Camden Property Trust Announces 2013 Operating Results, 4.8% Dividend Increase and 2014 Financial Outlook

Business Wire

HOUSTON--(BUSINESS WIRE)--

Camden Property Trust (CPT) today announced operating results for the three and twelve months ended December 31, 2013.

Funds from Operations (“FFO”)

FFO for the fourth quarter of 2013 totaled $1.08 per diluted share or $96.9 million, as compared to $0.97 per diluted share or $85.9 million for the same period in 2012. FFO for the twelve months ended December 31, 2013 totaled $4.11 per diluted share or $368.3 million, as compared to $3.62 per diluted share or $313.3 million for the same period in 2012.

FFO for the twelve months ended December 31, 2013 included: a $5.1 million or $0.06 per diluted share impact from a promoted equity interest recognized in conjunction with the sale of joint venture properties; a $1.0 million or $0.01 per diluted share impact from non-recurring fee income; and a $0.7 million or $0.01 per diluted share gain on sale of undeveloped land. FFO for the twelve months ended December 31, 2012 included a $2.1 million or $0.02 per diluted share charge related to the redemption of perpetual preferred operating partnership units.

Net Income Attributable to Common Shareholders (“EPS”)

The Company reported EPS of $130.0 million or $1.46 per diluted share for the fourth quarter of 2013, as compared to $142.2 million or $1.60 per diluted share for the same period in 2012. EPS for the three months ended December 31, 2013 included a $91.1 million or $1.03 per diluted share gain on sale of discontinued operations and a $3.2 million or $0.04 per diluted share gain on sale of unconsolidated joint venture properties. EPS for the three months ended December 31, 2012 included: a $17.2 million or $0.20 per diluted share gain on acquisition of controlling interests in joint ventures; an $82.5 million or $0.94 per diluted share gain on sale of discontinued operations; and a $14.5 million or $0.17 per diluted share gain on sale of unconsolidated joint venture properties.

For the twelve months ended December 31, 2013, Camden reported net income attributable to common shareholders of $336.4 million or $3.78 per diluted share, as compared to $283.4 million or $3.30 per diluted share for the same period in 2012. EPS for the twelve months ended December 31, 2013 included: a $182.2 million or $2.06 per diluted share gain on sale of discontinued operations; a $16.3 million or $0.18 per diluted share gain on sale of unconsolidated joint venture properties; a $5.1 million or $0.06 per diluted share impact from a promoted equity interest recognized in conjunction with the sale of joint venture properties; a $1.0 million or $0.01 per diluted share impact from non-recurring fee income; and a $0.7 million or $0.01 per diluted share gain on sale of undeveloped land. EPS for the twelve months ended December 31, 2012 included: a $57.4 million or $0.67 per diluted share gain on acquisition of controlling interests in joint ventures; a $115.1 million or $1.34 per diluted share gain on sale of discontinued operations; a $17.4 million or $0.20 per diluted share gain on sale of unconsolidated joint venture properties; and a $2.1 million or $0.02 per diluted share charge related to the redemption of perpetual preferred operating partnership units.

A reconciliation of net income attributable to common shareholders to FFO is included in the financial tables accompanying this press release.

Same-Property Results

For the 41,150 apartment homes included in consolidated same-property results, fourth quarter 2013 same-property net operating income (“NOI”) increased 6.4% compared to the fourth quarter of 2012, with revenues increasing 4.8% and expenses increasing 1.9%. On a sequential basis, fourth quarter 2013 same-property NOI increased 2.4% compared to the third quarter of 2013, with revenues increasing 0.5% and expenses declining 2.9% compared to the prior quarter. On a full-year basis, 2013 same-property NOI increased 6.2%, with revenues increasing 5.1% and expenses increasing 3.1% compared to the same period in 2012. Same-property physical occupancy levels for the combined portfolio averaged 95.8% during the fourth quarter of 2013, compared to 95.1% in the fourth quarter of 2012 and 95.4% in the third quarter of 2013.

The Company defines same-property communities as communities owned and stabilized since January 1, 2012, excluding properties held for sale. A reconciliation of net income to net operating income and same-property net operating income is included in the financial tables accompanying this press release.

