Please wait while we load the requested 8-K report or click the link below:
https://last10k.com/sec-filings/report/906345/000090634518000042/a8kq318.htm
Three Months Ended | Nine Months Ended | |||
September 30 | September 30 | |||
Per Diluted Share | 2018 | 2017 | 2018 | 2017 |
EPS | $0.40 | $0.38 | $1.22 | $1.20 |
FFO | $1.20 | $1.11 | $3.54 | $3.35 |
AFFO | $1.00 | $0.92 | $3.04 | $2.87 |
Quarterly Growth | Sequential Growth | Year-to-Date Growth | |
Same Property Results | 3Q18 vs. 3Q17 | 3Q18 vs. 2Q18 | 2018 vs. 2017 |
Revenues | 3.1% | 1.1% | 3.2% |
Expenses | 1.9% | 2.7% | 2.4% |
Net Operating Income ("NOI") | 3.8% | 0.2% | 3.6% |
Same Property Results | 3Q18 | 3Q17 | 2Q18 | |||
Occupancy | 95.9 | % | 95.9 | % | 95.8 | % |
Total | Total | % Leased | ||||
Community Name | Location | Units | Cost | as of 10/23/2018 | ||
Camden NoMa II | Washington, DC | 405 | $108.4 | 94 | % | |
Camden Shady Grove | Rockville, MD | 457 | 113.9 | 85 | % | |
Total | 862 | $222.3 |
Total | Total | % Leased | |||
Community Name | Location | Units | Budget | as of 10/23/2018 | |
Camden Washingtonian | Gaithersburg, MD | 365 | $90.0 | 58 | % |
Camden McGowen Station | Houston, TX | 315 | 90.0 | 50 | % |
Camden North End I | Phoenix, AZ | 441 | 105.0 | 44 | % |
Camden Grandview II | Charlotte, NC | 28 | 21.0 | ||
Camden RiNo | Denver, CO | 233 | 75.0 | ||
Camden Downtown I | Houston, TX | 271 | 132.0 | ||
Camden Lake Eola | Orlando, FL | 360 | 120.0 | ||
Camden Buckhead | Atlanta, GA | 365 | 160.0 | ||
Total | 2,378 | $793.0 |
4Q18 | 2018 | 2018 Midpoint | |||
Per Diluted Share | Range | Range | Current | Prior | Change |
EPS | $0.40 - $0.44 | $1.62 - $1.66 | $1.64 | $1.61 | $0.03 |
FFO | $1.20 - $1.24 | $4.74 - $4.78 | $4.76 | $4.74 | $0.02 |
2018 | 2018 Midpoint | |||
Same Property Growth | Range | Current | Prior | Change |
Revenues | 3.05% - 3.25% | 3.15% | 3.15% | 0.00% |
Expenses | 2.95% - 3.15% | 3.05% | 3.50% | (0.45)% |
NOI | 3.00% - 3.40% | 3.20% | 3.00% | 0.20% |
CAMDEN | OPERATING RESULTS | |
(In thousands, except per share amounts) | ||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
OPERATING DATA | |||||||||||||
Property revenues | |||||||||||||
Rental revenues (a) | $212,984 | $194,690 | $625,123 | $573,262 | |||||||||
Other property revenues (a) | 28,786 | 33,488 | 84,463 | 97,807 | |||||||||
Total property revenues | 241,770 | 228,178 | 709,586 | 671,069 | |||||||||
Property expenses | |||||||||||||
Property operating and maintenance (b) | 56,973 | 60,090 | 165,624 | 164,188 | |||||||||
Real estate taxes | 30,860 | 28,193 | 91,235 | 83,916 | |||||||||
Total property expenses | 87,833 | 88,283 | 256,859 | 248,104 | |||||||||
Non-property income | |||||||||||||
Fee and asset management | 1,827 | 2,116 | 5,651 | 5,806 | |||||||||
Interest and other income | 385 | 385 | 1,669 | 1,579 | |||||||||
Income on deferred compensation plans | 3,539 | 3,648 | 3,769 | 11,706 | |||||||||
Total non-property income | 5,751 | 6,149 | 11,089 | 19,091 | |||||||||
Other expenses | |||||||||||||
Property management | 6,303 | 6,201 | 19,415 | 19,782 | |||||||||
Fee and asset management | 1,140 | 973 | 3,193 | 2,818 | |||||||||
General and administrative (c) | 12,618 | 12,266 | 37,113 | 37,585 | |||||||||
