Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 

(Mark One)

ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019

OR

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from  ______________ to _______________                                       

Commission file number: 1-12110 

CAMDEN PROPERTY TRUST

(Exact Name of Registrant as Specified in Its Charter)

 

TX				76-6088377
(State or other jurisdiction of incorporation or organization)				(I.R.S. Employer Identification No.)
11 Greenway Plaza, Suite 2400	Houston,	TX		77046
(Address of principal executive offices)				(Zip Code)

(713) 354-2500

(Registrant's Telephone Number, Including Area Code)

 

N/A

(Former Name, Former Address and Former Fiscal Year, If Changed Since Last Report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol	Name of each exchange on which registered
Common Shares of Beneficial Interest, $.01 par value	CPT	NYSE

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ý    No  ¨

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit).    Yes  ý    No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of "large accelerated filer", "accelerated filer", and "small reporting company" in Rule 12b-2 of the Exchange Act. (Check one): 

Large Accelerated Filer		ý	Accelerated filer		¨
Non-accelerated filer		¨	Smaller Reporting Company		¨
			Emerging Growth Company		¨

If an emerging growth company, indicate by check mark if the registrant has elected to not use the extended transition period for complying with any new or revised financial accounting standards provided pursuant of Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý

On July 19, 2019, 96,826,933 common shares of the registrant were outstanding, net of treasury shares and shares held in our deferred compensation arrangements.

---

Table of Contents

CAMDEN PROPERTY TRUST

Table of Contents

 

			Page
PART I		FINANCIAL INFORMATION	1
Item 1		Financial Statements	1
		Condensed Consolidated Balance Sheets (Unaudited) as of June 30, 2019 and December 31, 2018	1
		Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) for the Three and Six Months Ended June 30, 2019 and 2018	2
		Condensed Consolidated Statements of Equity (Unaudited) for the Three and Six Months Ended June 30, 2019 and 2018	3
		Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2019 and 2018	7
		Notes to Condensed Consolidated Financial Statements (Unaudited)	8
Item 2		Management’s Discussion and Analysis of Financial Condition and Results of Operations	23
Item 3		Quantitative and Qualitative Disclosures About Market Risk	36
Item 4		Controls and Procedures	36
PART II		OTHER INFORMATION	36
Item 1		Legal Proceedings	36
Item 1A		Risk Factors	36
Item 2		Unregistered Sales of Equity Securities and Use of Proceeds	37
Item 3		Defaults Upon Senior Securities	37
Item 4		Mine Safety Disclosures	37
Item 5		Other Information	37
Item 6		Exhibits	38
SIGNATURES
Exhibit 31.1
Exhibit 31.2
Exhibit 32.1
Exhibit 101.INS - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.
Exhibit 101.SCH
Exhibit 101.CAL
Exhibit 101.DEF
Exhibit 101.LAB
Exhibit 101.PRE

---

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited) 

(in thousands, except per share amounts)	June 30, 2019				December 31, 2018
Assets
Real estate assets, at cost
Land	$	1,158,342			$	1,098,526
Buildings and improvements	7,192,644				6,935,971
	$	8,350,986			$	8,034,497
Accumulated depreciation	(2,558,690		)		(2,403,149		)
Net operating real estate assets	$	5,792,296			$	5,631,348
Properties under development, including land	397,418				293,978
Investments in joint ventures	21,313				22,283
Total real estate assets	$	6,211,027			$	5,947,609
Accounts receivable – affiliates	22,297				22,920
Other assets, net	233,335				205,454
Cash and cash equivalents	149,551				34,378
Restricted cash	5,392				9,225
Total assets	$	6,621,602			$	6,219,586
Liabilities and equity
Liabilities
Notes payable
Unsecured	$	2,431,336			$	1,836,427
Secured	45,467				485,176
Accounts payable and accrued expenses	128,371				146,866
Accrued real estate taxes	59,525				54,358
Distributions payable	80,767				74,982
Other liabilities	187,368				183,999
Total liabilities	$	2,932,834			$	2,781,808
Commitments and contingencies (Note 13)
Non-qualified deferred compensation share awards	—				52,674
Equity
Common shares of beneficial interest; $0.01 par value per share; 175,000 shares authorized; 108,881 and 105,503 issued; 106,466 and 103,080 outstanding at June 30, 2019 and December 31, 2018, respectively	1,065				1,031
Additional paid-in capital	4,533,667				4,154,763
Distributions in excess of net income attributable to common shareholders	(563,834		)		(495,496		)
Treasury shares, at cost (9,638 and 9,841 common shares at June 30, 2019 and December 31, 2018, respectively)	(348,480		)		(355,804		)
Accumulated other comprehensive (loss) income	(6,795		)		6,929
Total common equity	$	3,615,623			$	3,311,423
Non-controlling interests	73,145				73,681
Total equity	$	3,688,768			$	3,385,104
Total liabilities and equity	$	6,621,602			$	6,219,586

See Notes to Condensed Consolidated Financial Statements (Unaudited).

1

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Unaudited)

	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands, except per share amounts)	2019				2018				2019				2018
Property revenues	$	255,761			$	237,133			$	504,328			$	467,816
Property expenses
Property operating and maintenance	$	58,147			$	54,735			$	115,095			$	108,651
Real estate taxes	33,080				30,326				66,970				60,375
Total property expenses	$	91,227			$	85,061			$	182,065			$	169,026
Non-property income
Fee and asset management	$	1,867			$	1,826			$	3,710			$	3,824
Interest and other income	331				491				629				1,284
Income on deferred compensation plans	3,856				435				14,212				230
Total non-property income	$	6,054			$	2,752			$	18,551			$	5,338
Other expenses
Property management	$	6,093			$	6,473			$	12,750			$	13,112
Fee and asset management	1,522				1,088				2,706				2,053
General and administrative	13,261				12,272				26,569				24,495
Interest	19,349				20,607				39,819				40,981
Depreciation and amortization	84,646				75,569				164,920				145,793
Expense on deferred compensation plans	3,856				435				14,212				230
Total other expenses	$	128,727			$	116,444			$	260,976			$	226,664
Equity in income of joint ventures	1,909				1,872				3,821				3,701
Income from continuing operations before income taxes	$	43,770			$	40,252			$	83,659			$	81,165
Income tax expense	(228		)		(380		)		(396		)		(768		)
Net income	$	43,542			$	39,872			$	83,263			$	80,397
Less income allocated to non-controlling interests from continuing operations	(1,143		)		(1,201		)		(2,251		)		(2,331		)
Net income attributable to common shareholders	$	42,399			$	38,671			$	81,012			$	78,066

Earnings per share – basic	$	0.43			$	0.40			$	0.83			$	0.81
Earnings per share – diluted	$	0.43			$	0.40			$	0.82			$	0.81
Weighted average number of common shares outstanding – basic	98,903				95,243				97,903				95,155
Weighted average number of common shares outstanding – diluted	98,997				95,337				98,024				95,289
Condensed Consolidated Statements of Comprehensive Income
Net income	$	43,542			$	39,872			$	83,263			$	80,397
Other comprehensive income
Unrealized (loss) gain on cash flow hedging activities	(7,060		)		5,181				(12,998		)		8,782
Reclassification of net loss (gain) on cash flow hedging activities, prior service cost and net loss on post-retirement obligation	(351		)		34				(726		)		69
Comprehensive income	$	36,131			$	45,087			$	69,539			$	89,248
Less income allocated to non-controlling interests from continuing operations	(1,143		)		(1,201		)		(2,251		)		(2,331		)
Comprehensive income attributable to common shareholders	$	34,988			$	43,886			$	67,288			$	86,917

See Notes to Condensed Consolidated Financial Statements (Unaudited).