Disposition Activity

Camden disposed of 8 wholly-owned apartment communities during the quarter for a total of $170.5 million: Camden Gardens, a 256-home community in Dallas, TX; Camden Springs, a 304-home community in Dallas, TX; Camden Fountain Palms, a 192-home community in Peoria, AZ; Camden Sierra, a 288-home community in Peoria, AZ; Camden Town Center, a 240-home community in Glendale, AZ; Camden Bay Pointe, a 368-home community in Tampa, FL; Camden Citrus Park, a 247-home community in Tampa, FL; and Camden Habersham, a 240-home community in Charlotte, NC.

The Company also disposed of two joint venture apartment communities during the quarter for a total of $68.7 million: Camden Westover Hills, a 288-home community in San Antonio, TX, and Camden Lakemont, a 312-home community in Richmond, TX. Camden’s proportionate share of the gain on sale was $3.2 million.

For full-year 2013, Camden’s dispositions totaled $329.3 million of wholly-owned communities and $268.9 million of joint venture communities.

Development Activity

Construction began during the quarter at two new wholly-owned communities: The Camden in Los Angeles, CA, a $145 million project with 287 apartment homes; and Camden Victory Park in Dallas, TX, an $82 million project with 423 apartment homes. The Company also commenced construction on Camden Miramar Phase IXB in Corpus Christi, TX, an $8 million 75-unit expansion of an existing community.

Construction continued at 10 additional wholly-owned development communities: Camden NOMA in Washington, DC, a $110 million project with 320 apartment homes which is currently 10% leased; Camden Lamar Heights in Austin, TX, a $47 million project with 314 apartment homes; Camden Flatirons in Denver, CO, a $78 million project with 424 apartment homes; Camden Glendale in Glendale, CA, a $115 million project with 303 apartment homes; Camden Boca Raton in Boca Raton, FL, a $54 million project with 261 apartment homes; Camden Paces in Atlanta, GA, a $110 million project with 379 apartment homes; Camden La Frontera in Round Rock, TX, a $36 million project with 300 apartment homes; Camden Foothills in Scottsdale, AZ, a $50 million project with 220 apartment homes; Camden Hayden in Tempe, AZ, a $48 million project with 234 apartment homes; and Camden Gallery in Charlotte, NC, a $58 million project with 323 apartment homes.

Lease-up continued during the quarter at Camden South Capitol in Washington, DC, an $88 million joint venture project with 276 apartment homes which is currently 64% leased. Construction continued at two other joint venture development communities: Camden Waterford Lakes in Orlando, FL, a $40 million project with 300 apartment homes which is currently 41% leased; and Camden Southline in Charlotte, NC, a $48 million project with 266 apartment homes.

Quarterly Dividend Declaration

Camden’s Board of Trust Managers declared a first quarter 2014 dividend of $0.66 per common share, which is a 4.8% increase over the Company’s prior quarterly dividend of $0.63 per share. The dividend is payable on April 17, 2014 to holders of record as of March 31, 2014. In declaring the dividend, the Board of Trust Managers considered a number of factors, including the Company’s past performance and future prospects, as described in this release.

Earnings Guidance

Camden provided initial earnings guidance for 2014 based on its current and expected views of the apartment market and general economic conditions. Full-year 2014 FFO is expected to be $4.10 to $4.30 per diluted share, and full-year 2014 EPS is expected to be $1.44 to $1.64 per diluted share. First quarter 2014 earnings guidance is $1.02 to $1.06 per diluted share for FFO and $0.37 to $0.41 per diluted share for EPS. Guidance for EPS excludes gains on real estate transactions.

The midpoint of the Company’s initial 2014 earnings guidance assumes net dispositions of $200 million of wholly-owned assets and $450 million of joint venture assets during 2014, with a corresponding reduction in associated net fee and asset management income. The net impact to 2014 FFO from these planned dispositions is approximately $0.07 per diluted share. Camden expects same-property revenue growth between 3.5% and 4.5%, expense growth between 3.25% and 4.25%, and NOI growth between 3.25% and 5.25%.