Interest | 21,235 | 21,210 | 62,216 | 66,132 | |||||||||
Depreciation and amortization | 76,476 | 67,014 | 222,269 | 195,781 | |||||||||
Expense on deferred compensation plans | 3,539 | 3,648 | 3,769 | 11,706 | |||||||||
Total other expenses | 121,311 | 111,312 | 347,975 | 333,804 | |||||||||
Loss on early retirement of debt | — | — | — | (323 | ) | ||||||||
Equity in income of joint ventures (d) | 1,943 | 1,255 | 5,644 | 4,857 | |||||||||
Income from continuing operations before income taxes | 40,320 | 35,987 | 121,485 | 112,786 | |||||||||
Income tax expense | (330 | ) | (512 | ) | (1,098 | ) | (1,008 | ) | |||||
Net income | 39,990 | 35,475 | 120,387 | 111,778 | |||||||||
Less income allocated to non-controlling interests from continuing operations | (1,124 | ) | (1,091 | ) | (3,455 | ) | (3,345 | ) | |||||
Net income attributable to common shareholders | $38,866 | $34,384 | $116,932 | $108,433 | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||
Net income | $39,990 | $35,475 | $120,387 | $111,778 | |||||||||
Other comprehensive income | |||||||||||||
Unrealized gain on cash flow hedging activities | 5,202 | 1,754 | 13,984 | 1,754 | |||||||||
Reclassification of net loss on cash flow hedging activities, prior service cost and net loss on post retirement obligation | 35 | 34 | 104 | 102 | |||||||||
Comprehensive income | 45,227 | 37,263 | 134,475 | 113,634 | |||||||||
Less income allocated to noncontrolling interests from continuing operations | (1,124 | ) | (1,091 | ) | (3,455 | ) | (3,345 | ) | |||||
Comprehensive income attributable to common shareholders | $44,103 | $36,172 | $131,020 | $110,289 | |||||||||
PER SHARE DATA | |||||||||||||
Total earnings per common share - basic | $0.41 | $0.38 | $1.22 | $1.20 | |||||||||
Total earnings per common share - diluted | 0.40 | 0.38 | 1.22 | 1.20 | |||||||||
Weighted average number of common shares outstanding: | |||||||||||||
Basic | 95,257 | 91,011 | 95,190 | 90,351 | |||||||||
Diluted | 95,417 | 92,033 | 95,333 | 91,345 |
CAMDEN | FUNDS FROM OPERATIONS | |
(In thousands, except per share and property data amounts) | ||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
FUNDS FROM OPERATIONS | |||||||||||||
Net income attributable to common shareholders (a) | $38,866 | $34,384 | $116,932 | $108,433 | |||||||||
Real estate depreciation and amortization | 74,841 | 65,489 | 217,416 | 191,092 | |||||||||
Adjustments for unconsolidated joint ventures | 2,239 | 2,223 | 6,743 | 6,650 | |||||||||
Income allocated to non-controlling interests | 1,124 | 1,091 | 3,455 | 3,345 | |||||||||
Funds from operations | $117,070 | $103,187 | $344,546 | $309,520 | |||||||||
Less: recurring capitalized expenditures (b) | (19,849 | ) | (17,506 | ) | (49,038 | ) | (43,975 | ) | |||||
Adjusted funds from operations - diluted | $97,221 | $85,681 | $295,508 | $265,545 | |||||||||
PER SHARE DATA | |||||||||||||
Funds from operations - diluted | $1.20 | $1.11 | $3.54 | $3.35 | |||||||||
Adjusted funds from operations - diluted | 1.00 | 0.92 | 3.04 | 2.87 | |||||||||
Distributions declared per common share | 0.77 | 0.75 | 2.31 | 2.25 | |||||||||
Weighted average number of common shares outstanding: | |||||||||||||
