EX-99.1 2 a50859044ex99_1.htm EXHIBIT 99.1 a50859044ex99_1.htm
EXHIBIT 99.1
 
 
 
CAMDEN PROPERTY TRUST ANNOUNCES
FIRST QUARTER 2014 OPERATING RESULTS


Houston, TEXAS (May 6, 2014) – Camden Property Trust (NYSE: CPT) today announced operating results for the three months ended March 31, 2014.

Funds from Operations (“FFO”)
FFO for the first quarter of 2014 totaled $1.05 per diluted share or $94.8 million, as compared to $0.97 per diluted share or $86.6 million for the same period in 2013.  FFO for the three months ended March 31, 2014 and 2013 included a $0.4 million and $0.7 million, respectively, gain on sale of undeveloped land.

Net Income Attributable to Common Shareholders (“EPS”)
The Company reported EPS of $40.0 million or $0.45 per diluted share for the first quarter of 2014, as compared to $63.5 million or $0.72 per diluted share for the same period in 2013.  EPS for the three months ended March 31, 2014 included a $3.6 million or $0.04 per diluted share gain on sale of unconsolidated joint venture properties, and a $0.4 million gain on sale of undeveloped land.  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.

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 47,915 apartment homes included in consolidated same property results, first quarter 2014 same property net operating income (“NOI”) increased 6.3% compared to the first quarter of 2013, with revenues increasing 4.7% and expenses increasing 2.1%.  On a sequential basis, first quarter 2014 same property NOI declined 0.3% compared to the fourth quarter of 2013, with revenues increasing 0.6% and expenses increasing 2.3% compared to the prior quarter.  Same property physical occupancy levels for the portfolio averaged 95.6% during the first quarter of 2014, compared to 95.7% in the fourth quarter of 2013 and 94.9% in the first quarter of 2013.

The Company defines same property communities as communities owned and stabilized since January 1, 2013.  A reconciliation of net income to net operating income and same property net operating income is included in the financial tables accompanying this press release.

Disposition Activity
Camden disposed of two joint venture apartment communities during the quarter for a total of $65.6 million: Camden Braun Station, a 240-home community in San Antonio, TX, and Camden Piney Point, a 318-home community in Houston, TX.  Camden’s proportionate share of the gain on sale was $3.6 million.  The Company also sold approximately 3.0 acres of land adjacent to a current development community in Atlanta, Georgia for $6.3 million, recognizing a gain of $0.4 million.
 
 
 

 
 
Development Activity
Construction began during the quarter at Camden Chandler in Chandler, AZ, a $75 million project with 380 apartment homes.  Construction continued at 13 additional wholly-owned development communities: Camden NOMA in Washington, DC, a $110 million project with 320 apartment homes which is currently 40% leased; 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; Camden Paces in Atlanta, GA, a $110 million project with 379 apartment homes; Camden La Frontera in Round Rock, TX, a $36 million project with 300 apartment homes; Camden Foothills in Scottsdale, AZ, a $50 million project with 220 apartment homes; Camden Hayden in Tempe, AZ, a $48 million project with 234 apartment homes; Camden Gallery in Charlotte, NC, a $58 million project with 323 apartment homes; The Camden in Los Angeles, CA, a $145 million project with 287 apartment homes; Camden Victory Park in Dallas, TX, an $82 million project with 423 apartment homes; and Camden Miramar Phase IXB in Corpus Christi, TX, an $8 million 75-unit expansion of an existing community.

Lease-up continued during the quarter at Camden South Capitol in Washington, DC, a $78 million joint venture project with 276 apartment homes which is currently 82% leased; and Camden Waterford Lakes in Orlando, FL, a $37 million joint venture project with 300 apartment homes which completed construction during the quarter and is currently 71% leased. Construction also continued at Camden Southline in Charlotte, NC, a $48 million joint venture project with 266 apartment homes.

During the quarter Camden acquired 2.9 acres of land in Houston, TX for $15.6 million for the future development of a two-phased apartment community.  Subsequent to quarter-end, the Company acquired 7.6 acres of land in Montgomery County, MD for $23.8 million for the future development of an apartment community.

