EXHIBIT 99.2
![Logo](https://capedge.com/proxy/8-K/0001157523-09-007490/logo.jpg)
THIRD QUARTER 2009 |
Supplemental Operating and Financial Data |
![Graphic](https://capedge.com/proxy/8-K/0001157523-09-007490/cover.jpg)
Camden Dulles Station - Oak Hill, VA | |||||||
366 Apartment Homes | |||||||
Currently in Lease-Up | |||||||
Camden Property Trust | |||||||
Three Greenway Plaza, Suite 1300 | |||||||
Houston, Texas 77046 | |||||||
Phone: 713-354-2500 Fax: 713-354-2700 | |||||||
www.camdenliving.com | |||||||
In addition to historical information, this document contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates and projections about the industry and markets in which Camden operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. |
CAMDEN | TABLE OF CONTENTS | |
Page | ||
Press Release Text | 3 | |
Financial Highlights | 6 | |
Operating Results | 7 | |
Funds from Operations | 8 | |
Balance Sheets | 9 | |
Portfolio Statistics | 10 | |
Components of Property Net Operating Income | 11 | |
"Same Property" Third Quarter Comparisons | 12 | |
"Same Property" Sequential Quarter Comparisons | 13 | |
"Same Property" Year to Date Comparisons | 14 | |
Joint Venture Operations | 15 | |
Current Development Pipeline | 16 | |
Joint Venture Development Pipeline | 17 | |
Development Pipeline, Land & Land Held for Sale | 18 | |
Redevelopment Summary | 19 | |
Notes Receivable Summary | 20 | |
Acquisitions and Dispositions | 21 | |
Debt Analysis | 22 | |
Debt Maturity Analysis | 23 | |
Debt Covenant Analysis | 24 | |
Unconsolidated Real Estate Investments Debt Analysis | 25 | |
Unconsolidated Real Estate Investments Debt Maturity Analysis | 26 | |
Capitalized Expenditures & Maintenance Expense | 27 | |
Non-GAAP Financial Measures - Definitions & Reconciliations | 28 | |
Other Data | 30 | |
Community Table | 31 |
CAMDEN PROPERTY TRUST ANNOUNCES
THIRD QUARTER 2009 OPERATING RESULTS
Houston, TEXAS (October 29, 2009) – Camden Property Trust (NYSE: CPT) today announced operating results for the three and nine months ended September 30, 2009.
Funds from Operations (“FFO”)
FFO for the third quarter of 2009 totaled $0.70 per diluted share or $48.1 million, as compared to $0.89 per diluted share or $52.3 million for the same period in 2008. FFO for the three months ended September 30, 2008 included a $0.04 per diluted share impact from gains related to early retirement of debt, and a $0.02 per diluted share charge for insurance deductible costs related to hurricane damage.
FFO for the nine months ended September 30, 2009 totaled $2.29 per diluted share or $146.3 million, as compared to $2.72 per diluted share or $159.5 million for the same period in 2008. FFO for the nine months ended September 30, 2009 included a $0.04 per diluted share impact from losses related to early retirement of debt. FFO for the nine months ended September 30, 2008 included an $0.08 per diluted share impact from gains related to early retirement of debt, and a $0.02 per diluted share charge for insurance deductible costs related to hurricane damage.
Net Income Attributable to Common Shareholders (“EPS”)
The Company reported net income attributable to common shareholders (“EPS”) of $3.9 million or $0.06 per diluted share for the third quarter of 2009, as compared to $73.7 million or $1.30 per diluted share for the same period in 2008. EPS for the three months ended September 30, 2008 included a $1.20 per diluted share impact from gain on sale of properties including discontinued operations, a $0.04 per diluted share impact from gains related to early retirement of debt, and a $0.02 per diluted share charge for insurance deductible costs related to hurricane damage.
For the nine months ended September 30, 2009, net income attributable to common shareholders totaled $28.5 million or $0.46 per diluted share, as compared to $105.9 million or $1.88 per diluted share for the same period in 2008. EPS for the nine months ended September 30, 2009 included a $0.27 per diluted share impact from gain on sale of discontinued operations, and a $0.04 per diluted share impact from losses related to early retirement of debt. EPS for the nine months ended September 30, 2008 included a $1.49 per diluted share impact from gain on sale of properties including discontinued operations, an $0.08 per diluted share impact from gains related to early retirement of debt, and a $0.02 per diluted share charge for insurance deductible costs related to hurricane damage.
A reconciliation of net income attributable to common shareholders to FFO is included in the financial tables accompanying this press release.
Same-Property Results
For the 42,670 apartment homes included in consolidated same-property results, third quarter 2009 same-property NOI declined 7.0% compared to the third quarter of 2008, with revenues declining 4.5% and expenses declining 0.6%. On a sequential basis, third quarter 2009 same-property NOI declined 3.3% compared to the second quarter of 2009, with revenues declining 1.3% and expenses increasing 1.7% compared to the prior quarter. On a year-to-date basis, 2009 same-property NOI declined 6.2%, with revenues declining 2.4% and expenses increasing 3.8% compared to the same period in 2008. Same-property physical occupancy levels for the portfolio averaged 93.7% during the third quarter of 2009, compared to 94.9% in the third quarter of 2008 and 94.2% in the second quarter of 2009.
3
The Company defines same-property communities as communities owned and stabilized as of January 1, 2008, excluding properties held for sale and communities under redevelopment. A reconciliation of net income attributable to common shareholders to net operating income and same-property net operating income is included in the financial tables accompanying this press release.
Development Activity
During the third quarter, the Company completed lease-ups at three development communities: Camden Whispering Oaks in Houston, TX; Camden Potomac Yard in Arlington, VA; and Camden Summerfield in Landover, MD. Camden currently has two wholly-owned apartment communities completed and in lease-up: Camden Orange Court in Orlando, FL, a $45.5 million project that is currently 93% leased; and Camden Dulles Station in Oak Hill, VA, a $72.3 million project that is currently 81% leased.
The Company completed lease-up at one joint venture development community, Camden College Park in College Park, MD, during the quarter. Camden also had two joint venture communities which were completed and in lease-up: Camden Amber Oaks in Austin, TX, a $35.2 million project that is currently 74% leased; and Braeswood Place in Houston, TX, a $50.3 million project that is currently 52% leased. Camden has two additional joint venture communities currently under construction in Houston, TX: Belle Meade, a $33.2 million project that is currently 20% leased; and Camden Travis Street, a $39.0 million project that is currently 2% leased.
Earnings Guidance
Camden updated its earnings guidance for 2009 based on its current and expected views of the apartment market and general economic conditions. Full-year 2009 FFO is expected to be $2.97 to $3.01 per diluted share, and full-year 2009 EPS is expected to be $0.49 to $0.53 per diluted share. The Company’s previous FFO guidance was $2.91 to $3.05 per diluted share. Fourth quarter 2009 earnings guidance is $0.69 to $0.73 per diluted share for FFO and $0.04 to $0.08 per diluted share for EPS. Camden intends to update its earnings guidance to the market on a quarterly basis.
The Company’s 2009 earnings guidance is based on projections of same-property NOI declines between 5.5% and 6.5%. Same-property revenue is expected to decline between 2.75% and 3.25%, and same-property expense growth is projected to increase between 1.75% and 2.25%. A reconciliation of expected net income attributable to common shareholders to expected FFO is included in the financial tables accompanying this press release.
Conference Call
The Company will hold a conference call on Friday, October 30, 2009 at 11:00 a.m. Central Time to review its third quarter 2009 results and discuss its outlook for future performance. To participate in the call, please dial (866) 843-0890 (domestic) or (412) 317-9250 (international) by 10:50 a.m. Central Time and enter passcode: 9392035, or join the live webcast of the conference call by accessing the Investor Relations section of the Company’s website at camdenliving.com. Supplemental financial information is available in the Investor Relations section of the Company’s website under Earnings Releases or by calling Camden’s Investor Relations Department at (800) 922-6336.
4
Forward-Looking Statements
In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates and projections about the industry and markets in which Camden operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict.
About Camden
Camden Property Trust, an S&P 400 Company, is a real estate company engaged in the ownership, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 183 properties containing 63,286 apartment homes across the United States. Upon completion of two properties under development, the Company’s portfolio will increase to 63,658 apartment homes in 185 properties. Camden was recently named by FORTUNE® Magazine for the second consecutive year as one of the “100 Best Companies to Work For” in America.
For additional information, please contact Camden’s Investor Relations Department at (800) 922-6336 or (713) 354-2787 or access our website at camdenliving.com.
5
CAMDEN | FINANCIAL HIGHLIGHTS |
(In thousands, except per share, property data amounts and ratios) |
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Total property revenues (a) | $156,374 | $159,383 | $470,863 | $466,374 | ||||||||||||
EBITDA | 81,050 | 84,788 | 251,510 | 260,448 | ||||||||||||
Net income attributable to common shareholders | 3,937 | 73,673 | 28,486 | 105,882 | ||||||||||||
Per share - basic | 0.06 | 1.32 | 0.46 | 1.90 | ||||||||||||
Per share - diluted | 0.06 | 1.30 | 0.46 | 1.88 | ||||||||||||
Income from continuing operations attributable to common shareholders | 4,013 | 7,529 | 10,515 | 21,670 | ||||||||||||
Per share - basic | 0.06 | 0.12 | 0.17 | 0.38 | ||||||||||||
Per share - diluted | 0.06 | 0.12 | 0.17 | 0.37 | ||||||||||||
Funds from operations | 48,112 | 52,283 | 146,266 | 159,481 | ||||||||||||
Per share - diluted | 0.70 | 0.89 | 2.29 | 2.72 | ||||||||||||
Dividends per share | 0.45 | 0.70 | 1.60 | 2.10 | ||||||||||||
Dividend payout ratio | 64.3 | % | 78.7 | % | 69.9 | % | 77.2 | % | ||||||||
Interest expensed (including discontinued operations) | 31,117 | 32,924 | 97,364 | 99,163 | ||||||||||||
Interest capitalized | 2,670 | 4,019 | 7,579 | 13,642 | ||||||||||||
Total interest incurred | 33,787 | 36,943 | 104,943 | 112,805 | ||||||||||||
Principal amortization | 1,099 | 3,130 | 5,320 | 9,541 | ||||||||||||
Preferred distributions | 1,750 | 1,750 | 5,250 | 5,250 | ||||||||||||
Interest expense coverage ratio | 2.6 | x | 2.6 | x | 2.6 | x | 2.6 | x | ||||||||
Total interest coverage ratio | 2.4 | x | 2.3 | x | 2.4 | x | 2.3 | x | ||||||||
Fixed charge expense coverage ratio | 2.4 | x | 2.2 | x | 2.3 | x | 2.3 | x | ||||||||
Total fixed charge coverage ratio | 2.2 | x | 2.0 | x | 2.2 | x | 2.0 | x | ||||||||
Unencumbered real estate assets (at cost) to unsecured debt ratio | 2.5 | x | 2.1 | x | 2.5 | x | 2.1 | x | ||||||||
Same property NOI increase (b) | (7.0 | %) | (0.3 | %) | (6.2 | %) | 0.5 | % | ||||||||
(# of apartment homes included) | 42,670 | 41,011 | 42,670 | 41,011 | ||||||||||||
Gross turnover of apartment homes (annualized) | 81 | % | 90 | % | 72 | % | 75 | % | ||||||||
Net turnover (excludes on-site transfers and transfers to other Camden communities) | 70 | % | 78 | % | 59 | % | 65 | % |
As of September 30, | ||||||||
2009 | 2008 | |||||||
Total assets | $4,734,097 | $4,832,880 | ||||||
Total debt | $2,622,157 | $2,823,520 | ||||||
Common and common equivalent shares, outstanding end of period (c) | 69,036 | 58,571 | ||||||
Share price, end of period | $40.30 | $45.86 | ||||||
Preferred units, end of period | $97,925 | $97,925 | ||||||
Book equity value, end of period (d) | $1,812,596 | $1,714,145 | ||||||
Market equity value, end of period (d) | $2,882,151 | $2,786,066 |
(a) Excludes discontinued operations. |
(b) "Same Property" Communities are communities which were owned by the Company and stabilized as of January 1, 2008, excluding properties held for sale and communities |
under redevelopment. |
(c) Includes at September 30, 2009: 66,231 common shares (including 112 common share equivalents related to share awards & options), plus common share equivalents |
upon the assumed conversion of minority interest units (2,805). |
(d) Includes: common shares, preferred and common units, and common share equivalents. |
Note: Please refer to pages 28 and 29 for definitions and reconciliations of all non-GAAP financial measures presented in this document. |
6
CAMDEN | OPERATING RESULTS | |||||||||||||||
(In thousands, except per share and property data amounts) | ||||||||||||||||
(Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | |||||||||||||||
OPERATING DATA | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Property revenues | ||||||||||||||||
Rental revenues | $133,702 | $138,979 | $406,002 | $409,797 | ||||||||||||
Other property revenues | 22,672 | 20,404 | 64,861 | 56,577 | ||||||||||||
Total property revenues | 156,374 | 159,383 | 470,863 | 466,374 | ||||||||||||
Property expenses | ||||||||||||||||
Property operating and maintenance | 46,772 | 47,519 | 133,617 | 126,916 | ||||||||||||
Real estate taxes | 17,893 | 17,921 | 54,957 | 53,033 | ||||||||||||
Total property expenses | 64,665 | 65,440 | 188,574 | 179,949 | ||||||||||||
Non-property income | ||||||||||||||||
Fee and asset management income | 1,818 | 2,350 | 6,093 | 6,893 | ||||||||||||
Interest and other income | 582 | 1,234 | 2,414 | 3,659 | ||||||||||||