2

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited)

For the six months ended June 30, 2019

 

	Common Shareholders
(in thousands)	Common shares of beneficial interest				Additional paid-in capital				Distributions in excess of net income				Treasury shares, at cost				Accumulated other comprehensive (loss)/income				Non-controlling interests				Total equity
Equity, December 31, 2018	$	1,031			$	4,154,763			$	(495,496	)		$	(355,804	)		$	6,929			$	73,681			$	3,385,104
Net income									81,012												2,251				83,263
Other comprehensive loss																	(13,724		)						(13,724		)
Common shares issued	34				328,340																				328,374
Net share awards					5,940								6,730												12,670
Employee share purchase plan					1,156								594												1,750
Change in classification of deferred compensation plan        (See Note 11)					43,311				9,363																52,674
Conversion of operating partnership units					115																(115		)		—
Cash distributions declared to equity holders ($1.60 per common share)									(158,713		)										(2,808		)		(161,521		)
Other	—				42																136				178
Equity, June 30, 2019	$	1,065			$	4,533,667			$	(563,834	)		$	(348,480	)		$	(6,795	)		$	73,145			$	3,688,768

See Notes to Condensed Consolidated Financial Statements (Unaudited).

3

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Continued)

(Unaudited)

For the three months ended June 30, 2019

	Common Shareholders
(in thousands)	Common shares of beneficial interest				Additional paid-in capital				Distributions in excess of net income				Treasury shares, at cost				Accumulated other comprehensive (loss)/income				Non-controlling interests				Total equity
Equity, March 31, 2019	$	1,064			$	4,527,659			$	(526,856	)		$	(349,655	)		$	616			$	73,492			$	3,726,320
Net income									42,399												1,143				43,542
Other comprehensive loss																	(7,411		)						(7,411		)
Net share awards					4,807								580												5,387
Employee share purchase plan					1,082								595												1,677
Conversion of operating partnership units					115																(115		)		—
Cash distributions declared to equity holders ($0.80 per common share)									(79,377		)										(1,403		)		(80,780		)
Other	1				4																28				33
Equity, June 30, 2019	$	1,065			$	4,533,667			$	(563,834	)		$	(348,480	)		$	(6,795	)		$	73,145			$	3,688,768

See Notes to Condensed Consolidated Financial Statements (Unaudited).

4

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Continued)

(Unaudited)

For the six months ended June 30, 2018

 

	Common Shareholders
(in thousands)	Common shares of beneficial interest				Additional paid-in capital				Distributions in excess of net income				Treasury shares, at cost				Accumulated other comprehensive loss				Non-controlling interests				Total equity
Equity, December 31, 2017	$	1,028			$	4,137,161			$	(368,703	)		$	(364,066	)		$	(57	)		$	79,351			$	3,484,714
Net income									78,066												2,331				80,397
Other comprehensive income																	8,851								8,851
Net share awards					4,899								8,302												13,201
Employee share purchase plan					392								265												657
Common share options exercised					41																				41
Change in classification of deferred compensation plan					(10,635		)																		(10,635		)
Change in redemption value of non-qualified share awards									976																976
Diversification of share awards within deferred compensation plan					637				314																951
Conversion of operating partnership units					78																(78		)		—
Common shares repurchased													(253		)										(253		)
Cash distributions declared to equity holders ($1.54 per common share)									(147,228		)										(2,898		)		(150,126		)
Other	(1		)		(169		)																		(170		)
Equity, June 30, 2018	$	1,027			$	4,132,404			$	(436,575	)		$	(355,752	)		$	8,794			$	78,706			$	3,428,604

See Notes to Condensed Consolidated Financial Statements (Unaudited).

5

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Continued)

(Unaudited)

For the three months ended June 30, 2018

 

	Common Shareholders
(in thousands)	Common shares of beneficial interest				Additional paid-in capital				Distributions in excess of net income				Treasury shares, at cost				Accumulated other comprehensive loss				Non-controlling interests				Total equity
Equity, March 31, 2018	$	1,026			$	4,132,056			$	(396,596	)		$	(356,687	)		$	3,579			$	79,031			$	3,462,409
Net income									38,671												1,201				39,872
Other comprehensive income																	5,215								5,215
Net share awards					4,854								670												5,524
Employee share purchase plan					318								265												583
Change in classification of deferred compensation plan					(5,385		)																		(5,385		)
Change in redemption value of non-qualified share awards									(5,330		)														(5,330		)
Diversification of share awards within deferred compensation plan					637				314																951
Conversion of operating partnership units					78																(78		)		—
Cash distributions declared to equity holders ($0.77 per common share)									(73,634		)										(1,448		)		(75,082		)
Other	1				(154		)																		(153		)
Equity, June 30, 2018	$	1,027			$	4,132,404			$	(436,575	)		$	(355,752	)		$	8,794			$	78,706			$	3,428,604

See Notes to Condensed Consolidated Financial Statements (Unaudited).

6

---

Table of Contents

CAMDEN PROPERTY TRUST

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Six Months Ended June 30,
(in thousands)	2019				2018
Cash flows from operating activities
Net income	$	83,263			$	80,397
Adjustments to reconcile net income to net cash from operating activities:
Depreciation and amortization	164,920				145,793
Distributions of income from joint ventures	3,802				3,659
Equity in income of joint ventures	(3,821		)		(3,701		)
Share-based compensation	8,535				8,206
Settlement of forward interest rate swaps	(20,430		)		—
Net change in operating accounts and other	(17,598		)		(3,071		)
Net cash from operating activities	$	218,671			$	231,283
Cash flows from investing activities
Development and capital improvements, including land	$	(206,724	)		$	(177,546	)
Acquisition of operating properties	(214,233		)		(201,899		)
Increase in non-real estate assets	(9,655		)		(8,591		)
Other	505				798
Net cash from investing activities	$	(430,107	)		$	(387,238	)
Cash flows from financing activities
Borrowings on unsecured credit facility and other short-term borrowings	$	1,167,000			$	—
Repayments on unsecured credit facility and other short-term borrowings	(1,167,000		)		—
Repayment of notes payable	(439,852		)		(713		)
Proceeds from notes payable	593,409				—
Distributions to common shareholders and non-controlling interests	(155,723		)		(147,959		)
Proceeds from issuance of common shares	328,374				—
Payment of deferred financing costs	(5,342		)		(483		)
Other	1,910				957
Net cash from financing activities	$	322,776			$	(148,198	)
Net increase (decrease) in cash, cash equivalents, and restricted cash	111,340				(304,153		)
Cash, cash equivalents, and restricted cash, beginning of year	43,603				377,805
Cash, cash equivalents, and restricted cash, end of period	$	154,943			$	73,652
Reconciliation of cash, cash equivalents, and restricted cash to the Condensed Consolidated Balance Sheets
Cash and cash equivalents	$	149,551			$	64,071
Restricted cash	5,392				9,581
Total cash, cash equivalents, and restricted cash, end of period	$	154,943			$	73,652
Supplemental information
Cash paid for interest, net of interest capitalized	$	41,573			$	41,009
Cash paid for income taxes	1,197				1,875
Supplemental schedule of noncash investing and financing activities
Distributions declared but not paid	$	80,767			$	75,071
Value of shares issued under benefit plans, net of cancellations	18,554				17,988
Accrual associated with construction and capital expenditures	33,280				25,726
Right-of-use assets obtained in exchange for the use of new operating lease liabilities	16,249				—

See Notes to Condensed Consolidated Financial Statements (Unaudited).

7

---

Table of Contents

CAMDEN PROPERTY TRUST

Notes to Condensed Consolidated Financial Statements

(Unaudited)

1. Description of Business

Business. Formed on May 25, 1993, Camden Property Trust, a Texas real estate investment trust ("REIT"), and all consolidated subsidiaries are primarily engaged in the ownership, management, development, redevelopment, acquisition, and construction of multifamily apartment communities. Our multifamily apartment communities are referred to as "communities," "multifamily communities," "properties," or "multifamily properties" in the following discussion. As of June 30, 2019, we owned interests in, operated, or were developing 171 multifamily properties comprised of 58,077 apartment homes across the United States. Of the 171 properties, six properties were under construction as of June 30, 2019, and will consist of a total of 1,806 apartment homes when completed. We also own land holdings which we may develop into multifamily communities in the future.