Camden intends to update its earnings guidance to the market on a quarterly basis. Additional information on the Company’s 2014 financial outlook and a reconciliation of expected net income attributable to common shareholders to expected FFO are included in the financial tables accompanying this press release.

Conference Call

The Company will hold a conference call on Friday, January 31, 2014 at 11:00 a.m. Central Time to review its fourth quarter and full-year 2013 results and discuss its outlook for future performance. To participate in the call, please dial (888) 317-6003 (Domestic) or (412) 317-6061 (International) by 10:50 a.m. Central Time and enter passcode: 1713299, or join the live webcast of the conference call by accessing the Investor Relations section of the Company’s website at camdenliving.com. Supplemental financial information is available in the Investor Relations section of the Company’s website under Earnings Releases or by calling Camden’s Investor Relations Department at (800) 922-6336.

Forward-Looking Statements

In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates and projections about the industry and markets in which Camden operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. Factors which may cause the Company’s actual results or performance to differ materially from those contemplated by forward-looking statements are described under the heading “Risk Factors” in Camden’s Annual Report on Form 10-K and in other filings with the Securities and Exchange Commission (SEC). Forward-looking statements made in today’s press release represent management’s current opinions, and the Company assumes no obligation to update or supplement these statements because of subsequent events.

About Camden

Camden Property Trust, an S&P 400 Company, is a real estate company engaged in the ownership, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 170 properties containing 59,899 apartment homes across the United States. Upon completion of 14 properties under development and the expansion of an existing community, the Company’s portfolio will increase to 64,328 apartment homes in 184 properties. Camden was recently named by FORTUNE® Magazine for the seventh consecutive year as one of the “100 Best Companies to Work For” in America, ranking #11.

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

     
CAMDEN OPERATING RESULTS
(In thousands, except per share and property data amounts)
               
(Unaudited) Three Months Ended Twelve Months Ended
December 31, December 31,

OPERATING DATA

2013 2012 2013 2012
Property revenues
Rental revenues $ 177,795 $ 159,207 $ 683,362 $ 602,004
Other property revenues   26,522     24,591     105,489     96,314  
Total property revenues   204,317     183,798     788,851     698,318  
 
Property expenses
Property operating and maintenance 50,297 47,453 199,650 185,720
Real estate taxes   21,582     18,087     86,041     70,710  
Total property expenses   71,879     65,540     285,691     256,430  
 
Non-property income
Fee and asset management 2,873 2,773 11,690 12,345
Interest and other income (loss) 41 40 1,217 (710 )
Income on deferred compensation plans   3,078     952     8,290     4,772  
Total non-property income   5,992     3,765     21,197     16,407  
 
Other expenses
Property management 5,196 6,152 21,774 21,796
Fee and asset management 1,288 1,580 5,756 6,631
General and administrative 9,209 9,816 40,586 37,528
Interest 24,162 25,487 98,129 104,246
Depreciation and amortization 55,878 50,556 214,395 194,673
Amortization of deferred financing costs 859 887 3,548 3,608
Expense on deferred compensation plans   3,078     952     8,290     4,772  
Total other expenses   99,670     95,430     392,478     373,254  
 
 
Gain on sale of land - - 698 -
Gain on acquisition of controlling interest in joint ventures - 17,227 - 57,418
Equity in income of joint ventures   4,207     15,489     24,865     20,175  
Income from continuing operations before income taxes 42,967 59,309 157,442 162,634
Income tax expense - current   (239 )   (216 )   (1,826 )   (1,208 )
Income from continuing operations 42,728 59,093 155,616 161,426
Income from discontinued operations 1,290 4,526 8,515 17,406
Gain on sale of discontinued operations, net of tax   91,101     82,527     182,160     115,068  
Net income 135,119 146,146 346,291 293,900
Less income allocated to non-controlling interests from continuing operations (1,128 ) (1,811 ) (4,022 ) (4,459 )
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations (3,995 ) (2,169 ) (5,905 ) (3,200 )
Less income allocated to perpetual preferred units - - - (776 )
Less write off of original issuance costs of redeemed perpetual preferred units   -     -     -     (2,075 )
Net income attributable to common shareholders $ 129,996   $ 142,166   $ 336,364   $ 283,390  
 