Earnings Guidance
Camden maintained its FFO earnings guidance for 2014 based on its current and expected views of the apartment market and general economic conditions.  Full-year 2014 FFO is expected to be $4.10 to $4.30 per diluted share, and full-year 2014 EPS is now expected to be $1.48 to $1.68 per diluted share.  Second quarter 2014 earnings guidance is $1.02 to $1.06 per diluted share for FFO and $0.37 to $0.41 per diluted share for EPS.  Guidance for EPS excludes future gains on real estate transactions.

The Company’s 2014 earnings guidance is based on projections of same property revenue growth between 3.5% and 4.5%, expense growth between 3.25% and 4.25%, and NOI growth between 3.25% and 5.25%.

Camden intends to update its earnings guidance to the market on a quarterly basis.  Additional information on the Company’s 2014 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 Wednesday, May 7, 2014 at 11:00 a.m. Central Time to review its first quarter 2014 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: 3295566, 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 169 properties containing 59,641 apartment homes across the United States.  Upon completion of 14 properties under development and the expansion of an existing community, the Company’s portfolio will increase to 64,150 apartment homes in 183 properties. Camden was recently named by FORTUNE® Magazine for the seventh consecutive year as one of the “100 Best Companies to Work For” in America, ranking #11.

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
 
2014
   
2013
 
Property revenues
           
Rental revenues
    $178,964       $164,393  
Other property revenues
    26,965       25,418  
Total property revenues
    205,929       189,811  
                 
Property expenses
               
Property operating and maintenance
    50,747       48,263  
Real estate taxes
    23,577       21,183  
Total property expenses
    74,324       69,446  
                 
Non-property income
               
Fee and asset management
    3,023       2,894  
Interest and other income
    288       52  
Income on deferred compensation plans
    681       2,999  
Total non-property income
    3,992       5,945  
                 
Other expenses
               
Property management
    5,839       5,983  
Fee and asset management
    1,259       1,477  
General and administrative
    9,545       9,794  
Interest
    23,133       24,895  
Depreciation and amortization
    57,396       51,603  
Amortization of deferred financing costs
    841       916  
Expense on deferred compensation plans
    681       2,999  
Total other expenses
    98,694       97,667  
                 
                 
Gain on sale of land
    354       698  
Equity in income of joint ventures
    4,290       934  
Income from continuing operations before income taxes
    41,547       30,275  
Income tax expense
    (474 )     (399 )
Income from continuing operations
    41,073       29,876  
Income from discontinued operations
    -       2,774  
Gain on sale of discontinued operations, net of tax
    -       31,783  
Net income
    41,073       64,433  
Less income allocated to non-controlling interests from continuing operations
    (1,037 )     (864 )
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations
    -       (93 )
Net income attributable to common shareholders
    $40,036       $63,476  
                 
                 
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
               
Net income
    $41,073       $64,433  
Other comprehensive income
               
Reclassification of prior service cost and net loss on post retirement obligation
    15       14  
Comprehensive income
    41,088       64,447  
Less income allocated to non-controlling interests from continuing operations
    (1,037 )     (864 )
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations
    -       (93 )
Comprehensive income attributable to common shareholders
    $40,051       $63,490  
                 
                 
PER SHARE DATA
               
Net income attributable to common shareholders - basic
    $0.45       $0.72  
Net income attributable to common shareholders - diluted
    0.45       0.72  
Income from continuing operations attributable to common shareholders - basic
    0.45       0.33  
Income from continuing operations attributable to common shareholders - diluted
    0.45       0.33  
                 
Weighted average number of common and
               
common equivalent shares outstanding:
               
Basic
    87,651       86,703  
Diluted
    88,824       87,276  
 
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
 
2014
   
2013
 
             
Net income attributable to common shareholders
    $40,036       $63,476  
Real estate depreciation from continuing operations
    56,011       50,506  
Real estate depreciation and amortization from discontinued operations
    -       1,867  
Adjustments for unconsolidated joint ventures
    1,314       1,608  
Income allocated to non-controlling interests
    1,037       957  
(Gain) on sale of unconsolidated joint venture properties
    (3,566 )     -  
(Gain) on sale of discontinued operations, net of tax
    -       (31,783 )
Funds from operations - diluted
    $94,832       $86,631  
                 