Income (loss) on deferred compensation plans | 8,194 | (10,550 | ) | 11,702 | (19,730 | ) | ||||||||||
Total non-property income (loss) | 10,594 | (6,966 | ) | 20,209 | (9,178 | ) | ||||||||||
Other expenses | ||||||||||||||||
Property management | 4,377 | 5,007 | 13,848 | 15,188 | ||||||||||||
Fee and asset management | 1,074 | 1,198 | 3,512 | 4,619 | ||||||||||||
General and administrative | 7,532 | 7,513 | 23,010 | 23,887 | ||||||||||||
Interest | 31,117 | 32,838 | 97,364 | 98,697 | ||||||||||||
Depreciation and amortization | 42,895 | 43,808 | 130,763 | 128,514 | ||||||||||||
Amortization of deferred financing costs | 682 | 798 | 2,356 | 2,121 | ||||||||||||
Expense (benefit) on deferred compensation plans | 8,194 | (10,550 | ) | 11,702 | (19,730 | ) | ||||||||||
Total other expenses | 95,871 | 80,612 | 282,555 | 253,296 | ||||||||||||
Income from continuing operations before gain on sale of properties, | ||||||||||||||||
including land, gain (loss) on early retirement of debt, and equity in | ||||||||||||||||
income (loss) of joint ventures | 6,432 | 6,365 | 19,943 | 23,951 | ||||||||||||
Gain on sale of properties, including land | - | 1,823 | - | 2,929 | ||||||||||||
Gain (loss) on early retirement of debt | - | 2,440 | (2,550 | ) | 4,738 | |||||||||||
Equity in income (loss) of joint ventures | (38 | ) | (261 | ) | 592 | (782 | ) | |||||||||
Income from continuing operations before income taxes | 6,394 | 10,367 | 17,985 | 30,836 | ||||||||||||
Income tax expense - current | (126 | ) | (83 | ) | (772 | ) | (516 | ) | ||||||||
Income from continuing operations | 6,268 | 10,284 | 17,213 | 30,320 | ||||||||||||
Income (loss) from discontinued operations | (76 | ) | 545 | 1,084 | 3,937 | |||||||||||
Gain on sale of discontinued operations | - | 65,599 | 16,887 | 80,275 | ||||||||||||
Net income | 6,192 | 76,428 | 35,184 | 114,532 | ||||||||||||
Less net income allocated to noncontrolling interests | (505 | ) | (1,005 | ) | (1,448 | ) | (3,400 | ) | ||||||||
Less net income allocated to perpetual preferred units | (1,750 | ) | (1,750 | ) | (5,250 | ) | (5,250 | ) | ||||||||
Net income attributable to common shareholders | $3,937 | $73,673 | $28,486 | $105,882 | ||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME | ||||||||||||||||
Net income | $6,192 | $76,428 | $35,184 | $114,532 | ||||||||||||
Other comprehensive income (loss) | ||||||||||||||||
Unrealized loss on cash flow hedging activities | (8,732 | ) | (4,475 | ) | (10,307 | ) | (8,277 | ) | ||||||||
Reclassification of net losses on cash flow hedging activities | 5,697 | 2,905 | 16,442 | 6,875 | ||||||||||||
Gain on postretirement obligations | - | 103 | - | 103 | ||||||||||||
Comprehensive income | 3,157 | 74,961 | 41,319 | 113,233 | ||||||||||||
Less net income allocated to noncontrolling interests | (505 | ) | (1,005 | ) | (1,448 | ) | (3,400 | ) | ||||||||
Less net income allocated to perpetual preferred units | (1,750 | ) | (1,750 | ) | (5,250 | ) | (5,250 | ) | ||||||||
Comprehensive income attributable to common shareholders | $902 | $72,206 | $34,621 | $104,583 | ||||||||||||
PER SHARE DATA | ||||||||||||||||
Net income attributable to common shareholders - basic | $0.06 | $1.32 | $0.46 | $1.90 | ||||||||||||
Net income attributable to common shareholders - diluted | 0.06 | 1.30 | 0.46 | 1.88 | ||||||||||||
Income from continuing operations attributable to common shareholders - basic | 0.06 | 0.12 | 0.17 | 0.38 | ||||||||||||
Income from continuing operations attributable to common shareholders - diluted | 0.06 | 0.12 | 0.17 | 0.37 | ||||||||||||
Weighted average number of common and | ||||||||||||||||
common equivalent shares outstanding: | ||||||||||||||||
Basic | 66,094 | 55,367 | 61,087 | 55,228 | ||||||||||||
Diluted | 66,602 | 56,008 | 61,579 | 55,889 | ||||||||||||
Note: Please refer to pages 28 and 29 for definitions and reconciliations of all non-GAAP financial measures presented in this document. |
7
CAMDEN | FUNDS FROM OPERATIONS | |||||||||||||||
(In thousands, except per share and property data amounts) | ||||||||||||||||
(Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | |||||||||||||||
FUNDS FROM OPERATIONS | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Net income attributable to common shareholders | $3,937 | $73,673 | $28,486 | $105,882 | ||||||||||||
Real estate depreciation and amortization from continuing operations | 41,834 | 42,913 | 127,707 | 125,861 | ||||||||||||
Real estate depreciation from discontinued operations | - | 346 | - | 2,745 | ||||||||||||
Adjustments for unconsolidated joint ventures | 1,935 | 1,889 | 5,812 | 5,143 | ||||||||||||
Income allocated to noncontrolling interests | 406 | 884 | 1,148 | 3,044 | ||||||||||||
Gain on sale of operating properties, net of taxes | - | (1,823 | ) | - | (2,929 | ) | ||||||||||
Gain on sale of discontinued operations | - | (65,599 | ) | (16,887 | ) | (80,265 | ) | |||||||||
Funds from operations - diluted | $48,112 | $52,283 | $146,266 | $159,481 | ||||||||||||
PER SHARE DATA | ||||||||||||||||
Funds from operations - diluted | $0.70 | $0.89 | 2.29 | 2.72 | ||||||||||||
Cash distributions | 0.45 | 0.70 | 1.60 | 2.10 | ||||||||||||
Weighted average number of common and | ||||||||||||||||
common equivalent shares outstanding: | ||||||||||||||||
FFO - diluted | 68,959 | 58,561 | 63,967 | 58,572 | ||||||||||||
PROPERTY DATA | ||||||||||||||||
Total operating properties (end of period) (a) | 183 | 179 | 183 | 179 | ||||||||||||
Total operating apartment homes in operating properties (end of period) (a) | 63,286 | 62,421 | 63,286 | 62,421 | ||||||||||||
Total operating apartment homes (weighted average) | 50,383 | 50,877 | 50,639 | 51,532 | ||||||||||||
Total operating apartment homes - excluding discontinued operations (weighted average) | 50,383 | 49,560 | 50,191 | 49,136 | ||||||||||||
(a) Includes joint ventures and properties held for sale. |
Note: Please refer to pages 28 and 29 for definitions and reconciliations of all non-GAAP financial measures presented in this document. |
8
CAMDEN | BALANCE SHEETS | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||
(Unaudited) | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | |||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Real estate assets, at cost | ||||||||||||||||||||
Land | $746,825 | $746,936 | $746,935 | $744,059 | $745,085 | |||||||||||||||
Buildings and improvements | 4,484,335 | 4,473,906 | 4,466,296 | 4,447,587 | 4,442,067 | |||||||||||||||
5,231,160 | 5,220,842 | 5,213,231 | 5,191,646 | 5,187,152 | ||||||||||||||||
Accumulated depreciation | (1,107,227 | ) | (1,065,861 | ) | (1,023,466 | ) | (981,049 | ) | (952,883 | ) | ||||||||||
Net operating real estate assets | 4,123,933 | 4,154,981 | 4,189,765 | 4,210,597 | 4,234,269 | |||||||||||||||
Properties under development and land | 279,620 | 268,655 | 258,239 | 264,188 | 323,300 | |||||||||||||||
Investments in joint ventures | 43,236 | 22,334 | 15,158 | 15,106 | 15,663 | |||||||||||||||
Properties held for sale, including land | 6,622 | 6,732 | 20,696 | 20,653 | 9,495 | |||||||||||||||
Total real estate assets | 4,453,411 | 4,452,702 | 4,483,858 | 4,510,544 | 4,582,727 | |||||||||||||||
Accounts receivable - affiliates | 35,971 | 35,909 | 36,105 | 37,000 | 36,868 | |||||||||||||||
Notes receivable | ||||||||||||||||||||
Affiliates | 54,462 | 54,033 | 58,481 | 58,109 | 58,240 | |||||||||||||||
Other | - | - | - | 8,710 | 8,710 | |||||||||||||||
Other assets, net (a) | 104,669 | 92,421 | 84,905 | 103,013 | 111,847 | |||||||||||||||
Cash and cash equivalents | 81,683 | 157,665 | 7,256 | 7,407 | 29,517 | |||||||||||||||
Restricted cash | 3,901 | 5,190 | 4,437 | 5,559 | 4,971 | |||||||||||||||
Total assets | $4,734,097 | $4,797,920 | $4,675,042 | $4,730,342 | $4,832,880 | |||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Notes payable | ||||||||||||||||||||
Unsecured | $1,646,106 | $1,728,150 | $2,151,492 | $2,103,187 | $2,096,285 | |||||||||||||||
Secured | 976,051 | 969,668 | 680,631 | 729,209 | 727,235 | |||||||||||||||
Accounts payable and accrued expenses | 78,466 | 65,012 | 73,250 | 82,575 | 86,668 | |||||||||||||||
Accrued real estate taxes | 42,386 | 30,154 | 19,113 | 23,600 | 40,664 | |||||||||||||||
Other liabilities (b) | 145,464 | 132,763 | 137,397 | 149,554 | 124,915 | |||||||||||||||
Distributions payable | 33,028 | 33,050 | 43,136 | 42,936 | 42,968 | |||||||||||||||
Total liabilities | 2,921,501 | 2,958,797 | 3,105,019 | 3,131,061 | 3,118,735 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Perpetual preferred units | 97,925 | 97,925 | 97,925 | 97,925 | 97,925 | |||||||||||||||
Shareholders' equity | ||||||||||||||||||||
Common shares of beneficial interest | 770 | 769 | 666 | 660 | 660 | |||||||||||||||
Additional paid-in capital | 2,522,525 | 2,517,788 | 2,242,940 | 2,237,703 | 2,232,436 | |||||||||||||||
Distributions in excess of net income attributable to common shareholders | (383,265 | ) | (357,168 | ) | (345,481 | ) | (312,309 | ) | (238,301 | ) | ||||||||||
Notes receivable secured by common shares | (101 | ) | (287 | ) | (291 | ) | (295 | ) | (298 | ) | ||||||||||
Treasury shares, at cost | (462,188 | ) | (462,751 | ) | (462,751 | ) | (463,209 | ) | (463,108 | ) | ||||||||||
Accumulated other comprehensive loss (c) | (44,921 | ) | (41,886 | ) | (48,716 | ) | (51,056 | ) | (17,423 | ) | ||||||||||
Total common shareholders' equity | 1,632,820 | 1,656,465 | 1,386,367 | 1,411,494 | 1,513,966 | |||||||||||||||
Noncontrolling interest | 81,851 | 84,733 | 85,731 | 89,862 | 102,254 | |||||||||||||||
Total shareholders' equity | 1,714,671 | 1,741,198 | 1,472,098 | 1,501,356 | 1,616,220 | |||||||||||||||
Total liabilities and shareholders' equity | $4,734,097 | $4,797,920 | $4,675,042 | $4,730,342 | $4,832,880 | |||||||||||||||
(a) includes: | ||||||||||||||||||||
net deferred charges of: | $11,617 | $12,108 | $10,061 | $10,505 | $11,388 | |||||||||||||||
(b) includes: | ||||||||||||||||||||
deferred revenues of: | $2,938 | $3,183 | $2,402 | $2,640 | $2,940 | |||||||||||||||
distributions in excess of investments in joint ventures of: | $30,507 | $30,287 | $31,318 | $30,105 | $27,977 | |||||||||||||||
fair value adjustment of derivative instruments: | $44,730 | $41,797 | $48,693 | $51,068 | $17,511 | |||||||||||||||
(c) Represents the fair value adjustment of derivative instruments and gain on post retirement obligations. |
9
CAMDEN | PORTFOLIO STATISTICS | |||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||
COMMUNITY PORTFOLIO AT SEPTEMBER 30, 2009 (in apartment homes) | ||||||||||||||||||||||||||||||||||||
"Same Property" | Non-"Same Property" (a) | Wholly - Owned | Joint Venture | Stabilized Operating | Completed in Lease-up | Total Operating | Under Construction | Total | ||||||||||||||||||||||||||||
D.C. Metro (b) | 4,157 | 1,037 | 5,194 | 508 | 5,702 | 366 | 6,068 | - | 6,068 | |||||||||||||||||||||||||||
Las Vegas, NV | 2,889 | 1,080 | 3,969 | 4,047 | 8,016 | - | 8,016 | - | 8,016 | |||||||||||||||||||||||||||
Los Angeles/Orange County, CA | 1,770 | - | 1,770 | 711 | 2,481 | - | 2,481 | - | 2,481 | |||||||||||||||||||||||||||
San Diego/Inland Empire, CA | 846 | 350 | 1,196 | - | 1,196 | - | 1,196 | - | 1,196 | |||||||||||||||||||||||||||
Tampa, FL | 4,965 | 538 | 5,503 | - | 5,503 | - | 5,503 | - | 5,503 | |||||||||||||||||||||||||||
Dallas, TX | 4,723 | 940 | 5,663 | 456 | 6,119 | - | 6,119 | - | 6,119 | |||||||||||||||||||||||||||
Houston, TX (c) | 2,679 | 1,783 | 4,462 | 1,487 | 5,949 | 340 | 6,289 | 372 | 6,661 | |||||||||||||||||||||||||||
SE Florida | 2,520 | - | 2,520 | - | 2,520 | - | 2,520 | - | 2,520 | |||||||||||||||||||||||||||
Charlotte, NC | 3,286 | 288 | 3,574 | - | 3,574 | - | 3,574 | - | 3,574 | |||||||||||||||||||||||||||
Orlando, FL | 3,296 | - | 3,296 | - | 3,296 | 261 | 3,557 | - | 3,557 | |||||||||||||||||||||||||||
Atlanta, GA | 3,202 | - | 3,202 | - | 3,202 | - | 3,202 | - | 3,202 | |||||||||||||||||||||||||||
Denver, CO | 1,851 | - | 1,851 | 320 | 2,171 | - | 2,171 | - | 2,171 | |||||||||||||||||||||||||||
Raleigh, NC | 2,704 | - | 2,704 | - | 2,704 | - | 2,704 | - | 2,704 | |||||||||||||||||||||||||||
Phoenix, AZ | 1,441 | - | 1,441 | 992 | 2,433 | - | 2,433 | - | 2,433 | |||||||||||||||||||||||||||
Austin, TX (d) | 1,645 | 208 | 1,853 | 253 | 2,106 | 348 | 2,454 | - | 2,454 | |||||||||||||||||||||||||||
Other | 696 | 1,066 | 1,762 | 3,237 | 4,999 | - | 4,999 | - | 4,999 | |||||||||||||||||||||||||||
Total Portfolio | 42,670 | 7,290 | 49,960 | 12,011 | 61,971 | 1,315 | 63,286 | 372 | 63,658 | |||||||||||||||||||||||||||
(a) Includes two redevelopment properties (672 apartment homes). | ||||||||||||||||||||||||||||||||||||
(b) D.C. Metro includes Washington D.C., Maryland, and Northern Virginia. | ||||||||||||||||||||||||||||||||||||
(c) 340 units completed in lease up in Houston, TX are held through a joint venture investment. 372 units under construction in Houston, TX are held through joint venture investments, of which 253 units are fully consolidated. | ||||||||||||||||||||||||||||||||||||
(d) 348 units in lease-up in Austin, TX are held through a joint venture investment. | ||||||||||||||||||||||||||||||||||||
THIRD QUARTER NOI CONTRIBUTION PERCENTAGE BY REGION | WEIGHTED AVERAGE OCCUPANCY FOR THE QUARTER ENDED: (g) | |||||||||||||||||||||||||||||||||||
"Same Property" Communities | Operating Comm- unities(e) | Incl. JVs at Pro Rata % (f) | Sep 30 2009 | Jun 30 2009 | Mar 31 2009 | Dec 31 2008 | Sep 30 2008 | |||||||||||||||||||||||||||||
D.C. Metro | 16.6 | % | 18.2 | % | 17.8 | % | 95.9 | % | 95.0 | % | 94.2 | % | 94.8 | % | 96.5 | % | ||||||||||||||||||||
Las Vegas, NV | 5.8 | % | 7.1 | % | 8.0 | % | 91.4 | % | 93.1 | % | 93.0 | % | 93.0 | % | 95.2 | % | ||||||||||||||||||||
Los Angeles/Orange County, CA | 7.6 | % | 6.4 | % | 6.6 | % | 94.1 | % | 93.4 | % | 92.3 | % | 94.2 | % | 94.4 | % | ||||||||||||||||||||
