EXHIBIT 99.1 Camden Property Trust Announces Second Quarter 2005 Operating Results HOUSTON--(BUSINESS WIRE)--Aug. 1, 2005--Camden Property Trust (NYSE:CPT) announced that its net income ("EPS") for the second quarter of 2005 was $21.9 million or $0.39 per diluted share compared to $7.7 million or $0.18 per diluted share for the same period in 2004. For the six months ended June 30, 2005, EPS totaled $188.5 million or $3.53 per diluted share compared to $17.0 million or $0.40 per diluted share for the same period in 2004. EPS for the three months ended June 30, 2005 included a $0.39 per diluted share impact from gain on sale of discontinued operations. EPS for the six months ended June 30, 2005 included a $3.12 per diluted share impact from gain on sale of properties and discontinued operations, $0.45 per diluted share income from the sale of technology investments, and a $0.26 per diluted share charge for transaction compensation and merger expenses. Funds From Operations ("FFO") FFO for the second quarter of 2005 totaled $0.80 per diluted share or $47.0 million, as compared to $0.79 per diluted share or $35.1 million reported for the same period in 2004. FFO for the six months ended June 30, 2005 totaled $1.88 per diluted share or $101.4 million, as compared to $1.63 per diluted share or $71.9 million reported for the same period in 2004. FFO for the six months ended June 30, 2005 included a $0.45 per diluted share impact from the sale of technology investments, and a $0.26 per diluted share charge for transaction compensation and merger expenses. FFO for the six months ended June 30, 2004 included income of $0.04 per diluted share related to an insurance settlement for lost rents related to a fire in one of Camden's communities in 2000, and $0.02 per diluted share associated with the sale of technology investments. A reconciliation of net income to FFO is included in the financial tables accompanying this press release. Same-Property Results For the 50,970 apartment homes included in consolidated same-property results, second quarter 2005 same-property net operating income ("NOI") growth was 3.9% compared to the second quarter of 2004, with revenues increasing 3.5% and operating expenses increasing 2.8%. On a sequential basis, second quarter 2005 same-property NOI increased 3.3% compared to first quarter 2005, with revenues increasing 2.5% and expenses increasing 1.3% compared to the prior quarter. On a year-to-date basis, 2005 same-property NOI increased 1.9%, with revenue growth of 2.3% and expense growth of 2.8% compared to the same period in 2004. Same-property physical occupancy levels for the combined portfolio averaged 95.2% during the second quarter of 2005, compared to 94.0% in the second quarter of 2004 and 93.8% in the first quarter of 2005. For the 39,887 apartment homes included in Camden's same-property results, second quarter 2005 revenues increased 3.0% while operating expenses increased 0.6%, producing a 4.7% increase in same-property net operating income ("NOI") compared to the second quarter of 2004. On a sequential basis, second quarter 2005 same-property NOI increased 3.3% compared to first quarter 2005, with revenues increasing 2.1% and expenses increasing 0.4% compared to the prior quarter. On a year-to-date basis, 2005 same-property NOI increased 1.6%, with revenue growth of 1.7% and expense growth of 1.9% compared to the same period in 2004. For the 11,083 same-property apartment homes acquired from Summit, second quarter 2005 revenues increased 4.7% while operating expenses increased 10.5%, producing a 2.0% increase in same-property net operating income ("NOI") compared to the second quarter of 2004. On a sequential basis, second quarter 2005 same-property NOI increased by 3.1% compared to first quarter 2005, with revenues increasing 3.5% and expenses increasing 4.3% compared to the prior quarter. On a year-to-date basis, 2005 same-property NOI increased 2.8%, with revenue growth of 3.7% and expense growth of 5.5% compared to the same period in 2004. A reconciliation of net income to net operating income and same-property net operating income is included in the financial tables accompanying this