PER SHARE DATA
               
Funds from operations - diluted
    $1.05       $0.97  
Cash distributions
    0.66       0.63  
                 
Weighted average number of common and
               
common equivalent shares outstanding:
               
FFO - diluted
    89,910       89,177  
                 
PROPERTY DATA
               
Total operating properties (end of period) (a)
    169       192  
Total operating apartment homes in operating properties (end of period) (a)
    59,641       65,005  
Total operating apartment homes (weighted average)
    52,659       54,311  
Total operating apartment homes - excluding discontinued operations (weighted average)
    52,659       51,018  
 
 
(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,
 
   
2014
   
2013
   
2013
   
2013
   
2013
 
ASSETS
                             
Real estate assets, at cost
                             
Land
    $978,770       $969,711       $967,121       $965,257       $949,244  
Buildings and improvements
    5,691,619       5,629,904       5,596,754       5,552,095       5,404,616  
      6,670,389       6,599,615       6,563,875       6,517,352       6,353,860  
Accumulated depreciation
    (1,698,724 )     (1,643,713 )     (1,619,325 )     (1,604,402 )     (1,552,499 )
Net operating real estate assets
    4,971,665       4,955,902       4,944,550       4,912,950       4,801,361  
Properties under development, including land
    515,141       472,566       438,968       393,694       339,848  
Investments in joint ventures
    36,719       42,155       43,338       44,630       45,260  
Properties held for sale
    -       -       58,765       -       14,986  
Total real estate assets
    5,523,525       5,470,623       5,485,621       5,351,274       5,201,455  
Accounts receivable - affiliates
    26,145       27,724       27,474       27,274       26,948  
Other assets, net (a)
    107,862       109,401       112,520       94,847       89,233  
Cash and cash equivalents
    16,768       17,794       4,707       6,506       59,642  
Restricted cash
    5,549       6,599       60,889       6,381       5,578  
Total assets
    $5,679,849       $5,632,141       $5,691,211       $5,486,282       $5,382,856  
                                         
                                         
                                         
LIABILITIES AND EQUITY
                                       
Liabilities
                                       
Notes payable
                                       
Unsecured
    $1,649,041       $1,588,798       $1,721,998       $1,579,733       $1,538,471  
Secured
    940,881       941,968       943,039       944,090       945,134  
Accounts payable and accrued expenses
    124,981       113,307       124,336       100,279       102,307  
Accrued real estate taxes
    21,922       35,648       50,247       36,863       20,683  
Distributions payable
    59,728       56,787       56,793       56,821       56,559  
Other liabilities (b)
    88,693       88,272       69,716       63,366       69,679  
Total liabilities
    2,885,246       2,824,780       2,966,129       2,781,152       2,732,833  
                                         
Commitments and contingencies
                                       
Non-Qualified deferred compensation share awards
    55,498       47,180       47,092       -       -  
                                         
Equity
                                       
Common shares of beneficial interest
    966       967       967       967       962  
Additional paid-in capital
    3,593,633       3,596,069       3,595,536       3,625,283       3,590,261  
Distributions in excess of net income attributable to common shareholders
    (523,321 )     (494,167 )     (571,935 )     (574,286 )     (590,831 )
Treasury shares, at cost
    (399,510 )     (410,227 )     (410,309 )     (410,665 )     (412,643 )
Accumulated other comprehensive loss (c)
    (1,091 )     (1,106 )     (1,021 )     (1,035 )     (1,048 )
Total common equity
    2,670,677       2,691,536       2,613,238       2,640,264       2,586,701  
Non-controlling interests
    68,428       68,645       64,752       64,866       63,322  
Total equity
    2,739,105       2,760,181       2,677,990       2,705,130       2,650,023  
Total liabilities and equity
    $5,679,849       $5,632,141       $5,691,211       $5,486,282       $5,382,856  
                                         
                                         
                                         
(a) Includes:
                                       
net deferred charges of:
    $13,615       $14,497       $13,243       $14,008       $14,861  
                                         