 

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

             
Net income $ 135,119 $ 146,146 $ 346,291 $ 293,900
Other comprehensive income
Reclassification of prior service cost and net loss on post retirement obligation 13 7 54 30
Unrealized loss and unamortized prior service cost on post retirement obligation   (99 )   (409 )   (99 )   (409 )
Comprehensive income 135,033 145,744 346,246 293,521
Less income allocated to non-controlling interests from continuing operations (1,128 ) (1,811 ) (4,022 ) (4,459 )
Less income, including gain on sale, allocated to non-controlling interests from discontinued operations (3,995 ) (2,169 ) (5,905 ) (3,200 )
Less income allocated to perpetual preferred units - - - (776 )
Less write off of original issuance costs of redeemed perpetual preferred units   -     -     -     (2,075 )
Comprehensive income attributable to common shareholders $ 129,910   $ 141,764   $ 336,319   $ 283,011  
 
 

PER SHARE DATA

Net income attributable to common shareholders - basic $ 1.47 $ 1.63 $ 3.82 $ 3.35

Net income attributable to common shareholders - diluted

1.46 1.60 3.78 3.30
Income from continuing operations attributable to common shareholders - basic 0.46 0.65 1.70 1.81
Income from continuing operations attributable to common shareholders - diluted 0.46 0.64 1.69 1.79
 
Weighted average number of common and
common equivalent shares outstanding:
Basic 87,459 86,298 87,204 83,772
Diluted 88,686 88,020 88,494 85,556
 
 
Note: Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
 
 
CAMDEN FUNDS FROM OPERATIONS
(In thousands, except per share and property data amounts)
           
 
(Unaudited) Three Months Ended Twelve Months Ended
December 31, December 31,

FUNDS FROM OPERATIONS

2013 2012 2013 2012
 
Net income attributable to common shareholders $ 129,996 $ 142,166 $ 336,364 $ 283,390
Real estate depreciation from continuing operations 54,520 49,454 209,474 190,238
Real estate depreciation and amortization from discontinued operations 199 2,893 5,255 15,199
Adjustments for unconsolidated joint ventures 1,422 1,741 5,738 7,939
Income allocated to non-controlling interests 5,123 3,971 9,927 6,475
(Gain) on sale of unconsolidated joint venture properties (3,245 ) (14,543 ) (16,277 ) (17,418 )
(Gain) on acquisition of controlling interests in joint ventures - (17,227 ) - (57,418 )
(Gain) on sale of discontinued operations, net of tax   (91,101 )   (82,527 )   (182,160 )   (115,068 )
Funds from operations - diluted $ 96,914   $ 85,928   $ 368,321   $ 313,337  
 

PER SHARE DATA

Funds from operations - diluted $ 1.08 $ 0.97 $ 4.11 $ 3.62
Cash distributions 0.63 0.56 2.52 2.24
 
Weighted average number of common and
common equivalent shares outstanding:
FFO - diluted 89,772 88,991 89,580 86,619
 

PROPERTY DATA

Total operating properties (end of period) (a) 170 193 170 193
Total operating apartment homes in operating properties (end of period) (a) 59,899 65,775 59,899 65,775
Total operating apartment homes (weighted average) 53,710 55,163 54,181 54,194
Total operating apartment homes - excluding discontinued operations (weighted average) 52,629 49,891 51,759 48,194
 
 
(a) Includes joint ventures and properties held for sale.
 
 
Note: Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
 
         
CAMDEN BALANCE SHEETS
(In thousands)
                     
