Alabama | 1-12358 | 59-7007599 | ||
(State or other jurisdiction | (Commission File Number) | (IRS Employer Identification | ||
of incorporation) | Number) |
Delaware | 0-20707 | 63-1098468 | ||
(State or other jurisdiction of | (Commission File Number) | (IRS Employer Identification | ||
incorporation) | Number) |
99.1 | Colonial Properties Trust first quarter 2012 earnings press release dated April 26, 2012. |
99.2 | Colonial Properties Trust Supplemental Financial Highlights for the quarter ended March 31, 2012. |
COLONIAL PROPERTIES TRUST | |||
April 26, 2012 | By: | /s/ C. Reynolds Thompson, III | |
C. Reynolds Thompson, III | |||
President and Chief Financial Officer |
COLONIAL REALTY LIMITED PARTNERSHIP | |||
By: Colonial Properties Trust, its general partner | |||
April 26, 2012 | By: | /s/ C. Reynolds Thompson, III | |
C. Reynolds Thompson, III | |||
President and Chief Financial Officer |
99.1 | Colonial Properties Trust first quarter 2012 earnings press release dated April 26, 2012. |
99.2 | Colonial Properties Trust Supplemental Financial Highlights for the quarter ended March 31, 2012. |
• | Multifamily same-property NOI increased 8.3 percent compared with first quarter 2011 |
• | Multifamily same-property revenue increased 6.0 percent compared with first quarter 2011 |
• | Ended the quarter with multifamily same-property physical occupancy of 96.0 percent |
• | Acquired the 350-unit Colonial Grand at Brier Falls in Raleigh, North Carolina, for $45.0 million |
• | Commenced development of Colonial Reserve at South End, a 353-unit apartment community located in Charlotte, North Carolina |
• | Entered into a new $500 million unsecured revolving credit facility; and |
• | Standard & Poor's upgraded the company's senior unsecured notes rating to BBB- |
Full-Year 2012 Range | |||||||
Low | - | High | |||||
Diluted EPS | $ | (0.12 | ) | - | $ | 0.04 | |
Plus: Real Estate Depreciation & Amortization | 1.45 | - | 1.45 | ||||
Less: Gain on Sale of Operating Properties | (0.10 | ) | - | (0.20 | ) | ||
Total Diluted FFO per share | $ | 1.23 | - | $ | 1.29 | ||
• | Multifamily same-property net operating income: growth of 6.00 to 8.00 percent. |
◦ | Revenue: Increase of 4.75 to 5.75 percent |
◦ | Expense: Increase of 2.50 to 3.50 percent |
• | Development spending of $125 million to $150 million. |
• | Acquisitions of $100 million to $150 million. |
• | Dispositions of $100 million to $150 million. |
• | Land and for-sale residential property dispositions of $5 million to $10 million. |
• | Corporate G&A expenses of $23 million to $24 million. |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
BALANCE SHEET | |||||||
($ in 000s) | As of | As of | |||||
3/31/2012 | 12/31/2011 | ||||||
ASSETS | |||||||
Real Estate Assets | |||||||
Operating Properties | $ | 3,495,238 | $ | 3,445,455 | |||
Undeveloped Land & Construction in Progress | 317,883 | 306,826 | |||||
Total Real Estate, before Depreciation | 3,813,121 | 3,752,281 | |||||
Less: Accumulated Depreciation | (762,632 | ) | (731,894 | ) | |||
Real Estate Assets Held for Sale, net | 15,713 | 10,543 | |||||
Net Real Estate Assets | 3,066,202 | 3,030,930 | |||||
Cash and Equivalents | 5,430 | 6,452 | |||||
Restricted Cash | 32,000 | 43,489 | |||||
Accounts Receivable, net | 25,825 | 26,762 | |||||
Notes Receivable | 43,465 | 43,787 | |||||
Prepaid Expenses | 15,119 | 19,912 | |||||
Deferred Debt and Lease Costs | 25,461 | 22,408 | |||||
Investment in Unconsolidated Subsidiaries | 9,469 | 12,303 | |||||
Other Assets | 50,338 | 52,562 | |||||
Total Assets | $ | 3,273,309 | $ | 3,258,605 | |||
LIABILITIES | |||||||
Unsecured Credit Facility | $ | 226,503 | $ | 184,000 | |||
Notes and Mortgages Payable | 1,575,256 | 1,575,727 | |||||
Total Debt | 1,801,759 | 1,759,727 | |||||
Accounts Payable | 29,824 | 50,266 | |||||
Accrued Interest | 16,446 | 11,923 | |||||
Accrued Expenses | 25,992 | 15,731 | |||||
Investment in Unconsolidated Subsidiaries | 32,085 | 31,577 | |||||
Other Liabilities | 21,113 | 25,208 | |||||
Total Liabilities | 1,927,219 | 1,894,432 | |||||
Redeemable Common Units | 164,985 | 159,582 | |||||
EQUITY | |||||||
Limited Partner's Noncontrolling Interest | 723 | 728 | |||||
Cumulative Earnings | 1,261,984 | 1,267,958 | |||||
Cumulative Distributions | (1,878,635 | ) | (1,862,838 | ) | |||
Common Equity, including Additional Paid-in Capital | 1,962,417 | 1,965,812 | |||||
Treasury Shares, at Cost | (150,163 | ) | (150,163 | ) | |||
Accumulated Other Comprehensive Loss | (15,221 | ) | (16,906 | ) | |||
Total Equity, including Noncontrolling Interest | 1,181,105 | 1,204,591 | |||||
Total Liabilities and Equity | $ | 3,273,309 | $ | 3,258,605 | |||
SHARES & UNITS OUTSTANDING, END OF PERIOD | |||||
(shares and units in 000s) | As of | As of | |||
3/31/2012 | 12/31/2011 | ||||
Basic | |||||
Shares | 87,905 | 87,474 | |||
Operating Partnership Units (OP Units) | 7,168 | 7,169 | |||
Total Shares & OP Units | 95,073 | 94,643 |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
($ in 000s, except per share data) | Three Months Ended | ||||||
3/31/2012 | 3/31/2011 | ||||||
Revenues | |||||||
Minimum Rent | $ | 83,614 | $ | 73,526 | |||
Tenant Recoveries | 3,004 | 2,698 | |||||
Other Property Related Revenue | 13,644 | 11,885 | |||||
Other Non-Property Related Revenue | 1,344 | 1,810 | |||||
Total Revenues | 101,606 | 89,919 | |||||
Operating Expenses | |||||||
Operating Expenses: | |||||||
Property Operating Expense | 27,332 | 24,623 | |||||
Taxes, Licenses and Insurance | 11,595 | 10,619 | |||||
Total Property Operating Expenses | 38,927 | 35,242 | |||||
Property Management Expense | 2,846 | 2,422 | |||||
General and Administrative Expense | 5,767 | 5,203 | |||||
Management Fees and Other Expenses | 2,045 | 1,770 | |||||
Investment and Development Expense (1) | 387 | 587 | |||||
Depreciation | 32,177 | 30,286 | |||||
Amortization | 2,080 | 2,127 | |||||
Impairment and Other Losses (2) | 500 | 2,097 | |||||
Total Operating Expenses | 84,729 | 79,734 | |||||
Income from Operations | 16,877 | 10,185 | |||||
Other Income (Expense) | |||||||
Interest Expense | (23,053 | ) | (20,878 | ) | |||
Debt Cost Amortization | (1,433 | ) | (1,150 | ) | |||
Interest Income | 1,031 | 416 | |||||
Income (Loss) from Partially-Owned Investments | 673 | (340 | ) | ||||
Loss on Sale of Property | (227 | ) | (79 | ) | |||
Income Tax and Other | (188 | ) | (248 | ) | |||
Total Other Income (Expense) | (23,197 | ) | (22,279 | ) | |||
Loss from Continuing Operations | (6,320 | ) | (12,094 | ) | |||
Discontinued Operations | |||||||
(Loss) Income from Discontinued Operations | (131 | ) | 338 | ||||
Loss on Disposal of Discontinued Operations | (2 | ) | — | ||||
Net (Loss) Income from Discontinued Operations | (133 | ) | 338 | ||||
Net Loss | (6,453 | ) | (11,756 | ) | |||
Noncontrolling Interest | |||||||
Continuing Operations | |||||||
Noncontrolling Interest of Limited Partners | (9 | ) | (3 | ) | |||
Noncontrolling Interest in CRLP - Preferred | — | (906 | ) | ||||
Noncontrolling Interest in CRLP - Common | 478 | 1,082 | |||||
Discontinued Operations | |||||||
Noncontrolling Interest in CRLP - Common | 10 | (28 | ) | ||||
Loss Attributable to Noncontrolling Interest | 479 | 145 | |||||
Net Loss Available to Common Shareholders | $ | (5,974 | ) | $ | (11,611 | ) |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (continued) | |||||||
Three Months Ended | |||||||
3/31/2012 | 3/31/2011 | ||||||
Loss per Share - Basic | |||||||
Continuing Operations | $ | (0.07 | ) | $ | (0.15 | ) | |
Discontinued Operations | — | — | |||||
EPS - Basic | $ | (0.07 | ) | $ | (0.15 | ) | |
Loss per Share - Diluted | |||||||
Continuing Operations | $ | (0.07 | ) | $ | (0.15 | ) | |
Discontinued Operations | — | — | |||||
EPS - Diluted | $ | (0.07 | ) | $ | (0.15 | ) | |
(1) Reflects costs incurred related to acquisitions and abandoned pursuits. These costs are volatile and therefore may vary between periods. | |||||||
(2) During the three months ended March 31, 2012, the Company recorded a $0.5 million charge as a result of warranty claims on units previously sold at one of | |||||||
the Company's for-sale residential projects. During the three months ended March 31, 2011, the Company recorded a $1.5 million charge for a loss contingency | |||||||
related to certain litigation, $0.4 million in casualty losses and $0.2 million in non-cash impairment charges. | |||||||
SHARES AND UNITS OUTSTANDING, WEIGHTED | |||||||
(shares and units in 000s) | Three Months Ended | ||||||
3/31/2012 | 3/31/2011 | ||||||
Basic | |||||||
Shares | 87,012 | 79,512 | |||||
Operating Partnership Units (OP Units) | 7,169 | 7,284 | |||||
Total Shares & OP Units | 94,181 | 86,796 | |||||
Dilutive Common Share Equivalents | — | — | |||||
Diluted (1) | |||||||
Shares | 87,012 | 79,512 | |||||
Total Shares & OP Units | 94,181 | 86,796 | |||||
(1) For periods where the Company reported a net loss from continuing operations (after preferred dividends), the effect of dilutive shares has been excluded | |||||||
from per share computations as including such shares would be anti-dilutive. |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
FUNDS FROM OPERATIONS (FFO) RECONCILIATION | |||||||
($ in 000s, except per share data) | Three Months Ended | ||||||
3/31/2012 | 3/31/2011 | ||||||
Net Loss Available to Common Shareholders | $ | (5,974 | ) | $ | (11,611 | ) | |
Noncontrolling Interest in CRLP (Operating Partnership Unitholders) | (488 | ) | (1,054 | ) | |||
Total | (6,462 | ) | (12,665 | ) | |||
Adjustments - Consolidated Properties | |||||||
Depreciation - Real Estate | 31,961 | 31,751 | |||||
Amortization - Real Estate | 2,118 | 2,046 | |||||
Remove: (Gain)/Loss on Sale of Property, net of Income Tax and Noncontrolling Interest | 229 | 79 | |||||
Include: Gain/(Loss) on Sale of Undepreciated Property, net of Income Tax and | |||||||
Noncontrolling Interest | (261 | ) | (79 | ) | |||
Total Adjustments - Consolidated | 34,047 | 33,797 | |||||
Adjustments - Unconsolidated Properties | |||||||
Depreciation - Real Estate | 1,117 | 1,651 | |||||
Amortization - Real Estate | 367 | 654 | |||||
Remove: Gain/(Loss) on Sale of Property | (803 | ) | 21 | ||||
Total Adjustments - Unconsolidated | 681 | 2,326 | |||||
Funds from Operations | $ | 28,266 | $ | 23,458 | |||
Income Allocated to Participating Securities | (219 | ) | (200 | ) | |||
Funds from Operations Available to Common Shareholders and Unitholders | $ | 28,047 | $ | 23,258 | |||
FFO per Share | |||||||
Basic | $ | 0.30 | $ | 0.27 | |||
Diluted | $ | 0.30 | $ | 0.27 | |||
Operating FFO: | |||||||
Funds from Operations | $ | 28,047 | $ | 23,258 | |||
Less: Transaction Income | |||||||
-Development and Land Losses | 261 | 79 | |||||
Operating FFO | $ | 28,308 | $ | 23,337 | |||
Operating FFO per Share | |||||||
Basic | $ | 0.30 | $ | 0.27 | |||
Diluted | $ | 0.30 | $ | 0.27 | |||
FFO, as defined by the National Association of Real Estate Investment Trusts (NAREIT), means income (loss) before noncontrolling interest (determined in | |||||||
accordance with GAAP), excluding gains (losses) from sales of depreciated property and impairment write-downs of depreciable real estate, plus real estate | |||||||
depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. FFO is presented to assist investors in analyzing the | |||||||
Company's performance. The Company believes that FFO is useful to investors because it provides an additional indicator of the Company's financial | |||||||
and operating performance. This is because, by excluding the effect of real estate depreciation and gains (or losses) from sales of properties (all of which are | |||||||
based on historical costs which may be of limited relevance in evaluating current performance), FFO can facilitate comparison of operating performance among | |||||||
equity REITs. FFO is a widely recognized measure in the Company's industry. | |||||||
The Company defines Operating FFO as FFO excluding gains on the sale of land and development properties, gains on the repurchase of bonds, net of the | |||||||
attributable write-off of future interest expense held in OCI, and gains on the repurchase of preferred shares/units, net of the write-off of issuance costs. The Company | |||||||
believes Operating FFO is an important supplemental measure because it provides a measure of operating performance. While land and development gains or the | |||||||
repurchase of debt are components of the Company's current business plan, the timing and amount of these transactions can vary significantly between periods. | |||||||
The Company's method of calculating FFO and Operating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to | |||||||
such other REITs. Neither FFO nor Operating FFO should be considered (1) as an alternative to net income (determined in accordance with GAAP), (2) as an | |||||||
indicator of financial performance, (3) as cash flow from operating activities (determined in accordance with GAAP) or (4) as a measure of liquidity nor is it | |||||||
indicative of sufficient cash flow to fund all of our needs, including our ability to make distributions. |
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
RECONCILIATION OF REVENUES | |||||||
Three Months Ended | |||||||
3/31/2012 | 3/31/2011 | ||||||
Divisional Total Revenues | |||||||
Multifamily - Same Property | $ | 78,843 | $ | 74,411 | |||
Multifamily - Non-Same Property (1) | 8,998 | 5,683 | |||||
Commercial | 17,717 | 19,769 | |||||
Total Divisional Revenues | 105,558 | 99,863 | |||||
Less: Unconsolidated Revenues - Multifamily | (471 | ) | (713 | ) | |||
Less: Unconsolidated Revenues - Commercial | (4,794 | ) | (6,572 | ) | |||
Discontinued Operations | (31 | ) | (4,469 | ) | |||
Unallocated Corporate Revenues | 1,344 | 1,810 | |||||
Consolidated Revenue Adjusted - '11 Discontinued Operations (2) | 101,606 | 89,919 | |||||
Add: Additional Discontinued Operations Revenue, post filing (3) | — | 4,467 | |||||
Total Consolidated Revenue, per 10-Q (4) | $ | 101,606 | $ | 94,386 | |||
RECONCILIATION OF EXPENSES | |||||||
Three Months Ended | |||||||
3/31/2012 | 3/31/2011 | ||||||
Divisional Total Expenses | |||||||
Multifamily - Same Property | $ | 31,248 | $ | 30,475 | |||
Multifamily - Non-Same Property (1) | 4,034 | 2,946 | |||||
Commercial | 5,731 | 6,228 | |||||
Total Divisional Expenses | 41,013 | 39,649 | |||||
Less: Unconsolidated Expenses - Multifamily | (217 | ) | (374 | ) | |||
Less: Unconsolidated Expenses - Commercial | (1,707 | ) | (2,124 | ) | |||
Discontinued Operations | (162 | ) | (1,909 | ) | |||
Total Property Operating Expenses | 38,927 | 35,242 | |||||
Property Management Expenses | 2,846 | 2,422 | |||||
General & Administrative Expenses | 5,767 | 5,203 | |||||
Management Fee and Other Expenses | 2,045 | 1,770 | |||||
Investment and Development Expenses (5) | 387 | 587 | |||||
Impairment and Other Losses | 500 | 2,097 | |||||
Depreciation | 32,177 | 30,286 | |||||
Amortization | 2,080 | 2,127 | |||||
Consolidated Expense Adjusted - '11 Discontinued Operations (2) | 84,729 | 79,734 | |||||
Add: Additional Discontinued Operations Expense, post filing (3) | — | 3,727 | |||||
Total Consolidated Expense, per 10-Q (4) | $ | 84,729 | $ | 83,461 | |||
________________________ | |||||||
Continued on following page |
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
RECONCILIATION OF NOI | |||||||
Three Months Ended | |||||||
3/31/2012 | 3/31/2011 | ||||||
Divisional Total NOI | |||||||