(b) Includes:
                                       
deferred revenues of:
    $1,786       $1,886       $1,979       $1,336       $2,158  
distributions in excess of investments in joint ventures of:
    $-       $-       $-       $-       $9,718  
fair value adjustment of derivative instruments:
    $-       $-       $-       $-       $(2 )
                                         
(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,
 
   
2014
   
2013
 
Net income attributable to common shareholders
    $40,036       $63,476  
Real estate depreciation from continuing operations
    56,011       50,506  
Real estate depreciation and amortization from discontinued operations
    -       1,867  
Adjustments for unconsolidated joint ventures
    1,314       1,608  
Income allocated to non-controlling interests
    1,037       957  
(Gain) on sale of unconsolidated joint venture properties
    (3,566 )     -  
(Gain) on sale of discontinued operations, net of tax
    -       (31,783 )
Funds from operations - diluted
    $94,832       $86,631  
                 
Weighted average number of common and
               
common equivalent shares outstanding:
               
EPS diluted
    88,824       87,276  
FFO diluted
    89,910       89,177  
                 
Net income attributable to common shareholders - diluted
    $0.45       $0.72  
FFO per common share - diluted
    $1.05       $0.97  
               
               
               
               
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:
 
                         
   
2Q14 Range
   
2014 Range
 
   
Low
   
High
   
Low
   
High
 
                         
Expected net income attributable to common shareholders per share - diluted
    $0.37       $0.41       $1.48       $1.68  
Expected real estate depreciation
    0.63       0.63       2.56       2.56  
Expected adjustments for unconsolidated joint ventures
    0.01       0.01       0.05       0.05  
Expected income allocated to non-controlling interests
    0.01       0.01       0.05       0.05  
(Gain) on sale of unconsolidated joint venture property
    0.00       0.00       (0.04 )     (0.04 )
Expected FFO per share - diluted
    $1.02       $1.06       $4.10       $4.30  
 
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,
 
   
2014
   
2013
 
Net income attributable to common shareholders
    $40,036       $63,476  
Less: Fee and asset management income
    (3,023 )     (2,894 )
Less: Interest and other (income) loss
    (288 )     (52 )
Less: Income on deferred compensation plans
    (681 )     (2,999 )
Plus: Property management expense
    5,839       5,983  
Plus: Fee and asset management expense
    1,259       1,477  
Plus: General and administrative expense
    9,545       9,794  
Plus: Interest expense
    23,133       24,895  
Plus: Depreciation and amortization
    57,396       51,603  
Plus: Amortization of deferred financing costs
    841       916  
Plus: Expense on deferred compensation plans
    681       2,999  
Less: Gain on sale of land
    (354 )     (698 )
Less: Equity in income of joint ventures
    (4,290 )     (934 )
Plus: Income tax expense
    474       399  
Less: Income from discontinued operations
    -       (2,774 )
Less: Gain on sale of discontinued operations, net of tax
    -       (31,783 )
Plus: Income allocated to non-controlling interests from continuing operations
    1,037       864  
Plus: Income, including gain on sale, allocated to non-controlling interests from discontinued operations
    -       93  
Net Operating Income (NOI)
    $131,605       $120,365  
                 
"Same Property" Communities
    $118,643       $111,646  
Non-"Same Property" Communities
    12,313       7,924  
Development and Lease-Up Communities
    (5 )     (6 )
Other
    654       801  
Net Operating Income (NOI)
    $131,605       $120,365  
                 
                 
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 non-controlling 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,
 
   
2014
   
2013
 
Net income attributable to common shareholders
    $40,036       $63,476  
Plus: Interest expense
    23,133       24,895  
Plus: Amortization of deferred financing costs
    841       916  
Plus: Depreciation and amortization
    57,396       51,603  
Plus: Income allocated to non-controlling interests from continuing operations
    1,037       864  
Plus: Income, including gain on sale, allocated to non-controlling interests from discontinued operations
    -       93  
Plus: Income tax expense
    474       399  
Plus: Real estate depreciation and amortization from discontinued operations
    -       1,867  
Less: Gain on sale of land
    (354 )     (698 )
Less: Equity in income of joint ventures
    (4,290 )     (934 )
Less: Gain on sale of discontinued operations, net of tax
    -       (31,783 )
EBITDA
    $118,273       $110,698