2. Summary of Significant Accounting Policies and Recent Accounting Pronouncements

Principles of Consolidation. Our condensed consolidated financial statements include our accounts and the accounts of other subsidiaries and joint ventures (including partnerships and limited liability companies) over which we have control. All intercompany transactions, balances, and profits have been eliminated in consolidation. Investments acquired or created are evaluated based on the accounting guidance relating to variable interest entities ("VIEs"), which requires the consolidation of VIEs in which we are considered to be the primary beneficiary. If the investment is determined not to be a VIE, then the investment is evaluated for consolidation primarily using a voting interest model. In determining if we have a controlling financial interest, we consider factors such as ownership interests, authority to make decisions, kick-out rights and participating rights. As of June 30, 2019, two of our consolidated operating partnerships are VIEs. We are considered the primary beneficiary of both consolidated operating partnerships and therefore consolidate these operating partnerships.  As of June 30, 2019, we held approximately 92% and 95% of the outstanding common limited partnership units and the sole 1% general partnership interest in each of these consolidated operating partnerships.

Interim Financial Reporting. We have prepared these unaudited financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial statements and the applicable rules and regulations of the Securities and Exchange Commission ("SEC"). Accordingly, these statements do not include all information and footnote disclosures required for annual statements. While we believe the disclosures presented are adequate for interim reporting, these interim unaudited financial statements should be read in conjunction with the audited financial statements and notes included in our 2018 Annual Report on Form 10-K. Certain amounts have been presented separately within financing activities in the unaudited condensed consolidated statements of cash flows for the six months ended June 30, 2018 to conform to the current year presentation. These changes in presentation had no impact in our condensed consolidated cash flows from financing activities. Additionally, we adopted Accounting Standards Update ("ASU") 2016-02, "Leases" on January 1, 2019. ASU 2016-02 requires us based on our election of a practical expedient, to combine lessor lease and non-lease components as a single component under certain conditions. For the three and six months ended June 30, 2018, we combined other property revenues with rental revenues to conform to the current year presentation.

Acquisitions of Real Estate. Upon acquisition of real estate, we determine the fair value of tangible and intangible assets, which includes land, buildings (as-if-vacant), furniture and fixtures, the value of in-place leases, including above and below market leases, and acquired liabilities. In estimating these values, we apply methods similar to those used by independent appraisers of income-producing property. We generally believe acquisitions of operating properties are asset acquisitions, which include the capitalization of transaction costs. Estimates of fair value of acquired debt are based upon interest rates available for the issuance of debt with similar terms and remaining maturities. Depreciation is computed on a straight-line basis over the remaining useful lives of the related tangible assets. The value of in-place leases and above or below market leases is amortized over the estimated average remaining life of leases in place at the time of acquisition; the net carrying value of in-place leases are included in other assets, net and the net carrying value of above or below market leases are included in other liabilities, net in our condensed consolidated balance sheets.

We recognized amortization expense related to in-place leases of approximately $3.6 million for each of the three months ended June 30, 2019 and 2018 and approximately $5.5 million for each of the six months ended June 30, 2019 and 2018. We recognized amortization expense related to net below market leases of approximately $0.1 million for each of the three months ended June 30, 2019 and 2018 and approximately $0.1 million and $0.2 million for the six months ended June 30, 2019 and 2018, respectively. During the three and six months ended June 30, 2019, the weighted average amortization periods for in-place and net below market leases were approximately six months and five months, respectively. During the three and six months ended June 30, 2018, the weighted average amortization periods for in-place and net below market leases were approximately seven months and five months, respectively.

8

---

Table of Contents

Asset Impairment. Long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Impairment may exist if estimated future undiscounted cash flows associated with long-lived assets are not sufficient to recover the carrying value of such assets. We consider projected future undiscounted cash flows, trends, strategic decisions regarding future development plans, and other factors in our assessment of whether impairment conditions exist. While we believe our estimates of future cash flows are reasonable, different assumptions regarding a number of factors, including, but not limited to, market rents, economic conditions, and occupancies, could significantly affect these estimates. In estimating fair value, management uses appraisals, management estimates, and discounted cash flow calculations which utilize inputs from a marketplace participant's perspective. When impairment exists, the long-lived asset is adjusted to its fair value. In addition, we evaluate our equity investments in joint ventures and if we believe there is an other than temporary decline in market value of our investment below our carrying value, we will record an impairment charge. We did not record any impairment charges for the three or six months ended June 30, 2019 or 2018.

The value of our properties under development depends on market conditions, including estimates of the project start date as well as estimates of demand for multifamily communities. We have reviewed market trends and other marketplace information and have incorporated this information as well as our current outlook into the assumptions we use in our impairment analyses. Due to the judgment and assumptions applied in the impairment analyses, it is possible actual results could differ substantially from those estimated.

We believe the carrying value of our operating real estate assets, properties under development, and land is currently recoverable. However, if market conditions deteriorate or if changes in our development strategy significantly affect any key assumptions used in our fair value estimates, we may need to take material charges in future periods for impairments related to existing assets. Any such material non-cash charges could have an adverse effect in our consolidated financial position and results of operations.

Cost Capitalization. Real estate assets are carried at cost plus capitalized carrying charges. Carrying charges are primarily interest and real estate taxes which are capitalized as part of properties under development. Capitalized interest is generally based on the weighted average interest rate of our unsecured debt. Capitalized interest was approximately $3.2 million and $3.7 million for the three months ended June 30, 2019 and 2018, respectively, and was approximately $5.9 million and $7.4 million for the six months ended June 30, 2019 and 2018, respectively. Capitalized real estate taxes were approximately $0.7 million for each of the three months ended June 30, 2019 and 2018 and were approximately $2.0 million and $1.5 million for the six months ended June 30, 2019 and 2018, respectively.

Expenditures directly related to the development and improvement of real estate assets are capitalized at cost as land and buildings and improvements. Indirect development costs, including salaries and benefits and other related costs directly attributable to the development of properties, are also capitalized. We begin capitalizing development, construction, and carrying costs when the development of the future real estate asset is probable and certain activities necessary to prepare the underlying real estate for its intended use have been initiated. All construction and carrying costs are capitalized and reported in the balance sheet as properties under development until the apartment homes are substantially completed. As apartment homes within development properties are substantially completed, the total capitalized development cost of each apartment home is transferred from properties under development including land to buildings and improvements.

Depreciation and amortization is computed over the expected useful lives of depreciable property on a straight-line basis with lives generally as follows:

	Estimated Useful Life
Buildings and improvements	5-35 years
Furniture, fixtures, equipment, and other	3-20 years
Intangible assets/liabilities (in-place leases and above and below market leases)	underlying lease term

Derivative Financial Instruments. Derivative financial instruments are recorded in the condensed consolidated balance sheets at fair value and presented on a gross basis for financial reporting purposes even when those instruments are subject to master netting arrangements and may otherwise qualify for net presentation. Accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting, and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows or other types of forecasted transactions are cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes attributable to the earnings effect of the hedged transactions. We may enter into derivative contracts which are intended to economically hedge certain of our risks, for which hedge accounting does not apply or we elect not to apply hedge accounting.

9

---

Table of Contents

Fair Value. For financial assets and liabilities recorded at fair value on a recurring or non-recurring basis, fair value is the price we would expect to receive to sell an asset, or pay to transfer a liability, in an orderly transaction with a market participant at the measurement date under current market conditions. In the absence of such data, fair value is estimated using internal information consistent with what market participants would use in a hypothetical transaction.

In determining fair value, observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our market assumptions; preference is given to observable inputs. These two types of inputs create the following fair value hierarchy:

•	Level 1:    Quoted prices for identical instruments in active markets.