Multifamily - Same Property | $ | 47,595 | $ | 43,936 | |||
Multifamily - Non-Same Property (1) | 4,964 | 2,737 | |||||
Commercial | 11,986 | 13,541 | |||||
Total Divisional NOI | $ | 64,545 | $ | 60,214 | |||
Less: Unconsolidated NOI - Multifamily | (254 | ) | (339 | ) | |||
Less: Unconsolidated NOI - Commercial | (3,087 | ) | (4,448 | ) | |||
Discontinued Operations | 131 | (2,560 | ) | ||||
Unallocated Corporate Revenues | 1,344 | 1,810 | |||||
Property Management Expenses | (2,846 | ) | (2,422 | ) | |||
General & Administrative Expenses | (5,767 | ) | (5,203 | ) | |||
Management Fee and Other Expenses | (2,045 | ) | (1,770 | ) | |||
Investment and Development Expenses (5) | (387 | ) | (587 | ) | |||
Impairment and Other Losses | (500 | ) | (2,097 | ) | |||
Depreciation | (32,177 | ) | (30,286 | ) | |||
Amortization | (2,080 | ) | (2,127 | ) | |||
Income from Operations | 16,877 | 10,185 | |||||
Total Other Income (Expense) | (23,197 | ) | (22,279 | ) | |||
Loss from Continuing Operations (6) | (6,320 | ) | (12,094 | ) | |||
Discontinued Operations | — | 374 | |||||
Loss from Continuing Operations, per 10-Q (4) | $ | (6,320 | ) | $ | (11,720 | ) | |
(1) Includes operations from for-sale portfolio. | |||||||
(2) Reflects total consolidated revenue and total consolidated expense (as applicable), adjusted to reflect discontinued operations classifications made after | |||||||
filing of prior period financials. | |||||||
(3) Adjustment to prior period financials to reflect discontinued operations classifications made after filing of prior period financials. | |||||||
(4) For prior period, reflects total consolidated revenue, expense or income (loss) from continuing operations (as applicable) as presented in prior period | |||||||
financials (i.e., excluding adjustment for discontinued operations classifications made after filing of prior period financials). | |||||||
(5) Reflects costs incurred related to acquisitions and abandoned pursuits. These costs are volatile and therefore may vary between periods. | |||||||
(6) Loss from Continuing Operations before extraordinary items, noncontrolling interest and discontinued operations. Adjustments for additional | |||||||
discontinued operations have restated prior periods in accordance with ASC 205-20. |
TABLE OF CONTENTS | |||
Overview and Contact Information............................................................................................................................. | |||
1 | Financial Highlights..................................................................................................................................................... | ||
2 | Quarterly Earnings Announcement and Financial Statements | ||
Consolidated Statements of Operations / Shares ................................................................................................... | |||
Funds from Operations (FFO) Reconciliation........................................................................................................... | |||
Balance Sheets........................................................................................................................................................ | |||
3 | Multifamily | ||
Portfolio Statistics..................................................................................................................................................... | |||
Components of Net Operating Income (NOI)........................................................................................................... | |||
Capitalized Expenditures.......................................................................................................................................... | |||
Same Property Comparisons................................................................................................................................... | |||
4 | Joint Ventures | ||
Operating Data / Balance Sheet Data...................................................................................................................... | |||
Investment Summary................................................................................................................................................ | |||
Three Month Income Summary................................................................................................................................ | |||
Commercial Operational Statistics........................................................................................................................... | |||
5 | Real Estate Activities................................................................................................................................................... | ||
6 | Consolidated Data | ||
Development Pipeline.............................................................................................................................................. | |||
Debt Summary / Coverage Ratios / Covenants / Market Capitalization................................................................... | |||
Supplemental Data / Investment Activities............................................................................................................... | |||
7 | Corporate Reconciliations | ||
Revenues / Expenses / NOI..................................................................................................................................... | |||
NOI from Discontinued Operations / Adjusted EBITDA........................................................................................... | |||
SEC Coverage Ratios............................................................................................................................................... | |||
8 | Appendix | ||
Multifamily Community Table..................................................................................................................................... | |||
Commercial Property Table....................................................................................................................................... | |||
Unconsolidated Joint Venture Summary................................................................................................................... | |||
9 | Glossary of Terms........................................................................................................................................................ |
CONTACT INFORMATION | ||||
Headquarters | Investor Relations | Transfer Agent | ||
Colonial Properties Trust | Jerry Brewer | Computershare | ||
2101 Sixth Avenue North, | Executive Vice President, Finance | P.O. Box 43010 | ||
Suite 750 | 800-645-3917 | Providence, RI 02940-3010 | ||
Birmingham, Alabama 35203 | 704-552-8538 - fax | Investor Relations: 800-730-6001 | ||
205-250-8700 | www.computershare.com | |||
205-250-8890 - fax | To receive an Investor Package, please contact: | |||
800-645-3917 | ||||
www.colonialprop.com | 704-643-7970 |
EQUITY RESEARCH COVERAGE | |||||
Barclays | Ross Smotrich | 212-526-2306 | |||
BMO Capital Markets | Rich Anderson | 212-885-4180 | |||
BoA/Merrill Lynch | Jana Galan | 646-855-3081 | |||
Citigroup | Michael Bilerman / Eric Wolfe | 212-816-1383 / 212-816-5871 | |||
DISCERN, Inc. | David Wigginton | 646-863-4177 | |||
Green Street Advisors | Andy McCulloch | 949-640-8780 | |||
Keefe Bruyette & Woods | Taylor Schimkat | 212-887-3842 | |||
RBC Capital Markets | Mike Salinsky | 440-715-2648 | |||
Sandler O'neill & Partners | Alex Goldfarb | 212-466-7937 | |||
Standard & Poor's Research | Raymond Mathis | 212-438-9558 | |||
UBS | Ross Nussbaum | 212-713-2484 | |||
Wells Fargo Securities, LLC | Jeff Donnelly | 617-603-4262 | |||
Wunderlich Securities | Merrill Ross | 703-669-9255 |
GUIDANCE | ||||||||
FYE 2012 Range | ||||||||
Diluted Loss per Share | $ | (0.12 | ) | $ | 0.04 | |||
Plus: Real Estate Depreciation & Amortization | 1.45 | 1.45 | ||||||
Less: Gain on Sale of Operating Properties | (0.10 | ) | (0.20 | ) | ||||
Total Diluted Funds from Operation ("FFO") per Share | $ | 1.23 | $ | 1.29 |
COLONIAL PROPERTIES TRUST | ||||||||
Financial Highlights | ||||||||
First Quarter 2012 | ||||||||
FINANCIAL HIGHLIGHTS | ||||||||
($ in 000s, except per share and unit data) | Three Months Ended | |||||||
3/31/2012 | 3/31/2011 | |||||||
Total property revenue (1) | $ | 100,262 | $ | 88,109 | ||||
Multifamily property revenue (2) | 87,831 | 80,081 | ||||||
Multifamily property NOI (2) | 52,899 | 46,952 | ||||||
Management & leasing fee revenue | 1,344 | 1,810 | ||||||
Adjusted EBITDA (3) | 58,302 | 54,370 | ||||||
Net income (loss) per share: | ||||||||
Basic | (0.07 | ) | (0.15 | ) | ||||
Diluted | (0.07 | ) | (0.15 | ) | ||||
Funds from operations per share: | ||||||||
Basic | 0.30 | 0.27 | ||||||
Diluted | 0.30 | 0.27 | ||||||
Dividends per share | 0.18 | 0.15 | ||||||
Dividends/EPS (diluted) payout ratio | (257.1 | )% | (100.0 | )% | ||||
Dividends/FFO (diluted) payout ratio | 60.0 | % | 55.6 | % | ||||
Consolidated interest expense (1) | $ | 23,053 | $ | 21,239 | ||||
Consolidated interest income (1) | (1,031 | ) | (416 | ) | ||||
Net interest expense (1) | 22,022 | 20,823 | ||||||
Pro-rata share of joint venture interest expense | 2,290 | 2,937 | ||||||
Principal reductions | 572 | 364 | ||||||
Preferred dividends & distributions | — | 906 | ||||||
Interest coverage ratio (4) | 2.3 | 2.2 | ||||||
Fixed charge coverage ratio (4) | 2.2 | 2.1 | ||||||
Fixed charge with capitalized interest ratio (4) | 2.2 | 2.1 | ||||||
Multifamily same property NOI increase (5) | 8.3 | % | 5.7 | % | ||||
(# of apartment homes included) | 30,323 | 30,959 | ||||||
As of | As of | |||||||
3/31/2012 | 12/31/2011 | |||||||
Total assets | $ | 3,273,309 | $ | 3,258,605 | ||||
Total debt | 1,801,759 | 1,759,727 | ||||||
Common shares and units, outstanding end of period | 95,073 | 94,643 | ||||||
Share price, end of period | 21.73 | 20.86 | ||||||
Book equity value, end of period (6) | 1,346,090 | 1,364,173 | ||||||
Market equity value, end of period (7) | 2,065,932 | 1,974,253 | ||||||
Debt to total market capitalization ratio (8) | 46.5 | % | 47.1 | % | ||||
Unencumbered real estate assets (at cost) to unsecured debt ratio (8) | 254.1 | % | 259.6 | % | ||||
(1) Represents consolidated properties excluding amounts classified in discontinued operations. For the GAAP reconciliation of revenues, expenses and NOI, see | ||||||||
page 24 and 25. | ||||||||
(2) For components of revenues and NOI, see page 10. | ||||||||
(3) For a reconciliation of Adjusted EBITDA, see page 26. | ||||||||
(4) For additional information on these calculations, see page 21. | ||||||||
(5) Multifamily same property communities are communities which were owned by the Company and stabilized as of January 1, 2011, as adjusted for dispositions | ||||||||
during the year. | ||||||||
(6) Includes common shares and preferred units. | ||||||||
(7) Includes common shares and units. | ||||||||
(8) Excludes the Company's pro-rata share of partially-owned unconsolidated debt. |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
($ in 000s, except per share data) | Three Months Ended | ||||||
3/31/2012 | 3/31/2011 | ||||||
Revenues | |||||||
Minimum Rent | $ | 83,614 | $ | 73,526 | |||
Tenant Recoveries | 3,004 | 2,698 | |||||
Other Property Related Revenue | 13,644 | 11,885 | |||||
Other Non-Property Related Revenue | 1,344 | 1,810 | |||||
Total Revenues | 101,606 | 89,919 | |||||
Operating Expenses | |||||||
Operating Expenses: | |||||||
Property Operating Expenses | 27,332 | 24,623 | |||||
Taxes, Licenses and Insurance | 11,595 | 10,619 | |||||
Total Property Operating Expenses | 38,927 | 35,242 | |||||
Property Management Expense | 2,846 | 2,422 | |||||
General and Administrative Expense | 5,767 | 5,203 | |||||
Management Fee and Other Expenses | 2,045 | 1,770 | |||||
Investment and Development Expense (1) | 387 | 587 | |||||
Depreciation | 32,177 | 30,286 | |||||
Amortization | 2,080 | 2,127 | |||||
Impairment and Other Losses (2) | 500 | 2,097 | |||||
Total Operating Expenses | 84,729 | 79,734 | |||||
Income from Operations | 16,877 | 10,185 | |||||
Other Income (Expense) | |||||||
Interest Expense | (23,053 | ) | (20,878 | ) | |||
Debt Cost Amortization | (1,433 | ) | (1,150 | ) | |||
Interest Income | 1,031 | 416 | |||||
Income (Loss) from Partially-Owned Investments | 673 | (340 | ) | ||||
Loss on Sale of Property | (227 | ) | (79 | ) | |||
Income Tax and Other | (188 | ) | (248 | ) | |||
Total Other Income (Expense) | (23,197 | ) | (22,279 | ) | |||
Loss from Continuing Operations | (6,320 | ) | (12,094 | ) | |||
Discontinued Operations | |||||||
(Loss) Income from Discontinued Operations | (131 | ) | 338 | ||||
Loss on Disposal of Discontinued Operations | (2 | ) | — | ||||
Net (Loss) Income from Discontinued Operations | (133 | ) | 338 | ||||
Net Loss | (6,453 | ) | (11,756 | ) | |||
Noncontrolling Interest | |||||||
Continuing Operations | |||||||
Noncontrolling Interest of Limited Partners | (9 | ) | (3 | ) | |||
Noncontrolling Interest in CRLP - Preferred | — | (906 | ) | ||||
Noncontrolling Interest in CRLP - Common | 478 | 1,082 | |||||
Discontinued Operations | |||||||
Noncontrolling Interest in CRLP - Common | 10 | (28 | ) | ||||
Loss Attributable to Noncontrolling Interest | 479 | 145 | |||||
Net Loss Available to Common Shareholders | $ | (5,974 | ) | $ | (11,611 | ) | |
Loss per Share - Basic | |||||||
Continuing Operations | $ | (0.07 | ) | $ | (0.15 | ) | |
Discontinued Operations | — | — | |||||
EPS - Basic | $ | (0.07 | ) | $ | (0.15 | ) | |
Loss per Share - Diluted | |||||||
Continuing Operations | $ | (0.07 | ) | $ | (0.15 | ) | |
Discontinued Operations | — | — | |||||
EPS - Diluted | $ | (0.07 | ) | $ | (0.15 | ) | |
(1) Reflects costs incurred related to acquisitions and abandoned pursuits. These costs are volatile and therefore may vary between periods. | |||||||
(2) During the three months ended March 31, 2012, the Company recorded a $0.5 million charge as a result of warranty claims on units previously sold at one of | |||||||
the Company's for-sale residential projects. During the three months ended March 31, 2011, the Company recorded a $1.5 million charge for a loss contingency | |||||||
related to certain litigation, $0.4 million in casualty losses and $0.2 million in non-cash impairment charges. |
COLONIAL PROPERTIES TRUST | |||||
Financial Statements | |||||
First Quarter 2012 | |||||
SHARES AND UNITS OUTSTANDING, WEIGHTED | |||||
(shares and units in 000s) | Three Months Ended | ||||
3/31/2012 | 3/31/2011 | ||||
Basic | |||||
Shares | 87,012 | 79,512 | |||
Operating Partnership Units (OP Units) | 7,169 | 7,284 | |||
Total Shares & OP Units | 94,181 | 86,796 | |||
Dilutive Common Share Equivalents | — | — | |||
Diluted (1) | |||||
Shares | 87,012 | 79,512 | |||
Total Shares & OP Units | 94,181 | 86,796 | |||
(1) For periods where the Company reported a net loss from continuing operations (after preferred dividends), the effect of dilutive shares has been excluded from | |||||
per share computations as including such shares would be anti-dilutive. |
COLONIAL PROPERTIES TRUST | ||||||||||||||
Financial Statements | ||||||||||||||
First Quarter 2012 | ||||||||||||||
FUNDS FROM OPERATIONS (FFO) RECONCILIATION | ||||||||||||||
($ in 000s, except per share data) | Three Months Ended | |||||||||||||
3/31/2012 | 3/31/2011 | |||||||||||||
Net Loss Available to Common Shareholders | $ | (5,974 | ) | $ | (11,611 | ) | ||||||||