San Diego/Inland Empire, CA | 3.0 | % | 3.6 | % | 3.4 | % | 93.8 | % | 94.1 | % | 91.6 | % | 91.0 | % | 94.4 | % | ||||||||||||||||||||
Tampa, FL | 8.7 | % | 8.1 | % | 7.8 | % | 92.9 | % | 93.3 | % | 93.5 | % | 93.3 | % | 93.5 | % | ||||||||||||||||||||
Dallas, TX | 7.3 | % | 7.2 | % | 7.0 | % | 92.8 | % | 94.5 | % | 93.4 | % | 93.0 | % | 94.1 | % | ||||||||||||||||||||
Houston, TX | 5.3 | % | 8.5 | % | 8.7 | % | 94.8 | % | 95.5 | % | 95.0 | % | 95.6 | % | 95.0 | % | ||||||||||||||||||||
SE Florida | 8.4 | % | 7.1 | % | 6.8 | % | 94.8 | % | 95.4 | % | 94.5 | % | 95.1 | % | 95.8 | % | ||||||||||||||||||||
Charlotte, NC | 6.8 | % | 6.1 | % | 5.9 | % | 93.4 | % | 93.8 | % | 92.6 | % | 92.4 | % | 94.6 | % | ||||||||||||||||||||
Orlando, FL | 6.7 | % | 6.0 | % | 5.7 | % | 93.6 | % | 93.6 | % | 94.2 | % | 93.3 | % | 95.0 | % | ||||||||||||||||||||
Atlanta, GA | 6.6 | % | 5.6 | % | 5.4 | % | 93.4 | % | 94.2 | % | 92.4 | % | 93.3 | % | 94.7 | % | ||||||||||||||||||||
Denver, CO | 4.5 | % | 3.8 | % | 4.0 | % | 95.2 | % | 95.6 | % | 93.7 | % | 93.5 | % | 96.0 | % | ||||||||||||||||||||
Raleigh, NC | 5.4 | % | 4.5 | % | 4.3 | % | 94.6 | % | 94.1 | % | 94.0 | % | 92.7 | % | 95.0 | % | ||||||||||||||||||||
Phoenix, AZ | 2.7 | % | 2.3 | % | 2.4 | % | 90.3 | % | 91.5 | % | 92.7 | % | 92.0 | % | 92.4 | % | ||||||||||||||||||||
Austin, TX | 2.9 | % | 2.7 | % | 2.8 | % | 94.2 | % | 94.0 | % | 93.1 | % | 93.8 | % | 95.1 | % | ||||||||||||||||||||
Other | 1.7 | % | 2.8 | % | 3.4 | % | 95.1 | % | 95.6 | % | 94.4 | % | 94.6 | % | 95.4 | % | ||||||||||||||||||||
Total Portfolio | 100.0 | % | 100.0 | % | 100.0 | % | 93.6 | % | 94.2 | % | 93.6 | % | 93.6 | % | 94.9 | % | ||||||||||||||||||||
(e) Operating communities include wholly-owned communities and completed communities in lease-up at quarter end and exclude communities sold during the quarter. | ||||||||||||||||||||||||||||||||||||
(f) Based on total NOI from operating communities plus Camden's pro-rata share of total NOI from joint venture communities. | ||||||||||||||||||||||||||||||||||||
(g) Occupancy figures include apartment homes held through joint venture investments but exclude communities in lease-up, under development, or under redevelopment. |
10
CAMDEN | COMPONENTS OF | |||||||||||||||||||||||||||
PROPERTY NET OPERATING INCOME | ||||||||||||||||||||||||||||
(In thousands, except property data amounts) | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Apartment | Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
Property Revenues | Homes | 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||||||
"Same Property" Communities (a) | 42,670 | $129,459 | $135,505 | ($6,046 | ) | $391,851 | $401,655 | ($9,804 | ) | |||||||||||||||||||
Non-"Same Property" Communities (b) | 6,618 | 22,255 | 19,755 | 2,500 | 65,948 | 52,986 | 12,962 | |||||||||||||||||||||
Development and Lease-Up Communities (c) | 880 | 1,992 | 805 | 1,187 | 5,238 | 1,008 | 4,230 | |||||||||||||||||||||
Redevelopment Communities (d) | 672 | 1,387 | 1,458 | (71 | ) | 4,133 | 4,380 | (247 | ) | |||||||||||||||||||
Dispositions / Other (e) | - | 1,281 | 1,860 | (579 | ) | 3,693 | 6,345 | (2,652 | ) | |||||||||||||||||||
Total Property Revenues | 50,840 | $156,374 | $159,383 | ($3,009 | ) | $470,863 | $466,374 | $4,489 | ||||||||||||||||||||
Property Expenses | ||||||||||||||||||||||||||||
"Same Property" Communities (a) | 42,670 | $53,151 | $53,470 | ($319 | ) | $155,766 | $150,039 | $5,727 | ||||||||||||||||||||
Non-"Same Property" Communities (b) | 6,618 | 9,064 | 8,447 | 617 | 25,716 | 22,743 | 2,973 | |||||||||||||||||||||
Development and Lease-Up Communities (c) | 880 | 866 | 501 | 365 | 2,556 | 961 | 1,595 | |||||||||||||||||||||
Redevelopment Communities (d) | 672 | 682 | 732 | (50 | ) | 2,035 | 2,124 | (89 | ) | |||||||||||||||||||
Dispositions / Other (e) | - | 902 | 2,290 | (1,388 | ) | 2,501 | 4,082 | (1,581 | ) | |||||||||||||||||||
Total Property Expenses | 50,840 | $64,665 | $65,440 | ($775 | ) | $188,574 | $179,949 | $8,625 | ||||||||||||||||||||
Property Net Operating Income | ||||||||||||||||||||||||||||
"Same Property" Communities (a) | 42,670 | $76,308 | $82,035 | ($5,727 | ) | $236,085 | $251,616 | ($15,531 | ) | |||||||||||||||||||
Non-"Same Property" Communities (b) | 6,618 | 13,191 | 11,308 | 1,883 | 40,232 | 30,243 | 9,989 | |||||||||||||||||||||
Development and Lease-Up Communities (c) | 880 | 1,126 | 304 | 822 | 2,682 | 47 | 2,635 | |||||||||||||||||||||
Redevelopment Communities (d) | 672 | 705 | 726 | (21 | ) | 2,098 | 2,256 | (158 | ) | |||||||||||||||||||
Dispositions / Other (e) | - | 379 | (430 | ) | 809 | 1,192 | 2,263 | (1,071 | ) | |||||||||||||||||||
Total Property Net Operating Income | 50,840 | $91,709 | $93,943 | ($2,234 | ) | $282,289 | $286,425 | ($4,136 | ) |
Income (loss) from Discontinued Operations (f) | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||||
Property Revenues | $0 | $2,690 | $2,408 | $14,659 | ||||||||||||||
Property Expenses | 76 | 1,711 | 1,324 | 7,494 | ||||||||||||||
Property Net Operating Income | (76 | ) | 979 | 1,084 | 7,165 | |||||||||||||
Interest | - | (86 | ) | - | (466 | ) | ||||||||||||
Depreciation and Amortization | - | (348 | ) | - | (2,762 | ) | ||||||||||||
Gain on sale of discontinued operations | - | 65,599 | 16,887 | 80,275 | ||||||||||||||
Income (loss) from Discontinued Operations | ($76 | ) | $66,144 | $17,971 | $84,212 |
Notes: | |
(a) | "Same Property" Communities are communities which were owned by the Company and stabilized as of January 1, 2008, excluding properties held for sale and Redevelopment Communities. |
(b) | Non-"Same Property" Communities are stabilized communities acquired or developed by the Company after January 1, 2008, or completely redeveloped prior to January 1, 2009, excluding properties held for sale. |
(c) | Development and Lease-Up Communities are non-stabilized communities developed or acquired by the Company after January 1, 2008, excluding properties held for sale and Redevelopment Communities. |
(d) | Redevelopment Communities are communities redeveloped by the Company after January 1, 2009, excluding properties held for sale. |
(e) | Disposition Communities include those communities disposed of by the Company which are not classified as "Discontinued Operations". "Other" includes results from non-multifamily rental properties. |
(f) | Represents operating results for communities disposed of during 2008 and 2009, or held for sale at September 30, 2009, of which Camden has, or expects to have, no continuing involvement. |
11
"SAME PROPERTY" | ||||||||||||||||||||||||||||||||||||
CAMDEN | THIRD QUARTER COMPARISONS | |||||||||||||||||||||||||||||||||||
September 30, 2009 | ||||||||||||||||||||||||||||||||||||
(In thousands, except property data amounts) | ||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||
Revenues | Expenses | NOI | ||||||||||||||||||||||||||||||||||
Quarterly Results (a) | 3Q09 | 3Q08 | Growth | 3Q09 | 3Q08 | Growth | 3Q09 | 3Q08 | Growth | |||||||||||||||||||||||||||
D.C. Metro | $18,682 | $18,726 | (0.2 | %) | $5,982 | $5,775 | 3.6 | % | $12,700 | $12,951 | (1.9 | %) | ||||||||||||||||||||||||
Las Vegas, NV | 7,418 | 8,190 | (9.4 | %) | 2,991 | 2,996 | (0.2 | %) | 4,427 | 5,194 | (14.8 | %) | ||||||||||||||||||||||||
Los Angeles/Orange County, CA | 8,591 | 9,103 | (5.6 | %) | 2,789 | 2,853 | (2.2 | %) | 5,802 | 6,250 | (7.2 | %) | ||||||||||||||||||||||||
San Diego/Inland Empire, CA | 3,870 | 4,021 | (3.8 | %) | 1,599 | 1,561 | 2.4 | % | 2,271 | 2,460 | (7.7 | %) | ||||||||||||||||||||||||
Tampa, FL | 12,641 | 13,014 | (2.9 | %) | 6,022 | 6,328 | (4.8 | %) | 6,619 | 6,686 | (1.0 | %) | ||||||||||||||||||||||||
Dallas, TX | 11,016 | 11,347 | (2.9 | %) | 5,434 | 5,610 | (3.1 | %) | 5,582 | 5,737 | (2.7 | %) | ||||||||||||||||||||||||
Houston, TX | 7,502 | 7,545 | (0.6 | %) | 3,451 | 3,163 | 9.1 | % | 4,051 | 4,382 | (7.6 | %) | ||||||||||||||||||||||||
SE Florida | 10,872 | 11,628 | (6.5 | %) | 4,495 | 4,621 | (2.7 | %) | 6,377 | 7,007 | (9.0 | %) | ||||||||||||||||||||||||
Charlotte, NC | 8,831 | 9,876 | (10.6 | %) | 3,657 | 3,742 | (2.3 | %) | 5,174 | 6,134 | (15.7 | %) | ||||||||||||||||||||||||
Orlando, FL | 8,804 | 9,088 | (3.1 | %) | 3,703 | 3,788 | (2.2 | %) | 5,101 | 5,300 | (3.8 | %) | ||||||||||||||||||||||||
Atlanta, GA | 8,769 | 9,400 | (6.7 | %) | 3,705 | 3,750 | (1.2 | %) | 5,064 | 5,650 | (10.4 | %) | ||||||||||||||||||||||||
Denver, CO | 5,437 | 5,536 | (1.8 | %) | 1,971 | 1,984 | (0.7 | %) | 3,466 | 3,552 | (2.4 | %) | ||||||||||||||||||||||||
Raleigh, NC | 6,876 | 7,201 | (4.5 | %) | 2,750 | 2,674 | 2.8 | % | 4,126 | 4,527 | (8.9 | %) | ||||||||||||||||||||||||
Phoenix, AZ | 3,752 | 4,069 | (7.8 | %) | 1,678 | 1,583 | 6.0 | % | 2,074 | 2,486 | (16.6 | %) | ||||||||||||||||||||||||
Austin, TX | 4,230 | 4,487 | (5.7 | %) | 2,042 | 2,202 | (7.3 | %) | 2,188 | 2,285 | (4.2 | %) | ||||||||||||||||||||||||
Other | 2,168 | 2,274 | (4.7 | %) | 882 | 840 | 5.0 | % | 1,286 | 1,434 | (10.3 | %) | ||||||||||||||||||||||||
Total Same Property | $129,459 | $135,505 | (4.5 | %) | $53,151 | $53,470 | (0.6 | %) | $76,308 | $82,035 | (7.0 | %) | ||||||||||||||||||||||||
Apartment Homes | % of NOI | Average Occupancy (a) | Weighted Average Rental Rate (b) | |||||||||||||||||||||||||||||||||
Quarterly Results (a) | Included | Contribution (a) | 3Q09 | 3Q08 | Change | 3Q09 | 3Q08 | Change | ||||||||||||||||||||||||||||
D.C. Metro | 4,157 | 16.6 | % | 96.1 | % | 96.7 | % | (0.6 | %) | $1,398 | $1,443 | (3.1 | %) | |||||||||||||||||||||||
Las Vegas, NV | 2,889 | 5.8 | % | 91.3 | % | 95.2 | % | (3.9 | %) | 793 | 862 | (8.0 | %) | |||||||||||||||||||||||
Los Angeles/Orange County, CA | 1,770 | 7.6 | % | 94.8 | % | 94.6 | % | 0.2 | % | 1,543 | 1,662 | (7.2 | %) | |||||||||||||||||||||||
San Diego/Inland Empire, CA | 846 | 3.0 | % | 93.4 | % | 95.0 | % | (1.6 | %) | 1,448 | 1,530 | (5.3 | %) | |||||||||||||||||||||||
Tampa, FL | 4,965 | 8.7 | % | 92.7 | % | 93.5 | % | (0.8 | %) | 749 | 793 | (5.6 | %) | |||||||||||||||||||||||
Dallas, TX | 4,723 | 7.3 | % | 92.8 | % | 94.0 | % | (1.2 | %) | 705 | 727 | (3.0 | %) | |||||||||||||||||||||||
Houston, TX | 2,679 | 5.3 | % | 95.2 | % | 95.5 | % | (0.3 | %) | 871 | 879 | (0.9 | %) | |||||||||||||||||||||||
SE Florida | 2,520 | 8.4 | % | 94.8 | % | 95.8 | % | (1.0 | %) | 1,348 | 1,451 | (7.1 | %) | |||||||||||||||||||||||
Charlotte, NC | 3,286 | 6.8 | % | 93.4 | % | 94.6 | % | (1.2 | %) | 824 | 921 | (10.5 | %) | |||||||||||||||||||||||
Orlando, FL | 3,296 | 6.7 | % | 93.6 | % | 95.0 | % | (1.4 | %) | 811 | 877 | (7.6 | %) | |||||||||||||||||||||||
Atlanta, GA | 3,202 | 6.6 | % | 93.4 | % | 94.7 | % | (1.3 | %) | 840 | 912 | (7.8 | %) | |||||||||||||||||||||||
Denver, CO | 1,851 | 4.5 | % | 95.1 | % | 96.0 | % | (0.9 | %) | 882 | 916 | (3.6 | %) | |||||||||||||||||||||||
Raleigh, NC | 2,704 | 5.4 | % | 94.6 | % | 95.0 | % | (0.4 | %) | 748 | 793 | (5.7 | %) | |||||||||||||||||||||||
Phoenix, AZ | 1,441 | 2.7 | % | 90.1 | % | 92.2 | % | (2.1 | %) | 784 | 883 | (11.2 | %) | |||||||||||||||||||||||
Austin, TX | 1,645 | 2.9 | % | 94.2 | % | 95.7 | % | (1.5 | %) | 767 | 813 | (5.7 | %) | |||||||||||||||||||||||
Other | 696 | 1.7 | % | 94.6 | % | 95.8 | % | (1.2 | %) | 957 | 993 | (3.6 | %) | |||||||||||||||||||||||
Total Same Property | 42,670 | 100.0 | % | 93.7 | % | 94.9 | % | (1.2 | %) | $929 | $986 | (5.8 | %) | |||||||||||||||||||||||
(a) "Same Property" Communities are communities which were owned by the Company and stabilized as of January 1, 2008, excluding properties held for sale and communities under redevelopment since January 1, 2008. | ||||||||||||||||||||||||||||||||||||
(b) Weighted average rental rates are the Company's market rental rates after "loss to lease" and concessions, but before vacancy and bad debt. |
12
"SAME PROPERTY" | ||||||||||||||||||||||||||||||||||||
CAMDEN | SEQUENTIAL QUARTER COMPARISONS | |||||||||||||||||||||||||||||||||||
September 30, 2009 | ||||||||||||||||||||||||||||||||||||
(In thousands, except property data amounts) | ||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||
Revenues | Expenses | NOI | ||||||||||||||||||||||||||||||||||
Quarterly Results (a) | 3Q09 | 2Q09 | Growth | 3Q09 | 2Q09 | Growth | 3Q09 | 2Q09 | Growth | |||||||||||||||||||||||||||
D.C. Metro | $18,682 | $18,708 | (0.1 | %) | $5,982 | $5,803 | 3.1 | % | $12,700 | $12,905 | (1.6 | %) | ||||||||||||||||||||||||
Las Vegas, NV | 7,418 | 7,658 | (3.1 | %) | 2,991 | 2,735 | 9.4 | % | 4,427 | 4,923 | (10.1 | %) | ||||||||||||||||||||||||
Los Angeles/Orange County, CA | 8,591 | 8,672 | (0.9 | %) | 2,789 | 2,716 | 2.7 | % | 5,802 | 5,956 | (2.6 | %) | ||||||||||||||||||||||||
San Diego/Inland Empire, CA | 3,870 | 3,803 | 1.8 | % | 1,599 | 1,547 | 3.4 | % | 2,271 | 2,256 | 0.7 | % | ||||||||||||||||||||||||
Tampa, FL | 12,641 | 12,735 | (0.7 | %) | 6,022 | 6,194 | (2.8 | %) | 6,619 | �� | 6,541 | 1.2 | % | |||||||||||||||||||||||
Dallas, TX | 11,016 | 11,285 | (2.4 | %) | 5,434 | 5,404 | 0.6 | % | 5,582 | 5,881 | (5.1 | %) | ||||||||||||||||||||||||
Houston, TX | 7,502 | 7,582 | (1.1 | %) | 3,451 | 3,263 | 5.8 | % | 4,051 | 4,319 | (6.2 | %) | ||||||||||||||||||||||||
SE Florida | 10,872 | 11,112 | (2.2 | %) | 4,495 | 4,667 | (3.7 | %) | 6,377 | 6,445 | (1.1 | %) | ||||||||||||||||||||||||
Charlotte, NC | 8,831 | 9,128 | (3.3 | %) | 3,657 | 3,574 | 2.3 | % | 5,174 | 5,554 | (6.8 | %) | ||||||||||||||||||||||||
Orlando, FL | 8,804 | 8,860 | (0.6 | %) | 3,703 | 3,895 | (4.9 | %) | 5,101 | 4,965 | 2.7 | % | ||||||||||||||||||||||||
Atlanta, GA | 8,769 | 9,017 | (2.8 | %) | 3,705 | 3,462 | 7.0 | % | 5,064 | 5,555 | (8.8 | %) | ||||||||||||||||||||||||
Denver, CO | 5,437 | 5,416 | 0.4 | % | 1,971 | 1,865 | 5.7 | % | 3,466 | 3,551 | (2.4 | %) | ||||||||||||||||||||||||
Raleigh, NC | 6,876 | 6,888 | (0.2 | %) | 2,750 | 2,542 | 8.2 | % | 4,126 | 4,346 | (5.1 | %) | ||||||||||||||||||||||||
Phoenix, AZ | 3,752 | 3,876 | (3.2 | %) | 1,678 | 1,566 | 7.2 | % | 2,074 | 2,310 | (10.2 | %) | ||||||||||||||||||||||||