•	Level 2:    Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

•	Level 3:    Significant inputs to the valuation model are unobservable.

Recurring Fair Value Measurements. The following describes the valuation methodologies we use to measure different financial instruments at fair value on a recurring basis:

Deferred Compensation Plan Investments. The estimated fair values of investment securities classified as deferred compensation plan investments are based on quoted market prices utilizing public information for the same transactions. Our deferred compensation plan investments are recorded in other assets in our condensed consolidated balance sheets. The inputs associated with the valuation of our recurring deferred compensation plan investments are included in Level 1 of the fair value hierarchy.

Derivative Financial Instruments. The estimated fair values of derivative financial instruments are valued using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and volatility. The fair values of interest rate swaps and caps are estimated using the market-standard methodology of netting the discounted fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of interest rates (forward curves) derived from observable market interest rate curves. In addition, credit valuation adjustments, which consider the impact of any credit enhancements to the contracts, are incorporated in the fair values to account for potential nonperformance risk, including our own nonperformance risk and the respective counterparty’s nonperformance risk. The fair value of interest rate caps is determined using the market-standard methodology of discounting the future expected cash receipts which would occur if variable interest rates rise above the strike rate of the caps. The variable interest rates used in the calculation of projected receipts on the cap are based on an expectation of future interest rates derived from observed market interest rate curves and volatilities.

Although we have determined the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default. However, we have assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and have determined the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined our derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

Non-Recurring Fair Value Measurements. Certain assets are measured at fair value on a non-recurring basis. These assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. These assets primarily include long-lived assets which are recorded at fair value if they are impaired using the fair value methodologies used to measure long-lived assets described above at "Asset Impairment." Non-recurring fair value disclosures are not provided for impairments on assets disposed during the period because they are no longer owned by us. The inputs associated with the valuation of long-lived assets are generally included in Level 3 of the fair value hierarchy, unless a quoted price for a similar long-lived asset in an active market exists, at which time they are included in Level 2 of the fair value hierarchy.

Financial Instrument Fair Value Disclosures. As of June 30, 2019 and December 31, 2018, the carrying values of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses and distributions payable represent fair value because of the short-term nature of these instruments. The carrying value of restricted cash approximates its fair value based on the nature of our assessment of the ability to recover these amounts. The carrying values of our notes receivable also approximate their fair values, which are based on certain factors, such as market interest rates, terms of the note and credit worthiness of the borrower. These financial instruments utilize Level 3 inputs. In calculating the fair value of our notes payable, interest rate and spread assumptions reflect current credit worthiness and market conditions available for the issuance of notes payable with similar terms and remaining maturities. These financial instruments utilize Level 2 inputs.

10

---

Table of Contents

Note Receivable. We have one note receivable included in other assets, net, in our condensed consolidated balance sheets, relating to a real estate secured loan made to an unaffiliated third party. This note receivable matures on October 1, 2025. At both June 30, 2019 and December 31, 2018, the outstanding note receivable principal balance was approximately $9.3 million. The weighted average interest rate was approximately 7.0% and 4.0% for the six months ended June 30, 2019 and 2018, respectively. Interest is recognized over the life of the note and included in interest and other income in our condensed consolidated statements of income and comprehensive income. We consider a note receivable to be impaired if it is probable we will not collect all contractually due principal and interest and do not accrue interest when a note is considered impaired and an allowance is recorded for any principal and previously accrued interest which is not believed to be collectible.

Recent Accounting Pronouncements. In August 2018, the Financial Accounting Standards Board ("FASB") issued ASU 2018-15, "Intangibles—Goodwill and Other— Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract." ASU 2018-15 aligns the accounting for costs incurred to implement a cloud computing arrangement which is a service arrangement with the guidance on capitalizing costs associated with developing or obtaining internal-use software. ASU 2018-15 is effective for interim and annual periods beginning after December 15, 2019, and early adoption is permitted. This standard may be applied using the prospective transition method which is applicable to service contracts entered, renewed, or materially modified after the effective date or the retrospective transition method which allows us to recognize a cumulative effect adjustment to the opening balance of retained earnings, if any, as of the adoption date. We anticipate adopting ASU 2018-15 as of January 1, 2020, using the prospective transition method and we do not expect our adoption to have a material impact on our consolidated financial statements.

In August 2018, FASB issued ASU 2018-13 "Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement." ASU 2018-13 removes, modifies, and adds certain fair value disclosure requirements including (i) the removal of disclosures regarding amounts, reasons, and timing for transfers between Levels 1 and 2 as well as descriptions of valuation processes used for Level 3 measurements of the fair value hierarchy; (ii) modified disclosures for the timing of liquidation of investee assets; (iii) clarifies the narrative description of the measurement uncertainty of Level 3 fair value measurements at the reporting date does not need to include sensitivity of future changes; (iv) add disclosures related to changes in unrealized gains and losses in other comprehensive income for recurring Level 3 fair value measurements to also be included in the statement of comprehensive income; and (v) add disclosures for the range and weighted average of significant unobservable inputs. ASU 2018-13 is effective January 1, 2020 for the additional disclosures and early adoption of the removal and amended disclosures is allowed. We expect to adopt ASU 2018-13 as of January 1, 2020 and do not expect the adoption to have a material impact on our consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, "Leases." ASU 2016-02 and its related amendments codify Accounting Standard Codification ("ASC") 842 and provides new guidance for accounting for leases. We adopted ASC 842 as of January 1, 2019 using the transition practical expedient which allows us to recognize a cumulative-effect adjustment to the opening balance of retained earnings as of the adoption date and to initially apply the new lease standard to leases which existed as of January 1, 2019. Upon our adoption of ASC 842, as a lessee we recorded a right-of-use asset and a corresponding liability in our condensed consolidated balance sheet, as a lessor we now present combined lease and non-lease components as a single component in our condensed consolidated statement of income and comprehensive income, and this ASU did not have an impact on the opening balance of retained earnings as of the adoption date. In addition to the transition practical expedient, we elected other practical expedients during our adoption of the new lease standard. For both lessor and lessee contracts, we elected the practical expedient package to not reassess: (i) whether any expired or existing contract is a lease or contains a lease, (ii) the lease classification of any expired or existing leases, and (iii) the accounting for initial direct costs for any existing leases.

As a lessor, we also elected practical expedients to:

•	not separate the lease and non-lease components by class of underlying assets and account for the combined components as a single component under certain conditions, and

•	exclude from lease revenues the sales taxes collected from lessees and certain lessor costs paid directly by the lessee (as of the date of adoption, we did not have material sales tax collected from customers or lessor costs paid by customers).

As a lessee, we also elected the practical expedients to:

•	use hindsight to determine lease terms and impairment of the right-of-use assets for existing lease contracts,

•	not separate lease and non-lease components by class of underlying asset when certain conditions are met which is consistent with our current accounting, and

•	not recognize short-term lease contracts with a duration of 12 months or less (short-term leases) in our condensed consolidated balance sheet.

11

---

Table of Contents

We earn income from the leasing of our owned real estate properties which is considered our only lessor underlying asset class. Substantially all of our real estate lessor commitments will continue to be accounted for as operating leases and the new leasing standard did not have a material impact on our property revenues. As a lessee, we enter into lease contracts to facilitate the operations and needs of our business and our operating leases primarily consist of our office facility leases which are considered our only lessee underlying asset class. Our lessee operating lease commitments are subject to this standard and recognized as operating lease liabilities and right-of-use assets upon adoption. See Note 3, "Revenues," as it relates to our lessor leases and Note 4, "Leases" as it relates to our lessee leases for additional disclosures required by ASC 842.