Noncontrolling Interest in CRLP (Operating Partnership Unitholders) | (488 | ) | (1,054 | ) | ||||||||||
Total | (6,462 | ) | (12,665 | ) | ||||||||||
Adjustments - Consolidated Properties | ||||||||||||||
Depreciation - Real Estate | 31,961 | 31,751 | ||||||||||||
Amortization - Real Estate | 2,118 | 2,046 | ||||||||||||
Remove: (Gain)/Loss on Sale of Property, net of Income Tax and Noncontrolling Interest | 229 | 79 | ||||||||||||
Include: Gain/(Loss) on Sale of Undepreciated Property, net of Income Tax and | ||||||||||||||
Noncontrolling Interest | (261 | ) | (79 | ) | ||||||||||
Total Adjustments - Consolidated | 34,047 | 33,797 | ||||||||||||
Adjustments - Unconsolidated Properties | ||||||||||||||
Depreciation - Real Estate | 1,117 | 1,651 | ||||||||||||
Amortization - Real Estate | 367 | 654 | ||||||||||||
Remove: (Gain)/Loss on Sale of Property | (803 | ) | 21 | |||||||||||
Total Adjustments - Unconsolidated | 681 | 2,326 | ||||||||||||
Funds from Operations | $ | 28,266 | $ | 23,458 | ||||||||||
Income Allocated to Participating Securities | (219 | ) | (200 | ) | ||||||||||
Funds from Operations Available to Common Shareholders and Unitholders | $ | 28,047 | $ | 23,258 | ||||||||||
FFO per Share | ||||||||||||||
Basic | $ | 0.30 | $ | 0.27 | ||||||||||
Diluted | $ | 0.30 | $ | 0.27 | ||||||||||
Operating FFO: | ||||||||||||||
Funds from Operations | $ | 28,047 | $ | 23,258 | ||||||||||
Less: Transaction Income | ||||||||||||||
-Development and Land Losses | 261 | 79 | ||||||||||||
Operating FFO | $ | 28,308 | $ | 23,337 | ||||||||||
Operating FFO per Share | ||||||||||||||
Basic | $ | 0.30 | $ | 0.27 | ||||||||||
Diluted | $ | 0.30 | $ | 0.27 | ||||||||||
FFO, as defined by the National Association of Real Estate Investment Trusts (NAREIT), means income (loss) before noncontrolling interest (determined in | ||||||||||||||
accordance with GAAP), excluding gains (losses) from sales of depreciated property and impairment write-downs of depreciable real estate, plus real estate | ||||||||||||||
depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. FFO is presented to assist investors in analyzing the | ||||||||||||||
Company's performance. The Company believes that FFO is useful to investors because it provides an additional indicator of the Company's financial | ||||||||||||||
and operating performance. This is because, by excluding the effect of real estate depreciation and gains (or losses) from sales of properties (all of which are | ||||||||||||||
based on historical costs which may be of limited relevance in evaluating current performance), FFO can facilitate comparison of operating performance among | ||||||||||||||
equity REITs. FFO is a widely recognized measure in the Company's industry. | ||||||||||||||
The Company defines Operating FFO as FFO excluding gains on the sale of land and development properties, gains on the repurchase of bonds, net of the | ||||||||||||||
attributable write-off of future interest expense held in OCI, and gains on the repurchase of preferred shares/units, net of the write-off of issuance costs. The | ||||||||||||||
Company believes Operating FFO is an important supplemental measure because it provides a measure of operating performance. While land and development | ||||||||||||||
gains or the repurchase of debt are components of the Company's current business plan, the timing and amount of these transactions can vary significantly | ||||||||||||||
between periods. | ||||||||||||||
The Company's method of calculating FFO and Operating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to | ||||||||||||||
such other REITs. Neither FFO nor Operating FFO should be considered (1) as an alternative to net income (determined in accordance with GAAP), (2) as an | ||||||||||||||
indicator of financial performance, (3) as cash flow from operating activities (determined in accordance with GAAP) or (4) as a measure of liquidity nor is it | ||||||||||||||
indicative of sufficient cash flow to fund all of our needs, including our ability to make distributions. |
COLONIAL PROPERTIES TRUST | |||||||
Financial Statements | |||||||
First Quarter 2012 | |||||||
BALANCE SHEET | |||||||
($ in 000s) | As of | As of | |||||
3/31/2012 | 12/31/2011 | ||||||
ASSETS | |||||||
Real Estate Assets | |||||||
Operating Properties | $ | 3,495,238 | $ | 3,445,455 | |||
Undeveloped Land & Construction in Progress | 317,883 | 306,826 | |||||
Total Real Estate, before Depreciation | 3,813,121 | 3,752,281 | |||||
Less: Accumulated Depreciation | (762,632 | ) | (731,894 | ) | |||
Real Estate Assets Held for Sale, net | 15,713 | 10,543 | |||||
Net Real Estate Assets | 3,066,202 | 3,030,930 | |||||
Cash and Equivalents | 5,430 | 6,452 | |||||
Restricted Cash | 32,000 | 43,489 | |||||
Accounts Receivable, net | 25,825 | 26,762 | |||||
Notes Receivable | 43,465 | 43,787 | |||||
Prepaid Expenses | 15,119 | 19,912 | |||||
Deferred Debt and Lease Costs | 25,461 | 22,408 | |||||
Investment in Unconsolidated Subsidiaries | 9,469 | 12,303 | |||||
Other Assets | 50,338 | 52,562 | |||||
Total Assets | $ | 3,273,309 | $ | 3,258,605 | |||
LIABILITIES | |||||||
Unsecured Credit Facility | $ | 226,503 | $ | 184,000 | |||
Notes and Mortgages Payable | 1,575,256 | 1,575,727 | |||||
Total Debt | 1,801,759 | 1,759,727 | |||||
Accounts Payable | 29,824 | 50,266 | |||||
Accrued Interest | 16,446 | 11,923 | |||||
Accrued Expenses | 25,992 | 15,731 | |||||
Investment in Unconsolidated Subsidiaries | 32,085 | 31,577 | |||||
Other Liabilities | 21,113 | 25,208 | |||||
Total Liabilities | 1,927,219 | 1,894,432 | |||||
Redeemable Common Units | 164,985 | 159,582 | |||||
EQUITY | |||||||
Limited Partner's Noncontrolling Interest | 723 | 728 | |||||
Cumulative Earnings | 1,261,984 | 1,267,958 | |||||
Cumulative Distributions | (1,878,635 | ) | (1,862,838 | ) | |||
Common Equity, including Additional Paid-in Capital | 1,962,417 | 1,965,812 | |||||
Treasury Shares, at Cost | (150,163 | ) | (150,163 | ) | |||
Accumulated Other Comprehensive Loss | (15,221 | ) | (16,906 | ) | |||
Total Equity, including Noncontrolling Interest | 1,181,105 | 1,204,591 | |||||
Total Liabilities and Equity | $ | 3,273,309 | $ | 3,258,605 |
SHARES & UNITS OUTSTANDING, END OF PERIOD | |||||
(shares and units in 000s) | As of | As of | |||
3/31/2012 | 12/31/2011 | ||||
Basic | |||||
Shares | 87,905 | 87,474 | |||
Operating Partnership Units (OP Units) | 7,168 | 7,169 | |||
Total Shares & OP Units | 95,073 | 94,643 |
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||
Multifamily Portfolio Statistics | ||||||||||||||||||||
First Quarter 2012 | ||||||||||||||||||||
COMMUNITY PORTFOLIO AT MARCH 31, 2012 (In apartment homes) | ||||||||||||||||||||
Same | Non Same | Wholly | Joint | Stabilized | In | Total | Current | |||||||||||||
Property | Property | Owned | Venture (1) | Operating | Lease-Up | Operating | Developments | Total | ||||||||||||
Atlanta | 2,598 | — | 2,598 | 72 | 2,670 | — | 2,670 | — | 2,670 | |||||||||||
Austin | 2,908 | 336 | 3,244 | — | 3,244 | — | 3,244 | 296 | 3,540 | |||||||||||
Birmingham | 1,608 | — | 1,608 | — | 1,608 | — | 1,608 | — | 1,608 | |||||||||||
Charleston | 1,578 | 312 | 1,890 | — | 1,890 | — | 1,890 | — | 1,890 | |||||||||||
Charlotte | 4,530 | 321 | 4,851 | — | 4,851 | — | 4,851 | 353 | 5,204 | |||||||||||
Dallas/Fort Worth | 3,688 | 590 | 4,278 | 29 | 4,307 | — | 4,307 | — | 4,307 | |||||||||||
Huntsville | 836 | — | 836 | — | 836 | — | 836 | — | 836 | |||||||||||
Orlando | 1,756 | — | 1,756 | — | 1,756 | — | 1,756 | 340 | 2,096 | |||||||||||
Phoenix | 952 | — | 952 | — | 952 | — | 952 | — | 952 | |||||||||||
Raleigh | 2,328 | 666 | 2,994 | 74 | 3,068 | — | 3,068 | — | 3,068 | |||||||||||
Richmond | 1,700 | — | 1,700 | — | 1,700 | — | 1,700 | — | 1,700 | |||||||||||
Savannah | 1,437 | — | 1,437 | — | 1,437 | — | 1,437 | — | 1,437 | |||||||||||
Other | 4,404 | 761 | 5,165 | — | 5,165 | 486 | 5,651 | — | 5,651 | |||||||||||
Total Portfolio | 30,323 | 2,986 | 33,309 | 175 | 33,484 | 486 | 33,970 | 989 | 34,959 | |||||||||||
FIRST QUARTER NOI CONTRIBUTION PERCENTAGE BY REGION (2) | PHYSICAL OCCUPANCY (3) | |||||||||||||||||||
Total NOI | ||||||||||||||||||||
Same Property | Incl. JV's at | Mar 31 | Dec 31 | Sep 30 | June 30 | Mar 31 | ||||||||||||||
Communities | Pro Rata % (4) | 2012 | 2011 | 2011 | 2011 | 2011 | ||||||||||||||
Atlanta | 8.8 | % | 8.1 | % | 96.5% | 96.1% | 95.3% | 95.7% | 94.4% | |||||||||||
Austin | 9.4 | % | 9.5 | % | 96.5% | 96.0% | 97.2% | 96.6% | 96.4% | |||||||||||
Birmingham | 5.0 | % | 4.5 | % | 96.5% | 95.3% | 95.6% | 95.1% | 95.6% | |||||||||||
Charleston | 5.3 | % | 5.7 | % | 96.9% | 97.4% | 96.8% | 98.4% | 97.5% | |||||||||||
Charlotte | 13.7 | % | 13.6 | % | 95.4% | 95.9% | 96.0% | 96.0% | 96.0% | |||||||||||
Dallas/Fort Worth | 10.6 | % | 11.4 | % | 95.1% | 92.7% | 93.5% | 95.6% | 96.2% | |||||||||||
Huntsville | 2.7 | % | 2.5 | % | 95.2% | 93.7% | 96.1% | 97.6% | 96.2% | |||||||||||
Orlando | 7.1 | % | 6.4 | % | 95.3% | 96.0% | 95.2% | 97.2% | 97.3% | |||||||||||
Phoenix | 3.7 | % | 3.4 | % | 95.8% | 96.2% | 97.7% | 94.6% | 93.3% | |||||||||||
Raleigh | 8.0 | % | 9.7 | % | 96.1% | 96.1% | 96.7% | 95.8% | 95.8% | |||||||||||
Richmond | 5.8 | % | 5.2 | % | 96.0% | 96.0% | 96.9% | 95.5% | 96.0% | |||||||||||
Savannah | 5.5 | % | 4.9 | % | 98.2% | 96.8% | 97.7% | 98.1% | 98.8% | |||||||||||
Other | 14.4 | % | 15.1 | % | 96.3% | 95.8% | 95.4% | 96.1% | 95.7% | |||||||||||
Total Portfolio (5) | 100.0 | % | 100.0 | % | 96.1% | 95.6% | 95.9% | 96.2% | 96.0% | |||||||||||
Same Property (6) | 96.0% | 95.9% | 96.1% | 96.2% | 96.1% | |||||||||||||||
(1) Joint venture units shown represents the Company's pro-rata share of total units. There are 1,016 total units at the Company's partially-owned apartment | ||||||||||||||||||||
communities. | ||||||||||||||||||||
(2) For the GAAP reconciliation of revenues, expenses and NOI, see page 24 and 25. | ||||||||||||||||||||
(3) Occupancy figures include apartment homes held through joint venture investments but exclude communities in lease-up or under development. For a | ||||||||||||||||||||
detailed occupancy listing by property, see the Multifamily Community Table on page 28. | ||||||||||||||||||||
(4) Based on total NOI from wholly-owned operating communities and the Company's pro-rata share of total NOI from joint venture communities. | ||||||||||||||||||||
(5) Total portfolio occupancy includes wholly-owned operating communities and joint venture communities. | ||||||||||||||||||||
(6) Same property communities are communities which were owned by the Company and stabilized as of January 1, 2011, as adjusted for dispositions during | ||||||||||||||||||||
the year. The 2011 same property data reflects results of the 2012 same property portfolio, as adjusted for dispositions during the year. |
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||||||||||||||
Multifamily Same Property Quarter Comparisons | ||||||||||||||||||||||||||||||||
First Quarter 2012 | ||||||||||||||||||||||||||||||||
($ in 000s, except property data amounts) | ||||||||||||||||||||||||||||||||
REVENUES, EXPENSES & NOI FOR THE THREE MONTHS ENDED MARCH 31, 2012 (1) | ||||||||||||||||||||||||||||||||
Revenues | Expenses | NOI | ||||||||||||||||||||||||||||||
1Q12 | 1Q11 | % Chg | 1Q12 | 1Q11 | % Chg | 1Q12 | 1Q11 | % Chg | ||||||||||||||||||||||||
Atlanta | $ | 7,198 | $ | 6,803 | 5.8 | % | $ | 3,024 | $ | 2,977 | 1.6 | % | $ | 4,174 | $ | 3,826 | 9.1 | % | ||||||||||||||
Austin | 7,831 | 7,376 | 6.2 | % | 3,346 | 3,287 | 1.8 | % | 4,485 | 4,089 | 9.7 | % | ||||||||||||||||||||
Birmingham | 3,953 | 3,681 | 7.4 | % | 1,568 | 1,547 | 1.4 | % | 2,385 | 2,134 | 11.8 | % | ||||||||||||||||||||
Charleston | 4,078 | 3,796 | 7.4 | % | 1,574 | 1,587 | (0.8 | )% | 2,504 | 2,209 | 13.4 | % | ||||||||||||||||||||
Charlotte | 10,792 | 9,995 | 8.0 | % | 4,248 | 4,101 | 3.6 | % | 6,544 | 5,894 | 11.0 | % | ||||||||||||||||||||
Dallas / Fort Worth | 9,352 | 8,967 | 4.3 | % | 4,327 | 4,143 | 4.4 | % | 5,025 | 4,824 | 4.2 | % | ||||||||||||||||||||
Huntsville | 2,104 | 2,035 | 3.4 | % | 799 | 782 | 2.2 | % | 1,305 | 1,253 | 4.2 | % | ||||||||||||||||||||
Orlando | 5,428 | 5,228 | 3.8 | % | 2,037 | 1,981 | 2.8 | % | 3,391 | 3,247 | 4.4 | % | ||||||||||||||||||||
Phoenix | 2,652 | 2,375 | 11.7 | % | 877 | 871 | 0.7 | % | 1,775 | 1,504 | 18.0 | % | ||||||||||||||||||||
Raleigh | 5,921 | 5,587 | 6.0 | % | 2,113 | 2,107 | 0.3 | % | 3,808 | 3,480 | 9.4 | % | ||||||||||||||||||||
Richmond | 4,373 | 4,229 | 3.4 | % | 1,620 | 1,617 | 0.2 | % | 2,753 | 2,612 | 5.4 | % | ||||||||||||||||||||
Savannah | 4,054 | 3,805 | 6.5 | % | 1,446 | 1,332 | 8.6 | % | 2,608 | 2,473 | 5.5 | % | ||||||||||||||||||||
Other | 11,107 | 10,534 | 5.4 | % | 4,269 | 4,143 | 3.0 | % | 6,838 | 6,391 | 7.0 | % | ||||||||||||||||||||
Total Same Property (2) | $ | 78,843 | $ | 74,411 | 6.0 | % | $ | 31,248 | $ | 30,475 | 2.5 | % | $ | 47,595 | $ | 43,936 | 8.3 | % | ||||||||||||||
Financial Occupancy (3) | Revenue per Unit (4) | Rent per Unit (5) | ||||||||||||||||||||||||||||||
1Q12 | 1Q11 | % Chg | 1Q12 | 1Q11 | % Chg | 1Q12 | 1Q11 | % Chg | ||||||||||||||||||||||||
Atlanta | 95.0 | % | 92.7 | % | 2.3 | % | $ | 972 | $ | 942 | 3.2 | % | $ | 792 | $ | 764 | 3.7 | % | ||||||||||||||
Austin | 96.0 | % | 95.8 | % | 0.2 | % | 935 | 882 | 6.0 | % | 795 | 739 | 7.6 | % | ||||||||||||||||||
Birmingham | 95.4 | % | 93.8 | % | 1.6 | % | 859 | 814 | 5.5 | % | 731 | 698 | 4.7 | % | ||||||||||||||||||
Charleston | 96.7 | % | 95.4 | % | 1.3 | % | 891 | 841 | 5.9 | % | 751 | 703 | 6.8 | % | ||||||||||||||||||
Charlotte | 94.8 | % | 94.4 | % | 0.4 | % | 837 | 779 | 7.4 | % | 703 | 658 | 6.8 | % | ||||||||||||||||||
Dallas / Fort Worth | 93.5 | % | 94.5 | % | (1.0 | )% | 904 | 858 | 5.4 | % | 749 | 715 | 4.8 | % | ||||||||||||||||||
Huntsville | 93.7 | % | 94.0 | % | (0.3 | )% | 895 | 863 | 3.7 | % | 739 | 712 | 3.8 | % | ||||||||||||||||||
Orlando | 94.5 | % | 95.4 | % | (0.9 | )% | 1,090 | 1,041 | 4.7 | % | 934 | 889 | 5.1 | % | ||||||||||||||||||
Phoenix | 96.2 | % | 93.1 | % | 3.1 | % | 966 | 894 | 8.1 | % | 823 | 771 | 6.7 | % | ||||||||||||||||||
Raleigh | 95.1 | % | 94.9 | % | 0.2 | % | 892 | 843 | 5.8 | % | 770 | 731 | 5.3 | % | ||||||||||||||||||
Richmond | 95.0 | % | 95.3 | % | (0.3 | )% | 903 | 870 | 3.8 | % | 746 | 719 | 3.8 | % | ||||||||||||||||||
Savannah | 97.2 | % | 97.4 | % | (0.2 | )% | 967 | 906 | 6.7 | % | 816 | 768 | 6.3 | % | ||||||||||||||||||
Other | 95.2 | % | 94.7 | % | 0.5 | % | 884 | 842 | 5.0 | % | 750 | 722 | 3.9 | % | ||||||||||||||||||
Total Same Property (2) | 95.1 | % | 94.7 | % | 0.4 | % | $ | 911 | $ | 864 | 5.4 | % | $ | 767 | $ | 728 | 5.4 | % | ||||||||||||||
(1) For the GAAP reconciliation of revenues, expenses and NOI, see page 24 and 25. | ||||||||||||||||||||||||||||||||
(2) Same-property communities are communities which were owned by the Company and stabilized as of January 1, 2011, as adjusted for dispositions during | ||||||||||||||||||||||||||||||||
the year. The 2011 same property data reflects results of the 2012 same property portfolio, as adjusted for dispositions during the year. | ||||||||||||||||||||||||||||||||
(3) The Company defines Financial Occupancy as market rent less vacancy loss as a percentage of market rent. | ||||||||||||||||||||||||||||||||
(4) Revenue per Unit is total revenue divided by total number of occupied units. | ||||||||||||||||||||||||||||||||