Austin, TX | 4,230 | 4,248 | (0.4 | %) | 2,042 | 2,191 | (6.8 | %) | 2,188 | 2,057 | 6.4 | % | ||||||||||||||||||||||||
Other | 2,168 | 2,173 | (0.2 | %) | 882 | 832 | 6.0 | % | 1,286 | 1,341 | (4.1 | %) | ||||||||||||||||||||||||
Total Same Property | $129,459 | $131,161 | (1.3 | %) | $53,151 | $52,256 | 1.7 | % | $76,308 | $78,905 | (3.3 | %) | ||||||||||||||||||||||||
Apartment | ||||||||||||||||||||||||||||||||||||
Homes | % of NOI | Average Occupancy (a) | Weighted Average Rental Rate (b) | |||||||||||||||||||||||||||||||||
Quarterly Results (a) | Included | Contribution (a) | 3Q09 | 2Q09 | Change | 3Q09 | 2Q09 | Change | ||||||||||||||||||||||||||||
D.C. Metro | 4,157 | 16.6 | % | 96.1 | % | 95.2 | % | 0.9 | % | $1,398 | $1,405 | (0.5 | %) | |||||||||||||||||||||||
Las Vegas, NV | 2,889 | 5.8 | % | 91.3 | % | 93.8 | % | (2.5 | %) | 793 | 813 | (2.5 | %) | |||||||||||||||||||||||
Los Angeles/Orange County, CA | 1,770 | 7.6 | % | 94.8 | % | 93.5 | % | 1.3 | % | 1,543 | 1,580 | (2.4 | %) | |||||||||||||||||||||||
San Diego/Inland Empire, CA | 846 | 3.0 | % | 93.4 | % | 93.3 | % | 0.1 | % | 1,448 | 1,460 | (0.8 | %) | |||||||||||||||||||||||
Tampa, FL | 4,965 | 8.7 | % | 92.7 | % | 93.4 | % | (0.7 | %) | 749 | 757 | (1.1 | %) | |||||||||||||||||||||||
Dallas, TX | 4,723 | 7.3 | % | 92.8 | % | 94.3 | % | (1.5 | %) | 705 | 712 | (1.0 | %) | |||||||||||||||||||||||
Houston, TX | 2,679 | 5.3 | % | 95.2 | % | 95.8 | % | (0.6 | %) | 871 | 875 | (0.5 | %) | |||||||||||||||||||||||
SE Florida | 2,520 | 8.4 | % | 94.8 | % | 95.4 | % | (0.6 | %) | 1,348 | 1,370 | (1.6 | %) | |||||||||||||||||||||||
Charlotte, NC | 3,286 | 6.8 | % | 93.4 | % | 93.8 | % | (0.4 | %) | 824 | 852 | (3.2 | %) | |||||||||||||||||||||||
Orlando, FL | 3,296 | 6.7 | % | 93.6 | % | 93.6 | % | 0.0 | % | 811 | 825 | (1.8 | %) | |||||||||||||||||||||||
Atlanta, GA | 3,202 | 6.6 | % | 93.4 | % | 94.2 | % | (0.8 | %) | 840 | 858 | (2.1 | %) | |||||||||||||||||||||||
Denver, CO | 1,851 | 4.5 | % | 95.1 | % | 95.6 | % | (0.5 | %) | 882 | 889 | (0.7 | %) | |||||||||||||||||||||||
Raleigh, NC | 2,704 | 5.4 | % | 94.6 | % | 94.1 | % | 0.5 | % | 748 | 753 | (0.7 | %) | |||||||||||||||||||||||
Phoenix, AZ | 1,441 | 2.7 | % | 90.1 | % | 91.8 | % | (1.7 | %) | 784 | 815 | (3.9 | %) | |||||||||||||||||||||||
Austin, TX | 1,645 | 2.9 | % | 94.2 | % | 93.8 | % | 0.4 | % | 767 | 780 | (1.7 | %) | |||||||||||||||||||||||
Other | 696 | 1.7 | % | 94.6 | % | 94.7 | % | (0.1 | %) | 957 | 966 | (1.0 | %) | |||||||||||||||||||||||
Total Same Property | 42,670 | 100.0 | % | 93.7 | % | 94.2 | % | (0.5 | %) | $929 | $943 | (1.5 | %) | |||||||||||||||||||||||
(a) "Same Property" Communities are communities which were owned by the Company and stabilized as of January 1, 2008, excluding properties held for sale and communities | ||||||||||||||||||||||||||||||||||||
under redevelopment since January 1, 2008. | ||||||||||||||||||||||||||||||||||||
(b) Weighted average rental rates are the Company's market rental rates after "loss to lease" and concessions, but before vacancy and bad debt. |
13
"SAME PROPERTY" | ||||||||||||||||||||||||||||||||||||
CAMDEN | YEAR TO DATE COMPARISONS | |||||||||||||||||||||||||||||||||||
September 30, 2009 | ||||||||||||||||||||||||||||||||||||
(In thousands, except property data amounts) | ||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||
Revenues | Expenses | NOI | ||||||||||||||||||||||||||||||||||
Year to Date Results (a) | 2009 | 2008 | Growth | 2009 | 2008 | Growth | 2009 | 2008 | Growth | |||||||||||||||||||||||||||
D.C. Metro | $55,751 | $55,772 | (0.0 | %) | $17,434 | $16,053 | 8.6 | % | $38,317 | $39,719 | (3.5 | %) | ||||||||||||||||||||||||
Las Vegas, NV | 22,748 | 24,138 | (5.8 | %) | 8,392 | 8,254 | 1.7 | % | 14,356 | 15,884 | (9.6 | %) | ||||||||||||||||||||||||
Los Angeles/Orange County, CA | 26,002 | 27,182 | (4.3 | %) | 8,128 | 7,992 | 1.7 | % | 17,874 | 19,190 | (6.9 | %) | ||||||||||||||||||||||||
San Diego/Inland Empire, CA | 11,466 | 11,920 | (3.8 | %) | 4,663 | 4,459 | 4.6 | % | 6,803 | 7,461 | (8.8 | %) | ||||||||||||||||||||||||
Tampa, FL | 38,240 | 38,757 | (1.3 | %) | 18,153 | 17,720 | 2.4 | % | 20,087 | 21,037 | (4.5 | %) | ||||||||||||||||||||||||
Dallas, TX | 33,464 | 33,236 | 0.7 | % | 16,090 | 15,682 | 2.6 | % | 17,374 | 17,554 | (1.0 | %) | ||||||||||||||||||||||||
Houston, TX | 22,601 | 22,256 | 1.6 | % | 9,858 | 9,094 | 8.4 | % | 12,743 | 13,162 | (3.2 | %) | ||||||||||||||||||||||||
SE Florida | 33,259 | 34,765 | (4.3 | %) | 13,562 | 13,341 | 1.7 | % | 19,697 | 21,424 | (8.1 | %) | ||||||||||||||||||||||||
Charlotte, NC | 27,208 | 29,171 | (6.7 | %) | 10,708 | 10,657 | 0.5 | % | 16,500 | 18,514 | (10.9 | %) | ||||||||||||||||||||||||
Orlando, FL | 26,596 | 27,218 | (2.3 | %) | 11,182 | 10,491 | 6.6 | % | 15,414 | 16,727 | (7.8 | %) | ||||||||||||||||||||||||
Atlanta, GA | 26,782 | 27,669 | (3.2 | %) | 10,799 | 10,577 | 2.1 | % | 15,983 | 17,092 | (6.5 | %) | ||||||||||||||||||||||||
Denver, CO | 16,198 | 16,322 | (0.8 | %) | 5,472 | 5,286 | 3.5 | % | 10,726 | 11,036 | (2.8 | %) | ||||||||||||||||||||||||
Raleigh, NC | 20,703 | 21,315 | (2.9 | %) | 7,744 | 7,635 | 1.4 | % | 12,959 | 13,680 | (5.3 | %) | ||||||||||||||||||||||||
Phoenix, AZ | 11,597 | 12,204 | (5.0 | %) | 4,794 | 4,346 | 10.3 | % | 6,803 | 7,858 | (13.4 | %) | ||||||||||||||||||||||||
Austin, TX | 12,765 | 13,214 | (3.4 | %) | 6,277 | 6,132 | 2.4 | % | 6,488 | 7,082 | (8.4 | %) | ||||||||||||||||||||||||
Other | 6,471 | 6,516 | (0.7 | %) | 2,510 | 2,320 | 8.2 | % | 3,961 | 4,196 | (5.6 | %) | ||||||||||||||||||||||||
Total Same Property | $391,851 | $401,655 | (2.4 | %) | $155,766 | $150,039 | 3.8 | % | $236,085 | $251,616 | (6.2 | %) | ||||||||||||||||||||||||
Apartment | ||||||||||||||||||||||||||||||||||||
Homes | % of NOI | Average Occupancy (a) | Weighted Average Rental Rate (b) | |||||||||||||||||||||||||||||||||
Year to Date Results (a) | Included | Contribution (a) | 2009 | 2008 | Change | 2009 | 2008 | Change | ||||||||||||||||||||||||||||
D.C. Metro | 4,157 | 16.2 | % | 95.2 | % | 95.7 | % | (0.5 | %) | $1,407 | $1,440 | (2.3 | %) | |||||||||||||||||||||||
Las Vegas, NV | 2,889 | 6.1 | % | 92.8 | % | 94.6 | % | (1.8 | %) | 814 | 865 | (5.8 | %) | |||||||||||||||||||||||
Los Angeles/Orange County, CA | 1,770 | 7.6 | % | 93.6 | % | 94.4 | % | (0.8 | %) | 1,581 | 1,660 | (4.8 | %) | |||||||||||||||||||||||
San Diego/Inland Empire, CA | 846 | 2.9 | % | 92.8 | % | 94.7 | % | (1.9 | %) | 1,470 | 1,526 | (3.7 | %) | |||||||||||||||||||||||
Tampa, FL | 4,965 | 8.5 | % | 93.2 | % | 93.6 | % | (0.4 | %) | 761 | 801 | (5.0 | %) | |||||||||||||||||||||||
Dallas, TX | 4,723 | 7.4 | % | 93.5 | % | 93.2 | % | 0.3 | % | 712 | 722 | (1.4 | %) | |||||||||||||||||||||||
Houston, TX | 2,679 | 5.4 | % | 95.5 | % | 95.3 | % | 0.2 | % | 876 | 865 | 1.2 | % | |||||||||||||||||||||||
SE Florida | 2,520 | 8.3 | % | 94.9 | % | 95.2 | % | (0.3 | %) | 1,374 | 1,462 | (6.0 | %) | |||||||||||||||||||||||
Charlotte, NC | 3,286 | 7.0 | % | 93.2 | % | 94.0 | % | (0.8 | %) | 851 | 923 | (7.8 | %) | |||||||||||||||||||||||
Orlando, FL | 3,296 | 6.5 | % | 93.8 | % | 94.2 | % | (0.4 | %) | 828 | 885 | (6.4 | %) | |||||||||||||||||||||||
Atlanta, GA | 3,202 | 6.8 | % | 93.4 | % | 94.3 | % | (0.9 | %) | 859 | 910 | (5.6 | %) | |||||||||||||||||||||||
Denver, CO | 1,851 | 4.5 | % | 94.8 | % | 95.5 | % | (0.7 | %) | 891 | 905 | (1.6 | %) | |||||||||||||||||||||||
Raleigh, NC | 2,704 | 5.5 | % | 94.2 | % | 94.5 | % | (0.3 | %) | 754 | 791 | (4.7 | %) | |||||||||||||||||||||||
Phoenix, AZ | 1,441 | 2.9 | % | 91.6 | % | 93.0 | % | (1.4 | %) | 813 | 901 | (9.8 | %) | |||||||||||||||||||||||
Austin, TX | 1,645 | 2.7 | % | 93.7 | % | 94.9 | % | (1.2 | %) | 782 | 812 | (3.6 | %) | |||||||||||||||||||||||
Other | 696 | 1.7 | % | 94.7 | % | 94.9 | % | (0.2 | %) | 963 | 978 | (1.6 | %) | |||||||||||||||||||||||
Total Same Property | 42,670 | 100.0 | % | 93.8 | % | 94.4 | % | (0.6 | %) | $944 | $986 | (4.3 | %) | |||||||||||||||||||||||
(a) "Same Property" Communities are communities which were owned by the Company and stabilized as of January 1, 2008, excluding properties held for sale and communities | ||||||||||||||||||||||||||||||||||||
under redevelopment since January 1, 2008. | ||||||||||||||||||||||||||||||||||||
(b) Weighted average rental rates are the Company's market rental rates after "loss to lease" and concessions, but before vacancy and bad debt. |
14
CAMDEN | JOINT VENTURE OPERATIONS | |||||||||||||||||||
(In thousands, except per share and property data amounts) | ||||||||||||||||||||
Company's Pro-rata Share of Joint Venture Operations: | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||
OPERATING DATA (a) | 2009 | 2008 | 2009 | 2008 | ||||||||||||||||
Property Revenues | ||||||||||||||||||||
Rental revenues | $6,666 | $6,202 | $19,622 | $17,583 | ||||||||||||||||
Other property revenues | 1,234 | 1,050 | 3,347 | 2,554 | ||||||||||||||||
Total property revenues | 7,900 | 7,252 | 22,969 | 20,137 | ||||||||||||||||
Property Expenses | ||||||||||||||||||||
Property operating and maintenance | 2,724 | 2,292 | 7,203 | 6,254 | ||||||||||||||||
Real estate taxes | 945 | 743 | 2,668 | 1,985 | ||||||||||||||||
Total property expenses | 3,669 | 3,035 | 9,871 | 8,239 | ||||||||||||||||
Net Operating Income (NOI) | 4,231 | 4,217 | 13,098 | 11,898 | ||||||||||||||||
Other expenses | ||||||||||||||||||||
Interest | 2,143 | 2,417 | 6,325 | 6,725 | ||||||||||||||||
Depreciation and amortization | 2,079 | 1,969 | 6,027 | 5,252 | ||||||||||||||||
Other | 47 | 92 | 154 | 703 | ||||||||||||||||
Total other expenses | 4,269 | 4,478 | 12,506 | 12,680 | ||||||||||||||||
Equity in income (loss) of joint ventures | $(38 | ) | $(261 | ) | $592 | $(782 | ) | |||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | ||||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||||||
BALANCE SHEET DATA (b) | ||||||||||||||||||||
Land | $219,549 | $215,497 | $209,453 | $217,730 | $213,838 | |||||||||||||||
Buildings and improvements | 1,084,279 | 1,070,426 | 1,050,523 | 1,030,486 | 1,016,545 | |||||||||||||||
1,303,828 | 1,285,923 | 1,259,976 | 1,248,216 | 1,230,383 | ||||||||||||||||
Accumulated depreciation | (176,799 | ) | (166,101 | ) | (155,928 | ) | (145,828 | ) | (135,850 | ) | ||||||||||
Real estate assets, net | 1,127,029 | 1,119,822 | 1,104,048 | 1,102,388 | 1,094,533 | |||||||||||||||
Properties under development and land | 53,093 | 63,333 | 82,106 | 81,719 | 81,139 | |||||||||||||||
Cash and other assets, net | 27,947 | 29,566 | 26,305 | 26,629 | 34,820 | |||||||||||||||
Total assets | $1,208,069 | $1,212,721 | $1,212,459 | $1,210,736 | $1,210,492 | |||||||||||||||
Notes payable | $979,032 | $1,001,462 | $996,356 | $984,200 | $967,930 | |||||||||||||||
Notes payable due to Camden | 57,574 | 54,273 | 57,645 | 56,928 | 56,748 | |||||||||||||||
Other liabilities | 21,319 | 19,791 | 21,647 | 24,578 | 27,716 | |||||||||||||||
Total liabilities | 1,057,925 | 1,075,526 | 1,075,648 | 1,065,706 | 1,052,394 | |||||||||||||||
Members' equity | 150,144 | 137,195 | 136,811 | 145,030 | 158,098 | |||||||||||||||
Total liabilities and members' equity | $1,208,069 | $1,212,721 | $1,212,459 | $1,210,736 | $1,210,492 | |||||||||||||||
Camden's equity investment | $43,236 | $22,334 | $15,158 | $15,106 | $15,663 | |||||||||||||||
Distributions in excess of investment in joint ventures | $(30,507 | ) | $(30,287 | ) | $(31,318 | ) | $(30,105 | ) | $(27,977 | ) | ||||||||||
Camden's pro-rata share of debt (c) | $232,716 | $239,337 | $239,377 | $236,407 | $231,417 | |||||||||||||||
PROPERTY DATA (end of period) | ||||||||||||||||||||
Total operating properties | 42 | 41 | 40 | 40 | 40 | |||||||||||||||
Total operating apartment homes | 12,699 | 12,359 | 12,011 | 12,011 | 12,011 | |||||||||||||||
Pro rata share of operating apartment homes | 2,615 | 2,513 | 2,443 | 2,443 | 2,443 | |||||||||||||||
Total development properties | 1 | 2 | 3 | 3 | 4 | |||||||||||||||
Total development apartment homes | 119 | 459 | 807 | 807 | 1,126 | |||||||||||||||
Pro rata share of development apartment homes | 36 | 138 | 207 | 207 | 303 | |||||||||||||||
(a) Operating data represents Camden's pro-rata share of revenues and expenses. | ||||||||||||||||||||
(b) Balance sheet and property data reported at 100%. | ||||||||||||||||||||
(c) Excludes Camden's pro-rata share of notes payable due to Camden. |
15
CAMDEN | CURRENT DEVELOPMENT PIPELINE | ||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||
DEVELOPMENT PIPELINE AS OF SEPTEMBER 30, 2009 ($ in millions) | |||||||||||||||||||||||||||||||||||||||||||
Estimated/Actual Dates for | |||||||||||||||||||||||||||||||||||||||||||
Total | Total | Construction | Initial | Construction | Stabilized | As of 10/25/09 | |||||||||||||||||||||||||||||||||||||
Completed Communities | Homes | Cost | Start | Occupancy | Completion | Operations | % Leased | % Occupied | |||||||||||||||||||||||||||||||||||
1. | Camden Orange Court | 261 | $45.5 | 2Q06 | 1Q08 | 2Q08 | 4Q09 | 93 | % | 95 | % | ||||||||||||||||||||||||||||||||
Orlando, FL | |||||||||||||||||||||||||||||||||||||||||||
2. | Camden Dulles Station | 366 | 72.3 | 1Q06 | 2Q08 | 1Q09 | 2Q10 | 81 | % | 78 | % | ||||||||||||||||||||||||||||||||
Oak Hill, VA | |||||||||||||||||||||||||||||||||||||||||||
Total Completed Communities | 627 | $117.8 | 86 | % | 85 | % | |||||||||||||||||||||||||||||||||||||
Estimated/Actual Dates for | |||||||||||||||||||||||||||||||||||||||||||
Total | Total | Cost | Amount | Construction | Initial | Construction | Stabilized | As of 10/25/09 | |||||||||||||||||||||||||||||||||||
Development Communities | Homes | Budget | to Date | in CIP | Start | Occupancy | Completion | Operations | % Leased | % Occupied | |||||||||||||||||||||||||||||||||
UNDER CONSTRUCTION | |||||||||||||||||||||||||||||||||||||||||||
3. | Camden Travis Street (a) | 253 | $39.0 | $26.1 | $26.1 | 3Q08 | 4Q09 | 1Q10 | 3Q10 | 2 | % | 1 | % | ||||||||||||||||||||||||||||||