3. Revenues

The majority of our revenues are derived from real estate lease contracts which are accounted for pursuant to ASC 842 and presented as property revenues, which include rental revenue and revenue from amounts received under contractual terms for other services provided to our customers. Our other revenue stream includes fee and asset management income in accordance with other revenue guidance, ASC 606, Revenues from Contracts with Customers. A detail of these revenue streams are discussed below:

Property Revenue. We earn rental revenue from operating lease contracts for the use of dedicated spaces within owned assets which is recognized on a straight-line basis over the applicable lease term. We also earn revenues from amounts received under contractual terms for other services considered non-lease components within a lease contract, primarily consisting of utility rebillings and other transactional fees, and are charged to our residents and recognized monthly as earned. We elected the practical expedient to not separate lease and non-lease components and have presented our property revenues combined based upon the lease being determined to be the predominant component. Any renewal options of real estate lease contracts are considered a new, separate contract and will be recognized at the time the option is exercised on a straight-line basis over the renewal period.

As of June 30, 2019, our average residential lease term was between twelve months to fifteen months with all other commercial leases averaging longer lease terms. We anticipate property revenue from our existing leases as follows:

(in millions)
Year ended December 31,	Operating Leases
Remainder of 2019	$	418.8
2020	238.0
2021	6.2
2022	4.7
2023	4.1
Thereafter	31.5
Total	$	703.3

Fee and Asset Management Income. We receive property management, asset management, and development and construction fees from our joint ventures for managing the ventures and managing the activities, development, and construction of their operating communities. While the individual activities related to these fees may vary, the services provided are substantially similar, have the same pattern of transfer, and are considered to be individual performance obligations composed of a series of distinct services, recognized monthly as earned.

We also earn construction fees for construction management and general contracting services we provide to third-party owners of multifamily and commercial properties. These fees are recognized as we satisfy our single performance obligation over time based on a percentage-of-completion of cost basis which we believe is an accurate depiction of the transfer of control to our customers. For these contracts, significant judgment is used to estimate the cost plus margin for the project fee and our profitability on those contracts is dependent on the ability to accurately predict such factors.

Contract Balances. We record third-party construction receivables for amounts where we have unconditional rights to payments earned but not received and liabilities for amounts received but not earned. For the three and six months ended June 30, 2019 and 2018, these contract receivables and liability balances were immaterial.

4. Leases

Substantially all of our operating leases recorded in our condensed consolidated balance sheet at January 1, 2019 upon adoption of ASC 842 are related to office facility leases. The lease and non-lease components are accounted for as a combined single component based upon the standalone price at the time the applicable lease is commenced and is recognized as a lease expense on a straight-line basis over the lease term. Most of our office facility leases include options to renew and generally are not included in the operating lease liabilities or right-of-use ("ROU") assets as they are not reasonably certain of being exercised. If an option

12

---

Table of Contents

to renew is exercised, it would be considered a separate contract and recognized based upon the standalone price at the time the option to renew is exercised. Variable lease payments which values are not known at lease commencement, such as executory costs of real estate taxes, property insurance, and common area maintenance, are expensed as incurred.

As of June 30, 2019, we had no significant leases executed but not yet commenced and did not record any impairment charges related to our ROU assets. See Note 13, "Commitments and Contingencies," for maturities of lease liabilities. The following is a summary of our operating lease related information:

($ in millions)		As of
Balance sheet	Classification	June 30, 2019
Right-of-use assets, net	Other assets, net	$	11.6
Operating lease liabilities	Other liabilities	$	16.2

($ in millions)
Statement of income and comprehensive income	Classification	Three Months Ended June 30, 2019			Six Months Ended June 30, 2019
Rent expense related to operating lease liabilities	General and administrative expenses and property management expenses	$	0.7		$	1.5
Variable lease expense	General and administrative expenses and property management expenses	$	0.4		$	0.7
Statement of cash flows
Cash flows from operating leases	Net cash from operating activities	$	0.8		$	1.6
Supplemental lease information
Weighted average remaining lease term (years)					5.8
Weighted average discount rate - operating leases (1)					4.9		%

(1)	We use a secured incremental borrowing rate, as defined by ASC 842 based on an estimated secured rate with applicable adjustments, as most of our lease contracts do not provide a readily determinable implicit rate.

5. Per Share Data

Basic earnings per share is computed using net income attributable to common shareholders and the weighted average number of common shares outstanding. Diluted earnings per share reflects common shares issuable from the assumed conversion of common share options and share awards granted and units convertible into common shares. Only those items having a dilutive impact on our basic earnings per share are included in diluted earnings per share. Our unvested share-based awards are considered participating securities and are reflected in the calculation of basic and diluted earnings per share using the two-class method. The number of common share equivalent securities excluded from the diluted earnings per share calculation were approximately 2.0 million for each of the three and six months ended June 30, 2019 and approximately 2.2 million for each of the three and six months ended June 30, 2018. These securities, which include common share options and share awards granted and units convertible into common shares, were excluded from the diluted earnings per share calculations as they are anti-dilutive.

13

---

Table of Contents

The following table presents information necessary to calculate basic and diluted earnings per share for the periods indicated:

		Three Months Ended June 30,								Six Months Ended June 30,
(in thousands, except per share amounts)		2019				2018				2019				2018
Earnings per common share calculation – basic
Income from continuing operations attributable to common shareholders		$	42,399			$	38,671			$	81,012			$	78,066
Amount allocated to participating securities		(117		)		(282		)		(186		)		(547		)
Net income attributable to common shareholders – basic		$	42,282			$	38,389			$	80,826			$	77,519
Total earnings per common share – basic		$	0.43			$	0.40			$	0.83			$	0.81
Weighted average number of common shares outstanding – basic		98,903				95,243				97,903				95,155
Earnings per common share calculation – diluted
Net income attributable to common shareholders – diluted		$	42,282			$	38,389			$	80,826			$	77,519
Total earnings per common share – diluted		$	0.43			$	0.40			$	0.82			$	0.81
Weighted average number of common shares outstanding – basic		98,903				95,243				97,903				95,155
Incremental shares issuable from assumed conversion of:
Common share options and share awards granted		94				94				121				134
Weighted average number of common shares outstanding – diluted		98,997				95,337				98,024				95,289

6. Common Shares

In May 2017, we created an at-the market ("ATM") share offering program through which we can, but have no obligation to, sell common shares having an aggregate offering price of up to $315.3 million (the "2017 ATM program"), in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. The proceeds from the sale of our common shares under the 2017 ATM program are intended to be used for general corporate purposes, which may include reducing future borrowings under our $900 million unsecured line of credit, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions.

For the three and six months ended June 30, 2019, and through the date of this filing, we did not sell any shares under the 2017 ATM program. As of the date of this filing, we had common shares having an aggregate offering price of up to $312.8 million remaining available for sale under the 2017 ATM program.

We have a repurchase plan approved by our Board of Trust Managers which allows for the repurchase of up to $500 million of our common equity securities through open-market purchases, block purchases, and privately negotiated transactions. There were no repurchases during the six months ended June 30, 2019. As of the date of this filing, the remaining dollar value of our common equity securities authorized to be repurchased under this program was approximately $269.5 million.

We currently have an automatic shelf registration statement which allows us to offer common shares, preferred shares, debt securities, or warrants, and our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. At June 30, 2019, we had approximately 96.8 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding. In February 2019, we issued approximately 3.4 million common shares in an underwritten equity offering and received approximately $328.4 million in net proceeds, which we used to acquire one operating property in Scottsdale, Arizona, and repay amounts on our unsecured line of credit and certain secured conventional mortgage debt.

14

---

Table of Contents

7. Acquisitions

Asset Acquisition of Operating Properties. In May 2019, we acquired one operating property comprised of 326 apartment homes located in Austin, Texas for approximately $120.4 million. In February 2019, we acquired one operating property comprised of 316 apartment homes located in Scottsdale, Arizona for approximately $97.1 million. In February 2018, we acquired one operating property comprised of 333 apartment homes located in Orlando, Florida for approximately $81.4 million. In January 2018, we acquired one operating property comprised of 358 apartment homes located in St. Petersburg, Florida for approximately $126.9 million.