(5) Rent per Unit is the average net effective rental rate per occupied unit. The Company defines net effective rental rate as the Company's rental rate after | ||||||||||||||||||||||||||||||||
"loss to lease", concessions and vacancy. |
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||||||||||||||
Multifamily Same Property Sequential Quarter Comparisons | ||||||||||||||||||||||||||||||||
First Quarter 2012 | ||||||||||||||||||||||||||||||||
($ in 000s, except property data amounts) | ||||||||||||||||||||||||||||||||
SAME PROPERTY SEQUENTIAL COMPARISON OF REVENUES, EXPENSES & NOI | ||||||||||||||||||||||||||||||||
Revenues | Expenses | NOI | ||||||||||||||||||||||||||||||
1Q12 | 4Q11 | % Chg | 1Q12 | 4Q11 | % Chg | 1Q12 | 4Q11 | % Chg | ||||||||||||||||||||||||
Atlanta | $ | 7,198 | $ | 7,139 | 0.8 | % | $ | 3,024 | $ | 2,942 | 2.8 | % | $ | 4,174 | $ | 4,197 | (0.5 | )% | ||||||||||||||
Austin | 7,831 | 7,759 | 0.9 | % | 3,346 | 3,358 | (0.4 | )% | 4,485 | 4,401 | 1.9 | % | ||||||||||||||||||||
Birmingham | 3,953 | 3,883 | 1.8 | % | 1,568 | 1,542 | 1.7 | % | 2,385 | 2,341 | 1.9 | % | ||||||||||||||||||||
Charleston | 4,078 | 4,013 | 1.6 | % | 1,574 | 1,577 | (0.2 | )% | 2,504 | 2,436 | 2.8 | % | ||||||||||||||||||||
Charlotte | 10,792 | 10,702 | 0.8 | % | 4,248 | 4,209 | 0.9 | % | 6,544 | 6,493 | 0.8 | % | ||||||||||||||||||||
Dallas / Fort Worth | 9,352 | 9,289 | 0.7 | % | 4,327 | 4,213 | 2.7 | % | 5,025 | 5,076 | (1.0 | )% | ||||||||||||||||||||
Huntsville | 2,104 | 2,121 | (0.8 | )% | 799 | 767 | 4.2 | % | 1,305 | 1,354 | (3.6 | )% | ||||||||||||||||||||
Orlando | 5,428 | 5,442 | (0.3 | )% | 2,037 | 1,866 | 9.2 | % | 3,391 | 3,576 | (5.2 | )% | ||||||||||||||||||||
Phoenix | 2,652 | 2,604 | 1.8 | % | 877 | 950 | (7.7 | )% | 1,775 | 1,654 | 7.3 | % | ||||||||||||||||||||
Raleigh | 5,921 | 5,993 | (1.2 | )% | 2,113 | 2,146 | (1.5 | )% | 3,808 | 3,847 | (1.0 | )% | ||||||||||||||||||||
Richmond | 4,373 | 4,380 | (0.2 | )% | 1,620 | 1,641 | (1.3 | )% | 2,753 | 2,739 | 0.5 | % | ||||||||||||||||||||
Savannah | 4,054 | 4,027 | 0.7 | % | 1,446 | 1,451 | (0.3 | )% | 2,608 | 2,576 | 1.2 | % | ||||||||||||||||||||
Other | 11,107 | 11,010 | 0.9 | % | 4,269 | 4,231 | 0.9 | % | 6,838 | 6,779 | 0.9 | % | ||||||||||||||||||||
Total Same Property (1) | $ | 78,843 | $ | 78,362 | 0.6 | % | $ | 31,248 | $ | 30,893 | 1.1 | % | $ | 47,595 | $ | 47,469 | 0.3 | % | ||||||||||||||
Financial Occupancy (2) | Revenue per Unit (3) | Rent per Unit (4) | ||||||||||||||||||||||||||||||
1Q12 | 4Q11 | % Chg | 1Q12 | 4Q11 | % Chg | 1Q12 | 4Q11 | % Chg | ||||||||||||||||||||||||
Atlanta | 95.0 | % | 94.4 | % | 0.6 | % | $ | 972 | $ | 971 | 0.1 | % | $ | 792 | $ | 790 | 0.3 | % | ||||||||||||||
Austin | 96.0 | % | 95.9 | % | 0.1 | % | 935 | 927 | 0.9 | % | 795 | 787 | 1.0 | % | ||||||||||||||||||
Birmingham | 95.4 | % | 94.8 | % | 0.6 | % | 859 | 849 | 1.2 | % | 731 | 726 | 0.7 | % | ||||||||||||||||||
Charleston | 96.7 | % | 96.5 | % | 0.2 | % | 891 | 878 | 1.5 | % | 751 | 740 | 1.5 | % | ||||||||||||||||||
Charlotte | 94.8 | % | 95.2 | % | (0.4 | )% | 837 | 827 | 1.2 | % | 703 | 696 | 1.0 | % | ||||||||||||||||||
Dallas / Fort Worth | 93.5 | % | 93.4 | % | 0.1 | % | 904 | 899 | 0.6 | % | 749 | 743 | 0.8 | % | ||||||||||||||||||
Huntsville | 93.7 | % | 92.8 | % | 0.9 | % | 895 | 912 | (1.9 | )% | 739 | 745 | (0.8 | )% | ||||||||||||||||||
Orlando | 94.5 | % | 95.4 | % | (0.9 | )% | 1,090 | 1,083 | 0.6 | % | 934 | 923 | 1.2 | % | ||||||||||||||||||
Phoenix | 96.2 | % | 95.7 | % | 0.5 | % | 966 | 952 | 1.5 | % | 823 | 810 | 1.6 | % | ||||||||||||||||||
Raleigh | 95.1 | % | 96.4 | % | (1.3 | )% | 892 | 890 | 0.2 | % | 770 | 762 | 1.0 | % | ||||||||||||||||||
Richmond | 95.0 | % | 94.9 | % | 0.1 | % | 903 | 905 | (0.2 | )% | 746 | 742 | 0.5 | % | ||||||||||||||||||
Savannah | 97.2 | % | 97.1 | % | 0.1 | % | 967 | 962 | 0.5 | % | 816 | 813 | 0.4 | % | ||||||||||||||||||
Other | 95.2 | % | 95.5 | % | (0.3 | )% | 884 | 872 | 1.4 | % | 750 | 744 | 0.8 | % | ||||||||||||||||||
Total Same Property (1) | 95.1 | % | 95.2 | % | (0.1 | )% | $ | 911 | $ | 905 | 0.7 | % | $ | 767 | $ | 761 | 0.8 | % | ||||||||||||||
(1) Same-property communities are communities which were owned by the Company and stabilized as of January 1, 2011, as adjusted for dispositions | ||||||||||||||||||||||||||||||||
during the year. The 2011 same property data reflects results of the 2012 same property portfolio, as adjusted for dispositions during the year. | ||||||||||||||||||||||||||||||||
(2) The Company defines Financial Occupancy as market rent less vacancy loss as a percentage of market rent. | ||||||||||||||||||||||||||||||||
(3) Revenue per Unit is total revenue divided by total number of occupied units. | ||||||||||||||||||||||||||||||||
(4) Rent per Unit is the average net effective rental rate per occupied unit. The Company defines net effective rental rate as the Company's rental rate after | ||||||||||||||||||||||||||||||||
"loss to lease", concessions and vacancy. |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||||||
Multifamily Same Property Operating Expenses Comparisons | |||||||||||||||||||||||
First Quarter 2012 | |||||||||||||||||||||||
($ in 000s) | |||||||||||||||||||||||
COMPARISON OF SAME PROPERTY OPERATING EXPENSES FOR THE THREE MONTHS ENDED MARCH 31, 2012 | |||||||||||||||||||||||
% of Operating Expense | |||||||||||||||||||||||
1Q12 | 1Q11 | $ Change | % Change | 1Q12 | 1Q11 | Change | |||||||||||||||||
On-site Payroll (1) | $ | 8,328 | $ | 7,692 | $ | 636 | 8.3 | % | 26.7 | % | 25.2 | % | 1.5 | % | |||||||||
Real Estate Taxes | 7,897 | 7,647 | 250 | 3.3 | % | 25.3 | % | 25.1 | % | 0.2 | % | ||||||||||||
Utilities (2) | 7,077 | 7,040 | 37 | 0.5 | % | 22.6 | % | 23.1 | % | (0.5 | )% | ||||||||||||
Repairs and Maintenance (3) | 5,067 | 4,976 | 91 | 1.8 | % | 16.2 | % | 16.3 | % | (0.1 | )% | ||||||||||||
Insurance | 1,088 | 1,275 | (187 | ) | (14.7 | )% | 3.5 | % | 4.2 | % | (0.7 | )% | |||||||||||
General and Administrative | 1,159 | 1,153 | 6 | 0.5 | % | 3.7 | % | 3.8 | % | (0.1 | )% | ||||||||||||
Advertising and Promotions | 632 | 692 | (60 | ) | (8.7 | )% | 2.0 | % | 2.3 | % | (0.3 | )% | |||||||||||
Total Same Property (4) | $ | 31,248 | $ | 30,475 | $ | 773 | 2.5 | % | 100.0 | % | 100.0 | % | |||||||||||
(1) On-site payroll - Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff. | |||||||||||||||||||||||
(2) Utilities - Represents gross expenses prior to any recoveries from tenants and includes bulk cable program expenses. Recoveries are reflected in "Other | |||||||||||||||||||||||
Property Related Revenue". | |||||||||||||||||||||||
(3) Repairs and maintenance - Includes general maintenance costs, unit turnover costs including interior painting, routine landscaping, security, exterminating, fire | |||||||||||||||||||||||
protection, roof and parking lot repairs and other miscellaneous repair costs. | |||||||||||||||||||||||
(4) Same property communities are communities which were owned by the Company and stabilized as of January 1, 2011, as adjusted for dispositions during the | |||||||||||||||||||||||
year. The 2011 same property data reflects results of the 2012 same property communities, as adjusted for dispositions during the year. |
COLONIAL PROPERTIES TRUST | |||||||||||||||
Components of Property Net Operating Income and Capitalized Expenditures for Multifamily Portfolio | |||||||||||||||
First Quarter 2012 | |||||||||||||||
($ in 000s, except property data and per unit amounts) | |||||||||||||||
COMPONENTS OF PROPERTY NET OPERATING INCOME (1) | |||||||||||||||
Apartment | Three Months Ended | ||||||||||||||
Homes | 3/31/2012 | 3/31/2011 | Change | ||||||||||||
Property Revenue | |||||||||||||||
Same Property Communities (2) | 30,323 | $ | 78,843 | $ | 74,411 | $ | 4,432 | ||||||||
Non-Same Property Communities | 2,986 | 8,145 | 1,418 | 6,727 | |||||||||||
Joint Venture Communities (3) | 175 | 468 | 711 | (243 | ) | ||||||||||
Lease up Communities | 486 | 362 | — | 362 | |||||||||||
Dispositions / Other | — | 13 | 3,541 | (3,528 | ) | ||||||||||
Total Property Revenue | 33,970 | $ | 87,831 | $ | 80,081 | $ | 7,750 | ||||||||
Property Expenses | |||||||||||||||
Same Property Communities (2) | 30,323 | $ | 31,248 | $ | 30,475 | $ | 773 | ||||||||
Non-Same Property Communities | 2,986 | 3,180 | 631 | 2,549 | |||||||||||
Joint Venture Communities (3) | 175 | 204 | 364 | (160 | ) | ||||||||||
Lease up Communities | 486 | 301 | — | 301 | |||||||||||
Dispositions / Other | — | (1 | ) | 1,659 | (1,660 | ) | |||||||||
Total Property Expenses | 33,970 | $ | 34,932 | $ | 33,129 | $ | 1,803 | ||||||||
Property Net Operating Income | |||||||||||||||
Same Property Communities (2) | 30,323 | $ | 47,595 | $ | 43,936 | $ | 3,659 | ||||||||
Non-Same Property Communities | 2,986 | 4,965 | 787 | 4,178 | |||||||||||
Joint Venture Communities (3) | 175 | 264 | 347 | (83 | ) | ||||||||||
Lease up Communities | 486 | 61 | — | 61 | |||||||||||
Dispositions / Other | — | 14 | 1,882 | (1,868 | ) | ||||||||||
Total Property Net Operating Income | 33,970 | $ | 52,899 | $ | 46,952 | $ | 5,947 | ||||||||
CAPITALIZED EXPENDITURES | |||||||||||||||
Apartment | Three Months Ended | ||||||||||||||
Homes | 3/31/2012 | 3/31/2011 | Change | ||||||||||||
Capitalized Expenses | |||||||||||||||
Same Property Communities (2) | 30,323 | $ | 2,659 | $ | 3,048 | $ | (389 | ) | |||||||
Non-Same Property Communities | 2,986 | 296 | 2 | 294 | |||||||||||
Joint Venture Communities (3) | 175 | 14 | 13 | 1 | |||||||||||
Dispositions / Other | — | (7 | ) | 33 | (40 | ) | |||||||||
Total Property Capitalized Expenses | 33,484 | $ | 2,962 | $ | 3,096 | $ | (134 | ) | |||||||
Capitalized Expenses per Unit | |||||||||||||||
Same Property Communities (2) | 30,323 | $ | 88 | $ | 101 | $ | (13 | ) | |||||||
Non-Same Property Communities | 2,986 | 99 | 1 | 98 | |||||||||||
Joint Venture Communities | 175 | 80 | 74 | 6 | |||||||||||
Total Per Unit | 33,484 | $ | 88 | $ | 92 | $ | (4 | ) | |||||||
(1) For the GAAP reconciliation of revenues, expenses and NOI, see page 24 and 25. | |||||||||||||||
(2) The 2011 same property data reflects results of the 2012 same property portfolio, as adjusted for dispositions during the year. | |||||||||||||||
(3) Includes the Company's pro-rata share of apartment homes, revenues, expenses and NOI from partially-owned unconsolidated communities. |
COLONIAL PROPERTIES TURST | ||||||||
Unconsolidated Joint Ventures | ||||||||
($ in 000s) | ||||||||
JOINT VENTURE OPERATIONS | ||||||||
Three Months Ended | ||||||||
OPERATING DATA (1) | 3/31/2012 | 3/31/2011 | ||||||
Property Revenues | ||||||||
Rental Revenue | $ | 4,997 | $ | 7,028 | ||||
Other Property Revenue | 282 | 271 | ||||||
Total Property Revenues | 5,279 | 7,299 | ||||||
Property Expenses | ||||||||
Property Operating and Maintenance | 1,163 | 1,442 | ||||||
Taxes, License and Insurance | 579 | 809 | ||||||
Total Property Expenses | 1,742 | 2,251 | ||||||
Net Operating Income (NOI) | 3,537 | 5,048 | ||||||
Other Income (Expense) | ||||||||
Interest, net | (2,305 | ) | (2,957 | ) | ||||
Depreciation and Amortization (2) | (1,352 | ) | (2,346 | ) | ||||
Other | (10 | ) | (64 | ) | ||||
Total Other Expenses | (3,667 | ) | (5,367 | ) | ||||
Gain (Loss) on Sale of Properties, net | 803 | (21 | ) | |||||
Income (Loss) from Partially-Owned Investments | $ | 673 | $ | (340 | ) | |||
As of | ||||||||
BALANCE SHEET DATA (3) | 3/31/2012 | 12/31/2011 | ||||||
Real Estate Assets, net | $ | 1,039,322 | $ | 1,058,107 | ||||
Other Assets, net | 74,086 | 78,564 | ||||||
Total Assets | $ | 1,113,408 | $ | 1,136,671 | ||||
Notes Payable | $ | 956,211 | $ | 957,068 | ||||
Other Liabilities | 101,720 | 106,068 | ||||||
Total Liabilities | 1,057,931 | 1,063,136 | ||||||
Member's Equity | 55,477 | 73,535 | ||||||
Total Liabilities and Member's Equity | $ | 1,113,408 | $ | 1,136,671 | ||||
Colonial's Equity Investment (4) | $ | (22,616 | ) | $ | (19,274 | ) | ||
Colonial's Pro-rata Share of Debt | $ | 147,668 | $ | 147,842 | ||||
(1) Operating data represents the Company's pro-rata share of revenues, expenses and NOI. | ||||||||
(2) Includes amortization of excess basis differences for certain joint ventures. | ||||||||
(3) Balance sheet data reported at 100%. | ||||||||
(4) Includes distributions in excess of investment balance for certain joint ventures. These joint ventures are presented as "Liabilities" on the | ||||||||
Company's Balance Sheet as of March 31, 2012. |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||||||||||||||||
Investments in Real Estate Joint Ventures | |||||||||||||||||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||||||||||||||||
($ in 000s) | |||||||||||||||||||||||||||||||||
Average | |||||||||||||||||||||||||||||||||
Gross | Average | Remaining | |||||||||||||||||||||||||||||||
Number of | Total | Investment in | Construction | Mortgages and | Ownership | Interest | Term | % Fixed | % Variable | ||||||||||||||||||||||||
Venture | Properties | Units/GLA (1) | Real Estate (2) | in Progress | Notes Payable | Interest | Rate | (In Months) | Rate | Rate | |||||||||||||||||||||||
MULTIFAMILY | 5 | 1,016 | $ | 102,062 | $ | 13,841 | $ | 65,766 | 17 | % | 5.66 | % | 36 | 100.00 | % | — | % | ||||||||||||||||
COMMERCIAL | |||||||||||||||||||||||||||||||||
DRA/CLP | 18 | 5,220 | $ | 936,820 | $ | — | $ | 741,909 | 15 | % | 5.61 | % | 27 | 100.00 | % | — | |||||||||||||||||
Bluerock | 9 | 1,703 | 236,101 | — | 107,184 | 10 | % | 6.47 | % | 68 | 100.00 | % | — | ||||||||||||||||||||
Other (3) | 3 | 827 | 56,853 | — | 41,354 | 31 | % | 3.42 | % | 9 | 36.43 | % | 63.57 | % | |||||||||||||||||||
Total Commercial | 30 | 7,750 | $ | 1,229,774 | $ | — | $ | 890,447 | |||||||||||||||||||||||||
35 | $ | 1,331,836 | $ | 13,841 | $ | 956,213 | |||||||||||||||||||||||||||
For more information on partially-owned unconsolidated assets, see Appendix pages 28-33. | |||||||||||||||||||||||||||||||||
(1) Gross leasable area (in 000s) includes anchor-owned square footage. | |||||||||||||||||||||||||||||||||
(2) Represents gross investment in real estate at 100% (excluding depreciation) | |||||||||||||||||||||||||||||||||
(3) On February 1, 2012, the Company sold its 25% interest in Colonial Promenade Madison. | |||||||||||||||||||||||||||||||||
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||||||||||||||||||
Operating Joint Venture Income Summary | ||||||||||||||||||||||||||||||||||||
($ in 000s) | ||||||||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2012 | ||||||||||||||||||||||||||||||||||||
Colonial Share | ||||||||||||||||||||||||||||||||||||
Total | Operating | Net Operating | Interest | Other (Income) | Gain (Loss) | Depreciation & | Net Income | of Net Income | ||||||||||||||||||||||||||||
Venture | Revenues | Expenses | Income | Expense | Expenses | on Sales | Amortization | (Loss) | (Loss) (1) | |||||||||||||||||||||||||||
MULTIFAMILY | $ | 2,740 | $ | 1,277 | $ | 1,463 | $ | 876 | $ | 21 | $ | — | $ | 946 | $ | (380 | ) | $ | (47 | ) | ||||||||||||||||
COMMERCIAL | ||||||||||||||||||||||||||||||||||||
DRA/CLP | $ | 24,427 | $ | 9,178 | $ | 15,249 | $ | 10,521 | $ | 58 | $ | — | $ | 8,756 | $ | (4,086 | ) | $ | (185 | ) | ||||||||||||||||
Bluerock | 6,361 | 1,950 | 4,411 | 3,306 | 24 | — | 2,653 | (1,572 | ) | (58 | ) | |||||||||||||||||||||||||
Other (2) | 1,608 | 460 | 1,148 | 659 | 21 | 803 | 424 | 847 | 963 | |||||||||||||||||||||||||||
Total Commercial | $ | 32,396 | $ | 11,588 | $ | 20,808 | $ | 14,486 | $ | 103 | $ | 803 | $ | 11,833 | $ | (4,811 | ) | $ | 720 | |||||||||||||||||