Houston, TX | |||||||||||||||||||||||||||||||||||||||||||
Total Development Communities | 253 | $39.0 | $26.1 | $26.1 | |||||||||||||||||||||||||||||||||||||||
Additional land (b) | 253.5 | ||||||||||||||||||||||||||||||||||||||||||
Total Properties Under Development and Land (per Balance Sheet) | $279.6 | ||||||||||||||||||||||||||||||||||||||||||
NOI CONTRIBUTION FROM NON STABILIZED COMMUNITIES ($ in millions) | |||||||||||||||||||||||||||||||||||||||||||
Total Cost | 3Q09 NOI | ||||||||||||||||||||||||||||||||||||||||||
Development Communities stabilized at quarter end | $195.0 | $2.4 | |||||||||||||||||||||||||||||||||||||||||
Completed Communities in lease-up | 117.8 | 1.1 | |||||||||||||||||||||||||||||||||||||||||
Development Communities | 26.1 | 0.0 | |||||||||||||||||||||||||||||||||||||||||
Total Development NOI Contribution | $338.9 | $3.5 | |||||||||||||||||||||||||||||||||||||||||
(a) Camden Travis Street is owned in a fully consolidated joint venture, of which Camden retains a 25% ownership. | |||||||||||||||||||||||||||||||||||||||||||
(b) Please refer to the development pipeline and land summary on page 18. | |||||||||||||||||||||||||||||||||||||||||||
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 1 of this document. |
16
CAMDEN | JOINT VENTURE DEVELOPMENT PIPELINE | ||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
JOINT VENTURE DEVELOPMENT PIPELINE AS OF SEPTEMBER 30, 2009 ($ in millions) | |||||||||||||||||||||||||||||||||||||||||||||||
Estimated/Actual Dates for | As of 10/25/09 | ||||||||||||||||||||||||||||||||||||||||||||||
Joint Venture Camden Developed Communities Completed | Total Homes | Total Cost | Construction Start | Initial Occupancy | Construction Completion | Stabilized Operations | % Leased | % Occupied | |||||||||||||||||||||||||||||||||||||||
1. | Camden Amber Oaks | 348 | $35.2 | 4Q07 | 4Q08 | 2Q09 | 1Q10 | 74 | % | 72 | % | ||||||||||||||||||||||||||||||||||||
Austin, TX | |||||||||||||||||||||||||||||||||||||||||||||||
Total Joint Venture Camden Developed Communities Completed | 348 | $35.2 | |||||||||||||||||||||||||||||||||||||||||||||
Camden | |||||||||||||||||||||||||||||||||||||||||||||||
Cash | Camden | Estimated/Actual Dates for | As of 10/25/09 | ||||||||||||||||||||||||||||||||||||||||||||
Joint Venture Third Party Developed Communities Completed | Total Homes | Total Cost | Equity Invested | Mezzanine Invested | Construction Start | Initial Occupancy | Construction Completion | Stabilized Operations | % Leased | % Occupied | |||||||||||||||||||||||||||||||||||||
1. | Braeswood Place | 340 | $50.3 | $1.6 | $9.2 | 1Q07 | 1Q09 | 3Q09 | 2Q10 | 52 | % | 50 | % | ||||||||||||||||||||||||||||||||||
Houston, TX | |||||||||||||||||||||||||||||||||||||||||||||||
Total Joint Venture Third Party Developed Communities Completed | 340 | $50.3 | $1.6 | $9.2 | |||||||||||||||||||||||||||||||||||||||||||
Camden | |||||||||||||||||||||||||||||||||||||||||||||||
Cash | Camden | Estimated/Actual Dates for | As of 10/25/09 | ||||||||||||||||||||||||||||||||||||||||||||
Joint Venture Third Party Developed Communities Under Construction | Total Homes | Total Budget | Cost to Date | �� | Equity Invested | Mezzanine Invested | Construction Start | Initial Occupancy | Construction Completion | Stabilized Operations | % Leased | % Occupied | |||||||||||||||||||||||||||||||||||
1. | Belle Meade | 119 | $33.2 | $35.0 | $1.2 | $6.6 | 4Q07 | 3Q09 | 4Q09 | 3Q10 | 20 | % | 8 | % | |||||||||||||||||||||||||||||||||
Houston, TX | |||||||||||||||||||||||||||||||||||||||||||||||
Total Joint Venture Third Party Developed Communities Under Construction | 119 | $33.2 | $35.0 | $1.2 | $6.6 | ||||||||||||||||||||||||||||||||||||||||||
Camden | |||||||||||||||||||||||||||||||||||||||||||||||
Cash | Camden | ||||||||||||||||||||||||||||||||||||||||||||||
Joint Venture Third Party Developed Pipeline Communities | Total Acres | Cost to Date | Equity Invested | Mezzanine Invested | |||||||||||||||||||||||||||||||||||||||||||
1. | Lakes at 610 | 6.1 | $7.0 | $1.1 | $3.1 | ||||||||||||||||||||||||||||||||||||||||||
Houston, TX | |||||||||||||||||||||||||||||||||||||||||||||||
2. | Town Lake | 25.9 | 40.0 | 9.3 | - | ||||||||||||||||||||||||||||||||||||||||||
Austin, TX | |||||||||||||||||||||||||||||||||||||||||||||||
Total Joint Venture Third Party Developed Pipeline Communities | 32.0 | $47.0 | $10.4 | $3.1 | |||||||||||||||||||||||||||||||||||||||||||
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 1 of this document. |
17
CAMDEN | DEVELOPMENT PIPELINE, LAND | ||||||||||
& LAND HELD FOR SALE | |||||||||||
(Unaudited) | |||||||||||
DEVELOPMENT PIPELINE AND LAND AS OF SEPTEMBER 30, 2009 ($ in millions) | |||||||||||
PIPELINE COMMUNITIES (a) | Projected Homes | Cost to Date | |||||||||
1. | Camden South Capitol | 276 | $29.8 | ||||||||
Washington, DC | |||||||||||
2. | Camden Lake Nona | 432 | 23.4 | ||||||||
Orlando, FL | |||||||||||
3. | Camden Noma I | 313 | 26.4 | ||||||||
Washington, DC | |||||||||||
4. | Camden Deer Springs | 428 | 21.5 | ||||||||
Las Vegas, NV | |||||||||||
5. | Camden North Lamar | 290 | 8.7 | ||||||||
Austin, TX | |||||||||||
6. | Camden McGowen Station | 237 | 11.6 | ||||||||
Houston, TX | |||||||||||
7. | Camden Summerfield II | 187 | 19.7 | ||||||||
Landover, MD | |||||||||||
8. | Camden City Centre II | 239 | 8.5 | ||||||||
Houston, TX | |||||||||||
9. | Camden Amber Oaks II | 244 | 4.4 | ||||||||
Austin, TX | |||||||||||
10. | Camden Andrau | 601 | 9.7 | ||||||||
Houston, TX | |||||||||||
11. | Camden Countryway | 348 | 17.3 | ||||||||
Tampa, FL | |||||||||||
12. | Camden Celebration | 438 | 16.2 | ||||||||
Orlando, FL | |||||||||||
Development Pipeline | 4,033 | $197.2 | |||||||||
Other (b) | $56.3 | ||||||||||
Total Development Pipeline and Land | $253.5 | ||||||||||
Current | |||||||||||
LAND HELD FOR SALE AS OF SEPTEMBER 30, 2009 ($ in millions) | Acres | Book Value | |||||||||
1. | Southeast Florida | 2.2 | $4.5 | ||||||||
2. | Dallas | 2.4 | 1.8 | ||||||||
Total Land Parcels Held For Sale: | 4.6 | $6.3 | |||||||||
(a) Represents development opportunities in the early phase of the development process for which the Company either has an option to acquire land or enter into a leasehold interest, for which the Company is the buyer under a long-term conditional contract to purchase land or where the Company owns land to develop a new community. | |||||||||||
(b) Includes land holdings no longer under active development and predevelopment costs incurred in pursuit of new developments. | |||||||||||
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 1 of this document. |
18
CAMDEN | REDEVELOPMENT SUMMARY | |||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
REDEVELOPMENT SUMMARY AS OF SEPTEMBER 30, 2009 ($ in millions) | ||||||||||||||||||||||||||||||||
Homes | Estimated/Actual Dates for | |||||||||||||||||||||||||||||||
Total | Redeveloped | Total | Cost | Redevelopment | Redevelopment | Project | 3Q09 Average | |||||||||||||||||||||||||
Communities Under Redevelopment | Homes | To Date | Budget | to Date | Start | Completion | Restabilization | % Occupied | ||||||||||||||||||||||||
1. Camden Foxcroft | 156 | 156 | $1.4 | $1.4 | 4Q07 | 2Q09 | 2Q09 | 94 | % | |||||||||||||||||||||||
Charlotte, NC | ||||||||||||||||||||||||||||||||
2. Camden Valley Park | 516 | 439 | 5.5 | 4.2 | 2Q08 | 3Q10 | 3Q10 | 80 | % | |||||||||||||||||||||||
Irving, TX | ||||||||||||||||||||||||||||||||
Total Communities Under Redevelopment | 672 | 595 | $6.9 | $5.6 | 83 | % | ||||||||||||||||||||||||||
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 1 of this document. |
19
CAMDEN | NOTES RECEIVABLE SUMMARY | |||||||||||||
(Unaudited) | ||||||||||||||
NOTES RECEIVABLE AS OF SEPTEMBER 30, 2009 ($ in thousands) | ||||||||||||||
09/30/09 | 09/30/09 | 06/30/09 | ||||||||||||
Total | Note | Note | ||||||||||||
Location | Current Property Type | Current Status | Homes | Balance | Balance | |||||||||
Irvine, CA | Multifamily | Stable | 290 | $21,352 | $21,963 | |||||||||
Houston, TX | Multifamily | Stable/Development/Predevelopment | 1,049 | 23,606 | 22,565 | |||||||||
College Park, MD | Multifamily | Stable | 508 | 9,506 | 9,505 | |||||||||
Total Notes Receivable: | 1,847 | $54,462 | $54,033 | |||||||||||
Weighted Average Interest Rate Recognized: | 4.1 | % | 4.1 | % |
20
CAMDEN | ACQUISITIONS & DISPOSITIONS | ||||||||
(Unaudited) | |||||||||
2009 ACQUISITION/DISPOSITION ACTIVITY | |||||||||
Dispositions | Location | Property Type | Apartment Homes | Year Built | Closing Date | ||||
1. | Camden West Oaks | Houston, TX | Multifamily | 671 | 1982 | 06/30/09 | |||
Total Disposition Volume: | $28.7 | million | 671 apartment homes |
21
CAMDEN | DEBT ANALYSIS | |||||||||||||||||||||||
(In thousands, except property data amounts) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
DEBT MATURITIES AS OF SEPTEMBER 30, 2009: | ||||||||||||||||||||||||
Future Scheduled Repayments | Weighted Average | |||||||||||||||||||||||
Secured | Unsecured | Percent | Interest Rate on | |||||||||||||||||||||
Year | Amortization | Maturities | Maturities | Total | of Total | Maturing Debt | ||||||||||||||||||
2009 | $1,001 | $0 | $0 | $1,001 | 0.0% | N/A | ||||||||||||||||||
2010 | 3,986 | 0 | 137,571 | 141,557 | 5.4% | 5.7% | ||||||||||||||||||
2011 | 3,489 | 22,724 | 122,966 | 149,179 | 5.7% | 6.4% | ||||||||||||||||||
2012 | 2,697 | 69,541 | 689,667 | 761,905 | 29.1% | 5.4% | ||||||||||||||||||
2013 | 1,386 | 25,831 | 200,000 | 227,217 | 8.7% | 5.4% | ||||||||||||||||||
Thereafter | 35,721 | 808,827 | 496,750 | 1,341,298 | 51.2% | 4.7% | ||||||||||||||||||
Total Maturing Debt | $48,280 | $926,923 | $1,646,954 | �� | $2,622,157 | 100.0% | 5.1% | |||||||||||||||||
Unsecured Line of Credit | 0 | 0 | 0 | 0 | 0.0% | N/A | ||||||||||||||||||
Total Debt | $48,280 | $926,923 | $1,646,954 | $2,622,157 | 100.0% | 5.1% | ||||||||||||||||||
Weighted Average Maturity of Debt | 5.9 Years | |||||||||||||||||||||||
Weighted Average | ||||||||||||||||||||||||
FLOATING vs. FIXED RATE DEBT: | Balance | % of Total | Interest Rate | Time to Maturity | ||||||||||||||||||||
Floating rate debt | $226,691 | 8.6% | 1.2% | 10.5 Years | ||||||||||||||||||||
Fixed rate debt | 2,395,466 | 91.4% | 5.5% | 5.4 Years | ||||||||||||||||||||
Total | $2,622,157 | 100.0% | 5.1% | 5.9 Years | ||||||||||||||||||||
Weighted Average | ||||||||||||||||||||||||
SECURED vs. UNSECURED DEBT: | Balance | % of Total | Interest Rate | Time to Maturity | ||||||||||||||||||||
Unsecured debt | $1,646,106 | 62.8% | 5.6% | 4.0 Years | ||||||||||||||||||||
Secured debt | 976,051 | 37.2% | 4.3% | 9.0 Years | ||||||||||||||||||||
Total | $2,622,157 | 100.0% | 5.1% | 5.9 Years | ||||||||||||||||||||
Weighted Average | ||||||||||||||||||||||||
SECURED DEBT DETAIL: | Balance | % of Total | Interest Rate | Time to Maturity | ||||||||||||||||||||
Conventional fixed-rate mortgage debt (a) | $749,360 | 76.8% | 5.2% | 8.6 Years | ||||||||||||||||||||
Conventional variable-rate mortgage debt (a) | 184,920 | 18.9% | 1.1% | 8.6 Years | ||||||||||||||||||||
Tax exempt variable rate debt | 41,771 | 4.3% | 1.7% | 18.7 Years | ||||||||||||||||||||
Total | $976,051 | 100.0% | 4.3% | 9.0 Years | ||||||||||||||||||||
REAL ESTATE ASSETS: (b) | Total Homes | % of Total | Total Cost | % of Total | ||||||||||||||||||||
Unencumbered real estate assets | 37,215 | 73.2% | $4,034,828 | 73.1% | ||||||||||||||||||||
Encumbered real estate assets | 13,625 | 26.8% | 1,482,574 | 26.9% | ||||||||||||||||||||
Total | 50,840 | 100.0% | $5,517,402 | 100.0% | ||||||||||||||||||||
Ratio of unencumbered assets at cost to unsecured debt is | 2.5 times | |||||||||||||||||||||||
(a) Mortgage debt includes a construction loan for Camden Travis Street with a $22.7MM balance at 9/30/09, of which $12.8MM was fixed utilizing an interest rate swap. | ||||||||||||||||||||||||
(b) Real estate assets include communities under development and properties held for sale and exclude communities held through unconsolidated joint ventures. | ||||||||||||||||||||||||
22
CAMDEN | DEBT MATURITY ANALYSIS | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
ADDITIONAL DETAIL OF DEBT MATURITIES FOR 2009 AND 2010: | |||||||||||||||||||||
Future Scheduled Repayments | Weighted Average | ||||||||||||||||||||
Secured | Unsecured | Interest Rate on | |||||||||||||||||||
Quarter | Amortization | Maturities | Maturities | Total | Maturing Debt | ||||||||||||||||
4Q 2009 | $1,001 | $0 | $0 | $1,001 | N/A | ||||||||||||||||
2009 | $1,001 | $0 | $0 | $1,001 | N/A | ||||||||||||||||
1Q 2010 | $1,030 | $0 | $55,270 | $56,300 | 4.4% | ||||||||||||||||
2Q 2010 | 1,016 | 0 | 0 | 1,016 | N/A | ||||||||||||||||
3Q 2010 | 971 | 0 | 82,301 | 83,272 | 6.5% | ||||||||||||||||
4Q 2010 | 969 | 0 | 0 | 969 | N/A | ||||||||||||||||
2010 | $3,986 | $0 | $137,571 | $141,557 | 5.7% |
23
CAMDEN | DEBT COVENANT ANALYSIS |
(Unaudited) | |||||
UNSECURED LINE OF CREDIT | |||||
Covenant (a) | Required | Actual (b) | Compliance | ||
Total Consolidated Debt to Gross Asset Value | <60% | 48% | Yes | ||
Secured Debt to Gross Asset Value | <40% | 18% | Yes | ||
Consolidated EBITDA to Total Fixed Charges | >150% | 218% | Yes | ||
Unencumbered Adjusted NOI to Unsecured Interest Expense | >200% | 260% | Yes | ||
SENIOR UNSECURED NOTES | |||||
Covenant (a) | Required | Actual (b) | Compliance | ||
Total Consolidated Debt to Total Asset Value | <60% | 46% | Yes | ||
Total Secured Debt to Total Asset Value | <40% | 17% | Yes | ||
Total Unencumbered Asset Value to Total Unsecured Debt | >150% | 259% | Yes | ||
Consolidated Income Available for Debt Service to Total | >150% | 240% | Yes | ||
Annual Service Charges | |||||
(a) For a complete listing of all Debt Covenants related to the Company's Unsecured Line of Credit and Senior Unsecured Notes, as well as definitions
of the above terms, please refer to the Company's filings with the Securities and Exchange Commission.