Acquisition of Land. In May 2019, we acquired approximately 11.6 acres of land in Tempe, Arizona for approximately $18.0 million for the future development of approximately 400 apartment homes. In April 2019, we acquired approximately 4.3 acres of land in Charlotte, North Carolina for approximately $10.9 million for the future development of approximately 400 apartment homes. In April 2018, we acquired approximately 1.8 acres of land in Orlando, Florida for approximately $11.4 million for the development of a community with 360 wholly-owned apartment homes which commenced construction during the quarter ended June 30, 2018.

8. Investments in Joint Ventures

Our equity investments in unconsolidated joint ventures, which we account for utilizing the equity method of accounting, consists of three funds (collectively, the "Funds"). As of June 30, 2019, we had an ownership interest of 31.3% in two discretionary investment funds. In March 2015, we completed the formation of the third fund with an unaffiliated third party for additional multifamily investments of up to $450 million. In June 2019, we amended the third fund's agreement, among other things, to reduce the investments from $450 million to approximately $360 million and increase our ownership interest from 20% to 40%. This third fund did not own any properties as of June 30, 2019 or 2018. We provide property and asset management and other services to the Funds which own operating properties and we may also provide construction and development services to the Funds which own properties under development. The following table summarizes the combined balance sheets and statements of income data for the Funds as of and for the periods presented:

 

(in millions)	June 30, 2019				December 31, 2018
Total assets	$	687.8			$	695.2
Total third-party debt	510.9				510.7
Total equity	155.2				158.4

	Three Months Ended June 30,								Six Months Ended June 30,
(in millions)	2019				2018				2019				2018
Total revenues	$	32.8			$	31.7			$	65.2			$	62.8
Net income	3.9				3.9				7.8				7.6
Equity in income (1)	1.9				1.9				3.8				3.7

 

(1)	Equity in income excludes our ownership interest of fee income from various services provided by us to the Funds.

The Funds have been funded in part with secured third-party debt and, as of June 30, 2019, we had no outstanding guarantees related to debt of the Funds.

We may earn fees for property and asset management, construction, development, and other services related to the Funds and may earn a promoted equity interest if certain thresholds are met. We eliminate fee income for services provided to the Funds to the extent of our ownership. Fees earned for these services, net of eliminations, were approximately $1.5 million and $1.4 million for the three months ended June 30, 2019 and 2018, respectively, and approximately $3.0 million and $2.8 million for the six months ended June 30, 2019 and 2018, respectively.

15

---

Table of Contents

9. Notes Payable

The following is a summary of our indebtedness:

(in millions)		June 30, 2019				December 31, 2018
Commercial banks
3.43% Term Loan, due 2022		$	99.6			$	99.6
Senior unsecured notes
4.78% Notes, due 2021		$	249.3			$	249.1
3.15% Notes, due 2022		347.6				347.3
5.07% Notes, due 2023		248.2				248.0
4.36% Notes, due 2024		248.8				248.7
3.68% Notes, due 2024		247.8				247.6
3.74% Notes, due 2028		396.6				396.1
3.67% Notes, due 2029		593.4				—
		$	2,331.7			$	1,736.8
Total unsecured notes payable		$	2,431.3			$	1,836.4
Secured notes
4.38% Conventional Mortgage Loan, due 2045		$	45.5			$	45.9
5.19% Conventional Mortgage Notes, due 2019		—				419.9
5.33% Conventional Mortgage Loan, due 2019		—				19.4
Total secured notes payable		$	45.5			$	485.2
Total notes payable (1)		$	2,476.8			$	2,321.6

(1)	Unamortized debt discounts and debt issuance costs of $18.8 million and $13.9 million are included in senior unsecured and secured notes payable as of June 30, 2019 and December 31, 2018, respectively.

In March 2019, we amended and restated our $600 million unsecured credit facility to, among other things, extend the maturity date from August 2019 to March 2023, with two options to further extend the facility at our election for two additional six month periods, and increase the facility from $600 million to $900 million, which may be expanded three times by up to an additional $500 million upon satisfaction of certain conditions. The interest rate on our unsecured credit facility is based upon the London Interbank Offered Rate ("LIBOR") plus a margin which is subject to change as our credit ratings change. Advances under our credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $450 million or the remaining amount available under our credit facility. Our credit facility is subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations on the date of this filing.

Our credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our credit facility, it does reduce the amount available. At June 30, 2019, we did not have any amounts outstanding on our $900 million credit facility and we had outstanding letters of credit totaling approximately $10.1 million, leaving approximately $889.9 million available under our credit facility.

In June 2019, we issued $600.0 million aggregate principal amount of 3.150% senior unsecured notes due July 1, 2029 (the "2029 Notes") under our existing shelf registration statement. The 2029 Notes were offered to the public at 99.751% of their face amount with a stated rate of 3.150% and a yield to maturity of 3.179%. In anticipation of the offering of the 2029 Notes, we initiated forward interest rate swap agreements with an aggregate notional amount of $300.0 million. After giving effect to the settlement of the swap agreements, which will be recognized over the first seven years of the 2029 Notes as discussed below in Note 10, "Derivative Financial Instruments and Hedging Activities," and deducting the underwriting discounts and other estimated expenses of the offering, the effective annual interest rate on the 2029 Notes is approximately 3.84% through June 2026, and approximately 3.28% thereafter, for an all-in average effective rate of approximately 3.67%. We received net proceeds of approximately $593.4 million, net of underwriting discounts and other estimated offering expenses. Interest on the 2029 Notes is payable semi-annually on January 1 and July 1, beginning January 1, 2020. We may redeem the 2029 Notes, in whole or in part, at any time at a redemption price equal to the principal amount and accrued interest of the notes being redeemed, plus a make-

16

---

Table of Contents

whole provision. If, however, we redeem the 2029 Notes 90 days or fewer prior to the maturity date, the redemption price will equal 100% of the principal amount of the 2029 Notes to be redeemed plus accrued and unpaid interest on the amount being redeemed to the redemption date. The 2029 Notes are direct, senior unsecured obligations and rank equally with all of our other unsecured and unsubordinated indebtedness. We used the proceeds from the offering of the 2029 Notes to repay outstanding balances on our unsecured line of credit and we intend to use the remainder for general corporate purposes, which may include property acquisitions and development in the ordinary course of business, capital expenditures and working capital.

In the first quarter of 2019, we repaid approximately $439.3 million of secured conventional mortgage debt utilizing our unsecured credit facility and proceeds from our equity offering completed in February 2019.

We had outstanding floating rate debt of approximately $99.6 million and $175.0 million at June 30, 2019 and 2018, respectively. The weighted average interest rate on such debt was approximately 3.4% and 2.6% for the six months ended June 30, 2019 and 2018, respectively.

Our indebtedness had a weighted average maturity of approximately 6.5 years at June 30, 2019. The table below is a summary of the maturity dates of our outstanding debt and principal amortizations, and the weighted average interest rates on such debt, at June 30, 2019: 

(in millions) (1)		Amount				Weighted Average  Interest Rate (2)
2019		$	(1.3	)		—	%
2020		(2.5		)		—
2021		247.9				4.8
2022		448.2				3.2
2023		249.2				5.1
Thereafter		1,535.3				3.9
Total		$	2,476.8			4.0	%

(1)	Includes amortization of debt discounts, debt issuance costs, net of scheduled principal payments, and all available extension options.

(2)	Includes the effects of the applicable settled forward interest rate swaps.

10. Derivative Financial Instruments and Hedging Activities

Risk Management Objective of Using Derivatives. We are exposed to certain risks arising from both our business operations and economic conditions. We principally manage our exposures to a wide variety of business and operational risks through management of our core business activities. We manage economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of our debt funding and the use of derivative financial instruments. Specifically, we may enter into derivative financial instruments to manage exposures arising from business activities resulting in differences in the amount, timing, and duration of our known or expected cash payments principally related to our borrowings. See Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements" for a further discussion of derivative financial instruments.