$ | 35,136 | $ | 12,865 | $ | 22,271 | $ | 15,362 | $ | 124 | $ | 803 | $ | 12,779 | $ | (5,191 | ) | $ | 673 | ||||||||||||||||||
Results of operations presented represents 100% of the operations for the properties in these joint ventures. | ||||||||||||||||||||||||||||||||||||
For more information on partially-owned unconsolidated assets, see Appendix pages 28-33. | ||||||||||||||||||||||||||||||||||||
(1) Includes amortization or release of excess basis differences and management fee eliminations for certain joint ventures. | ||||||||||||||||||||||||||||||||||||
(2) On February 1, 2012, the Company sold its 25% interest in Colonial Promenade Madison. |
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||||||||||
Commercial Operational Statistics | ||||||||||||||||||||||||||||
First Quarter 2012 | ||||||||||||||||||||||||||||
As of | As of | |||||||||||||||||||||||||||
3/31/2012 | 3/31/2011 | 3/31/2012 | 3/31/2011 | |||||||||||||||||||||||||
Base rent per square foot - Straight-line | Square Feet (in 000's) | |||||||||||||||||||||||||||
Office | Office | |||||||||||||||||||||||||||
Consolidated | $ | 26.51 | $ | 26.71 | Consolidated | 1,154 | 1,330 | |||||||||||||||||||||
Unconsolidated | 19.40 | 19.46 | Unconsolidated (2) | 918 | 918 | |||||||||||||||||||||||
Retail (1) | Retail | |||||||||||||||||||||||||||
Consolidated | $ | 22.62 | $ | 23.09 | Consolidated | 1,260 | 1,224 | |||||||||||||||||||||
Unconsolidated | 21.02 | 22.08 | Unconsolidated (2) | 136 | 440 | |||||||||||||||||||||||
Base rent per square foot - Cash | ||||||||||||||||||||||||||||
Office | ||||||||||||||||||||||||||||
Consolidated | $ | 26.12 | $ | 25.69 | ||||||||||||||||||||||||
Unconsolidated | 19.33 | 19.04 | ||||||||||||||||||||||||||
Retail (1) | ||||||||||||||||||||||||||||
Consolidated | $ | 22.54 | $ | 23.09 | ||||||||||||||||||||||||
Unconsolidated | 21.08 | 21.75 | ||||||||||||||||||||||||||
(1) This calculation includes tenants occupying less than 10,000 square feet (i.e., excludes anchor tenants). Rental terms for anchor tenants generally are not representative of the larger | ||||||||||||||||||||||||||||
portfolio. | ||||||||||||||||||||||||||||
(2) Square footage includes the Company's weighted square footage for partially-owned unconsolidated properties based on the Company's ownership percentage. See Appendix | ||||||||||||||||||||||||||||
pages 31-33 for additional details. | ||||||||||||||||||||||||||||
OFFICE LEASE EXPIRATION SCHEDULE | ||||||||||||||||||||||||||||
(SF & $ in 000s) | Total Assets at 100% | Total Assets at Pro Rata Share | ||||||||||||||||||||||||||
% of Leased | % of | % of Leased | % of | |||||||||||||||||||||||||
SF | SF | Rent | Total | SF | SF | Rent | Total | |||||||||||||||||||||
2012 | 840 | 13 | % | $ | 18,014 | 14 | % | 124 | 7 | % | $ | 2,676 | 8 | % | ||||||||||||||
2013 | 776 | 12 | % | 15,580 | 12 | % | 121 | 7 | % | 2,490 | 7 | % | ||||||||||||||||
2014 | 545 | 8 | % | 10,759 | 9 | % | 97 | 5 | % | 1,846 | 5 | % | ||||||||||||||||
2015 | 966 | 15 | % | 15,675 | 12 | % | 214 | 12 | % | 3,878 | 11 | % | ||||||||||||||||
2016 | 775 | 12 | % | 13,976 | 11 | % | 140 | 8 | % | 2,558 | 7 | % | ||||||||||||||||
2017+ | 2,727 | 41 | % | 51,440 | 41 | % | 1,145 | 62 | % | 21,377 | 61 | % | ||||||||||||||||
Total Leased SF | 6,629 | $ | 125,444 | 1,841 | $ | 34,825 | ||||||||||||||||||||||
RETAIL LEASE EXPIRATION SCHEDULE | ||||||||||||||||||||||||||||
(SF & $ in 000s) | Total Assets at 100% | Total Assets at Pro Rata Share | ||||||||||||||||||||||||||
% of Leased | % of | % of Leased | % of | |||||||||||||||||||||||||
SF | SF | Rent | Total | SF | SF | Rent | Total | |||||||||||||||||||||
2012 | 112 | 6 | % | $ | 1,941 | 7 | % | 43 | 4 | % | $ | 969 | 5 | % | ||||||||||||||
2013 | 171 | 9 | % | 3,466 | 12 | % | 88 | 7 | % | 1,801 | 9 | % | ||||||||||||||||
2014 | 126 | 7 | % | 2,490 | 8 | % | 80 | 6 | % | 1,478 | 7 | % | ||||||||||||||||
2015 | 112 | 6 | % | 2,234 | 8 | % | 93 | 7 | % | 1,820 | 9 | % | ||||||||||||||||
2016 | 267 | 15 | % | 2,619 | 9 | % | 232 | 18 | % | 2,114 | 11 | % | ||||||||||||||||
2017+ | 1,059 | 57 | % | 16,216 | 56 | % | 736 | 58 | % | 11,794 | 59 | % | ||||||||||||||||
Total Leased SF | 1,847 | $ | 28,966 | 1,272 | $ | 19,976 | ||||||||||||||||||||||
OFFICE CAPITAL EXPENDITURES | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
Capital Expenditures ($ in 000s) | 3/31/2012 | 3/31/2011 | ||||||||||||||||||||||||||
Regular Maintenance | $ | 55 | $ | 49 | ||||||||||||||||||||||||
Tenant Improvements | 163 | 39 | ||||||||||||||||||||||||||
Leasing Commissions | 79 | 162 | ||||||||||||||||||||||||||
Total | $ | 297 | $ | 250 | ||||||||||||||||||||||||
Less: Unconsolidated Assets | (263 | ) | (222 | ) | ||||||||||||||||||||||||
Total - Consolidated Assets | $ | 34 | $ | 28 | ||||||||||||||||||||||||
RETAIL CAPITAL EXPENDITURES | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
Capital Expenditures ($ in 000s) | 3/31/2012 | 3/31/2011 | ||||||||||||||||||||||||||
Regular Maintenance | $ | 147 | $ | 28 | ||||||||||||||||||||||||
Tenant Improvements | 11 | 25 | ||||||||||||||||||||||||||
Leasing Commissions | 144 | 91 | ||||||||||||||||||||||||||
Total | $ | 302 | $ | 144 | ||||||||||||||||||||||||
Less: Unconsolidated Assets | (32 | ) | (27 | ) | ||||||||||||||||||||||||
Total - Consolidated Assets | $ | 270 | $ | 117 |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||
Real Estate Activities | |||||||||||||||||||
First Quarter 2012 | |||||||||||||||||||
ACQUISITIONS | |||||||||||||||||||
Acquisition | Cap | ||||||||||||||||||
Location | Date | Units | Basis | Rate | Remarks | ||||||||||||||
($ MM) | |||||||||||||||||||
Multifamily | |||||||||||||||||||
Colonial Grand at Brier Falls | Raleigh, NC | Jan-2012 | 350 | $ | 45.0 | 5.6% | |||||||||||||
DISPOSITIONS | |||||||||||||||||||
Sales | Cap | ||||||||||||||||||
Location | Date | SF (in 000s) | Price | Rate | Remarks | ||||||||||||||
($ MM) | |||||||||||||||||||
Commercial | |||||||||||||||||||
Colonial Promenade Madison | Huntsville, AL | Feb-2012 | 111 | $ | 3.0 | 8.4% | 25% Ownership Interest | ||||||||||||
RESIDENTIAL FOR-SALE DEVELOPMENTS | |||||||||||||||||||
Units | |||||||||||||||||||
Average Price | Units Closed | Closed | |||||||||||||||||
of Units/Lots | Projected | in Current | Project to | Under | Remaining | ||||||||||||||
Project | Location | Units | Closed | Sell Out | Quarter | Date | Contract (1) | Units/Lots | |||||||||||
Metropolitan Midtown | Charlotte, NC | 101 | $ | 373,252 | 4Q12 - 4Q13 | 2 | 90 | 4 | 7 | ||||||||||
Whitehouse Creek (lots) | Mobile, AL | 59 | $ | 62,184 | 2Q13 - 4Q16 | — | 19 | — | 40 | ||||||||||
160 | 2 | 109 | 4 | 47 | |||||||||||||||
(1) Units under contract are stated as of the end of the quarter. There can be no assurance that units under contract will close. | |||||||||||||||||||
There can be no assurances of the amount, margin or velocity of future for-sale residential sales and closings. If market conditions do not improve or if there is further | |||||||||||||||||||
market deterioration, the Company could incur additional impairment charges on projects previously impaired as well as on projects not currently impaired but for | |||||||||||||||||||
which indicators of impairment may exist. |
COLONIAL PROPERTIES TRUST | ||||||||||||||||||||||||||||||
Current Development Pipeline | ||||||||||||||||||||||||||||||
($ in MMs) | ||||||||||||||||||||||||||||||
Development Costs | ||||||||||||||||||||||||||||||
Units / SF | Start | Compl. | Stab. | Total | Thru | |||||||||||||||||||||||||
Location | Total | Deliv'd | Leased | Date | Date | Date | Cost | 1Q12 | After | |||||||||||||||||||||
Multifamily | ||||||||||||||||||||||||||||||
CG Hampton Preserve | Tampa, FL | 486 | 176 | 262 | 4Q10 | 4Q12 | 1Q14 | $ | 58.3 | $ | 48.8 | $ | 9.5 | |||||||||||||||||
CG at Double Creek | Austin, TX | 296 | n/a | n/a | 1Q11 | 1Q13 | 3Q13 | 31.7 | 11.1 | 20.6 | ||||||||||||||||||||
CG at Lake Mary (Phase I) | Orlando, FL | 232 | n/a | n/a | 3Q11 | 4Q12 | 3Q13 | 30.3 | 13.5 | 16.8 | ||||||||||||||||||||
CG at Lake Mary (Phase II) | Orlando, FL | 108 | n/a | n/a | 1Q12 | 2Q13 | 1Q14 | 13.9 | 2.9 | 11.0 | ||||||||||||||||||||
CR at South End | Charlotte, NC | 353 | n/a | n/a | 1Q12 | 3Q13 | 4Q14 | 59.3 | 14.5 | 44.8 | ||||||||||||||||||||
$ | 193.5 | $ | 90.8 | $ | 102.7 | |||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||
Colonial Promenade Huntsville (Phase I) (1) | Huntsville, AL | — | 3Q11 | 4Q12 | $ | 3.8 | $ | 3.5 | $ | 0.3 | ||||||||||||||||||||
Total Active Development Projects | $ | 197.3 | $ | 94.3 | $ | 103.0 | ||||||||||||||||||||||||
Future Development Projects (see below) | 90.9 | |||||||||||||||||||||||||||||
Investment Land (see below) | 132.7 | |||||||||||||||||||||||||||||
Total Properties Under Development (per Balance Sheet) | $ | 317.9 | ||||||||||||||||||||||||||||
FUTURE DEVELOPMENT PIPELINE / LAND AND ASSETS HELD FOR SALE | ||||||||||||||||||||||||||||||
Future | Investment | Held | ||||||||||||||||||||||||||||
Location | Units / SF | Development | Land | For Sale | ||||||||||||||||||||||||||
Multifamily | ||||||||||||||||||||||||||||||
CG at Randal Park (2) | Orlando, FL | 462 | $ | 9.2 | $ | — | $ | — | ||||||||||||||||||||||
CG at Ayrsley (Phase II) | Charlotte, NC | 81 | 1.2 | — | — | |||||||||||||||||||||||||
CG at Thunderbird | Phoenix, AZ | 244 | 8.4 | — | — | |||||||||||||||||||||||||
CG at Sweetwater | Phoenix, AZ | 195 | 7.2 | — | — | |||||||||||||||||||||||||
CG at Azure | Las Vegas, NV | 390 | 10.6 | — | — | |||||||||||||||||||||||||
CG at Bellevue (Phase II) | Nashville, TN | 220 | 3.4 | |||||||||||||||||||||||||||
Total Multifamily Assets | $ | 40.0 | $ | — | $ | — | ||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||
Colonial Promenade Huntsville (Phase II) (1) | Huntsville, AL | $ | 3.3 | $ | — | $ | — | |||||||||||||||||||||||
Colonial Promenade Nord du Lac (3) | Covington, LA | 236,000 | 27.9 | — | — | |||||||||||||||||||||||||
Randal Park (2) | Orlando, FL | 19.7 | — | — | ||||||||||||||||||||||||||
Outparcels / Pads | — | 16.4 | 5.9 | |||||||||||||||||||||||||||
Total Commercial Assets | $ | 50.9 | $ | 16.4 | $ | 5.9 | ||||||||||||||||||||||||
Multifamily | $ | — | $ | 1.5 | $ | — | ||||||||||||||||||||||||
Commercial | — | 44.9 | — | |||||||||||||||||||||||||||
Condo / Townhome | — | — | 7.4 | |||||||||||||||||||||||||||
For-sale Residential Land | — | 69.9 | 2.4 | |||||||||||||||||||||||||||
Total Projects | $ | 90.9 | $ | 132.7 | $ | 15.7 | ||||||||||||||||||||||||
(1) The Company is currently preparing site-work for the shadow-anchor in this commercial development. The Company is still evaluating plans for this commercial project, therefore dollars | ||||||||||||||||||||||||||||||
attributable to this development are subject to change. | ||||||||||||||||||||||||||||||
(2) This project is part of a mixed-use development. The Company is still evaluating plans for a multifamily apartment community. Therefore, dollars attributable to this phase of the | ||||||||||||||||||||||||||||||
development are subject to change. | ||||||||||||||||||||||||||||||
(3) Total cost to date for this project, including Phase I, is presented net of $25.8 of impairment charges recorded in 4Q09 and 4Q08. | ||||||||||||||||||||||||||||||
COLONIAL PROPERTIES TRUST | |||||||||||||||||||||||||
Debt Summary | |||||||||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||||||||
QUARTERLY DEBT SUMMARY | |||||||||||||||||||||||||
($ In 000s) | |||||||||||||||||||||||||
CONSOLIDATED DEBT | WITH UNCONSOLIDATED SUBSID. DEBT | ||||||||||||||||||||||||
Debt | % | Avg Int | Wtd Mat'y | Debt | % | Avg Int | Wtd Mat'y | ||||||||||||||||||
Unsecured/Secured | |||||||||||||||||||||||||
Unsecured Line of Credit | $ | 226,503 | 12 | % | 1.6 | % | 4.0 | $ | 226,503 | 12 | % | 1.6 | % | 4.0 | |||||||||||
Unsecured Other | 881,166 | 49 | % | 5.8 | % | 3.5 | 881,166 | 45 | % | 5.8 | % | 3.5 | |||||||||||||
Secured | 694,090 | 39 | % | 5.6 | % | 7.0 | 841,757 | 43 | % | 5.6 | % | 6.2 | |||||||||||||
Total Debt | $ | 1,801,759 | 100 | % | 5.2 | % | 4.9 | $ | 1,949,426 | 100 | % | 5.2 | % | 4.7 | |||||||||||
Fixed/Floating | |||||||||||||||||||||||||
Fixed Rate Debt | $ | 1,562,558 | 87 | % | 5.7 | % | 5.1 | $ | 1,710,225 | 88 | % | 5.7 | % | 4.8 | |||||||||||
Floating Rate Debt | 239,201 | 13 | % | 1.7 | % | 4.0 | 239,201 | 12 | % | 1.7 | % | 4.0 | |||||||||||||
Total Debt | $ | 1,801,759 | 100 | % | 5.2 | % | 4.9 | $ | 1,949,426 | 100 | % | 5.2 | % | 4.7 | |||||||||||
PRINCIPAL DEBT MATURITY SCHEDULE | |||||||||||||||||||||||||
($ In MMs) |
LINE OF CREDIT | ||||||||||||||||
3/31/2012 | 12/31/2011 | Interest Rate | Due | |||||||||||||
Floating | $ | 226,503 | $ | 184,000 | 1.64 | % | 3/29/2016 | |||||||||
Total Outstanding on LOC | $ | 226,503 | $ | 184,000 | 1.64 | % | ||||||||||
Notes: | ||||||||||||||||
- In addition to the $500MM LOC, Wells Fargo has provided a $35MM Cash Management Line. | ||||||||||||||||
- 10 Banks participate in the LOC, co-led by Wells Fargo and Bank of America. | ||||||||||||||||
- The Facility is priced based on the Company's Senior Unsecured Debt Rating. | ||||||||||||||||
- The interest rate on the LOC is LIBOR + 140.0 bps, and the facility fee is 30.0 bps. | ||||||||||||||||
- 4-year facility through March 2016, plus a 1-year extension option. |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||||
Debt Summary | |||||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||||
PUBLIC RATINGS | |||||||||||||||||||||
Senior Unsecured | |||||||||||||||||||||
Rating | Outlook | ||||||||||||||||||||
Fitch Ratings | George Hoglund | 212-908-9149 | BB+ | Positive | |||||||||||||||||
Moody's Investor Services | Karen Nickerson | 212-553-4924 | Ba1 | Positive | |||||||||||||||||
Standard & Poor's | Eugene Nusinzon | 212-438-2449 | BBB- | Positive | |||||||||||||||||
COVERAGE RATIOS | |||||||||||||||||||||
1Q11 | 1Q12 | ||||||||||||||||||||
SEC Coverage Ratios (SEC Reg. S-K, Item 503) | |||||||||||||||||||||
Earnings to Fixed Charges (1) | 0.5 | 0.8 | |||||||||||||||||||
Supplemental Coverage Ratios (KPIs) | |||||||||||||||||||||
Interest Coverage (2) | 2.2 | 2.3 | |||||||||||||||||||
Fixed Charge Coverage (3) | 2.1 | 2.2 | |||||||||||||||||||
Fixed Charge w/ Cap Int (4) | 2.1 | 2.2 | |||||||||||||||||||
See Page 27 for a Reconciliation of SEC Coverage Ratios and a Reconciliation of Supplemental Coverage Ratios. | |||||||||||||||||||||
Coverage ratios as calculated by the Company may not be comparable to similarly titled measures used by other companies. Investors are cautioned that these measures should not be | |||||||||||||||||||||
taken alone to determine a Company's financial status. | |||||||||||||||||||||
(1) The deficiency of the ratio of earnings to fixed charges for the three months ended March 31, 2012 and 2011 is primarily a result of non-cash depreciation and amortization expense. | |||||||||||||||||||||
(2) EBITDA/Interest Expense, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an additional measure of the Company's ability to | |||||||||||||||||||||
service debt. Additionally, management used this ratio to make balance sheet management decisions. | |||||||||||||||||||||
(3) EBITDA/Interest Exp + Pfd Dividends + Debt Prin Repayments, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an additional | |||||||||||||||||||||
measure of the Company's ability to service debt. Additionally, management uses this ratio to make balance sheet management decisions. | |||||||||||||||||||||