press release. Development Activity During the quarter, Camden continued construction on ten apartment communities (including one joint venture community), four of which were originally Summit developments. Of those projects, three are currently in lease-up: Camden Lago Vista in Orlando, FL, Camden Westwind in Ashburn, VA (joint venture), and Camden Farmers Market II in Dallas, TX. The projects are currently 80%, 28% and 12% leased, respectively. The remaining eight communities under construction are expected to begin lease-ups in late 2005 or during 2006. Camden also announced one new development start during the quarter: Camden Royal Oaks, an age-restricted project in Houston, TX, with 236 apartment homes. Initial occupancy for Camden Royal Oaks is expected to occur in the first quarter of 2006, with stabilization projected in mid-2007. Disposition Activity During the quarter, the Company disposed of Camden Ybor City, a 454-home apartment community in Tampa, FL for $61.5 million. Subsequent to quarter-end, Camden sold Summit Lenox, a 431-home apartment community in Atlanta, GA for $30.2 million. Earnings Guidance Camden updated 2005 earnings guidance, narrowing the expected range by $0.05 per diluted share on both the high and low ends of the range, and incorporating a one-time charge of $0.04 per diluted share relating to the refinancing of joint venture debt anticipated during the third quarter of 2005. The Company now expects 2005 FFO of $3.40 to $3.50 per diluted share, and third quarter 2005 FFO of $0.74 to $0.78 per diluted share. EPS is expected to be between ($0.04) and ($0.08) per diluted share for the third quarter of 2005, and between $3.24 and $3.34 for full-year 2005, including the anticipated charge relating to refinancing of joint venture debt, and excluding any future gains from potential property or land sales. Camden updates its earnings guidance to the market on a quarterly basis. A reconciliation of expected net income to expected FFO is included in the financial tables accompanying this press release. Conference Call The Company will hold a conference call on Tuesday, August 2, 2005 at 1:00 p.m. Central Time to review its second quarter results and discuss its outlook for future performance. To participate in the call, please dial 866-761-0748 (domestic) or 617-614-2706 (international) by 12:50 p.m. Central Time and request the Camden Property Trust Second Quarter Earnings Call, Conference Passcode #23073400, or join the live webcast of the conference call by accessing the Investor Relations section of the Company's website at www.camdenliving.com. Supplemental financial information is available in the Investor Relations section of the Company's website or by calling Camden's Investor Relations Department at 800-922-6336. Forward-Looking Statements In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates and projections about the industry and markets in which Camden operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. About Camden Camden Property Trust is a real estate company engaged in the ownership, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 190 properties containing 65,561 apartment homes across the United States. Upon completion of eleven properties under development, the Company's portfolio will increase to 69,422 apartment homes in 201 properties. For additional information, please contact Camden's Investor Relations Department at 800-922-6336 or 713-354-2787 or access our website at http://www.camdenliving.com. CAMDEN OPERATING RESULTS (In thousands, except per share and property data amounts) - ---------------------------------------------------------------------- (Unaudited) Three Months Ended Six Months Ended June 30, June 30, ------------------ ------------------- OPERATING DATA 2005 2004 2005 (a) 2004 ----------------------------- ------------------ ------------------- Property Revenues Rental revenues $127,986 $93,227 $235,303 $186,881 Other property revenues 11,521 8,509 21,345 16,752 ------------------ ------------------- Total property revenues 139,507 101,736 256,648 203,633 Property Expenses Property operating and maintenance 38,235 30,564 72,409 60,017 Real