 
(Unaudited) Dec 31, Sep 30, Jun 30, Mar 31, Dec 31,
2013   2013   2013   2013   2012
ASSETS
Real estate assets, at cost
Land $ 969,711 $ 967,121 $ 965,257 $ 949,244 $ 949,777
Buildings and improvements   5,629,904       5,596,754       5,552,095       5,404,616       5,389,674  
6,599,615 6,563,875 6,517,352 6,353,860 6,339,451
Accumulated depreciation   (1,643,713 )     (1,619,325 )     (1,604,402 )     (1,552,499 )     (1,518,896 )
Net operating real estate assets 4,955,902 4,944,550 4,912,950 4,801,361 4,820,555
Properties under development, including land 472,566 438,968 393,694 339,848 334,463
Investments in joint ventures 42,155 43,338 44,630 45,260 45,092
Properties held for sale   -       58,765       -       14,986       30,517  
Total real estate assets 5,470,623 5,485,621 5,351,274 5,201,455 5,230,627
Accounts receivable - affiliates 27,724 27,474 27,274 26,948 33,625
Other assets, net (a) 109,401 112,520 94,847 89,233 88,260
Cash and cash equivalents 17,794 4,707 6,506 59,642 26,669
Restricted cash   6,599       60,889       6,381       5,578       5,991  
Total assets $ 5,632,141     $ 5,691,211     $ 5,486,282     $ 5,382,856     $ 5,385,172  
 
 
 
LIABILITIES AND EQUITY
Liabilities
Notes payable
Unsecured $ 1,588,798 $ 1,721,998 $ 1,579,733 $ 1,538,471 $ 1,538,212
Secured 941,968 943,039 944,090 945,134 972,256
Accounts payable and accrued expenses 113,307 124,336 100,279 102,307 101,896
Accrued real estate taxes 35,648 50,247 36,863 20,683 28,452
Distributions payable 56,787 56,793 56,821 56,559 49,969
Other liabilities (b)   88,272       69,716       63,366       69,679       67,679  
Total liabilities 2,824,780 2,966,129 2,781,152 2,732,833 2,758,464
 
Commitments and contingencies
Non-Qualified deferred compensation share awards 47,180 47,092 - - -
 
Equity
Common shares of beneficial interest 967 967 967 962 962
Additional paid-in capital 3,596,069 3,595,536 3,625,283 3,590,261 3,587,505
Distributions in excess of net income attributable to common shareholders (494,167 ) (571,935 ) (574,286 ) (590,831 ) (598,951 )
Treasury shares, at cost (410,227 ) (410,309 ) (410,665 ) (412,643 ) (425,355 )
Accumulated other comprehensive loss (c)   (1,106 )     (1,021 )     (1,035 )     (1,048 )     (1,062 )
Total common equity 2,691,536 2,613,238 2,640,264 2,586,701 2,563,099
Non-controlling interests   68,645       64,752       64,866       63,322       63,609  
Total equity   2,760,181       2,677,990       2,705,130       2,650,023       2,626,708  
Total liabilities and equity $ 5,632,141     $ 5,691,211     $ 5,486,282     $ 5,382,856     $ 5,385,172  
 
 
 
(a) Includes:
net deferred charges of: $ 14,497 $ 13,243 $ 14,008 $ 14,861 $ 15,635
 
(b) Includes:
deferred revenues of: $ 1,886 $ 1,979 $ 1,336 $ 2,158 $ 2,521
distributions in excess of investments in joint ventures of: $ - $ - $ - $ 9,718 $ 9,509
fair value adjustment of derivative instruments: $ - $ - $ - ($2 ) ($1 )
 
(c) Represents the unrealized loss and unamortized prior service costs on post retirement obligations.
 
               
CAMDEN 2014 Financial Outlook
as of January 30, 2014
                     
 
(Unaudited)
 
2013 Reported FFO, Adjusted for Non-Routine Items and Year End Shares Outstanding
($'s and shares in thousands)

Total

Per Share

2013 Reported FFO $ 368,321 $ 4.11
Adjustments for 2013 non-routine items:
Less: Promoted equity interests (5,120 ) (0.06 )
Less: Non-recurring fee income (1,000 ) (0.01 )
Less: Gain on sale of properties, including land

 

(698

)

 

(0.01

)

 
2013 FFO adjusted for non-routine items $ 361,503 $ 4.04
 
2013 Fully Diluted Weighted Average Shares Outstanding - FFO 89,580
 
December 31, 2013 Fully Diluted Weighted Average Shares Outstanding - FFO 89,750
 
2013 FFO Adjusted for Non-Routine Items and December 31, 2013 Fully Diluted Shares Outstanding - FFO $ 4.03
 
 
 