FFO/AFFO - diluted | 97,238 | 93,111 | 97,194 | 92,424 | |||||||||
PROPERTY DATA | |||||||||||||
Total operating properties (end of period) (c) | 159 | 156 | 159 | 156 | |||||||||
Total operating apartment homes in operating properties (end of period) (c) | 54,480 | 54,038 | 54,480 | 54,038 | |||||||||
Total operating apartment homes (weighted average) | 47,010 | 46,546 | 46,682 | 46,103 |
CAMDEN | BALANCE SHEETS | |
(In thousands) | ||
Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | |||||||||||
ASSETS | |||||||||||||||
Real estate assets, at cost | |||||||||||||||
Land | $1,088,293 | $1,066,077 | $1,053,578 | $1,021,031 | $1,016,097 | ||||||||||
Buildings and improvements | 6,828,068 | 6,620,169 | 6,494,229 | 6,269,481 | 6,269,561 | ||||||||||
7,916,361 | 7,686,246 | 7,547,807 | 7,290,512 | 7,285,658 | |||||||||||
Accumulated depreciation | (2,328,092 | ) | (2,255,737 | ) | (2,185,452 | ) | (2,118,839 | ) | (2,080,989 | ) | |||||
Net operating real estate assets | 5,588,269 | 5,430,509 | 5,362,355 | 5,171,673 | 5,204,669 | ||||||||||
Properties under development, including land | 315,904 | 373,350 | 399,903 | 377,231 | 363,481 | ||||||||||
Investments in joint ventures | 24,664 | 26,205 | 26,863 | 27,237 | 28,420 | ||||||||||
Total real estate assets | 5,928,837 | 5,830,064 | 5,789,121 | 5,576,141 | 5,596,570 | ||||||||||
Accounts receivable – affiliates | 22,605 | 23,473 | 23,397 | 24,038 | 23,620 | ||||||||||
Other assets, net (a)(b) | 228,468 | 204,717 | 199,420 | 195,764 | 189,253 | ||||||||||
Cash and cash equivalents | 8,529 | 64,071 | 101,401 | 368,492 | 350,274 | ||||||||||
Restricted cash | 10,061 | 9,581 | 15,036 | 9,313 | 9,178 | ||||||||||
Total assets | $6,198,500 | $6,131,906 | $6,128,375 | $6,173,748 | $6,168,895 | ||||||||||
LIABILITIES AND EQUITY | |||||||||||||||
Liabilities | |||||||||||||||
Notes payable | |||||||||||||||
Unsecured | $1,394,178 | $1,339,659 | $1,339,142 | $1,338,628 | $1,338,117 | ||||||||||
Secured | 865,431 | 865,629 | 865,798 | 865,970 | 866,134 | ||||||||||
Accounts payable and accrued expenses | 140,046 | 127,777 | 123,706 | 128,313 | 127,557 | ||||||||||
Accrued real estate taxes | 70,174 | 52,461 | 29,061 | 51,383 | 70,027 | ||||||||||
Distributions payable | 74,976 | 75,071 | 75,083 | 72,943 | 72,962 | ||||||||||
Other liabilities (b)(c) | 178,898 | 156,767 | 157,002 | 154,567 | 154,506 | ||||||||||
Total liabilities | 2,723,703 | 2,617,364 | 2,589,792 | 2,611,804 | 2,629,303 | ||||||||||
Commitments and contingencies | |||||||||||||||
Non-qualified deferred compensation share awards | 60,874 | 85,938 | 76,174 | 77,230 | 73,015 | ||||||||||
Equity | |||||||||||||||
Common shares of beneficial interest | 1,030 | 1,027 | 1,026 | 1,028 | 1,028 | ||||||||||
Additional paid-in capital | 4,147,278 | 4,132,404 | 4,132,056 | 4,137,161 | 4,134,206 | ||||||||||
Distributions in excess of net income attributable to common shareholders | (466,512 | ) | (436,575 | ) | (396,596 | ) | (368,703 | ) | (383,584 | ) | |||||
Treasury shares, at cost | (355,825 | ) | (355,752 | ) | (356,687 | ) | (364,066 | ) | (364,736 | ) | |||||
Accumulated other comprehensive income (loss) (d) | 14,031 | 8,794 | 3,579 | (57 | ) | (7 | ) | ||||||||