estate taxes 15,780 11,496 28,957 22,678 ------------------ ------------------- Total property expenses 54,015 42,060 101,366 82,695 Non-property income Fee and asset management 1,834 2,496 9,140 4,677 Sale of technology investments - - 24,199 863 Interest and other income 1,265 1,801 4,488 5,219 ------------------ ------------------- Total non-property income 3,099 4,297 37,827 10,759 Other expenses Property management 3,922 2,742 7,142 5,611 Fee and asset management 1,043 1,006 2,991 1,995 General and administrative 6,558 4,140 11,834 8,326 Transaction compensation and merger expenses 261 - 14,085 - Interest 28,584 19,261 52,085 40,396 Amortization of deferred financing costs 796 719 2,017 1,483 Amortization of acquired in place leases 9,497 - 12,663 - Depreciation and amortization 36,116 25,727 66,034 51,520 ------------------ ------------------- Total other expenses 86,777 53,595 168,851 109,331 ------------------ ------------------- Income from continuing 1,814 10,378 24,258 22,366 operations before gain on sale of properties, equity in income of joint ventures and minority interests Gain on sale of properties, including land - - 132,128 1,255 Equity in income of joint ventures 245 67 355 166 Income allocated to minority interests Distributions on perpetual preferred units (1,750) (2,843) (3,528) (5,686) Original issuance costs on redeemed perpetual preferred units - - (365) - Income allocated to common units and other minority interests (581) (728) (1,726) (1,441) ------------------ ------------------- Income (loss) from continuing operations (272) 6,874 151,122 16,660 Income from discontinued operations 400 821 1,290 1,609 Income from discontinued operations allocated to common units - (41) - (84) Impairment loss on land held for sale - - - (1,143) Gain on sale of discontinued operations 21,724 - 36,104 - ------------------ ------------------- Net income $21,852 $7,654 $188,516 $17,042 ================== =================== PER SHARE DATA ----------------------------- Net income - basic $0.41 $0.19 $3.78 $0.42 Net income - diluted 0.39 0.18 3.53 0.40 Income (loss) from continuing operations - basic 0.00 0.17 3.03 0.41 Income (loss) from continuing operations - diluted (0.01) 0.16 2.84 0.39 Weighted average number of common and common equivalent shares outstanding: Basic 53,873 40,291 49,909 40,161 Diluted 55,538 42,419 53,916 42,283 PROPERTY DATA ----------------------------- Total operating properties (end of period) (b) 191 145 191 145 Total operating apartment homes in operating properties (end of period) (b) 65,992 51,882 65,992 51,882 Total operating apartment homes (weighted average) 56,296 47,013 53,476 46,962 Total operating apartment homes - excluding discontinued operations (weighted average) 55,800 45,575 52,867 45,524 (a) The Company's 2005 financial results include the results of Summit subsequent to February 28, 2005. (b) Includes joint ventures and properties held for sale. Note: Please refer to following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document. CAMDEN FUNDS FROM OPERATIONS (In thousands, except per share and property data amounts) - ---------------------------------------------------------------------- (Unaudited) Three Months Ended Six Months Ended June 30, June 30, ------------------ ----------------- FUNDS FROM OPERATIONS 2005 2004 2005 (a) 2004 -------------------------------- ------------------ ----------------- Net income $21,852 $7,654 $188,516 $17,042 Real estate depreciation and amortization from continuing operations 45,005 25,312 77,463 50,616 Real estate depreciation from discontinued operations - 814 - 1,630 Adjustments for unconsolidated joint ventures 1,297 525 1,965 1,047 Income from continuing operations allocated to common units 581 728 1,726 1,441 Income from discontinued operations allocated to common units - 41 - 84 (Gain) on sale of operating properties - - (132,117) - (Gain) on sale of discontinued operations (21,724) - (36,104) - ------------------ ----------------- Funds from operations - diluted $47,011 $35,074 $101,449 $71,860 ================== ================= PER SHARE DATA -------------------------------- Funds from operations - diluted $0.80 $0.79 $1.88 $1.63 Cash distributions 0.64 0.64 1.27 1.27 Weighted average number of common and common equivalent shares outstanding: FFO - diluted 58,407 44,295 53,916 44,160 PROPERTY DATA -------------------------------- Total operating properties (end of period) (b) 191 145 191 145 Total operating apartment homes in operating properties (end of period) (b) 65,992 51,882 65,992 51,882 Total operating apartment homes (weighted average) 56,296 47,013 53,476 46,962 Total operating apartment homes - excluding discontinued operations (weighted average) 55,800 45,575 52,867 45,524 (a) The Company's 2005 financial results include the results of Summit subsequent to February 28, 2005. (b) Includes joint ventures and properties held for sale. Note: Please refer to following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document. CAMDEN BALANCE SHEETS (In thousands) - ---------------------------------------------------------------------- (Unaudited) Jun 30, Mar 31, 2005 2005 -------------- -------------- ASSETS Real estate assets, at cost Land $657,433 $655,321 Buildings and improvements 3,839,732 3,810,003 -------------- -------------- 4,497,165 4,465,324 Accumulated depreciation (694,120) (658,683) -------------- -------------- Net operating real estate assets 3,803,045 3,806,641 Properties under development, including land 368,022 348,202 Investment in joint ventures 37,074 38,107 Properties held for sale 39,930 72,338 -------------- -------------- Total real estate assets 4,248,071 4,265,288 Accounts receivable - affiliates 35,084 33,587 Notes receivable Affiliates 11,108 10,729 Other 32,283 32,274 Other assets, net (a) 101,475 95,941 Cash and cash equivalents 6,432 6,351 Restricted cash 6,375 5,835 -------------- -------------- Total assets $4,440,828 $4,450,005 ============== ============== LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities Notes payable Unsecured $1,860,107 $1,900,710 Secured 672,557 675,473 Accounts payable 61,220 54,975 Accrued real estate taxes 29,510 17,179 Accrued expenses and other liabilities (b) 130,993 131,155 Distributions payable 39,513 15,223 -------------- -------------- Total liabilities 2,793,900 2,794,715 Commitments and contingencies Minority interests Perpetual preferred units 97,925 97,925 Common units 118,119 121,734 Other minority interests 9,878 9,880 -------------- -------------- Total minority interests 225,922 229,539 Shareholders' equity Common shares of beneficial interest 606 605 Additional paid-in capital 1,910,750 1,903,541 Distributions in excess of net income (236,954) (224,533) Unearned restricted share awards (15,732) (15,185) Employee notes receivable (2,084) (3,097) Treasury shares, at cost (235,580) (235,580) -------------- -------------- Total shareholders' equity 1,421,006 1,425,751 -------------- -------------- Total liabilities and shareholders' equity $4,440,828 $4,450,005 ============== ============== (a) includes: net deferred charges of: $14,266 $13,386 value of in place leases of: $18,995 $29,186 (b) includes: deferred revenues of: $34,990 $35,797 above/below market leases of: $1,675 $2,537 (Unaudited) Dec 31, Sep 30, Jun 30, 2004 2004 2004 ----------- ----------- ----------- ASSETS Real estate assets, at cost Land $399,054 $406,760 $406,626 Buildings and improvements 2,511,195 2,583,555 2,573,099 ----------- ----------- ----------- 2,910,249 2,990,315 2,979,725 Accumulated depreciation (688,333) (680,184) (653,581) ----------- ----------- ----------- Net operating real estate assets 2,221,916 2,310,131 2,326,144 Properties under development, including land 176,769 174,351 163,326 Investment in joint ventures 9,641 10,076 10,371 Properties held for sale 62,418 1,800 1,800 ----------- ----------- ----------- Total real estate assets 2,470,744 2,496,358 2,501,641 Accounts receivable - affiliates 31,380 30,434 29,981 Notes receivable Affiliates 10,367 10,010 9,665 Other 44,547 53,599 48,333 Other assets, net (a) 66,164 49,804 48,063 Cash and cash equivalents 2,253 2,465 1,922 Restricted cash 3,909 4,259 4,841 ----------- ----------- ----------- Total assets $2,629,364 $2,646,929 $2,644,446 =========== =========== =========== LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities Notes payable Unsecured $1,407,208 $1,435,197 $1,332,216 Secured 169,197 170,129 229,423 Accounts payable 31,904 28,794 31,309 Accrued real estate taxes 27,324 32,732 21,935 Accrued expenses and other liabilities (b) 65,237 48,192 43,957 Distributions payable 30,412 30,331 31,038 ----------- ----------- ----------- Total liabilities 1,731,282 1,745,375 1,689,878 Commitments and contingencies Minority interests Perpetual preferred units 115,060 115,060 149,815 Common units 44,507 43,881 44,884 Other minority interests - - - ----------- ----------- ----------- Total minority interests 159,567 158,941 194,699 Shareholders' equity Common shares of beneficial interest 486 486 485 Additional paid-in capital 1,348,848 1,346,040 1,344,366 Distributions in excess of net income (361,973) (353,996) (333,416) Unearned restricted share awards (13,023) (14,069) (15,384) Employee notes receivable - - - Treasury shares, at cost (235,823) (235,848) (236,182) ----------- ----------- ----------- Total shareholders' equity 738,515 742,613 759,869 ----------- ----------- ----------- Total liabilities and shareholders' equity $2,629,364 $2,646,929 $2,644,446 =========== =========== =========== (a) includes: net deferred charges of: $11,361 $8,917 $8,756 value of in place leases of: - - - (b) includes: deferred revenues of: $2,280 $1,657 $1,877 above/below market leases of: - - - CAMDEN NON-GAAP FINANCIAL MEASURES DEFINITIONS & RECONCILIATIONS (In thousands, except per share amounts) - ---------------------------------------------------------------------- (Unaudited) This document contains certain non-GAAP financial measures that 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 computed in accordance with generally accepted accounting principles ("GAAP"), excluding gains or losses from of depreciable operating property sales, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Camden's definition of diluted FFO also assumes conversion of all dilutive convertible securities, including minority interests, which are convertible into common equity. The Company considers FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties and excluding depreciation, FFO can help one compare the operating performance of a company's real estate between periods or as compared to different companies. A reconciliation of net income to FFO is provided below: Three Months Ended Six Months Ended June 30, June 30, ------------------ ------------------- 2005 2004 2005 2004 ------------------ ------------------- Net income $21,852 $7,654 $188,516 $17,042 Real estate depreciation and amortization from continuing operations 45,005 25,312 77,463 50,616 Real estate depreciation from discontinued operations - 814 - 1,630 Adjustments for unconsolidated joint ventures 1,297 525 1,965 1,047 Income from continuing operations allocated to common units 581 728 1,726 1,441 Income from discontinued operations allocated to common units - 41 - 84 (Gain) on sale of operating properties - - (132,117) - (Gain) on sale of discontinued operations (21,724) - (36,104) - ------------------ ------------------- Funds from operations - diluted $47,011 $35,074 $101,449 $71,860 ================== =================== Weighted average number of common and common equivalent shares outstanding: EPS diluted 55,538 42,419 53,916 42,283 FFO diluted 58,407 44,295 53,916 44,160 Net income per common share - diluted 0.39 0.18 $3.53 $0.40 FFO per common share - diluted $0.80 $0.79 $1.88 $1.63 Expected FFO ------------------------------ Expected FFO is calculated in a method consistent with historical FFO, and is considered an appropriate supplemental measure of expected operating performance when compared to expected net income (EPS). A reconciliation of the ranges provided for expected net income per diluted share to expected FFO per diluted share is provided below: 3Q05 Range 2005 Range Low High Low High ------------------ ------------------- Expected net income per share - diluted ($0.08) ($0.04) $3.24 $3.34 Expected real estate depreciation 0.79 0.79 3.01 3.01 Expected adjustments for unconsolidated joint ventures 0.02 0.02 0.08 0.08 Expected income allocated to common units 