(4) EBITDA/Interest Exp + Capitalized Interest + Pfd Div + Debt Prin Repayments, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an | |||||||||||||||||||||
additional measure of the Company's ability to service debt. Additionally, management uses this ratio to make balance sheet management decisions. | |||||||||||||||||||||
FINANCIAL COVENANTS AND PUBLIC DEBT | |||||||||||||||||||||
1Q11 | 2Q11 | 3Q11 | 4Q11 | 1Q12 | 2Q12 | 3Q12 | 4Q12 | ||||||||||||||
Total Debt to Total Assets cannot exceed 60% | 47.8 | % | 45.9 | % | 45.7 | % | 46.6 | % | 46.9 | % | |||||||||||
Secured Debt to Total Assets cannot | |||||||||||||||||||||
exceed 40% | 21.7 | % | 21.3 | % | 21.4 | % | 20.5 | % | 20.2 | % | |||||||||||
Total Unencumbered Assets to Unsecured Debt | |||||||||||||||||||||
must be at least 150% | 250.9 | % | 270.0 | % | 279.2 | % | 259.6 | % | 254.1 | % | |||||||||||
Consolidated Income Available for Debt Service | |||||||||||||||||||||
Charges must be at least 1.50/1 | 2.1x | 2.2x | 2.2x | 2.2x | 2.2x | ||||||||||||||||
COLONIAL PROPERTIES TURST | |||||||||||||||||||||||||
Debt Summary | |||||||||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||||||||
TOTAL MARKET CAPITALIZATION | |||||||||||||||||||||||||
($ In 000s) | |||||||||||||||||||||||||
1Q11 | 2Q11 | 3Q11 | 4Q11 | 1Q12 | 2Q12 | 3Q12 | 4Q12 | ||||||||||||||||||
Consolidated Debt | $ | 1,767,619 | $ | 1,703,998 | $ | 1,681,720 | $ | 1,759,727 | $ | 1,801,759 | |||||||||||||||
Unconsolidated Debt | 200,887 | 188,992 | 188,803 | 147,842 | 147,668 | ||||||||||||||||||||
Total Debt | 1,968,506 | 1,892,990 | 1,870,523 | 1,907,569 | 1,949,427 | ||||||||||||||||||||
Preferred Stock | |||||||||||||||||||||||||
7.25% Series B (Units) (1) | 50,000 | 50,000 | 50,000 | — | — | ||||||||||||||||||||
Market Equity (Shares & Units) | 1,737,178 | 1,919,631 | 1,717,119 | 1,974,253 | 2,065,932 | ||||||||||||||||||||
Total Market Capitalization | $ | 3,755,684 | $ | 3,862,621 | $ | 3,637,642 | $ | 3,881,822 | $ | 4,015,359 | |||||||||||||||
Debt / Total Market Capitalization | 52.4 | % | 49.0 | % | 51.4 | % | 49.1 | % | 48.5 | % | |||||||||||||||
(1) During December 2011, the Company redeemed the remaining 50% of its outstanding Series B Units. | |||||||||||||||||||||||||
COLONIAL PROPERTIES TRUST | |||||||
Corporate - Trends | |||||||
($ in 000s) | |||||||
SUPPLEMENTAL DATA | |||||||
1Q12 | 1Q11 | ||||||
Consolidated | |||||||
Straight Line Rents | $ | 118 | $ | 526 | |||
Percentage Rents | 27 | 64 | |||||
Capitalized Interest | 185 | 52 | |||||
Debt - Principal Amortization | 572 | 364 | |||||
Amortization of Stock Compensation | 1,959 | 1,489 | |||||
Unconsolidated (1) | |||||||
Straight Line Rents | 39 | 118 | |||||
Interest Expense | 2,290 | 2,937 | |||||
Debt - Principal Amortization | 174 | 190 | |||||
Amortization of Deferred Financing Costs | 17 | 22 | |||||
(1) The unconsolidated revenue and expense data are comprised of the Company's percentage of the applicable line item, which is calculated in accordance with GAAP, for its | |||||||
unconsolidated partnerships and joint ventures. The Company believes this unconsolidated data is useful to investors in measuring the Company's rights to cash flows and debt obligations | |||||||
related to the Company's unconsolidated partnerships and joint ventures. The Company manages or leases each of its unconsolidated assets. Incorporating unconsolidated data | |||||||
also provides investors with management's view of evaluating current operating performance and trends. |
INVESTMENT ACTIVITY | |||||||
1Q12 | 1Q11 | ||||||
Acquisitions | |||||||
Multifamily | $ | 45,000 | $ | 92,880 | |||
Acquisitions, Consolidated Assets | $ | 45,000 | $ | 92,880 | |||
Development Expenditures | |||||||
Multifamily | $ | 13,632 | $ | 2,348 | |||
Commercial | 1,265 | 3,529 | |||||
For-Sale / Other | 710 | 206 | |||||
Development, Consolidated Assets | $ | 15,607 | $ | 6,083 | |||
Proceeds from Sales of Properties, Net of Selling Costs | |||||||
Commercial | $ | 3,000 | $ | — | |||
For-Sale / Other | 1,130 | 1,022 | |||||
Outparcels / Land | — | 2,725 | |||||
Total, including subs | 4,130 | 3,747 | |||||
Selling Costs | (107 | ) | (453 | ) | |||
Outparcels / Land | — | (2,475 | ) | ||||
Less: Unconsolidated - net (1) | (3,000 | ) | (250 | ) | |||
Sales, Net - Consolidated Assets | $ | 1,023 | $ | 569 | |||
(1) Outparcels/Land sales for the three months ended March 31, 2011 include an outparcel sale at one of the Company's unconsolidated commercial properties. | |||||||
The unconsolidated data regarding investment activity, capital expenditures, tenant improvements and leasing commissions set forth herein are calculated in accordance with GAAP, for all | |||||||
of its unconsolidated partnerships and joint ventures. The Company believes this unconsolidated data is useful to investors in evaluating the total cash investing activities of the Company. | |||||||
Typically, the percent of investment activities for its unconsolidated assets must be funded out of current Company cash flows, and therefore, management uses the combined data to | |||||||
making financing and capital decisions. |
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
RECONCILIATION OF REVENUES | |||||||
1Q12 | 1Q11 | ||||||
Divisional Total Revenues | |||||||
Multifamily - Same Property | $ | 78,843 | $ | 74,411 | |||
Multifamily - Non-Same Property (1) | 8,998 | 5,683 | |||||
Commercial | 17,717 | 19,769 | |||||
Total Divisional Revenues | 105,558 | 99,863 | |||||
Less: Unconsolidated Revenue - Multifamily | (471 | ) | (713 | ) | |||
Less: Unconsolidated Revenue - Commercial | (4,794 | ) | (6,572 | ) | |||
Discontinued Operations | (31 | ) | (4,469 | ) | |||
Unallocated Corporate Revenue | 1,344 | 1,810 | |||||
Consolidated Revenue Adjusted - '11 Discontinued Operations (2) | 101,606 | 89,919 | |||||
Add: Additional Discontinued Operations Revenue, post filing (3) | — | 4,467 | |||||
Total Consolidated Revenue, per 10-Q (4) | $ | 101,606 | $ | 94,386 | |||
RECONCILIATION OF EXPENSES | |||||||
1Q12 | 1Q11 | ||||||
Divisional Total Expenses | |||||||
Multifamily - Same Property | $ | 31,248 | $ | 30,475 | |||
Multifamily - Non-Same Property (1) | 4,034 | 2,946 | |||||
Commercial | 5,731 | 6,228 | |||||
Total Divisional Expenses | 41,013 | 39,649 | |||||
Less: Unconsolidated Expenses - Multifamily | (217 | ) | (374 | ) | |||
Less: Unconsolidated Expenses - Commercial | (1,707 | ) | (2,124 | ) | |||
Discontinued Operations | (162 | ) | (1,909 | ) | |||
Total Property Operating Expenses | 38,927 | 35,242 | |||||
Property Management Expenses | 2,846 | 2,422 | |||||
General & Administrative Expenses | 5,767 | 5,203 | |||||
Management Fee and Other Expenses | 2,045 | 1,770 | |||||
Investment and Development Expenses (5) | 387 | 587 | |||||
Impairment and Other Losses | 500 | 2,097 | |||||
Depreciation | 32,177 | 30,286 | |||||
Amortization | 2,080 | 2,127 | |||||
Consolidated Expense Adjusted - '11 Discontinued Operations (2) | 84,729 | 79,734 | |||||
Add: Additional Discontinued Operations Expense, post filing (3) | — | 3,727 | |||||
Total Consolidated Expense, per 10-Q (4) | $ | 84,729 | $ | 83,461 | |||
Notes on following page. | |||||||
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
RECONCILIATION OF NOI | |||||||
1Q12 | 1Q11 | ||||||
Divisional Total NOI | |||||||
Multifamily - Same Property | $ | 47,595 | $ | 43,936 | |||
Multifamily - Non-Same Property (1) | 4,964 | 2,737 | |||||
Commercial | 11,986 | 13,541 | |||||
Total Divisional NOI | 64,545 | 60,214 | |||||
Less: Unconsolidated NOI - Multifamily | (254 | ) | (339 | ) | |||
Less: Unconsolidated NOI - Commercial | (3,087 | ) | (4,448 | ) | |||
Discontinued Operations | 131 | (2,560 | ) | ||||
Unallocated Corporate Revenue | 1,344 | 1,810 | |||||
Property Management Expenses | (2,846 | ) | (2,422 | ) | |||
General & Administrative Expenses | (5,767 | ) | (5,203 | ) | |||
Management Fee and Other Expenses | (2,045 | ) | (1,770 | ) | |||
Investment and Development Expenses (5) | (387 | ) | (587 | ) | |||
Impairment and Other Losses | (500 | ) | (2,097 | ) | |||
Depreciation | (32,177 | ) | (30,286 | ) | |||
Amortization | (2,080 | ) | (2,127 | ) | |||
Income from Operations | 16,877 | 10,185 | |||||
Total Other Income (Expense) | (23,197 | ) | (22,279 | ) | |||
Loss from Continuing Operations (6) | (6,320 | ) | (12,094 | ) | |||
Discontinued Operations | — | 374 | |||||
Loss from Continuing Operations, per 10-Q (4) | $ | (6,320 | ) | $ | (11,720 | ) | |
(1) Includes operations from for-sale portfolio. | |||||||
(2) Reflects total consolidated revenue and total consolidated expense (as applicable), adjusted to reflect discontinued operations classifications made after | |||||||
filing of prior period financials. | |||||||
(3) Adjustment to prior period financials to reflect discontinued operations classifications made after filing of prior period financials. | |||||||
(4) For prior period, reflects total consolidated revenue, expense or income (loss) from continuing operations (as applicable) as presented in prior period | |||||||
financials (i.e., excluding adjustment for discontinued operations classifications made after filing of prior period financials). | |||||||
(5) Reflects costs incurred related to acquisitions and abandoned pursuits. These costs are volatile and therefore may vary between periods. | |||||||
(6) Loss from Continuing Operations before extraordinary items, noncontrolling interest and discontinued operations. Adjustments for additional | |||||||
discontinued operations have restated periods in accordance with ASC 205-20. |
DATA FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011 | |||||||
1Q12 | 1Q11 | ||||||
Assets Sold | |||||||
Revenue from Assets Sold | $ | 31 | $ | 4,469 | |||
Expenses from Assets Sold | 162 | 1,909 | |||||
(NOL)/NOI from Assets Sold | $ | (131 | ) | $ | 2,560 | ||
NOI FROM DISCONTINUED OPERATIONS | |||||||
(NOL)/NOI as reported by the Company does not include results from discontinued operations (i.e., assets sold or held for sale as of March 31, 2012). A | |||||||
reconciliation of income from operations from properties sold or held for sale to (NOL)/NOI for these properties is as follows: | |||||||
1Q12 | 1Q11 | ||||||
(Loss) income from discontinued operations | $ | (131 | ) | $ | 338 | ||
Adjustment for: | |||||||
Interest (income) expense, net | — | 360 | |||||
Debt cost amortization expense | — | 7 | |||||
Depreciation and amortization expense | — | 1,855 | |||||
(NOL)/NOI from discontinued operations | $ | (131 | ) | $ | 2,560 | ||
(NOL)/NOI from assets sold | (131 | ) | 2,560 | ||||
NOI from assets held for sale | — | — | |||||
(NOL)/NOI from discontinued operations | $ | (131 | ) | $ | 2,560 |
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
ADJUSTED EBITDA RECONCILIATION | |||||||
1Q12 | 1Q11 | ||||||
Net Loss Available to Common Shareholders | $ | (5,974 | ) | $ | (11,611 | ) | |
Consolidated | |||||||
Noncontrolling Interest | (488 | ) | (1,054 | ) | |||
(Income)/Loss - Unconsolidated Assets | (673 | ) | 340 | ||||
Preferred Dividends | — | 906 | |||||
Interest Expense | 23,053 | 21,239 | |||||
Amortization of Deferred Financing Costs | 1,433 | 1,157 | |||||
Income Tax Expense | 188 | 248 | |||||
Depreciation & Amortization | 34,257 | 34,269 | |||||
(Gain)/Loss on Sale (Continuing & Discontinued Operations) | 229 | 79 | |||||
Gain/(Loss) - Undepreciated Property (1) | (261 | ) | (79 | ) | |||
Impairment | 500 | 1,710 | |||||
Amortization of Stock-Based Compensation Expense | 1,959 | 1,489 | |||||
Adjusted EBITDA from Consolidated Properties | 54,223 | 48,693 | |||||
Unconsolidated | |||||||
Reverse: Income/(Loss) - Unconsolidated Assets | 673 | (340 | ) | ||||
Interest Expense | 2,290 | 2,937 | |||||
Amortization of Deferred Financing Costs | 17 | 22 | |||||
Depreciation & Amortization | 1,902 | 3,019 | |||||
Impairment | — | 18 | |||||
(Gain)/Loss on Sale of Property | (803 | ) | 21 | ||||
Adjusted EBITDA | $ | 58,302 | $ | 54,370 | |||
(1) The Company includes the effects of undepreciated real estate (e.g. land, outparcels and condominium units) in Adjusted EBITDA, as this is a recurring source | |||||||
of cash. | |||||||
Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization ("EBITDA"), including the effects of the Company's percentage | |||||||
ownership of its unconsolidated partnerships and joint ventures; the calculation also excludes the effects of gains (losses) from depreciated property, impairments | |||||||
and certain other one-time charges. The Company believes Adjusted EBITDA is useful to investors as an indicative measure of operating performance due to the | |||||||
significant long-lived real estate exposure and because it can be used to measure the Company's ability to service debt, fund capital expenditures and expand its | |||||||
business. However, Adjusted EBITDA should not be considered an alternative to net income, operating profit, cash flow from operations or any other operating | |||||||
or liquidity performance measure prescribed by GAAP. In addition, Adjusted EBITDA as calculated by the Company, may not be comparable to similarly titled | |||||||
measures used by other companies. Investors are cautioned that the items adjusted to Net Income to Common Shareholders are significant components | |||||||
in understanding and assessing the Company's financial performance. |
COLONIAL PROPERTIES TRUST | |||||||
Corporate Reconciliations | |||||||
($ in 000s) | |||||||
RECONCILIATION OF SEC COVERAGE RATIOS | |||||||
1Q12 | 1Q11 | ||||||
Earnings | |||||||
Net Loss | $ | (5,974 | ) | $ | (11,611 | ) | |
Discontinued Operations: | |||||||
Loss/(Income) from Discontinued Operations | 131 | (338 | ) | ||||
Noncontrolling Interest in CRLP | (10 | ) | 28 | ||||
Loss on Disposal of Discontinued Operations | 2 | — | |||||
CRLP Noncontrolling Interest - Common U/H | (478 | ) | (1,082 | ) | |||
Loss from Sales of Property | 227 | 79 | |||||
Noncontrolling Interest of Limited Partners | 9 | 3 | |||||
Income Tax Expense | 188 | 248 | |||||
(Gain)/Loss from Partially-Owned Investments | (673 | ) | 340 | ||||
(6,578 | ) | (12,333 | ) | ||||
Amortization of Interest Capitalized | 497 | 497 | |||||
Capitalized Interest | (185 | ) | (52 | ) | |||
Distributions from Partially-Owned Investments | 286 | 1,077 | |||||
Fixed Charges, from below | 24,671 | 23,354 | |||||
Earnings | $ | 18,691 | $ | 12,543 | |||
Fixed Charges | |||||||
Interest Expense | $ | 23,053 | $ | 21,239 | |||
Capitalized Interest | 185 | 52 | |||||
Amortization of Deferred Financing Costs | 1,433 | 1,157 | |||||
Distributions to Series B Preferred Unitholders | — | 906 | |||||
Total | $ | 24,671 | $ | 23,354 | |||
RECONCILIATION OF SUPPLEMENTAL COVERAGE RATIOS | |||||||
1Q12 | 1Q11 | ||||||
Interest Coverage Denominator | |||||||
Interest Expense | $ | 23,053 | $ | 21,239 | |||
Interest Expense - Unconsolidated | 2,290 | 2,937 | |||||
Total Interest Expense | $ | 25,343 | $ | 24,176 | |||
Fixed Charge Denominator | |||||||
Add: Preferred Dividend Payments | $ | — | $ | 906 | |||
Debt Principal Amortization | 572 | 364 | |||||
Debt Principal Amortization - Unconsolidated | 174 | 190 | |||||
Total Fixed Charges | $ | 26,089 | $ | 25,636 | |||
Fixed Charge with Capitalized Interest Denominator | |||||||
Add: Capitalized Interest | 185 | 52 | |||||
Total Fixed Charges w/ Capitalized Interest | $ | 26,274 | $ | 25,688 | |||
COLONIAL PROPERTIES TRUST | |||||||||||||||||||