Total common equity | 3,340,002 | 3,349,898 | 3,383,378 | 3,405,363 | 3,386,907 | ||||||||||
Non-controlling interests | 73,921 | 78,706 | 79,031 | 79,351 | 79,670 | ||||||||||
Total equity | 3,413,923 | 3,428,604 | 3,462,409 | 3,484,714 | 3,466,577 | ||||||||||
Total liabilities and equity | $6,198,500 | $6,131,906 | $6,128,375 | $6,173,748 | $6,168,895 | ||||||||||
(a) Includes net deferred charges of: | $538 | $724 | $929 | $1,125 | $1,312 | ||||||||||
(b) Includes net asset fair value of derivative instruments: | $15,674 | $10,472 | $5,291 | $1,690 | $1,754 | ||||||||||
(c) Includes deferred revenues of: | $603 | $659 | $536 | $426 | $1,463 | ||||||||||
(d) Represents the unrealized net loss and unamortized prior service costs on post retirement obligations, and unrealized net gain on cash flow hedging activities. |
CAMDEN | NON-GAAP FINANCIAL MEASURES | |
DEFINITIONS & RECONCILIATIONS | ||
(In thousands, except per share amounts) | ||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
Net income attributable to common shareholders | $38,866 | $34,384 | $116,932 | $108,433 | |||||||||
Real estate depreciation and amortization | 74,841 | 65,489 | 217,416 | 191,092 | |||||||||
Adjustments for unconsolidated joint ventures | 2,239 | 2,223 | 6,743 | 6,650 | |||||||||
Income allocated to non-controlling interests | 1,124 | 1,091 | 3,455 | 3,345 | |||||||||
Funds from operations | $117,070 | $103,187 | $344,546 | $309,520 | |||||||||
Less: recurring capitalized expenditures | (19,849 | ) | (17,506 | ) | (49,038 | ) | (43,975 | ) | |||||
Adjusted funds from operations | $97,221 | $85,681 | $295,508 | $265,545 | |||||||||
Weighted average number of common shares outstanding: | |||||||||||||
EPS diluted | 95,417 | 92,033 | 95,333 | 91,345 | |||||||||
FFO/AFFO diluted | 97,238 | 93,111 | 97,194 | 92,424 | |||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
Total Earnings Per Common Share - Diluted | $0.40 | $0.38 | $1.22 | $1.20 | |||||||||
Real estate depreciation and amortization | 0.77 | 0.70 | 2.23 | 2.07 | |||||||||
Adjustments for unconsolidated joint ventures | 0.02 | 0.02 | 0.07 | 0.07 | |||||||||
Income allocated to non-controlling interests | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||
FFO per common share - Diluted | $1.20 | $1.11 | $3.54 | $3.35 | |||||||||
Less: recurring capitalized expenditures | (0.20 | ) | (0.19 | ) | (0.50 | ) | (0.48 | ) | |||||
AFFO per common share - Diluted | $1.00 | $0.92 | $3.04 | $2.87 |
4Q18 | Range | 2018 | Range | ||||||||||
Low | High | Low | High | ||||||||||
Expected earnings per common share - diluted | $0.40 | $0.44 | $1.62 | $1.66 | |||||||||
Expected real estate depreciation and amortization | 0.77 | 0.77 | 3.00 | 3.00 | |||||||||
Expected adjustments for unconsolidated joint ventures | 0.02 | 0.02 | 0.09 | 0.09 | |||||||||
Expected income allocated to non-controlling interests | 0.01 | 0.01 | 0.03 | 0.03 | |||||||||
Expected FFO per share - diluted | $1.20 | $1.24 | $4.74 | $4.78 |
CAMDEN | NON-GAAP FINANCIAL MEASURES | |
DEFINITIONS & RECONCILIATIONS | ||
(In thousands, except per share amounts) | ||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
Net income | $39,990 | $35,475 | $120,387 | $111,778 | |||||||||