(b) Defined terms used in the above covenant calculations may differ between the Unsecured Line of Credit and the Senior Unsecured Notes.
24
CAMDEN | UNCONSOLIDATED REAL ESTATE INVESTMENTS | |||||
DEBT ANALYSIS | ||||||
(In thousands, except property data amounts) | ||||||
(Unaudited) | ||||||
PRO RATA SHARE OF UNCONSOLIDATED DEBT MATURITIES AS OF SEPTEMBER 30, 2009: | ||||||
Future Scheduled Repayments | Weighted Average | |||||
Secured | Percent | Interest Rate on | ||||
Year (a) | Amortization | Maturities | Total | of Total | Maturing Debt | |
2009 | $90 | $10,731 | $10,821 | 4.6% | 1.3% | |
2010 | 370 | 74,538 | 74,908 | 32.2% | 1.7% | |
2011 | 419 | 5,242 | 5,661 | 2.4% | 1.9% | |
2012 | 461 | 111,275 | 111,736 | 48.0% | 5.1% | |
2013 | 548 | 0 | 548 | 0.2% | N/A | |
Thereafter | 5,400 | 23,642 | 29,042 | 12.5% | 4.2% | |
Total Maturing Debt | $7,288 | $225,428 | $232,716 | 100.0% | 3.6% | |
Subscription line of credit (b) | 0 | 0 | 0 | 0.0% | N/A | |
Total Debt | $7,288 | $225,428 | $232,716 | 100.0% | 3.6% | |
Weighted Average Maturity of Debt (a) | 3.0 Years | |||||
Total Recourse Exposure (c) | $56,936 | |||||
Weighted Average | ||||||
FLOATING vs. FIXED RATE DEBT: | Balance | % of Total | Interest Rate | Time to Maturity (a) | ||
Floating rate debt | $105,071 | 45.1% | 1.6% | 2.3 Years | ||
Fixed rate debt | 127,645 | 54.9% | 5.3% | 3.6 Years | ||
Total | $232,716 | 100.0% | 3.6% | 3.0 Years | ||
Weighted Average | ||||||
SECURED DEBT DETAIL: | Balance | % of Total | Interest Rate | Time to Maturity (a) | ||
Conventional fixed-rate mortgage debt | $127,646 | 54.9% | 5.3% | 3.6 Years | ||
Conventional variable-rate mortgage debt | 9,980 | 4.3% | 1.8% | 5.0 Years | ||
Tax exempt variable rate debt | 4,579 | 2.0% | 0.8% | 22.8 Years | ||
Variable-rate construction loans (d) | 90,511 | 38.9% | 1.7% | 0.9 Years | ||
Subscription line of credit | 0 | 0.0% | 1.5% | 1.1 Years | ||
Total | $232,716 | 100.0% | 3.6% | 3.0 Years | ||
REAL ESTATE ASSETS: (e) | Total Homes | Total Cost | ||||
Operating real estate assets | 12,699 | $1,275,046 | ||||
Development real estate assets | 119 | 81,875 | ||||
Total | 12,818 | $1,356,921 | ||||
(a) Excluding extension options. | ||||||
(b) As of September 30, 2009 there were no borrowings drawn under the subscription secured line of credit with $15,000 in total capacity. Camden has a 20% | ||||||
ownership interest in the borrowing entity. | ||||||
(c) Represents Camden's potential liability under joint venture construction loan guarantees as of September 30, 2009. | ||||||
(d) Excludes Camden's pro-rata share of Notes Payable due to Camden. | ||||||
(e) Balance sheet and property data reported at 100%. | ||||||
25
CAMDEN | UNCONSOLIDATED REAL ESTATE INVESTMENTS | |||||||||||||||||
DEBT MATURITY ANALYSIS | ||||||||||||||||||
(In thousands) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
ADDITIONAL DETAIL OF PRO-RATA SHARE OF UNCONSOLIDATED DEBT MATURITIES FOR 2009 and 2010: (a) | ||||||||||||||||||
Weighted Average | ||||||||||||||||||
Future Scheduled Repayments | Interest Rate on | |||||||||||||||||
Quarter | Amortization | Secured Maturities | Total | Maturing Debt | ||||||||||||||
4Q 2009 | $90 | $10,731 | $10,821 | 1.3% | ||||||||||||||
2009 | $90 | $10,731 | $10,821 | 1.3% | ||||||||||||||
1Q 2010 | $94 | $6,366 | $6,460 | 2.1% | ||||||||||||||
2Q 2010 | 90 | 35,567 | 35,657 | 1.4% | ||||||||||||||
3Q 2010 | 91 | 32,606 | 32,697 | 1.3% | ||||||||||||||
4Q 2010 | 95 | 0 | 95 | N/A | ||||||||||||||
2010 | $370 | $74,539 | $74,909 | 1.7% | ||||||||||||||
(a) The unsecured line of credit, after all extensions, matures in January 2011. | ||||||||||||||||||
(a) 3Q 2010 maturities include a subscription secured line of credit with $0 (Camden's 20% pro-rata share) outstanding as of September 30, 2009. The line of credit has $15,000 in total capacity. | ||||||||||||||||||
26
CAMDEN | CAPITALIZED EXPENDITURES | ||||||||||||||||||||
& MAINTENANCE EXPENSE | |||||||||||||||||||||
(In thousands, except unit data) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Third Quarter 2009 (a) | |||||||||||||||||||||
Capitalized | Expensed | ||||||||||||||||||||
Weighted Average | |||||||||||||||||||||
Item | Useful Life (b) | Total | Per Unit | Total | Per Unit | ||||||||||||||||
Interiors | |||||||||||||||||||||
Floor coverings | 5.4 years | $2,957 | $59 | $998 | $20 | ||||||||||||||||
Appliances | 9.3 years | 736 | 15 | 204 | 4 | ||||||||||||||||
Painting | - | - | - | 1,800 | 36 | ||||||||||||||||
Cabinetry/Countertops | 10.0 years | 242 | 5 | - | - | ||||||||||||||||
Other | 8.7 years | 770 | 15 | 542 | 11 | ||||||||||||||||
Exteriors | |||||||||||||||||||||
Painting | 5.0 years | 282 | 6 | - | - | ||||||||||||||||
Carpentry | 10.0 years | 705 | 14 | - | - | ||||||||||||||||
Landscaping | 5.9 years | 229 | 5 | 2,347 | 47 | ||||||||||||||||
Roofing | 20.0 years | 385 | 8 | 68 | 1 | ||||||||||||||||
Site Drainage | 10.0 years | 70 | 1 | - | - | ||||||||||||||||
Fencing/Stair | 10.0 years | 143 | 3 | - | - | ||||||||||||||||
Other (c) | 7.5 years | 1,051 | 21 | 3,165 | 63 | ||||||||||||||||
Common Areas | |||||||||||||||||||||
Mech., Elec., Plumbing | 9.5 years | 932 | 18 | 900 | 18 | ||||||||||||||||
Parking/Paving | 5.0 years | 120 | 2 | - | - | ||||||||||||||||
Pool/Exercise/Facility | 7.5 years | 248 | 5 | 451 | 9 | ||||||||||||||||
$8,870 | $176 | $10,475 | $208 | ||||||||||||||||||
Weighted Average Apartment Homes | 50,383 | 50,383 | |||||||||||||||||||
Year to Date 2009 (a) | |||||||||||||||||||||
Capitalized | Expensed | ||||||||||||||||||||
Weighted Average | |||||||||||||||||||||
Item | Useful Life (b) | Total | Per Unit | Total | Per Unit | ||||||||||||||||
Interiors | |||||||||||||||||||||
Floor coverings | 5.4 years | $7,157 | $141 | $2,445 | $48 | ||||||||||||||||
Appliances | 9.3 years | 1,621 | 32 | 512 | 10 | ||||||||||||||||
Painting | - | - | - | 4,437 | 88 | ||||||||||||||||
Cabinetry/Countertops | 10.0 years | 625 | 12 | - | - | ||||||||||||||||
Other | 8.7 years | 2,147 | 42 | 1,369 | 27 | ||||||||||||||||
Exteriors | |||||||||||||||||||||
Painting | 5.0 years | 428 | 8 | - | - | ||||||||||||||||
Carpentry | 10.0 years | 1,094 | 22 | - | - | ||||||||||||||||
Landscaping | 5.9 years | 704 | 14 | 7,797 | 154 | ||||||||||||||||
Roofing | 20.0 years | 854 | 17 | 165 | 3 | ||||||||||||||||
Site Drainage | 10.0 years | 164 | 3 | - | - | ||||||||||||||||
Fencing/Stair | 10.0 years | 378 | 7 | - | - | ||||||||||||||||
Other (c) | 7.5 years | 2,318 | 46 | 7,990 | 158 | ||||||||||||||||
Common Areas | |||||||||||||||||||||
Mech., Elec., Plumbing | 9.5 years | 2,212 | 44 | 2,316 | 46 | ||||||||||||||||
Parking/Paving | 5.0 years | 230 | 5 | - | - | ||||||||||||||||
Pool/Exercise/Facility | 7.5 years | 1,276 | 25 | 1,071 | 21 | ||||||||||||||||
$21,208 | $419 | $28,102 | $555 | ||||||||||||||||||
Weighted Average Apartment Homes | 50,639 | 50,639 | |||||||||||||||||||
(a) Includes discontinued operations. Capitalized expenditures for discontinued operations were $0 and $87 for the three and nine months | |||||||||||||||||||||
ended September 30, 2009. Maintenance expenses for discontinued operations were $0 and $183 for the same periods. | |||||||||||||||||||||
(b) Weighted average useful life of capitalized expenses for the three and nine months ended September 30, 2009. | |||||||||||||||||||||
(c) Includes in part the following items: site/building repair, masonry/plaster, and general conditions. |
27
CAMDEN | NON-GAAP FINANCIAL MEASURES | |||||||||||||||
DEFINITIONS & RECONCILIATIONS | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
This document contains certain non-GAAP financial measures management believes are useful in evaluating an equity REIT's performance. Camden's | ||||||||||||||||
definitions and calculations of non-GAAP financial measures may differ from those used by other REITs, and thus may not be comparable. The non-GAAP | ||||||||||||||||
financial measures should not be considered as an alternative to net income as an indication of our operating performance, or to net cash provided by operating | ||||||||||||||||
activities as a measure of our liquidity. | ||||||||||||||||
FFO | ||||||||||||||||
The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income attributable to common shares computed in accordance | ||||||||||||||||
with generally accepted accounting principles (“GAAP”), excluding gains or losses from depreciable operating property sales, plus real estate depreciation and amortization, | ||||||||||||||||
and after adjustments for unconsolidated partnerships and joint ventures. Camden’s definition of diluted FFO also assumes conversion of all dilutive convertible securities, | ||||||||||||||||
including minority interests, which are convertible into common equity. The Company considers FFO to be an appropriate supplemental measure of operating performance | ||||||||||||||||
because, by excluding gains or losses on dispositions of operating properties and excluding depreciation, FFO can help one compare the operating performance of a | ||||||||||||||||
company's real estate between periods or as compared to different companies. A reconciliation of net income attributable to common shareholders to FFO is provided below: | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common shareholders | $3,937 | $73,673 | $28,486 | $105,882 | ||||||||||||
Real estate depreciation and amortization from continuing operations | 41,834 | 42,913 | 127,707 | 125,861 | ||||||||||||
Real estate depreciation from discontinued operations | - | 346 | - | 2,745 | ||||||||||||
Adjustments for unconsolidated joint ventures | 1,935 | 1,889 | 5,812 | 5,143 | ||||||||||||
Income allocated to noncontrolling interests | 406 | 884 | 1,148 | 3,044 | ||||||||||||
Gain on sale of operating properties, net of taxes | - | (1,823 | ) | - | (2,929 | ) | ||||||||||
Gain on sale of discontinued operations | - | (65,599 | ) | (16,887 | ) | (80,265 | ) | |||||||||
Funds from operations - diluted | $48,112 | $52,283 | $146,266 | $159,481 | ||||||||||||
Weighted average number of common and | ||||||||||||||||
common equivalent shares outstanding: | ||||||||||||||||
EPS diluted | 66,602 | 56,008 | 61,579 | 55,889 | ||||||||||||
FFO diluted | 68,959 | 58,561 | 63,967 | 58,572 | ||||||||||||
Net income attributable to common shareholders - diluted | $0.06 | $1.30 | $0.46 | $1.88 | ||||||||||||
FFO per common share - diluted | $0.70 | $0.89 | $2.29 | $2.72 | ||||||||||||
Expected FFO | ||||||||||||||||
Expected FFO is calculated in a method consistent with historical FFO, and is considered an appropriate supplemental measure of expected operating | ||||||||||||||||
performance when compared to expected net income attributable to common shareholders (EPS). A reconciliation of the ranges provided for expected | ||||||||||||||||
net income attributable to common shareholders per diluted share to expected FFO per diluted share is provided below: | ||||||||||||||||
4Q09 Range | 2009 Range | |||||||||||||||
Low | High | Low | High | |||||||||||||
Expected net income attributable to common shareholders per share - diluted | $0.04 | $0.08 | $0.49 | $0.53 | ||||||||||||
Expected difference between EPS and fully diluted FFO shares | 0.00 | 0.00 | (0.01 | ) | (0.01 | ) | ||||||||||
Expected real estate depreciation | 0.61 | 0.61 | 2.61 | 2.61 | ||||||||||||
Expected adjustments for unconsolidated joint ventures | 0.03 | 0.03 | 0.12 | 0.12 | ||||||||||||
Expected income allocated to noncontrolling interests | 0.01 | 0.01 | 0.02 | 0.02 | ||||||||||||
Expected (gain) on sale of properties and properties held for sale | 0.00 | 0.00 | (0.26 | ) | (0.26 | ) | ||||||||||
Expected FFO per share - diluted | 0.69 | 0.73 | $2.97 | $3.01 | ||||||||||||
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 1 of this document. |
28
CAMDEN | NON-GAAP FINANCIAL MEASURES | |||||||||||||||
DEFINITIONS & RECONCILIATIONS | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Net Operating Income (NOI) | ||||||||||||||||
NOI is defined by the Company as total property income less property operating and maintenance expenses less real estate taxes. The Company considers | ||||||||||||||||
NOI to be an appropriate supplemental measure of operating performance to net income attributable to common shareholders because it reflects the | ||||||||||||||||
operating performance of our communities without allocation of corporate level property management overhead or general and administrative costs. | ||||||||||||||||