0.01 0.01 0.04 0.04 Expected (gain) on sale of properties and properties held for sale 0.00 0.00 (2.98) (2.98) ------------------ ------------------- Expected FFO per share - diluted $0.74 $0.78 $3.40 $3.50 Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements earlier in this document. Net Operating Income (NOI) ------------------------------ NOI is defined by the Company as total property income less property operating and maintenance expenses less real estate taxes. The Company considers NOI to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without allocation of corporate level property management overhead or general and administrative costs. A reconciliation of net income to net operating income is provided below: Three Months Ended Six Months Ended June 30, June 30, ------------------ ------------------- 2005 2004 2005 2004 ------------------ ------------------- Net income $21,852 $7,654 $188,516 $17,042 Fee and asset management (1,834) (2,496) (9,140) (4,677) Sale of technology investments - - (24,199) (863) Interest and other income (1,265) (1,801) (4,488) (5,219) Property management expense 3,922 2,742 7,142 5,611 Fee and asset management expense 1,043 1,006 2,991 1,995 General and administrative expense 6,558 4,140 11,834 8,326 Transaction compensation and merger expenses 261 - 14,085 - Interest expense 28,584 19,261 52,085 40,396 Amortization of deferred financing costs 796 719 2,017 1,483 Amortization of acquired in place leases 9,497 - 12,663 - Depreciation and amortization 36,116 25,727 66,034 51,520 Gain on sale of properties, including land - - (132,128) (1,255) Impairment loss on land held for sale - - - 1,143 Equity in income of joint ventures (245) (67) (355) (166) Distributions on perpetual preferred units 1,750 2,843 3,528 5,686 Original issuance costs on redeemed perpetual preferred units - - 365 - Income allocated to common units and other minority interests 581 728 1,726 1,441 Income from discontinued operations (400) (821) (1,290) (1,609) Income from discontinued operations allocated to common units - 41 - 84 Gain on sale of discontinued operations (21,724) - (36,104) - ------------------ ------------------- Net Operating Income (NOI) $85,492 $59,676 $155,282 $120,938 CPT-"Same Property" Communities $52,677 $50,304 $103,656 $102,057 Summit-"Same Property" Communities 22,452 - 29,724 - CPT Non-"Same Property" Communities 3,969 2,873 8,331 5,870 Summit Non-"Same Property" Communities 5,240 - 6,797 - Development and Lease-Up Communities 204 - 233 - Dispositions / Other 950 6,499 6,541 13,011 ------------------ ------------------- Net Operating Income (NOI) $85,492 $59,676 $155,282 $120,938 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 income allocated to minority interests. The Company considers EBITDA to be an appropriate supplemental measure of operating performance to net income because it represents income before non-cash depreciation and the cost of debt, and excludes gains or losses from property dispositions. A reconciliation of net income to EBITDA is provided below: Three Months Ended Six Months Ended June 30, June 30, ------------------ ------------------- 2005 2004 2005 2004 ------------------ ------------------- Net income $21,852 $7,654 $188,516 $17,042 Interest expense 28,584 19,261 52,085 40,396 Amortization of deferred financing costs 796 719 2,017 1,483 Amortization of acquired in place leases 9,497 - 12,663 - Depreciation and amortization 36,116 25,727 66,034 51,520 Distributions on perpetual preferred units 1,750 2,843 3,528 5,686 Original issuance costs on redeemed perpetual preferred units - - 365 - Income allocated to common units 581 728 1,726 1,441 Real estate depreciation from discontinued operations - 814 - 1,630 Gain on sale of properties, including land - - (132,128) (1,255) Impairment loss on land held for sale - - - 1,143 Equity in income of joint ventures (245) (67) (355) (166) Gain on sale of discontinued operations (21,724) - (36,104) - Income from discontinued operations allocated to common units - 41 - 84 ------------------ ------------------- EBITDA $77,207 $57,720 $158,347 $119,004 CONTACT: Camden Property Trust, Houston Kim Callahan, 713-354-2549