Less: Fee and asset management income | (1,827 | ) | (2,116 | ) | (5,651 | ) | (5,806 | ) | |||||
Less: Interest and other income | (385 | ) | (385 | ) | (1,669 | ) | (1,579 | ) | |||||
Less: Income on deferred compensation plans | (3,539 | ) | (3,648 | ) | (3,769 | ) | (11,706 | ) | |||||
Plus: Property management expense | 6,303 | 6,201 | 19,415 | 19,782 | |||||||||
Plus: Fee and asset management expense | 1,140 | 973 | 3,193 | 2,818 | |||||||||
Plus: General and administrative expense | 12,618 | 12,266 | 37,113 | 37,585 | |||||||||
Plus: Interest expense | 21,235 | 21,210 | 62,216 | 66,132 | |||||||||
Plus: Depreciation and amortization expense | 76,476 | 67,014 | 222,269 | 195,781 | |||||||||
Plus: Expense on deferred compensation plans | 3,539 | 3,648 | 3,769 | 11,706 | |||||||||
Plus: Loss on early retirement of debt | — | — | — | 323 | |||||||||
Less: Equity in income of joint ventures | (1,943 | ) | (1,255 | ) | (5,644 | ) | (4,857 | ) | |||||
Plus: Income tax expense | 330 | 512 | 1,098 | 1,008 | |||||||||
NOI | $153,937 | $139,895 | $452,727 | $422,965 | |||||||||
"Same Property" Communities | $131,943 | $127,153 | $392,276 | $378,537 | |||||||||
Non-"Same Property" Communities | 16,400 | 13,136 | 47,209 | 36,947 | |||||||||
Development and Lease-Up Communities | 4,072 | 1,406 | 8,978 | 1,837 | |||||||||
Hurricane Expenses | — | (3,944 | ) | — | (3,944 | ) | |||||||
Dispositions/Other | 1,522 | 2,144 | 4,264 | 9,588 | |||||||||
NOI | $153,937 | $139,895 | $452,727 | $422,965 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
Net income attributable to common shareholders | $38,866 | $34,384 | $116,932 | $108,433 | |||||||||
Plus: Interest expense | 21,235 | 21,210 | 62,216 | 66,132 | |||||||||
Plus: Depreciation and amortization expense | 76,476 | 67,014 | 222,269 | 195,781 | |||||||||
Plus: Income allocated to non-controlling interests from continuing operations | 1,124 | 1,091 | 3,455 | 3,345 | |||||||||
Plus: Income tax expense | 330 | 512 | 1,098 | 1,008 | |||||||||
Plus: Loss on early retirement of debt | — | — | — | 323 | |||||||||
Less: Equity in income of joint ventures | (1,943 | ) | (1,255 | ) | (5,644 | ) | (4,857 | ) | |||||
Adjusted EBITDA | $136,088 | $122,956 | $400,326 | $370,165 |
Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were removed , added and changed by Camden Property Trust.
Please wait while we load the requested 8-K report or click the link below:
https://last10k.com/sec-filings/report/906345/000090634518000042/a8kq318.htm
Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.
ContinueRead positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.
ContinueRemove data columns and navigations in order to see much more filing content and tables in one view
ContinueRead both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q
ContinueExport Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis
ContinueGet one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports
Continue for FREEOur Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not
ContinueOur Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity
ContinueSee how over 70
Growth, Profitability and Financial Ratios perform over 10 Years