2014 Financial Outlook                    
 
Earnings Guidance - Per Diluted Share
Expected FFO per share - diluted $4.10 - $4.30
 
"Same Property" Communities
Number of Units 47,915
2013 Base Net Operating Income $461 million
Total Revenue Growth 3.50% - 4.50%
Total Expense Growth 3.25% - 4.25%
Net Operating Income Growth 3.25% - 5.25%
Impact from 1.0% change in NOI Growth is approximately $0.051 / share
 

Impact from 2014 Revenue Enhancing Repositions included in Same Store Net Operating Income Guidance (a)

0.50%

 
Physical Occupancy 95%
 
Capitalized Expenditures
Recurring $56 - $60 million
Revenue Enhancing Repositions (a)

$55 - $75 million

 
Acquisitions/Dispositions
Disposition Volume (consolidated on balance sheet) $250 - $350 million
Disposition Volume (joint venture) $100 - $450 million
Acquisition Volume (consolidated on balance sheet) $50 - $150 million
 
Development
Development Starts (consolidated on balance sheet) $150 - $300 million
Development Spend (consolidated on balance sheet) $450 - $550 million
 
 
Non-Property Income
Non-Property Income, Net $3 - $5 million
Includes: Fee and asset management income, net of expenses and
Interest and other income
 
Corporate Expenses
General and administrative expense (b) $39 - $41 million
Property management expense $22 - $24 million
 
Capital
Expected Capital Transactions $250 - $350 million
Expensed Interest $91 - $95 million
Capitalized Interest $21 - $23 million
 
 
 
(a) Capital expenditures that improve a community's competitive position, typically kitchen and bath upgrades or other new amenities.
(b) Excludes any third party acquisition costs.
 
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements earlier in this document. Additionally, please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
 
                       
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 Twelve Months Ended
December 31, December 31,
2013         2012 2013         2012
Net income attributable to common shareholders $ 129,996 $ 142,166 $ 336,364 $ 283,390
Real estate depreciation from continuing operations 54,520 49,454 209,474 190,238
Real estate depreciation and amortization from discontinued operations 199 2,893 5,255 15,199
Adjustments for unconsolidated joint ventures 1,422 1,741 5,738 7,939
Income allocated to non-controlling interests 5,123 3,971 9,927 6,475
(Gain) on sale of unconsolidated joint venture properties (3,245 ) (14,543 ) (16,277 ) (17,418 )
(Gain) on acquisition of controlling interest in joint ventures - (17,227 ) - (57,418 )
(Gain) on sale of discontinued operations, net of tax   (91,101 )           (82,527 )   (182,160 )           (115,068 )
Funds from operations - diluted $ 96,914           $ 85,928   $ 368,321           $ 313,337  
 
Weighted average number of common and
common equivalent shares outstanding:
EPS diluted 88,686 88,020 88,494 85,556
FFO diluted 89,772 88,991 89,580 86,619
 
Net income attributable to common shareholders - diluted $ 1.46 $ 1.60 $ 3.78 $ 3.30
FFO per common share - diluted $ 1.08 $ 0.97 $ 4.11 $ 3.62
 
 
 
 

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:
 
1Q14 Range 2014 Range
Low         High Low         High
 
Expected net income attributable to common shareholders per share - diluted $ 0.37 $ 0.41 $ 1.44 $ 1.64
Expected real estate depreciation 0.62 0.62 2.56 2.56
Expected adjustments for unconsolidated joint ventures 0.02 0.02 0.05 0.05
Expected income allocated to non-controlling interests   0.01             0.01     0.05             0.05  
Expected FFO per share - diluted $ 1.02 $ 1.06 $ 4.10 $ 4.30
 
 
 
Note: This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements earlier in this document.
 
