontinued operations, net of tax
    (31,783 )     (32,541 )
 EBITDA
    $110,698       $98,129