Multifamily Property Table | |||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||
Appendix | |||||||||||||||||||
Year Built / Avg | Apartment | Physical | Rent | Revenue | Rent | ||||||||||||||
Property | MSA | State | Age | % Own | Homes | Occupancy Rate | Per Home | Per Home | Per SF | S-P | |||||||||
PROPERTIES IN MAJOR MARKETS | |||||||||||||||||||
CG at Barrett Creek | Atlanta | GA | 1999 | 100.0 | % | 332 | 98.2 | % | $ | 750 | $ | 973 | $ | 0.80 | S | ||||
CG at Berkeley Lake | Atlanta | GA | 1998 | 100.0 | % | 180 | 99.4 | % | 869 | 1,024 | 0.64 | S | |||||||
CG at Huntcliff | Atlanta | GA | 1997 | 20.0 | % | 358 | 93.3 | % | 807 | 983 | 0.79 | ||||||||
CG at McDaniel Farm | Atlanta | GA | 1997 | 100.0 | % | 425 | 97.9 | % | 747 | 995 | 0.70 | S | |||||||
CG at Mount Vernon | Atlanta | GA | 1997 | 100.0 | % | 213 | 93.0 | % | 1,034 | 1,156 | 0.86 | S | |||||||
CG at Pleasant Hill | Atlanta | GA | 1996 | 100.0 | % | 502 | 95.4 | % | 706 | 873 | 0.71 | S | |||||||
CG at River Oaks | Atlanta | GA | 1992 | 100.0 | % | 216 | 96.3 | % | 820 | 974 | 0.64 | S | |||||||
CG at River Plantation | Atlanta | GA | 1994 | 100.0 | % | 232 | 99.1 | % | 809 | 964 | 0.60 | S | |||||||
CG at Shiloh | Atlanta | GA | 2002 | 100.0 | % | 498 | 95.2 | % | 796 | 957 | 0.74 | S | |||||||
Total | 9 | 15.4 Years | 2,956 | 96.5 | % | $ | 791 | $ | 970 | $ | 0.72 | ||||||||
Same Store | 8 | 15.4 Years | 2,598 | 96.6 | % | $ | 792 | $ | 972 | $ | 0.71 | ||||||||
CG at Ashton Oaks | Austin | TX | 2008 | 100.0 | % | 362 | 98.3 | % | $ | 752 | $ | 892 | $ | 0.89 | S | ||||
CG at Canyon Creek | Austin | TX | 2007 | 100.0 | % | 336 | 95.8 | % | 831 | 998 | 0.80 | S | |||||||
CG at Onion Creek | Austin | TX | 2008 | 100.0 | % | 300 | 95.0 | % | 929 | 1,086 | 0.89 | S | |||||||
CG at Round Rock | Austin | TX | 2007 | 100.0 | % | 422 | 94.3 | % | 829 | 956 | 0.81 | S | |||||||
CG at Silverado | Austin | TX | 2004 | 100.0 | % | 238 | 96.2 | % | 823 | 955 | 0.82 | S | |||||||
CG at Silverado Reserve | Austin | TX | 2006 | 100.0 | % | 256 | 97.3 | % | 911 | 1,055 | 0.88 | S | |||||||
CG at Wells Branch | Austin | TX | 2007 | 100.0 | % | 336 | 96.4 | % | 825 | 983 | 0.86 | ||||||||
CV at Canyon Hills | Austin | TX | 1995 | 100.0 | % | 229 | 96.1 | % | 719 | 796 | 0.90 | S | |||||||
CV at Quarry Oaks | Austin | TX | 1996 | 100.0 | % | 533 | 97.7 | % | 709 | 865 | 0.82 | S | |||||||
CV at Sierra Vista | Austin | TX | 1999 | 100.0 | % | 232 | 97.4 | % | 688 | 829 | 0.78 | S | |||||||
Total | 10 | 8.5 Years | 3,244 | 96.5 | % | $ | 797 | $ | 940 | $ | 0.84 | ||||||||
Same Store | 9 | 8.9 Years | 2,908 | 96.5 | % | $ | 795 | $ | 935 | $ | 0.84 | ||||||||
CG at Liberty Park | Birmingham | AL | 2000 | 100.0 | % | 300 | 96.3 | % | $ | 1,014 | $ | 1,129 | $ | 0.90 | S | ||||
CG at Riverchase Trails | Birmingham | AL | 1996 | 100.0 | % | 346 | 98.8 | % | 747 | 886 | 0.79 | S | |||||||
CV at Inverness | Birmingham | AL | 1986/87/90/97 | 100.0 | % | 586 | 94.4 | % | 586 | 696 | 0.68 | S | |||||||
CV at Trussville | Birmingham | AL | 1996 | 100.0 | % | 376 | 97.9 | % | 715 | 873 | 0.66 | S | |||||||
Total | 4 | 16.8 Years | 1,608 | 96.5 | % | $ | 732 | $ | 861 | $ | 0.74 | ||||||||
Same Store | 4 | 16.8 Years | 1,608 | 96.5 | % | $ | 731 | $ | 859 | $ | 0.74 | ||||||||
CG at Commerce Park | Charleston | SC | 2008 | 100.0 | % | 312 | 98.7 | % | $ | 827 | $ | 933 | $ | 0.84 | |||||
CG at Cypress Cove | Charleston | SC | 2001 | 100.0 | % | 264 | 95.1 | % | 905 | 1,009 | 0.79 | S | |||||||
CG at Quarterdeck | Charleston | SC | 1986 | 100.0 | % | 230 | 98.7 | % | 895 | 1,052 | 0.94 | S | |||||||
CV at Hampton Pointe | Charleston | SC | 1986 | 100.0 | % | 304 | 94.7 | % | 760 | 899 | 0.73 | S | |||||||
CV at Waters Edge | Charleston | SC | 1985 | 100.0 | % | 204 | 95.1 | % | 675 | 809 | 0.73 | S | |||||||
CV at Westchase | Charleston | SC | 1986 | 100.0 | % | 352 | 99.4 | % | 632 | 793 | 0.86 | S | |||||||
CV at Windsor Place | Charleston | SC | 1984 | 100.0 | % | 224 | 95.1 | % | 667 | 804 | 0.70 | S | |||||||
Total | 7 | 21.4 Years | 1,890 | 96.9 | % | $ | 764 | $ | 898 | $ | 0.80 | ||||||||
Same Store | 6 | 24.3 Years | 1,578 | 96.5 | % | $ | 751 | $ | 891 | $ | 0.79 | ||||||||
CG at Ayrsley | Charlotte | NC | 2008 | 100.0 | % | 368 | 93.8 | % | $ | 820 | $ | 959 | $ | 0.81 | S | ||||
CG at Beverly Crest | Charlotte | NC | 1996 | 100.0 | % | 300 | 95.3 | % | 734 | 887 | 0.79 | S | |||||||
CG at Cornelius | Charlotte | NC | 2007 | 100.0 | % | 236 | 96.2 | % | 810 | 947 | 0.76 | ||||||||
CG at Huntersville | Charlotte | NC | 2008 | 100.0 | % | 250 | 97.2 | % | 820 | 966 | 0.83 | S | |||||||
CG at Legacy Park | Charlotte | NC | 2001 | 100.0 | % | 288 | 96.5 | % | 731 | 867 | 0.70 | S | |||||||
CG at Mallard Creek | Charlotte | NC | 2004 | 100.0 | % | 252 | 94.0 | % | 778 | 907 | 0.84 | S | |||||||
CG at Mallard Lake | Charlotte | NC | 1998 | 100.0 | % | 302 | 97.4 | % | 756 | 895 | 0.76 | S | |||||||
CG at Matthews Commons | Charlotte | NC | 2008 | 100.0 | % | 216 | 96.3 | % | 841 | 969 | 0.89 | S | |||||||
CG at University Center | Charlotte | NC | 2005 | 100.0 | % | 156 | 100.0 | % | 746 | 877 | 0.70 | S | |||||||
CV at Chancellor Park | Charlotte | NC | 1999 | 100.0 | % | 340 | 95.9 | % | 691 | 831 | 0.72 | S | |||||||
CV at Charleston Place | Charlotte | NC | 1986 | 100.0 | % | 214 | 97.2 | % | 524 | 651 | 0.65 | S | |||||||
CV at Greystone | Charlotte | NC | 1998/2000 | 100.0 | % | 408 | 94.4 | % | 606 | 731 | 0.64 | S | |||||||
CV at Matthews | Charlotte | NC | 1990 | 100.0 | % | 270 | 97.4 | % | 761 | 890 | 0.80 | S | |||||||
CV at South Tryon | Charlotte | NC | 2002 | 100.0 | % | 216 | 94.0 | % | 684 | 804 | 0.63 | S | |||||||
CV at Stone Point | Charlotte | NC | 1986 | 100.0 | % | 192 | 95.3 | % | 628 | 772 | 0.70 | S | |||||||
CV at Timber Crest | Charlotte | NC | 1999 | 100.0 | % | 282 | 96.1 | % | 624 | 722 | 0.64 | S | |||||||
Enclave | Charlotte | NC | 2008 | 100.0 | % | 85 | 94.1 | % | 1,460 | 1,597 | 1.15 | ||||||||
Heatherwood | Charlotte | NC | 1980 | 100.0 | % | 476 | 91.8 | % | 596 | 747 | 0.65 | S | |||||||
Total | 18 | 13.1 Years | 4,851 | 95.4 | % | $ | 723 | $ | 857 | $ | 0.74 | ||||||||
Same Store | 16 | 14.2 Years | 4,530 | 95.4 | % | $ | 703 | $ | 837 | $ | 0.73 |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||
Multifamily Property Table | |||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||
Appendix | |||||||||||||||||||
Year Built / Avg | Apartment | Physical | Rent | Revenue | Rent | ||||||||||||||
Property | MSA | State | Age | % Own | Homes | Occupancy Rate | Per Home | Per Home | Per SF | S-P | |||||||||
Belterra | Dallas/Fort Worth | TX | 2006 | 10.0 | % | 288 | 96.9 | % | $ | 870 | $ | 969 | $ | 0.90 | |||||
CG at Bear Creek | Dallas/Fort Worth | TX | 1998 | 100.0 | % | 436 | 95.2 | % | 815 | 962 | 0.90 | S | |||||||
CG at Hebron | Dallas/Fort Worth | TX | 2011 | 100.0 | % | 312 | 92.6 | % | 1,012 | 1,150 | 0.90 | ||||||||
CG at Valley Ranch | Dallas/Fort Worth | TX | 1995 | 100.0 | % | 396 | 93.9 | % | 1,040 | 1,180 | 0.89 | S | |||||||
CR at Medical District | Dallas/Fort Worth | TX | 2007 | 100.0 | % | 278 | 94.6 | % | 1,011 | 1,092 | 1.16 | ||||||||
CV at Grapevine | Dallas/Fort Worth | TX | 1985 | 100.0 | % | 450 | 95.8 | % | 692 | 835 | 0.80 | S | |||||||
CV at Main Park | Dallas/Fort Worth | TX | 1984 | 100.0 | % | 192 | 97.4 | % | 715 | 873 | 0.76 | S | |||||||
CV at North Arlington | Dallas/Fort Worth | TX | 1985 | 100.0 | % | 240 | 95.8 | % | 608 | 761 | 0.77 | S | |||||||
CV at Oakbend | Dallas/Fort Worth | TX | 1997 | 100.0 | % | 426 | 94.8 | % | 733 | 895 | 0.82 | S | |||||||
CV at Shoal Creek | Dallas/Fort Worth | TX | 1996 | 100.0 | % | 408 | 96.1 | % | 779 | 965 | 0.83 | S | |||||||
CV at Vista Ridge | Dallas/Fort Worth | TX | 1985 | 100.0 | % | 300 | 95.7 | % | 576 | 702 | 0.73 | S | |||||||
CV at Willow Creek | Dallas/Fort Worth | TX | 1996 | 100.0 | % | 478 | 96.2 | % | 723 | 901 | 0.81 | S | |||||||
Remington Hills | Dallas/Fort Worth | TX | 1985 | 100.0 | % | 362 | 93.6 | % | 698 | 847 | 0.73 | S | |||||||
Total | 13 | 17.6 Years | 4,566 | 95.1 | % | $ | 791 | $ | 937 | $ | 0.85 | ||||||||
Same Store | 10 | 21.7 Years | 3,688 | 95.4 | % | $ | 749 | $ | 904 | $ | 0.81 | ||||||||
CG at Edgewater | Huntsville | AL | 1990/99 | 100.0 | % | 500 | 94.4 | % | $ | 712 | $ | 864 | $ | 0.66 | S | ||||
CG at Madison | Huntsville | AL | 1999 | 100.0 | % | 336 | 96.4 | % | 780 | 941 | 0.74 | S | |||||||
Total | 2 | 15.3 Years | 836 | 95.2 | % | $ | 739 | $ | 895 | $ | 0.69 | ||||||||
Same Store | 2 | 15.3 Years | 836 | 95.2 | % | $ | 739 | $ | 895 | $ | 0.69 | ||||||||
CG at Heather Glen | Orlando | FL | 2000 | 100.0 | % | 448 | 98.0 | % | $ | 968 | $ | 1,115 | $ | 0.83 | S | ||||
CG at Heathrow | Orlando | FL | 1997 | 100.0 | % | 312 | 94.2 | % | 914 | 1,081 | 0.81 | S | |||||||
CG at Town Park Reserve | Orlando | FL | 2004 | 100.0 | % | 80 | 95.0 | % | 1,109 | 1,247 | 1.15 | S | |||||||
CG at Town Park (Lake Mary) | Orlando | FL | 2002 | 100.0 | % | 456 | 94.3 | % | 1,007 | 1,170 | 0.86 | S | |||||||
CV at Twin Lakes | Orlando | FL | 2004 | 100.0 | % | 460 | 94.3 | % | 812 | 967 | 0.89 | S | |||||||
Total | 5 | 10.8 Years | 1,756 | 95.3 | % | $ | 934 | $ | 1,090 | $ | 0.86 | ||||||||
Same Store | 5 | 10.8 Years | 1,756 | 95.3 | % | $ | 934 | $ | 1,090 | $ | 0.86 | ||||||||
CG at Inverness Commons | Phoenix | AZ | 2002 | 100.0 | % | 300 | 96.3 | % | $ | 707 | $ | 861 | $ | 0.69 | S | ||||
CG at OldTown Scottsdale North | Phoenix | AZ | 1995 | 100.0 | % | 208 | 98.1 | % | 852 | 997 | 0.86 | S | |||||||
CG at OldTown Scottsdale South | Phoenix | AZ | 1994 | 100.0 | % | 264 | 94.3 | % | 871 | 1,004 | 0.87 | S | |||||||
CG at Scottsdale | Phoenix | AZ | 1999 | 100.0 | % | 180 | 94.4 | % | 912 | 1,046 | 0.81 | S | |||||||
Total | 4 | 14.8 Years | 952 | 95.8 | % | $ | 822 | $ | 965 | $ | 0.80 | ||||||||
Same Store | 4 | 14.8 Years | 952 | 95.8 | % | $ | 823 | $ | 966 | $ | 0.80 | ||||||||
CG at Arringdon | Raleigh | NC | 2003 | 100.0 | % | 320 | 99.7 | % | $ | 785 | $ | 926 | $ | 0.81 | S | ||||
CG at Brier Creek | Raleigh | NC | 2009 | 100.0 | % | 364 | 94.8 | % | 889 | 999 | 0.81 | S | |||||||
CG at Brier Falls | Raleigh | NC | 2008 | 100.0 | % | 350 | 96.0 | % | 902 | 974 | 0.83 | ||||||||
CG at Crabtree Valley | Raleigh | NC | 1997 | 100.0 | % | 210 | 98.1 | % | 725 | 841 | 0.73 | S | |||||||
CG at Patterson Place | Raleigh | NC | 1997 | 100.0 | % | 252 | 96.8 | % | 799 | 938 | 0.84 | S | |||||||
CG at Research Park (Durham) | Raleigh | NC | 2002 | 20.0 | % | 370 | 95.7 | % | 773 | 913 | 0.74 | ||||||||
CG at Trinity Commons | Raleigh | NC | 2000/02 | 100.0 | % | 462 | 92.4 | % | 747 | 868 | 0.71 | S | |||||||
CV at Beaver Creek | Raleigh | NC | 2000/03 | 100.0 | % | 316 | 99.1 | % | 732 | 883 | 0.75 | ||||||||
CV at Deerfield | Raleigh | NC | 1985 | 100.0 | % | 204 | 95.6 | % | 745 | 862 | 0.77 | S | |||||||
CV at Highland Hills | Raleigh | NC | 1987 | 100.0 | % | 250 | 94.4 | % | 737 | 855 | 0.70 | S | |||||||
CV at Woodlake | Raleigh | NC | 1996 | 100.0 | % | 266 | 96.2 | % | 692 | 797 | 0.72 | S | |||||||
Total | 11 | 13.4 Years | 3,364 | 96.1 | % | $ | 780 | $ | 901 | $ | 0.76 | ||||||||
Same Store | 8 | 15.4 Years | 2,328 | 95.7 | % | $ | 770 | $ | 892 | $ | 0.76 | ||||||||
Ashley Park | Richmond | VA | 1988 | 100.0 | % | 272 | 96.0 | % | $ | 641 | $ | 771 | $ | 0.90 | S | ||||
CR at West Franklin | Richmond | VA | 1964/65 | 100.0 | % | 332 | 97.6 | % | 665 | 898 | 1.30 | S | |||||||
CV at Chase Gayton | Richmond | VA | 1984 | 100.0 | % | 328 | 94.2 | % | 812 | 945 | 0.86 | S | |||||||
CV at Hampton Glen | Richmond | VA | 1986 | 100.0 | % | 232 | 96.1 | % | 810 | 940 | 1.06 | S | |||||||
CV at Waterford | Richmond | VA | 1990 | 100.0 | % | 312 | 96.2 | % | 818 | 972 | 0.88 | S | |||||||
CV at West End | Richmond | VA | 1987 | 100.0 | % | 224 | 96.0 | % | 733 | 869 | 1.05 | S | |||||||
Total | 6 | 29.0 Years | 1,700 | 96.0 | % | $ | 746 | $ | 902 | $ | 0.98 | ||||||||
Same Store | 6 | 29.0 Years | 1,700 | 96.0 | % | $ | 746 | $ | 903 | $ | 0.98 |
COLONIAL PROPERTIES TRUST | |||||||||||||||||||
Multifamily Property Table | |||||||||||||||||||
As of March 31, 2012 | |||||||||||||||||||
Appendix | |||||||||||||||||||
Year Built / Avg | Apartment | Physical | Rent | Revenue | Rent | ||||||||||||||
Property | MSA | State | Age | % Own | Homes | Occupancy Rate | Per Home | Per Home | Per SF | S-P | |||||||||
CG at Godley Station | Savannah | GA | 2005 | 100.0 | % | 312 | 98.7 | % | $ | 843 | $ | 1,004 | $ | 0.78 | S | ||||
CG at Hammocks | Savannah | GA | 1997 | 100.0 | % | 308 | 98.1 | % | 934 | 1,107 | 0.89 | S | |||||||
CV at Godley Lake | Savannah | GA | 2008 | 100.0 | % | 288 | 99.0 | % | 820 | 970 | 0.88 | S | |||||||
CV at Greentree | Savannah | GA | 1983 | 100.0 | % | 194 | 99.5 | % | 666 | 803 | 0.78 | S | |||||||
CV at Huntington | Savannah | GA | 1986 | 100.0 | % | 147 | 97.3 | % | 741 | 894 | 0.90 | S | |||||||
CV at Marsh Cove | Savannah | GA | 1983 | 100.0 | % | 188 | 95.7 | % | 782 | 895 | 0.75 | S | |||||||
Total | 6 | 18.6 Years | 1,437 | 98.2 | % | $ | 816 | $ | 967 | $ | 0.83 | ||||||||
Same Store | 6 | 18.6 Years | 1,437 | 98.2 | % | $ | 816 | $ | 967 | $ | 0.83 | ||||||||
TOTAL PROPERTIES IN MAJOR MARKETS | 95 | 15.6 Years | 29,160 | 96.0 | % | $ | 781 | $ | 925 | $ | 0.80 | ||||||||
Same Store | 84 | 16.8 Years | 25,919 | 96.0 | % | $ | 770 | $ | 916 | $ | 0.79 | ||||||||
PROPERTIES IN OTHER MARKETS | |||||||||||||||||||
Autumn Hill | Charlottesville | VA | 1970 | 100.0 | % | 425 | 98.8 | % | $ | 667 | $ | 828 | $ | 0.77 | S | ||||
CG at Autumn Park | Greensboro | NC | 2001/04 | 100.0 | % | 402 | 93.3 | % | 764 | 839 | 0.75 | S | |||||||
CG at Bellevue | Nashville | TN | 1996 | 100.0 | % | 349 | 99.4 | % | 897 | 988 | 0.91 | S | |||||||
CG at Desert Vista | Las Vegas | NV | 2008 | 100.0 | % | 380 | 91.8 | % | 721 | 887 | 0.81 | S | |||||||
CG at Palm Vista | Las Vegas | NV | 2007 | 100.0 | % | 341 | 93.8 | % | 817 | 875 | 0.80 | ||||||||
CG at Lakewood Ranch | Sarasota | FL | 1999 | 100.0 | % | 288 | 97.6 | % | 1,055 | 1,228 | 1.01 | S | |||||||
CG at Seven Oaks | Tampa | FL | 2004 | 100.0 | % | 318 | 98.1 | % | 886 | 1,067 | 0.93 | S | |||||||
CG at Traditions | Gulf Shores | AL | 2007 | 100.0 | % | 324 | 91.5 | % | 590 | 707 | 0.55 | ||||||||
CG at Wilmington | Wilmington | NC | 1998/2002 | 100.0 | % | 390 | 97.2 | % | 679 | 758 | 0.74 | S | |||||||
CV at Ashford Place | Mobile | AL | 1983 | 100.0 | % | 168 | 95.2 | % | 584 | 680 | 0.67 | S | |||||||
CV at Greenbrier | Fredericksburg | VA | 1988 | 100.0 | % | 258 | 99.2 | % | 852 | 1,022 | 1.01 | S | |||||||
CV at Harbour Club | Norfolk | VA | 1988 | 100.0 | % | 213 | 96.2 | % | 792 | 985 | 0.87 | S | |||||||
CV at Huntleigh Woods | Mobile | AL | 1978 | 100.0 | % | 233 | 96.1 | % | 547 | 680 | 0.64 | S | |||||||
CV at Mill Creek | Winston-Salem | NC | 1984 | 100.0 | % | 220 | 92.7 | % | 542 | 646 | 0.57 | S | |||||||
CV at Pinnacle Ridge | Asheville | NC | 1948/85 | 100.0 | % | 166 | 97.6 | % | 714 | 814 | 0.82 | S | |||||||
CV at Tradewinds | Norfolk | VA | 1988 | 100.0 | % | 284 | 95.4 | % | 800 | 970 | 0.81 | S | |||||||
Cypress Village Rental | Gulf Shores | AL | 2008 | 100.0 | % | 96 | 96.9 | % | 1,209 | 1,388 | 0.56 | ||||||||
Glen Eagles | Winston-Salem | NC | 1990/2000 | 100.0 | % | 310 | 94.8 | % | 600 | 720 | 0.60 | S | |||||||
TOTAL PROPERTIES IN OTHER MARKETS | 18 | 19.4 Years | 5,165 | 96.3 | % | $ | 751 | $ | 879 | $ | 0.78 | ||||||||