A reconciliation of net income attributable to common shareholders to net operating income is provided below: | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common shareholders | $3,937 | $73,673 | $28,486 | $105,882 | ||||||||||||
Fee and asset management income | (1,818 | ) | (2,350 | ) | (6,093 | ) | (6,893 | ) | ||||||||
Interest and other income | (582 | ) | (1,234 | ) | (2,414 | ) | (3,659 | ) | ||||||||
Income (loss) on deferred compensation plans | (8,194 | ) | 10,550 | (11,702 | ) | 19,730 | ||||||||||
Property management expense | 4,377 | 5,007 | 13,848 | 15,188 | ||||||||||||
Fee and asset management expense | 1,074 | 1,198 | 3,512 | 4,619 | ||||||||||||
General and administrative expense | 7,532 | 7,513 | 23,010 | 23,887 | ||||||||||||
Interest expense | 31,117 | 32,838 | 97,364 | 98,697 | ||||||||||||
Depreciation and amortization | 42,895 | 43,808 | 130,763 | 128,514 | ||||||||||||
Amortization of deferred financing costs | 682 | 798 | 2,356 | 2,121 | ||||||||||||
Expense (benefit) on deferred compensation plans | 8,194 | (10,550 | ) | 11,702 | (19,730 | ) | ||||||||||
Gain on sale of properties, including land | - | (1,823 | ) | - | (2,929 | ) | ||||||||||
Gain (loss) on early retirement of debt | - | (2,440 | ) | 2,550 | (4,738 | ) | ||||||||||
Equity in income (loss) of joint ventures | 38 | 261 | (592 | ) | 782 | |||||||||||
Less net income allocated to perpetual preferred units | 1,750 | 1,750 | 5,250 | 5,250 | ||||||||||||
Net income allocated to noncontrolling interests | 505 | 1,005 | 1,448 | 3,400 | ||||||||||||
Income tax expense - current | 126 | 83 | 772 | 516 | ||||||||||||
Income (loss) from discontinued operations | 76 | (545 | ) | (1,084 | ) | (3,937 | ) | |||||||||
Gain on sale of discontinued operations | - | (65,599 | ) | (16,887 | ) | (80,275 | ) | |||||||||
Net Operating Income (NOI) | $91,709 | $93,943 | $282,289 | $286,425 | ||||||||||||
"Same Property" Communities | $76,308 | $82,035 | $236,085 | $251,616 | ||||||||||||
Non-"Same Property" Communities | 13,191 | 11,308 | 40,232 | 30,243 | ||||||||||||
Development and Lease-Up Communities | 1,126 | 304 | 2,682 | 47 | ||||||||||||
Redevelopment Communities | 705 | 726 | 2,098 | 2,256 | ||||||||||||
Dispositions / Other | 379 | (430 | ) | 1,192 | 2,263 | |||||||||||
Net Operating Income (NOI) | $91,709 | $93,943 | $282,289 | $286,425 | ||||||||||||
EBITDA | ||||||||||||||||
EBITDA is defined by the Company as earnings before interest, taxes, depreciation and amortization, including net operating income from discontinued operations, excluding | ||||||||||||||||
equity in income of joint ventures, gain on sale of real estate assets, and net income allocated to noncontrolling interests. The Company considers EBITDA to be an appropriate | ||||||||||||||||
supplemental measure of operating performance to net income attributable to common shareholders because it represents income before non-cash depreciation and | ||||||||||||||||
the cost of debt, and excludes gains or losses from property dispositions. A reconciliation of net income attributable to common shareholders to EBITDA is provided below: | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income attributable to common shareholders | $3,937 | $73,673 | $28,486 | $105,882 | ||||||||||||
Interest expense | 31,117 | 32,924 | 97,364 | 99,163 | ||||||||||||
Amortization of deferred financing costs | 682 | 798 | 2,356 | 2,121 | ||||||||||||
Depreciation and amortization | 42,895 | 43,808 | 130,763 | 128,514 | ||||||||||||
Less net income allocated to perpetual preferred units | 1,750 | 1,750 | 5,250 | 5,250 | ||||||||||||
Net income allocated to noncontrolling interests | 505 | 1,005 | 1,448 | 3,400 | ||||||||||||
Income tax expense - current | 126 | 83 | 772 | 516 | ||||||||||||
Real estate depreciation and amortization from discontinued operations | - | 348 | - | 2,762 | ||||||||||||
Gain on sale of properties, including land | - | (1,823 | ) | - | (2,929 | ) | ||||||||||
Gain (loss) on early retirement of debt | - | (2,440 | ) | 2,550 | (4,738 | ) | ||||||||||
Equity in income (loss) of joint ventures | 38 | 261 | (592 | ) | 782 | |||||||||||
Gain on sale of discontinued operations | - | (65,599 | ) | (16,887 | ) | (80,275 | ) | |||||||||
EBITDA | $81,050 | $84,788 | $251,510 | $260,448 |
29
CAMDEN | OTHER DATA | ||||||||||||||
(Unaudited) | |||||||||||||||
Stock Symbol: | CPT | ||||||||||||||
Exchange Traded: | NYSE | ||||||||||||||
Senior Unsecured Debt Ratings: | Rating | Outlook | |||||||||||||
Standard & Poors | BBB | Stable | |||||||||||||
Moody's | Baa1 | Stable | |||||||||||||
Estimated Future Dates: | Q4 '09 | Q1 '10 | Q2 '10 | Q3 '10 | |||||||||||
Earnings release & conference call | Early Feb | Early May | Early Aug | Late Oct | |||||||||||
Dividend Information - Common Shares: | Q1 '09 | Q2 '09 | Q3 '09 | ||||||||||||
Declaration Date | 03/16/09 | 06/15/09 | 09/15/09 | ||||||||||||
Record Date | 03/31/09 | 06/30/09 | 09/30/09 | ||||||||||||
Payment Date | 04/17/09 | 07/17/09 | 10/16/09 | ||||||||||||
Distributions Per Share | $0.70 | $0.45 | $0.45 | ||||||||||||
Investor Relations Data: | |||||||||||||||
Camden does not send quarterly reports to shareholders, but supplies 10-Q's, Earnings Releases and | |||||||||||||||
Supplemental Data upon request. | |||||||||||||||
For Investor Relations: recent press releases, 10-Q's, 10-K's and other information, call | |||||||||||||||
1-800-9CAMDEN or (713) 354-2787. | |||||||||||||||
To access Camden's Quarterly Conference Call, please visit our web site at camdenliving.com. | |||||||||||||||
For questions contact: | |||||||||||||||
Richard J. Campo | Chairman & Chief Executive Officer | ||||||||||||||
D. Keith Oden | President | ||||||||||||||
H. Malcolm Stewart | Chief Operating Officer | ||||||||||||||
Dennis M. Steen | Chief Financial Officer | ||||||||||||||
Kimberly A. Callahan | Vice President - Investor Relations |
30
CAMDEN | COMMUNITY TABLE | |||||||||||||
Community Statistics as of 9/30/09 | ||||||||||||||
(Unaudited) | 3Q09 Avg | |||||||||||||
Year Placed | Average | Apartment | 3Q09 Avg | Monthly Rental Rates | ||||||||||
Community Name | City | State | in Service | Size | Homes | Occupancy | Per Home | Per Sq. Ft. | ||||||
Camden Copper Square | Phoenix | AZ | 2000 | 786 | 332 | 90% | $747 | $0.95 | ||||||
Camden Fountain Palms (1) | Peoria | AZ | 1986/1996 | 1,050 | 192 | 88% | 680 | 0.65 | ||||||
Camden Legacy | Scottsdale | AZ | 1996 | 1,067 | 428 | 92% | 867 | 0.81 | ||||||
Camden Pecos Ranch (1) | Chandler | AZ | 2001 | 924 | 272 | 94% | 750 | 0.81 | ||||||
Camden San Paloma | Scottsdale | AZ | 1993/1994 | 1,042 | 324 | 90% | 881 | 0.85 | ||||||
Camden Sierra (1) | Peoria | AZ | 1997 | 925 | 288 | 90% | 663 | 0.72 | ||||||
Camden Towne Center (1) | Glendale | AZ | 1998 | 871 | 240 | 89% | 688 | 0.79 | ||||||
Camden Vista Valley | Mesa | AZ | 1986 | 923 | 357 | 88% | 629 | 0.68 | ||||||
TOTAL ARIZONA | 8 | Properties | 951 | 2,433 | 90% | 748 | 0.79 | |||||||
Camden Crown Valley | Mission Viejo | CA | 2001 | 1,009 | 380 | 96% | 1,531 | 1.52 | ||||||
Camden Harbor View | Long Beach | CA | 2004 | 975 | 538 | 93% | 1,908 | 1.96 | ||||||
Camden Main and Jamboree (1) | Irvine | CA | 2008 | 1,011 | 290 | 93% | 1,894 | 1.87 | ||||||
Camden Martinique | Costa Mesa | CA | 1986 | 794 | 714 | 95% | 1,289 | 1.62 | ||||||
Camden Parkside (1) | Fullerton | CA | 1972 | 836 | 421 | 92% | 1,202 | 1.44 | ||||||
Camden Sea Palms | Costa Mesa | CA | 1990 | 891 | 138 | 95% | 1,466 | 1.65 | ||||||
Total Los Angeles/Orange County | 6 | Properties | 904 | 2,481 | 94% | 1,526 | 1.69 | |||||||
Camden Old Creek | San Marcos | CA | 2007 | 1,037 | 350 | 95% | 1,515 | 1.46 | ||||||
Camden Sierra at Otay Ranch | Chula Vista | CA | 2003 | 962 | 422 | 95% | 1,492 | 1.55 | ||||||
Camden Tuscany | San Diego | CA | 2003 | 896 | 160 | 96% | 1,797 | 2.01 | ||||||
Camden Vineyards | Murrieta | CA | 2002 | 1,053 | 264 | 89% | 1,168 | 1.11 | ||||||
Total San Diego/Inland Empire | 4 | Properties | 995 | 1,196 | 94% | 1,468 | 1.47 | |||||||
TOTAL CALIFORNIA | 10 | Properties | 934 | 3,677 | 94% | 1,507 | 1.61 | |||||||
Camden Caley | Englewood | CO | 2000 | 925 | 218 | 95% | 879 | 0.95 | ||||||
Camden Centennial | Littleton | CO | 1985 | 744 | 276 | 95% | 666 | 0.89 | ||||||
Camden Denver West (1) | Golden | CO | 1997 | 1,015 | 320 | 96% | 1,017 | 1.00 | ||||||
Camden Highlands Ridge | Highlands Ranch | CO | 1996 | 1,149 | 342 | 97% | 1,048 | 0.91 | ||||||
Camden Interlocken | Broomfield | CO | 1999 | 1,022 | 340 | 96% | 1,046 | 1.02 | ||||||
Camden Lakeway | Littleton | CO | 1997 | 932 | 451 | 95% | 880 | 0.94 | ||||||
Camden Pinnacle | Westminster | CO | 1985 | 748 | 224 | 93% | 657 | 0.88 | ||||||
TOTAL COLORADO | 7 | Properties | 949 | 2,171 | 95% | 902 | 0.95 | |||||||
Camden Ashburn Farms | Ashburn | VA | 2000 | 1,062 | 162 | 97% | 1,309 | 1.23 | ||||||
Camden Clearbrook | Frederick | MD | 2007 | 1,048 | 297 | 97% | 1,200 | 1.15 | ||||||
Camden College Park (1) | College Park | MD | 2008 | 942 | 508 | 93% | 1,571 | 1.67 | ||||||
Camden Dulles Station (2) | Oak Hill | VA | 2009 | 984 | 366 | Lease-up | 1,526 | 1.55 | ||||||
Camden Fair Lakes | Fairfax | VA | 1999 | 1,056 | 530 | 97% | 1,441 | 1.36 | ||||||
Camden Fairfax Corner | Fairfax | VA | 2006 | 934 | 488 | 96% | 1,485 | 1.59 | ||||||
Camden Fallsgrove | Rockville | MD | 2004 | 996 | 268 | 97% | 1,487 | 1.49 | ||||||
Camden Grand Parc | Washington | DC | 2002 | 674 | 105 | 96% | 2,188 | 3.24 | ||||||
Camden Lansdowne | Leesburg | VA | 2002 | 1,006 | 690 | 96% | 1,218 | 1.21 | ||||||
Camden Largo Town Center | Largo | MD | 2000/2007 | 1,027 | 245 | 89% | 1,524 | 1.48 | ||||||
Camden Monument Place | Fairfax | VA | 2007 | 856 | 368 | 96% | 1,360 | �� 1.59 | ||||||
Camden Potomac Yard | Arlington | VA | 2008 | 835 | 378 | 96% | 1,813 | 2.17 | ||||||
Camden Roosevelt | Washington | DC | 2003 | 856 | 198 | 96% | 2,231 | 2.61 | ||||||
Camden Russett | Laurel | MD | 2000 | 992 | 426 | 95% | 1,308 | 1.32 | ||||||
Camden Silo Creek | Ashburn | VA | 2004 | 975 | 284 | 98% | 1,212 | 1.24 | ||||||
Camden Summerfield | Landover | MD | 2008 | 957 | 291 | 92% | 1,557 | 1.63 | ||||||
Camden Westwind | Ashburn | VA | 2006 | 1,036 | 464 | 98% | 1,227 | 1.18 | ||||||
TOTAL DC METRO | 17 | Properties | 969 | 6,068 | 96% | 1,451 | 1.50 | |||||||
Camden Aventura | Aventura | FL | 1995 | 1,108 | 379 | 93% | 1,318 | 1.19 | ||||||
Camden Brickell | Miami | FL | 2003 | 937 | 405 | 94% | 1,307 | 1.40 | ||||||
Camden Doral | Miami | FL | 1999 | 1,120 | 260 | 97% | 1,407 | 1.26 | ||||||
Camden Doral Villas | Miami | FL | 2000 | 1,253 | 232 | 97% | 1,519 | 1.21 | ||||||
Camden Las Olas | Ft. Lauderdale | FL | 2004 | 1,043 | 420 | 95% | 1,510 | 1.45 | ||||||
Camden Plantation | Plantation | FL | 1997 | 1,201 | 502 | 95% | 1,231 | 1.02 | ||||||
Camden Portofino | Pembroke Pines | FL | 1995 | 1,112 | 322 | 94% | 1,236 | 1.11 | ||||||
Total Southeast Florida | 7 | Properties | 1,103 | 2,520 | 95% | 1,348 | 1.22 | |||||||
Camden Club | Longwood | FL | 1986 | 1,077 | 436 | 93% | 827 | 0.77 | ||||||
Camden Hunter's Creek | Orlando | FL | 2000 | 1,075 | 270 | 95% | 931 | 0.87 | ||||||
Camden Lago Vista | Orlando | FL | 2005 | 955 | 366 | 92% | 877 | 0.92 | ||||||
Camden Landings | Orlando | FL | 1983 | 748 | 220 | 94% | 669 | 0.89 | ||||||
Camden Lee Vista | Orlando | FL | 2000 | 937 | 492 | 93% | 829 | 0.88 | ||||||
Camden Orange Court (2) | Orlando | FL | 2008 | 812 | 261 | Lease-up | 1,057 | 1.32 | ||||||
Camden Renaissance | Altamonte Springs | FL | 1996/1998 | 899 | 578 | 93% | 763 | 0.85 | ||||||
Camden Reserve | Orlando | FL | 1990/1991 | 824 | 526 | 94% | 721 | 0.87 | ||||||
Camden World Gateway | Orlando | FL | 2000 | 979 | 408 | 95% | 893 | 0.91 | ||||||
Total Orlando | 9 | Properties | 928 | 3,557 | 94% | 829 | 0.89 |
31
CAMDEN | COMMUNITY TABLE | |||||||||||||
Community Statistics as of 9/30/09 | ||||||||||||||
(Unaudited) | 3Q09 Avg | |||||||||||||
Year Placed | Average | Apartment | 3Q09 Avg | Monthly Rental Rates | ||||||||||
Community Name | City | State | in Service | Size | Homes | Occupancy | Per Home | Per Sq. Ft. | ||||||
Camden Bay | Tampa | FL | 1997/2001 | 943 | 760 | 93% | 789 | 0.84 | ||||||
Camden Bay Pointe | Tampa | FL | 1984 | 771 | 368 | 92% | 659 | 0.85 | ||||||
Camden Bayside | Tampa | FL | 1987/1989 | 748 | 832 | 93% | 703 | 0.94 | ||||||