Cash Flow Hedges of Interest Rate Risk. Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposure to interest rate movements. To accomplish these objectives, we primarily use interest rate swaps and caps as part of our interest rate risk management strategy. Interest rate swaps involve the receipt of variable rate amounts from a counterparty in exchange for us making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps involve the receipt of variable rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an upfront premium.

Designated Hedges.  The gain or loss on derivatives designated and qualifying as cash flow hedges is reported as a component of other comprehensive income or loss, and subsequently reclassified into earnings in the period the hedged forecasted transaction affects earnings and is presented in the same line item as the earnings effect of the hedged item. In connection with the 2029 Notes issued in June 2019, we settled all of the remaining outstanding forward interest rate swaps with a total notional value of $300 million resulting in a net cash payment of approximately $20.4 million. Amounts in other comprehensive income associated with the settled forward interest rate swaps will be reclassified to interest expense over the first seven years of the 2029 Notes. At June 30, 2019, we had no designated hedges outstanding. At June 30, 2018, we had a total of five designated hedges outstanding with a notional value of $400.0 million to hedge a portion of future fixed rate debt issuances in 2018.

Non-Designated Hedges. Derivatives are not entered into for speculative purposes and are used to manage our exposure to interest rate movements and other identified risks. Our non-designated hedges are either specifically non-designated by management or do not meet strict hedge accounting requirements. Changes in the fair value of derivatives not designated in hedging relationships

17

---

Table of Contents

are recorded directly in earnings in interest and other income. At June 30, 2019 and 2018, we did not have any non-designated hedges outstanding.

The table below presents the fair value of our derivative financial instruments as well as their classification in the consolidated balance sheets at June 30, 2019 and December 31, 2018:

Asset Derivatives

Liability Derivatives

June 30, 2019 (1)

December 31, 2018

June 30, 2019 (1)

December 31, 2018

(in millions)

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value

Derivatives designated as hedging instruments

Interest Rate Swaps

Other Assets

$

—

Other Assets

$

—

Other Liabilities

$

—

Other Liabilities

$

7.4

(1)	Derivatives subject to master netting arrangements are presented on a gross basis in our consolidated balance sheet. There were no derivative contracts in a master netting arrangement as of June 30, 2019 or December 31, 2018.

The table below presents the effect of our derivative financial instruments in the consolidated statements of income and comprehensive income for the three months ended June 30, 2019 and 2018:

(in millions)		Unrealized Gain (Loss) Recognized in Other Comprehensive Income (Loss) (“OCI”) on Derivatives								Location of Gain Reclassified from Accumulated OCI into Income		Amount of Gain Reclassified from Accumulated OCI into Income
Derivatives in Cash Flow Hedging Relationships		2019				2018						2019				2018
Interest Rate Swaps		$	(7.1	)		$	5.2			Interest expense		$	0.4			N/A

The table below presents the effect of our derivative financial instruments in the consolidated statements of income and comprehensive income for the six months ended June 30, 2019 and 2018:

(in millions)		Unrealized Gain (Loss) Recognized in Other Comprehensive Income (Loss) (“OCI”) on Derivatives								Location of Gain Reclassified from Accumulated OCI into Income		Amount of Gain Reclassified from Accumulated OCI into Income
Derivatives in Cash Flow Hedging Relationships		2019				2018						2019				2018
Interest Rate Swaps		$	(13.0	)		$	8.8			Interest expense		$	0.8			N/A

As of June 30, 2019, the amount we expect to be reclassified into earnings in the next 12 months as an increase to interest expense is approximately $1.3 million.

Credit-Risk-Related Contingent Features. Derivative financial investments expose us to credit risk in the event of non-performance by the counterparties under the terms of the interest rate hedge agreements. The Company has agreements with derivative counterparties that contain provisions where the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lenders due to the Company's default on the indebtedness.

11. Share-Based Compensation and Non-Qualified Deferred Compensation Plan

Incentive Compensation. We currently maintain the 2018 Share Incentive Plan (the “2018 Share Plan”) and the 2011 Share Incentive Plan (the “2011 Share Plan”), although no new awards may be granted under the 2011 Plan. Each of these plans were approved by our shareholders. The shares available for awards under the 2018 Share Plan are, subject to certain other limits under the plan, generally available for any type of award authorized under the 2018 Share Plan, including stock options, stock appreciation rights, restricted stock awards, stock bonuses and other stock-based awards. Persons eligible to receive awards under the 2018 Share Plan include our and our subsidiaries' officers and employees, Trust Managers, and certain of our and our subsidiaries' consultants and advisors. A total of 9.7 million shares (“Share Limit”) was authorized under the 2018 Share Plan. Shares issued or to be issued are counted against the Share Limit as (1) 3.45 to 1.0 for every share award, excluding stock options and share appreciation rights, granted, and (2) 1.0 to 1.0 for every share of stock option or share appreciation right granted. As of June 30, 2019, there were approximately 7.5 million common shares available under the 2018 Share Plan, which would result in approximately 2.2 million shares which could be granted pursuant to full value awards conversion ratios as defined under the plan.

Total compensation cost for option and share awards charged against income was approximately $4.7 million and $4.3 million for the three months ended June 30, 2019 and 2018, respectively, and approximately $9.3 million and $8.8 million for the

18

---

Table of Contents

six months ended June 30, 2019 and 2018, respectively. Total capitalized compensation costs for option and share awards was approximately $0.9 million and $0.8 million for the three months ended June 30, 2019 and 2018, respectively, and approximately $1.8 million and $1.6 million for the six months ended June 30, 2019 and 2018, respectively.

A summary of activity under our share incentive plans for the six months ended June 30, 2019 is shown below:

	Nonvested Share Awards Outstanding			Weighted Average Exercise /  Grant Price
Nonvested share awards outstanding at December 31, 2018	390,681			$	79.82
Granted	197,372			98.71
Vested	(254,854	)		81.40
Forfeited	(11,002	)		84.29
Total nonvested share awards outstanding at June 30, 2019	322,197			$	89.99

Options. Stock options have a contractual life of ten years and vest over periods up to five years. Expense for stock options is based on grant date fair value and recognized on a straight-line method over the vesting period. There were no options outstanding as of June 30, 2019 or December 31, 2018.

Share Awards and Vesting. Share awards for employees vest over periods up to five years and are valued at the market value of the shares on the grant date. In the event the holder of the share awards attains at least age 65, and with respect to employees, also attain at least ten or more years of service ("Retirement Eligibility") before the term in which the awards are scheduled to vest, the value of the share awards is amortized from the date of grant to the individual's Retirement Eligibility date.

At June 30, 2019 and 2018, the weighted average fair value of share awards granted was $98.71 and $82.73, respectively. The total fair value of shares vested during the six months ended June 30, 2019 and 2018 was approximately $20.7 million and $23.9 million, respectively. At June 30, 2019, the unamortized value of previously issued unvested share awards was approximately $21.3 million which is expected to be amortized over the next three years.

Non-Qualified Deferred Compensation. Balances within temporary equity in our consolidated balance sheets related to fully vested awards and the proportionate share of nonvested awards of participants within our Non-Qualified Deferred Compensation Plan who were permitted to diversify their shares into other equity securities subject to a six-month holding period. In December 2018, the plan was amended and restated and effective January 1, 2019 participants in the plan were no longer able to diversify their common shares; accordingly, the fully vested share awards and the proportionate share of nonvested share awards previously eligible for diversification were reclassified on the effective date from temporary equity into additional paid-in capital in our consolidated balance sheet.