Same Store | 15 | 22.3 Years | 4,404 | 96.3 | % | $ | 750 | $ | 884 | $ | 0.80 | ||||||||
THIRD PARY MANAGED BUSINESS | |||||||||||||||||||
Hawthorne Groves | Orlando | FL | 2002 | 0% | 328 | 95.4 | % | ||||||||||||
Hawthorne Village | Daytona Beach | FL | 2006 | 0% | 378 | 95.2 | % | ||||||||||||
TOTAL MANAGED | 2 | 8.3 Years | 706 | 95.3 | % | ||||||||||||||
LEASE UP PROPERTIES | |||||||||||||||||||
CG at Hampton Preserve | Tampa | FL | 100 | % | 486 | — | $ | 997 | $ | 1,239 | $ | 0.94 | |||||||
TOTAL LEASE UP | 1 | 486 | — | $ | 997 | $ | 1,239 | $ | 0.94 | ||||||||||
TOTAL ALL PROPERTIES (1) | 116 | 16.1 Years | 35,517 | 96.0 | % | $ | 776 | $ | 918 | $ | 0.79 | ||||||||
Same Store | 99 | 17.6 Years | 30,323 | 96.0 | % | $ | 758 | $ | 900 | $ | 0.78 | ||||||||
CG = Colonial Grand Apartments and CR = Colonial Reserve, Class A; CV = Colonial Village Apartments, Class B | |||||||||||||||||||
S = Current year same-property portfolio: Property has been stabilized as of the beginning of the prior calendar year. Partially-owned properties are not included. | |||||||||||||||||||
(1) Total All Properties as calculated includes Managed Properties and Joint Venture Properties at 100%. | |||||||||||||||||||
COLONIAL PROPERTIES TRUST | ||||||||||||||||
Commercial Property Table | ||||||||||||||||
As of March 31, 2012 | ||||||||||||||||
Appendix | ||||||||||||||||
Square Feet (000s) | ||||||||||||||||
Anchor | Physical | Base Rent per | ||||||||||||||
Property | MSA | State | Year Built | % Own | Total | Owned | CLP Owned | Occupancy Rate | Sq. Foot (1) | |||||||
CONSOLIDATED PROPERTIES | ||||||||||||||||
CC Brookwood Village (Office) | Birmingham | AL | 2007 | 100 | % | 170 | — | 170 | 100.0 | % | $ | 29.18 | ||||
Metropolitan Midtown (Office) | Charlotte | NC | 2008 | 100 | % | 170 | — | 170 | 95.5 | % | 28.18 | |||||
Three Ravinia (Office) | Atlanta | GA | 1991 | 100 | % | 814 | — | 814 | 94.0 | % | 25.53 | |||||
Brookwood Village (Retail) | Birmingham | AL | 1973/91/00 | 100 | % | 604 | 232 | 372 | 87.8 | % | 25.21 | |||||
CP Tannehill (Retail) | Birmingham | AL | 2008 | 100 | % | 445 | 211 | 234 | 91.1 | % | 20.17 | |||||
Metropolitan Midtown (Retail) | Charlotte | NC | 2008 | 100 | % | 172 | — | 172 | 90.7 | % | 26.77 | |||||
CP Alabaster (Retail) | Birmingham | AL | 2005 | 100 | % | 612 | 393 | 219 | 97.1 | % | 20.03 | |||||
CP Craft Farms (Retail) | Gulf Shores | AL | 2010 | 100 | % | 68 | — | 68 | 88.1 | % | 19.34 | |||||
CP Nord du Lac (Retail) | New Orleans | LA | 2010 | 100 | % | 283 | 87 | 196 | 89.4 | % | 17.6 | |||||
Total Consolidated | 9 | 3,338 | 923 | 2,415 | 92.8 | % | $ | 25.45 | ||||||||
UNCONSOLIDATED PROPERTIES | ||||||||||||||||
DRA/CLP Joint Venture (Office) | ||||||||||||||||
901 Maitland | Orlando | FL | 1985 | 15 | % | 158 | — | 158 | 70.5 | % | $ | 17.79 | ||||
Colonial Center at TownPark | Orlando | FL | 2001 | 15 | % | 658 | — | 658 | 91.3 | % | 21.50 | |||||
Colonial Center at Bayside | Tampa | FL | 1988-94/97 | 15 | % | 213 | — | 213 | 63.1 | % | 19.17 | |||||
Colonial Center at Colonnade | Birmingham | AL | 1989/99 | 15 | % | 419 | — | 419 | 85.9 | % | 21.65 | |||||
Colonial Center Blue Lake | Birmingham | AL | 1982-2005 | 15 | % | 167 | — | 167 | 71.7 | % | 20.07 | |||||
Colonial Center Heathrow | Orlando | FL | 1988/96/97/98/99/2000/2001 | 15 | % | 922 | — | 922 | 79.6 | % | 19.29 | |||||
Colonial Place I and II | Tampa | FL | 1984/86 | 15 | % | 373 | — | 373 | 78.2 | % | 24.80 | |||||
Colonial Plaza | Birmingham | AL | 1982-99 | 15 | % | 171 | — | 171 | 97.3 | % | 18.01 | |||||
Colonial TownPark Office - Lifestyle | Orlando | FL | 2004 | 15 | % | 38 | — | 38 | 45.5 | % | 23.94 | |||||
Concourse Center | Tampa | FL | 1982-2005/1983-2003/1984 | 15 | % | 294 | — | 294 | 72.9 | % | 19.43 | |||||
Esplanade | Charlotte | NC | 1981-2007 | 15 | % | 203 | — | 203 | 75.9 | % | 19.96 | |||||
Independence Plaza | Birmingham | AL | 1979-2000 | 15 | % | 106 | — | 106 | 97.3 | % | 19.36 | |||||
International Park | Birmingham | AL | 1987/99 | 15 | % | 211 | — | 211 | 85.0 | % | 21.22 | |||||
The Peachtree | Atlanta | GA | 1989 | 15 | % | 317 | — | 317 | 84.9 | % | 23.91 | |||||
Research Park Plaza III and IV | Austin | TX | 2001 | 15 | % | 360 | — | 360 | 94.5 | % | 24.40 | |||||
Riverchase Center | Birmingham | AL | 1985 | 15 | % | 306 | — | 306 | 86.4 | % | 10.97 | |||||
Total | 16 | 4,916 | — | 4,916 | 82.6 | % | $ | 20.52 | ||||||||
Total (Weighted) | 16 | — | 737 | 82.6 | % | $ | 20.52 | |||||||||
DRA/CLP Joint Venture (Retail) | ||||||||||||||||
CP TownPark | Orlando | FL | 2005 | 15 | % | 198 | — | 198 | 89.5 | % | $ | 25.97 | ||||
Colonial Shops Colonnade | Birmingham | AL | 1989/2005 | 15 | % | 106 | — | 106 | 73.5 | % | 18.67 | |||||
Total | 2 | 304 | — | 304 | 83.9 | % | $ | 23.04 | ||||||||
Total (Weighted) | 2 | 46 | 83.9 | % | $ | 23.04 | ||||||||||
Bluerock Joint Venture (Office) | ||||||||||||||||
Colonial Center Lakeside | Huntsville | AL | 1989/90 | 10 | % | 122 | — | 122 | 97.2 | % | $ | 17.94 | ||||
Colonial Center Research Park | Huntsville | AL | 1999 | 10 | % | 134 | — | 134 | 79.3 | % | 20.67 | |||||
Colonial Center Research Place | Huntsville | AL | 1979/84/88 | 10 | % | 275 | — | 275 | 74.7 | % | 15.73 | |||||
DRS Building | Huntsville | AL | 1972/86/90/03 | 10 | % | 215 | — | 215 | 100.0 | % | 8.93 | |||||
Northrop Grumman Building | Huntsville | AL | 2007 | 10 | % | 110 | — | 110 | 100.0 | % | 13.76 | |||||
Perimeter Corporate Park | Huntsville | AL | 1986/89 | 10 | % | 235 | — | 235 | 97.9 | % | 19.80 | |||||
Progress Center | Huntsville | AL | 1987/89 | 10 | % | 222 | — | 222 | 91.5 | % | 13.40 | |||||
Regions Bank Center | Huntsville | AL | 1990 | 10 | % | 154 | — | 154 | 93.9 | % | 19.12 | |||||
Research Park Office Center | Huntsville | AL | 1998/99 | 10 | % | 236 | — | 236 | 95.0 | % | 13.94 | |||||
Total | 9 | 1,703 | — | 1,703 | 91.5 | % | $ | 15.46 | ||||||||
Total (Weighted) | 9 | 170 | 91.5 | % | $ | 15.46 |
COLONIAL PROPERTIES TRUST | ||||||||||||||||
Commercial Property Table | ||||||||||||||||
As of March 31, 2012 | ||||||||||||||||
Appendix | ||||||||||||||||
Square Feet (000s) | ||||||||||||||||
Anchor | Physical | Base Rent per | ||||||||||||||
Property | MSA | State | Year Built | % Own | Total | Owned | CLP Owned | Occupancy Rate | Sq. Foot (1) | |||||||
Other Joint Ventures | ||||||||||||||||
Land Title Building (Office) | Birmingham | AL | 1975 | 33 | % | 30 | — | 30 | 100.0 | % | $ | 13.71 | ||||
CP Hoover (Retail) | Birmingham | AL | 2002 | 10 | % | 381 | 216 | 165 | 86.9 | % | 18.59 | |||||
CP Smyrna (Retail) | Smyrna | TN | 2008 | 50 | % | 416 | 268 | 148 | 96.6 | % | 20.39 | |||||
Total | 3 | 827 | 484 | 343 | 92.2 | % | $ | 18.49 | ||||||||
Total (Weighted) | 3 | 101 | 95.3 | % | $ | 18.91 | ||||||||||
Total Unconsolidated | 30 | 7,750 | 484 | 7,266 | 85.2 | % | $ | 19.16 | ||||||||
Total Unconsolidated (Weighted) | 30 | 1,054 | 85.3 | % | $ | 19.52 | ||||||||||
THIRD-PARTY MANAGED BUSINESS | ||||||||||||||||
International Park 2000 (Office) | Birmingham | AL | 0% | 130 | ||||||||||||
Calico Corner (Retail) | Birmingham | AL | 0% | 6 | ||||||||||||
Hoover Commons (Retail) | Birmingham | AL | 0% | 197 | ||||||||||||
TOTAL MANAGED | 3 | 333 | ||||||||||||||
Total Commercial Properties | 42 | 11,421 | 1,407 | 9,681 | 87.1 | % | $ | 20.43 | ||||||||
Total Commercial Properties (Weighted) | 42 | 3,469 | 90.5 | % | $ | 23.31 | ||||||||||
(1) Base rent per square foot amounts are calculated on a straight-line basis in accordance with GAAP. In reference to the Retail properties, this calculation | ||||||||||||||||
includes tenants occupying less than 10,000 square feet (i.e., excludes anchor tenants). Rental terms for anchor tenants generally are not representative of the | ||||||||||||||||
larger portfolio. |
COLONIAL PROPERTIES TRUST | |||||||||||||||||
Unconsolidated Joint Venture Summary | |||||||||||||||||
As of March 31, 2012 | |||||||||||||||||
($ in 000s) | |||||||||||||||||
Units/ | Occupancy | ||||||||||||||||
Property | SF-000s | CLP % Own | Rate | Sec'd Debt | Equity Invest | ||||||||||||
Colonial Grand at Research Park | 370 | 20 | % | 95.7 | % | $ | 4,288 | $ | 635 | ||||||||
Colonial Grand at Huntcliff | 358 | 20 | % | 93.3 | % | 4,982 | 1,332 | ||||||||||
Belterra | 288 | 10 | % | 96.9 | % | 1,942 | 346 | ||||||||||
Regents Park (Phase II) (1) | — | 40 | % | — | % | — | 3,388 | ||||||||||
Colonial Grand at McKinney (1) | — | 25 | % | — | % | — | 1,720 | ||||||||||
Total Multifamily | 1,016 | $ | 11,212 | $ | 7,421 | ||||||||||||
DRA/CLP (2) | 5,220 | 15 | % | 82.7 | % | 111,286 | (25,460 | ) | |||||||||
Bluerock (3) | 1,703 | 10 | % | 91.5 | % | 10,719 | (6,625 | ) | |||||||||
Other | |||||||||||||||||
Land Title Building | 30 | 33 | % | 100.0 | % | 179 | 345 | ||||||||||
Colonial Promenade Hoover | 381 | 10 | % | 86.9 | % | 1,534 | 36 | ||||||||||
Colonial Promenade Smyrna | 416 | 50 | % | 96.6 | % | 12,738 | 1,614 | ||||||||||
Colonial Promenade Madison (4) | — | — | % | — | % | — | — | ||||||||||
Total Commercial | 7,750 | (5) | $ | 136,456 | $ | (30,090 | ) | ||||||||||
Other Unconsolidated Investments | — | 53 | |||||||||||||||
Total Investments in Unconsolidated Subsidiaries | $ | 147,668 | $ | (22,616 | ) | ||||||||||||
(1) Consists of undeveloped land. | |||||||||||||||||
(2) As of March 31, 2012, this joint venture included 16 office properties and 2 retail properties located in Birmingham, Alabama; Orlando and Tampa, | |||||||||||||||||
Florida, Atlanta, Georgia; Charlotte, North Carolina and Austin, Texas. Equity investment includes the value of the Company's investment of approximately | |||||||||||||||||
$3.0 million, offset by the excess basis difference on the June 2007 joint venture transaction of approximately $28.5 million, which is being amortized over | |||||||||||||||||
the life of the properties. This joint venture is presented under "Liabilities" on the Company's Balance Sheet as of March 31, 2012. | |||||||||||||||||
(3) Equity investment includes the Company's investment of approximately $0.1 million, offset by the excess basis difference on the transaction of | |||||||||||||||||
approximately $6.7 million, which is being amortized over the life of the properties. This joint venture is presented under "Liabilities" on the Company's | |||||||||||||||||
Balance Sheet as of March 31, 2012. | |||||||||||||||||
(4) On February 1, 2012, the Company sold its 25% interest in this joint venture. | |||||||||||||||||
(5) Retail square footage includes anchor-owned square footage. See Commercial Property Table, pg. 31-32. |
COLONIAL PROPERTIES TRUST | ||
Glossary of Terms | ||
RENT PER SQUARE UNIT (FOOT): | Effective rent per unit - average net effective rental rate per occupied unit. Base rent per unit - rental revenue | |
charged to tenants divided by occupied square feet for commercial properties. Rental revenue used in on a | ||
monthly basis for multifamily properties and an annual basis for commercial properties. | ||
CAPITALIZED LEASING | Commissions paid for obtaining a lease which have been capitalized and are to be amortized over the | |
COMMISSIONS: | lease term. | |
CONCESSIONS: | Relief or reduction of rent charges for a specified period, negotiated as a part of entering into a lease | |
agreement. | ||
DIVIDEND PER SHARE: | The dividends/distributions paid to each shareholder of Colonial Properties Trust and to each partner of | |
Colonial Realty Limited Partnership as of a specific date. | ||
EBITDA: | Earnings before interest, taxes, depreciation and amortization excluding the effects of gains (losses) | |
from sales of property. | ||
FFO PER SHARE: | FFO divided by the weighted average shares outstanding during the period, assuming the conversation | |
of minority interest limited partnership units in Colonial Realty Limited Partnership into the Company's | ||
Common Shares. | ||
FUNDS FROM OPERATIONS | Calculated per the NAREIT White Paper. Net income (computed in accordance with generally accepted | |
(FFO): | accounting principles), excluding gains (or losses) from debt restructuring and sales of property, plus | |
real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and | ||
joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to | ||
reflect funds from operations on the same basis. | ||
NET EFFECTIVE RENTAL RATE: | The Company's rental rate after "loss to lease", concessions and vacancy. | |
OCCUPANCY RATE: | Total square feet (units) rented divided by net rentable square feet (units) on the date indicated. | |
OPERATING EXPENSES: | Total operating expenses (as reported by the Company to the SEC in its periodic filings) less | |
depreciation and amortization. This amount does not include other income and expenses such as | ||
interest and gains or losses on sales of assets. | ||
OPERATING FUNDS FROM | Funds from Operations excluding gains on the sale of land and development properties and gains on | |
OPERATIONS (FFO): | the repurchase of bonds and preferred shares. | |
OPERATING FFO PER SHARE: | Operating FFO divided by the weighted average shares outstanding during the period, assuming the | |
conversion of minority interest limited partnership units in Colonial Realty Limited Partnership into the | ||
Company's Common Shares. | ||
PERCENT GROWTH: | Percentage increase of an item when compared to the same item from the same quarter in the prior- | |
year. | ||
PROPERTY OR DIVISIONAL | Property revenues less property operating expenses. | |
NET OPERATING INCOME: | ||
RENTAL DOLLARS (LEASING | Total annual revenues to be earned the first year from renewed or re-leased space. | |
(EXECUTION): | ||
SAME PROPERTY: | Properties owned in the current year which were also owned for the 12 calendar months of the prior | |
year; same-property may be restated during the year to account for any disposition activity. | ||
STOCK PRICE PER SHARE: | The closing price reported by the New York Stock Exchange on the date indicated. | |
TENANT IMPROVEMENTS (TI): | A capital expense used to improve the physical space occupied by a new or new (re-leasing) tenant. | |
Tenant improvements are amortized over the term of the lease or the life of the asset, whichever is | ||
longer. | ||
TOTAL MARKET | The sum of total notes and mortgages payable plus the total market value of all shares and units | |
CAPITALIZATION: | outstanding at the market price per share on the date indicated. |
-=#^R_LWBVS\/[9R\GVF98_/08R!D\XSTZ 7G4KAO6T
M_I6%)$1)&V#]]?YUWNE^#M4E1JL*^T46/U:N>6(D]C>-""WU.@DAO+C
MF=]XSG:[94>V!4+V]M"0;BYB3'8$`_J<_I6`=62Y_P"6TD_N\_'Z4@NHT.5\
MI/\`=7)KFE5[LZ8PMLC;^T:8O`:6X]D!(_3`IDFKVEH-XL8H1_?GD5/_`*]8
MC7;/_%(WZ50U2U.H6C1^4-R_,A)Z&H]I
MEZ3JL`MEEAD:2P/'SK`5JJ+9FZT
M4-O8]*T$I'>W]K9O*-RH%.Y\=\`9-6M$OM.O#N.W/:IK2WEO;R*TM]K2S.$0$X!)J)
M@2I&`,CN>]1!@K###(.>!TH`U/$_B"QT*RD\.:3.LAZ:A=KUF;NB_P"R._K^
M=<.=3C
N>V<5E+4T3MH8?B;PG++S)NM4U60'J#,^/RS6E\/6NG\:VSW#3$^
M5-\TF3_RS;UKEOMUT/\`EYE_[[-=;\-KF63Q3&997<*CXSSCY&IN]@CN=KX@
M\'6NN7'VV&62"].T;MGR/@_Q`#.??VKDM6LI[+Q'J5E<1E)H[%E9>O./UKU`
M$EP
M([;PC?7.HWELES'<0^2L9<+@A@<\CVKO]2\>WVJV2Q6$":?;RC<6B?+R`].<
M#`KQ:48TN(_]-#7NGAO2[8?!^WNS&GF-9L3F->N\X.<9_6DUH.YR!N;D'",Q
M/8`7G3K;O^\E_FM-V$M#0OH3*J-$\3J6;D2+Z#WK)O8GB
ML+=9!AO,D[@_W?2FW(_XEEM_UUE_]EI)!G2+7_KK(/\`T&DWH"6MRMT!QZ5[
MGI
<@8]NOZ5R1ZUV_@V#'@[Q'.?XKC_`)UN>(%S?0G_`*=U_K6'
M8_\`'E=Y_P"F?_H5=%K:%KN`_P#3NG]:4MAK
+D4`R6B_]N47^%-*^+R,K=6Z$@\K;QJ1^2UV&H^*=$TF_
MFLKEF2>!MKJ$/'XU4D\>Z"AVDRYSC&PT[$\QS>SQ>6"1&W("@!FM8R<``M>J/XUTR<>5-)'LR"?O*?PXZUY=X4DE.BR(NQ429AG8Q/0$]*W?]()+L8E&
M,G)88&?I[BL^9K0ZE2BU