Camden Citrus Park | Tampa | FL | 1985 | 704 | 247 | 92% | 642 | 0.91 | ||||||
Camden Lakes | St. Petersburg | FL | 1982/1983 | 732 | 688 | 91% | 646 | 0.88 | ||||||
Camden Lakeside | Brandon | FL | 1986 | 729 | 228 | 91% | 704 | 0.97 | ||||||
Camden Live Oaks | Tampa | FL | 1990 | 1,093 | 770 | 95% | 760 | 0.70 | ||||||
Camden Preserve | Tampa | FL | 1996 | 942 | 276 | 93% | 993 | 1.05 | ||||||
Camden Providence Lakes | Brandon | FL | 1996 | 1,024 | 260 | 95% | 846 | 0.83 | ||||||
Camden Royal Palms | Brandon | FL | 2006 | 1,017 | 352 | 92% | 912 | 0.90 | ||||||
Camden Westshore | Tampa | FL | 1986 | 728 | 278 | 95% | 766 | 1.05 | ||||||
Camden Woods | Tampa | FL | 1986 | 1,223 | 444 | 93% | 785 | 0.64 | ||||||
Total Tampa/St. Petersburg | 12 | Properties | 897 | 5,503 | 93% | 755 | 0.84 | |||||||
TOTAL FLORIDA | 28 | Properties | 951 | 11,580 | 94% | 907 | 0.95 | |||||||
Camden Brookwood | Atlanta | GA | 2002 | 912 | 359 | 93% | 906 | 0.99 | ||||||
Camden Dunwoody | Atlanta | GA | 1997 | 1,007 | 324 | 93% | 858 | 0.85 | ||||||
Camden Deerfield | Alpharetta | GA | 2000 | 1,187 | 292 | 96% | 870 | 0.73 | ||||||
Camden Midtown Atlanta | Atlanta | GA | 2001 | 935 | 296 | 94% | 967 | 1.03 | ||||||
Camden Peachtree City | Peachtree City | GA | 2001 | 1,027 | 399 | 93% | 838 | 0.82 | ||||||
Camden River | Duluth | GA | 1997 | 1,103 | 352 | 93% | 812 | 0.74 | ||||||
Camden Shiloh | Kennesaw | GA | 1999/2002 | 1,143 | 232 | 96% | 793 | 0.69 | ||||||
Camden St. Clair | Atlanta | GA | 1997 | 999 | 336 | 94% | 891 | 0.89 | ||||||
Camden Stockbridge | Stockbridge | GA | 2003 | 1,009 | 304 | 92% | 726 | 0.72 | ||||||
Camden Sweetwater | Lawrenceville | GA | 2000 | 1,151 | 308 | 91% | 723 | 0.63 | ||||||
TOTAL GEORGIA | 10 | Properties | 1,042 | 3,202 | 93% | 840 | 0.81 | |||||||
Camden Brookside (1) | Louisville | KY | 1987 | 732 | 224 | 91% | 622 | 0.85 | ||||||
Camden Meadows (1) | Louisville | KY | 1987/1990 | 746 | 400 | 97% | 655 | 0.88 | ||||||
Camden Oxmoor (1) | Louisville | KY | 2000 | 903 | 432 | 97% | 811 | 0.90 | ||||||
Camden Prospect Park (1) | Louisville | KY | 1990 | 916 | 138 | 97% | 748 | 0.82 | ||||||
TOTAL KENTUCKY | 4 | Properties | 820 | 1,194 | 96% | 716 | 0.87 | |||||||
Camden Passage (1) | Kansas City | MO | 1989/1997 | 834 | 596 | 96% | 658 | 0.79 | ||||||
Total Kansas City | 1 | Property | 834 | 596 | 96% | 658 | 0.79 | |||||||
Camden Cedar Lakes (1) | Lake St. Louis | MO | 1986 | 852 | 420 | 93% | 612 | 0.72 | ||||||
Camden Cove West (1) | Creve Coeur | MO | 1990 | 828 | 276 | 98% | 833 | 1.01 | ||||||
Camden Cross Creek (1) | St. Louis | MO | 1973/1980 | 947 | 591 | 95% | 737 | 0.78 | ||||||
Camden Westchase (1) | St. Louis | MO | 1986 | 945 | 160 | 97% | 827 | 0.88 | ||||||
Total St. Louis | 4 | Properties | 896 | 1,447 | 95% | 729 | 0.81 | |||||||
TOTAL MISSOURI | 5 | Properties | 878 | 2,043 | 95% | 708 | 0.81 | |||||||
Camden Bel Air | Las Vegas | NV | 1988/1995 | 943 | 528 | 91% | 809 | 0.86 | ||||||
Camden Breeze | Las Vegas | NV | 1989 | 846 | 320 | 92% | 789 | 0.93 | ||||||
Camden Canyon | Las Vegas | NV | 1995 | 987 | 200 | 96% | 926 | 0.94 | ||||||
Camden Commons | Henderson | NV | 1988 | 936 | 376 | 91% | 812 | 0.87 | ||||||
Camden Cove | Las Vegas | NV | 1990 | 898 | 124 | 92% | 803 | 0.89 | ||||||
Camden Del Mar | Las Vegas | NV | 1995 | 986 | 560 | 94% | 947 | 0.96 | ||||||
Camden Fairways | Henderson | NV | 1989 | 896 | 320 | 93% | 932 | 1.04 | ||||||
Camden Hills | Las Vegas | NV | 1991 | 439 | 184 | 89% | 586 | 1.34 | ||||||
Camden Legends | Henderson | NV | 1994 | 792 | 113 | 94% | 846 | 1.07 | ||||||
Camden Palisades | Las Vegas | NV | 1991 | 905 | 624 | 91% | 811 | 0.90 | ||||||
Camden Pines (1) | Las Vegas | NV | 1997 | 982 | 315 | 94% | 863 | 0.88 | ||||||
Camden Pointe | Las Vegas | NV | 1996 | 983 | 252 | 93% | 835 | 0.85 | ||||||
Camden Summit (1) | Henderson | NV | 1995 | 1,187 | 234 | 96% | 1,149 | 0.97 | ||||||
Camden Tiara (1) | Las Vegas | NV | 1996 | 1,043 | 400 | 93% | 915 | 0.88 | ||||||
Camden Vintage | Las Vegas | NV | 1994 | 978 | 368 | 91% | 779 | 0.80 | ||||||
Oasis Bay (1) | Las Vegas | NV | 1990 | 876 | 128 | 91% | 826 | 0.94 | ||||||
Oasis Crossing (1) | Las Vegas | NV | 1996 | 983 | 72 | 94% | 836 | 0.85 | ||||||
Oasis Emerald (1) | Las Vegas | NV | 1988 | 873 | 132 | 91% | 698 | 0.80 | ||||||
Oasis Gateway (1) | Las Vegas | NV | 1997 | 1,146 | 360 | 91% | 862 | 0.75 | ||||||
Oasis Island (1) | Las Vegas | NV | 1990 | 901 | 118 | 94% | 696 | 0.77 | ||||||
Oasis Landing (1) | Las Vegas | NV | 1990 | 938 | 144 | 93% | 772 | 0.82 | ||||||
Oasis Meadows (1) | Las Vegas | NV | 1996 | 1,031 | 383 | 91% | 800 | 0.78 | ||||||
Oasis Palms (1) | Las Vegas | NV | 1989 | 880 | 208 | 91% | 755 | 0.86 | ||||||
Oasis Pearl (1) | Las Vegas | NV | 1989 | 930 | 90 | 95% | 782 | 0.84 | ||||||
Oasis Place (1) | Las Vegas | NV | 1992 | 440 | 240 | 86% | 567 | 1.29 | ||||||
Oasis Ridge (1) | Las Vegas | NV | 1984 | 391 | 477 | 83% | 494 | 1.26 | ||||||
Oasis Sierra (1) | Las Vegas | NV | 1998 | 923 | 208 | 94% | 855 | 0.93 | ||||||
Oasis Springs (1) | Las Vegas | NV | 1988 | 838 | 304 | 91% | 666 | 0.79 | ||||||
Oasis Vinings (1) | Las Vegas | NV | 1994 | 1,152 | 234 | 88% | 800 | 0.69 | ||||||
TOTAL NEVADA | 29 | Properties | 903 | 8,016 | 91% | 804 | 0.89 |
32
CAMDEN | COMMUNITY TABLE | |||||||||||||
Community Statistics as of 9/30/09 | ||||||||||||||
(Unaudited) | 3Q09 Avg | |||||||||||||
Year Placed | Average | Apartment | 3Q09 Avg | Monthly Rental Rates | ||||||||||
Community Name | City | State | in Service | Size | Homes | Occupancy | Per Home | Per Sq. Ft. |
Camden Ballantyne | Charlotte | NC | 1998 | 1,045 | 400 | 94% | 800 | 0.77 | ||||||
Camden Cotton Mills | Charlotte | NC | 2002 | 905 | 180 | 95% | 1,119 | 1.24 | ||||||
Camden Dilworth | Charlotte | NC | 2006 | 857 | 145 | 95% | 1,074 | 1.25 | ||||||
Camden Fairview | Charlotte | NC | 1983 | 1,036 | 135 | 96% | 767 | 0.74 | ||||||
Camden Forest | Charlotte | NC | 1989 | 703 | 208 | 89% | 582 | 0.83 | ||||||
Camden Foxcroft | Charlotte | NC | 1979 | 940 | 156 | 94% | 712 | 0.76 | ||||||
Camden Grandview | Charlotte | NC | 2000 | 1,057 | 266 | 96% | 1,200 | 1.14 | ||||||
Camden Habersham | Charlotte | NC | 1986 | 773 | 240 | 93% | 604 | 0.78 | ||||||
Camden Park Commons | Charlotte | NC | 1997 | 861 | 232 | 91% | 649 | 0.75 | ||||||
Camden Pinehurst | Charlotte | NC | 1967 | 1,147 | 407 | 92% | 721 | 0.63 | ||||||
Camden Sedgebrook | Charlotte | NC | 1999 | 972 | 368 | 94% | 747 | 0.77 | ||||||
Camden Simsbury | Charlotte | NC | 1985 | 874 | 100 | 95% | 709 | 0.81 | ||||||
Camden South End Square | Charlotte | NC | 2003 | 882 | 299 | 93% | 973 | 1.10 | ||||||
Camden Stonecrest | Charlotte | NC | 2001 | 1,098 | 306 | 94% | 857 | 0.78 | ||||||
Camden Touchstone | Charlotte | NC | 1986 | �� 899 | 132 | 93% | 716 | 0.80 | ||||||
Total Charlotte | 15 | Properties | 961 | 3,574 | 93% | 815 | 0.85 | |||||||
Camden Crest | Raleigh | NC | 2001 | 1,013 | 438 | 96% | 727 | 0.72 | ||||||
Camden Governor's Village | Chapel Hill | NC | 1999 | 1,046 | 242 | 95% | 786 | 0.75 | ||||||
Camden Lake Pine | Apex | NC | 1999 | 1,066 | 446 | 93% | 753 | 0.71 | ||||||
Camden Manor Park | Raleigh | NC | 2006 | 966 | 484 | 96% | 785 | 0.81 | ||||||
Camden Overlook | Raleigh | NC | 2001 | 1,060 | 320 | 95% | 837 | 0.79 | ||||||
Camden Reunion Park | Apex | NC | 2000/2004 | 972 | 420 | 93% | 647 | 0.67 | ||||||
Camden Westwood | Morrisville | NC | 1999 | 1,027 | 354 | 95% | 727 | 0.71 | ||||||
Total Raleigh | 7 | Properties | 1,017 | 2,704 | 95% | 748 | 0.74 | |||||||
TOTAL NORTH CAROLINA | 22 | Properties | 985 | 6,278 | 94% | 786 | 0.80 | |||||||
Camden Valleybrook | Chadds Ford | PA | 2002 | 992 | 352 | 96% | 1,243 | 1.25 | ||||||
TOTAL PENNSYLVANIA | 1 | Property | 992 | 352 | 96% | 1,243 | 1.25 | |||||||
Camden Amber Oaks (1) (2) | Austin | TX | 2009 | 862 | 348 | Lease-up | 846 | 0.98 | ||||||
Camden Cedar Hills | Austin | TX | 2008 | 911 | 208 | 96% | 931 | 1.02 | ||||||
Camden Gaines Ranch | Austin | TX | 1997 | 955 | 390 | 94% | 920 | 0.96 | ||||||
Camden Huntingdon | Austin | TX | 1995 | 903 | 398 | 93% | 713 | 0.79 | ||||||
Camden Laurel Ridge | Austin | TX | 1986 | 702 | 183 | 94% | 591 | 0.84 | ||||||
Camden Ridgecrest | Austin | TX | 1995 | 855 | 284 | 94% | 655 | 0.77 | ||||||
Camden South Congress (1) | Austin | TX | 2001 | 975 | 253 | 93% | 1,298 | 1.33 | ||||||
Camden Stoneleigh | Austin | TX | 2001 | 908 | 390 | 95% | 833 | 0.92 | ||||||
Total Austin | 8 | Properties | 894 | 2,454 | 94% | 847 | 0.95 | |||||||
Camden Breakers | Corpus Christi | TX | 1996 | 868 | 288 | 93% | 878 | 1.01 | ||||||
Camden Copper Ridge | Corpus Christi | TX | 1986 | 775 | 344 | 93% | 664 | 0.86 | ||||||
Camden Miramar (4) | Corpus Christi | TX | 1994-2004 | 482 | 778 | 67% | 906 | 1.88 | ||||||
Total Corpus Christi | 3 | Properties | 632 | 1,410 | 93% | 841 | 1.33 | |||||||
Camden Addison (1) | Addison | TX | 1996 | 942 | 456 | 93% | 793 | 0.84 | ||||||
Camden Buckingham | Richardson | TX | 1997 | 919 | 464 | 95% | 769 | 0.84 | ||||||
Camden Centreport | Ft. Worth | TX | 1997 | 911 | 268 | 93% | 755 | 0.83 | ||||||
Camden Cimarron | Irving | TX | 1992 | 772 | 286 | 94% | 785 | 1.02 | ||||||
Camden Farmers Market | Dallas | TX | 2001/2005 | 932 | 904 | 92% | 883 | 0.95 | ||||||
Camden Gardens | Dallas | TX | 1983 | 652 | 256 | 95% | 546 | 0.84 | ||||||
Camden Glen Lakes | Dallas | TX | 1979 | 877 | 424 | 93% | 760 | 0.87 | ||||||
Camden Legacy Creek | Plano | TX | 1995 | 831 | 240 | 94% | 801 | 0.96 | ||||||
Camden Legacy Park | Plano | TX | 1996 | 871 | 276 | 95% | 827 | 0.95 | ||||||
Camden Oasis | Euless | TX | 1986 | 548 | 602 | 88% | 547 | 1.00 | ||||||
Camden Springs | Dallas | TX | 1987 | 713 | 304 | 93% | 560 | 0.78 | ||||||
Camden Valley Creek | Irving | TX | 1984 | 855 | 380 | 94% | 652 | 0.76 | ||||||
Camden Valley Park (3) | Irving | TX | 1986 | 743 | 516 | 80% | 697 | 0.94 | ||||||
Camden Valley Ridge | Irving | TX | 1987 | 773 | 408 | 94% | 583 | 0.75 | ||||||
Camden Westview | Lewisville | TX | 1983 | 697 | 335 | 91% | 605 | 0.87 | ||||||
Total Dallas/Ft. Worth | 15 | Properties | 808 | 6,119 | 93% | 715 | 0.88 |
33
CAMDEN | COMMUNITY TABLE | |||||||||||||
Community Statistics as of 9/30/09 | ||||||||||||||
(Unaudited) | 3Q09 Avg | |||||||||||||
Year Placed | Average | Apartment | 3Q09 Avg | Monthly Rental Rates | ||||||||||
Community Name | City | State | in Service | Size | Homes | Occupancy | Per Home | Per Sq. Ft. |
Braeswood Place (1) (2) | Houston | TX | 2009 | 1,042 | 340 | Lease-up | 1,433 | 1.38 | ||||||
Camden Baytown | Baytown | TX | 1999 | 844 | 272 | 93% | 861 | 1.02 | ||||||
Camden City Centre | Houston | TX | 2007 | 932 | 379 | 92% | 1,343 | 1.44 | ||||||
Camden Creek | Houston | TX | 1984 | 639 | 456 | 94% | 597 | 0.93 | ||||||
Camden Greenway | Houston | TX | 1999 | 861 | 756 | 96% | 1,022 | 1.19 | ||||||
Camden Holly Springs (1) | Houston | TX | 1999 | 934 | 548 | 95% | 877 | 0.94 | ||||||
Camden Midtown | Houston | TX | 1999 | 844 | 337 | 95% | 1,208 | 1.43 | ||||||
Camden Oak Crest | Houston | TX | 2003 | 870 | 364 | 97% | 820 | 0.94 | ||||||
Camden Park (1) | Houston | TX | 1995 | 866 | 288 | 96% | 780 | 0.90 | ||||||
Camden Plaza (1) | Houston | TX | 2007 | 915 | 271 | 93% | 1,255 | 1.37 | ||||||
Camden Royal Oaks | Houston | TX | 2006 | 923 | 236 | 91% | 1,079 | 1.17 | ||||||
Camden Steeplechase | Houston | TX | 1982 | 748 | 290 | 93% | 630 | 0.84 | ||||||
Camden Stonebridge | Houston | TX | 1993 | 845 | 204 | 97% | 814 | 0.96 | ||||||
Camden Sugar Grove (1) | Stafford | TX | 1997 | 921 | 380 | 93% | 859 | 0.93 | ||||||
Camden Vanderbilt | Houston | TX | 1996/1997 | 863 | 894 | 96% | 1,131 | 1.31 | ||||||
Camden Whispering Oaks | Houston | TX | 2008 | 934 | 274 | 96% | 1,007 | 1.08 | ||||||
Total Houston | 16 | Properties | 870 | 6,289 | 95% | 993 | 1.14 | |||||||
�� | ||||||||||||||
TOTAL TEXAS | 42 | Properties | 830 | 16,272 | 94% | 853 | 1.03 | |||||||
TOTAL PROPERTIES | 183 | Properties | 918 | 63,286 | 94% | $937 | $1.02 | |||||||
(1) | Communities owned through investment in joint venture. | |||||||||||||
(2) | Completed communities in lease-up as of September 30, 2009 are excluded from total occupancy numbers. | |||||||||||||
(3) | Communities under redevelopment during 3Q09 are excluded from total occupancy numbers. | |||||||||||||
(4) | Miramar is a student housing community which is excluded from total occupancy numbers. |
34