 

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 Twelve Months Ended
December 31, December 31,
2013         2012 2013         2012
Net income attributable to common shareholders $ 129,996 $ 142,166 $ 336,364 $ 283,390
Less: Fee and asset management income (2,873 ) (2,773 ) (11,690 ) (12,345 )
Less: Interest and other (income) loss (41 ) (40 ) (1,217 ) 710
Less: Income on deferred compensation plans (3,078 ) (952 ) (8,290 ) (4,772 )
Plus: Property management expense 5,196 6,152 21,774 21,796
Plus: Fee and asset management expense 1,288 1,580 5,756 6,631
Plus: General and administrative expense 9,209 9,816 40,586 37,528
Plus: Interest expense 24,162 25,487 98,129 104,246
Plus: Depreciation and amortization 55,878 50,556 214,395 194,673
Plus: Amortization of deferred financing costs 859 887 3,548 3,608
Plus: Expense on deferred compensation plans 3,078 952 8,290 4,772
Less: Gain on sale of land - - (698 ) -
Less: Gain on acquisition of controlling interests in joint ventures - (17,227 ) - (57,418 )
Less: Equity in income of joint ventures (4,207 ) (15,489 ) (24,865 ) (20,175 )
Plus: Income tax expense - current 239 216 1,826 1,208
Less: Income from discontinued operations (1,290 ) (4,526 ) (8,515 ) (17,406 )
Less: Gain on sale of discontinued operations, net of tax (91,101 ) (82,527 ) (182,160 ) (115,068 )
Plus: Income allocated to non-controlling interests from continuing operations 1,128 1,811 4,022 4,459
Plus: Income, including gain on sale, allocated to non-controlling interests from discontinued operations 3,995 2,169 5,905 3,200
Plus: Income allocated to perpetual preferred units - - - 776
Plus: Write off of original issuance costs of redeemed perpetual preferred units   -             -     -             2,075  
Net Operating Income (NOI) $ 132,438 $ 118,258 $ 503,160 $ 441,888
 
"Same Property" Communities $ 103,464 $ 97,196 $ 400,240 $ 376,864
Non-"Same Property" Communities 28,154 20,488 99,983 62,089
Development and Lease-Up Communities (15 ) (17 ) (15 ) (17 )
Other   835             591     2,952             2,952  
Net Operating Income (NOI) $ 132,438 $ 118,258 $ 503,160 $ 441,888
 
 

EBITDA

EBITDA is defined by the Company as earnings before interest, taxes, depreciation and amortization, including net operating income from discontinued operations, excluding equity in (income) loss of joint ventures, (gain) loss on sale of unconsolidated joint venture interests, gain on acquisition of controlling interest in joint ventures, gain on sale of discontinued operations, net of tax, and income (loss) allocated to non-controlling interests. The Company considers EBITDA to be an appropriate supplemental measure of operating performance to net income attributable to common shareholders because it represents income before non-cash depreciation and the cost of debt, and excludes gains or losses from property dispositions.
A reconciliation of net income attributable to common shareholders to EBITDA is provided below:
 
Three Months Ended Twelve Months Ended
December 31, December 31,
2013         2012 2013         2012
Net income attributable to common shareholders $ 129,996 $ 142,166 $ 336,364 $ 283,390
Plus: Interest expense 24,162 25,487 98,129 104,246
Plus: Amortization of deferred financing costs 859 887 3,548 3,608
Plus: Depreciation and amortization 55,878 50,556 214,395 194,673
Plus: Income allocated to perpetual preferred units - - - 776
Plus: Write off of original issuance costs of redeemed perpetual preferred units - - - 2,075
Plus: Income allocated to non-controlling interests from continuing operations 1,128 1,811 4,022 4,459
Plus: Income, including gain on sale, allocated to non-controlling interests from discontinued operations 3,995 2,169 5,905 3,200
Plus: Interest expense from discontinued operations - - - 36
Plus: Income tax expense - current 239 216 1,826 1,208
Plus: Real estate depreciation and amortization from discontinued operations 199 2,893 5,255 15,199
Less: Gain on acquisition of controlling interests in joint ventures - (17,227 ) - (57,418 )
Less: Gain on sale of land - - (698 ) -
Less: Equity in income of joint ventures (4,207 ) (15,489 ) (24,865 ) (20,175 )
Less: Gain on sale of discontinued operations, net of tax   (91,101 )           (82,527 )   (182,160 )           (115,068 )
EBITDA $ 121,148 $ 110,942 $ 461,721 $ 420,209

Contact:
Camden Property Trust
Kim Callahan, 713-354-2549

Rates

View Comments (0)