12. Net Change in Operating Accounts

The effect of changes in the operating and other accounts on cash flows from operating activities is as follows:

	Six Months Ended June 30,
(in thousands)	2019				2018
Change in assets:
Other assets, net	$	(8,009	)		$	2,280
Change in liabilities:
Accounts payable and accrued expenses	(17,234		)		(10,409		)
Accrued real estate taxes	4,103				922
Other liabilities	1,959				2,733
Other	1,583				1,403
Change in operating accounts and other	$	(17,598	)		$	(3,071	)

19

---

Table of Contents

13. Commitments and Contingencies

Construction Contracts. As of June 30, 2019, we estimate the total additional cost to complete the five consolidated projects currently under construction to be approximately $310.9 million. We expect to fund this amount through a combination of one or more of the following: cash and cash equivalents, cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2017 ATM program, other unsecured borrowings or secured mortgages.

Other Commitments and Contingencies. In the ordinary course of our business, we issue letters of intent indicating a willingness to negotiate for acquisitions, dispositions, or joint ventures and also enter into arrangements contemplating various transactions. Such letters of intent and other arrangements are non-binding as to either party unless and until a definitive contract is entered into by the parties. Even if definitive contracts relating to the purchase or sale of real property are entered into, these contracts generally provide the purchaser with time to evaluate the property and conduct due diligence, during which periods the purchaser will have the ability to terminate the contracts without penalty or forfeiture of any deposit or earnest money. There can be no assurance definitive contracts will be entered into with respect to any matter covered by letters of intent or we will consummate any transaction contemplated by any definitive contract. Furthermore, due diligence periods for real property are frequently extended as needed. An acquisition or sale of real property becomes probable at the time the due diligence period expires and the definitive contract has not been terminated. We are then at risk under a real property acquisition contract, but generally only to the extent of any earnest money deposits associated with the contract, and are obligated to sell under a real property sales contract. At June 30, 2019, we did not have any earnest money deposits for potential acquisitions of real property in our condensed consolidated balance sheets.

Lease Commitments. At June 30, 2019, we had long-term leases primarily related to office facilities. Rental expense, pursuant to the new lease standard, is inclusive of lease payments and variable lease expenses, and totaled approximately $1.1 million and $2.2 million for the three and six months ended June 30, 2019, respectively. The following is a summary of maturities of lease liabilities as of June 30, 2019:

(in millions)
Year ended December 31,	Operating Leases
Remainder of 2019	$	2.2
2020	3.4
2021	3.2
2022	2.9
2023	2.7
Thereafter	5.0
Less: discount for time value	(3.2		)
Lease liability as of June 30, 2019	$	16.2

For the three and six months ended June 30, 2018, we recognized rental expense of approximately $1.0 million and $2.0 million, respectively. Minimum annual rental commitments as of December 31, 2018 for the years ending December 31, 2019 through 2023 are approximately $2.9 million, $3.0 million, $3.1 million, $2.7 million and $2.6 million, respectively, and approximately $4.5 million in the aggregate thereafter.

Investments in Joint Ventures. We have entered into, and may continue in the future to enter into, joint ventures or partnerships, including limited liability companies, through which we own an indirect economic interest in less than 100% of the community or land owned directly by the joint venture or partnership. Our decision whether to hold the entire interest in an apartment community or land ourselves, or to have an indirect interest in the community or land through a joint venture or partnership, is based on a variety of factors and considerations, including: (i) our projection, in some circumstances, that we will achieve higher returns on our invested capital or reduce our risk if a joint venture or partnership vehicle is used; (ii) our desire to diversify our portfolio of investments by market; (iii) our desire at times to preserve our capital resources to maintain liquidity or balance sheet strength; and (iv) the economic and tax terms required by a seller of land or of a community, who may prefer or who may require less payment if the land or community is contributed to a joint venture or partnership. Investments in joint ventures or partnerships are not limited to a specified percentage of our assets. Each joint venture or partnership agreement is individually negotiated, and our ability to operate or dispose of land or of a community in our sole discretion may be limited to varying degrees in our existing joint venture agreements and may be limited to varying degrees depending on the terms of future joint venture agreements.

20

---

Table of Contents

14. Income Taxes

We have maintained and intend to maintain our election as a REIT under the Internal Revenue Code of 1986, as amended. In order for us to continue to qualify as a REIT we must meet a number of organizational and operational requirements, including a requirement to distribute annual dividends to our shareholders equal to a minimum of 90% of our adjusted taxable income. As a REIT, we generally will not be subject to federal income tax on our taxable income at the corporate level to the extent such income is distributed to our shareholders annually. If our taxable income exceeds our dividends in a tax year, REIT tax rules allow us to designate dividends from the subsequent tax year in order to avoid current taxation on undistributed income. If we fail to qualify as a REIT in any taxable year, we will be subject to federal and state income taxes at regular corporate rates. In addition, we may not be able to requalify as a REIT for the four subsequent taxable years. Historically, we have incurred only state and local income, franchise, and excise taxes. Taxable income from non-REIT activities managed through taxable REIT subsidiaries is subject to applicable federal, state, and local income taxes. Our consolidated operating partnerships are flow-through entities and are not subject to federal income taxes at the entity level.

We have recorded income, franchise, and excise taxes in the condensed consolidated statements of income and comprehensive income for the six months ended June 30, 2019 and 2018 as income tax expense. Income taxes for the six months ended June 30, 2019 primarily related to state income tax and federal taxes on the taxable income of certain of our taxable REIT subsidiaries. We have no significant temporary or permanent differences or tax credits associated with our taxable REIT subsidiaries.

We believe we have no uncertain tax positions or unrecognized tax benefits requiring disclosure as of and for the six months ended June 30, 2019.

15. Fair Value Measurements

Recurring Fair Value Measurements. The following table presents information about our financial instruments measured at fair value on a recurring basis as of June 30, 2019 and December 31, 2018 using the inputs and fair value hierarchy discussed in Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements":

 

Financial Instruments Measured at Fair Value on a Recurring Basis

	June 30, 2019																December 31, 2018
(in millions)	Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)				Total				Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)				Total
Other Assets
Deferred compensation plan investments (1)	$	142.3			$	—			$	—			$	142.3			$	144.7			$	—			$	—			$	144.7
Other Liabilities
Derivative financial instruments - forward interest rate swaps	$	—			$	—			$	—			$	—			$	—			$	7.4			$	—			$	7.4

(1)	Approximately $19.0 million and $12.7 million of participant cash was withdrawn from our deferred compensation plan investments during the six months ended June 30, 2019 and the year ended December 31, 2018, respectively.

Non-Recurring Fair Value Disclosures. The nonrecurring fair value disclosure inputs under the fair value hierarchy are discussed in Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements." We completed two asset acquisitions of operating properties during the six months ended June 30, 2019. We recorded the real estate assets and identifiable net below market and in-place leases at their relative fair values based upon methods similar to those used by independent appraisers of income producing properties. The fair value measurements associated with the valuation of these acquired assets represent Level 3 measurements within the fair value hierarchy. See Note 7, "Acquisitions," for a further discussion about this acquisition.

Financial Instrument Fair Value Disclosures. The following table presents the carrying and estimated fair values of our notes payable at June 30, 2019 and December 31, 2018, in accordance with the policies discussed in Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements."

21

---

Table of Contents

	June 30, 2019								December 31, 2018
(in millions)	Carrying Value				Estimated Fair Value				Carrying Value				Estimated Fair Value
Fixed rate notes payable	$	2,377.2			$	2,507.5			$	2,222.0			$	2,265.4
Floating rate notes payable	99.6				100.0				99.6				99.4

16. Subsequent Event

On July 24, 2019, our Board of Trust Managers appointed D. Keith Oden from President to Executive Vice Chairman of the Board, and H. Malcolm Stewart from Chief Operating Officer to President and Chief Operating Officer. Also on July 24, 2019, our Board of Trust Managers approved the Fourth Amended and Restated Bylaws of the Company to reflect the addition of the position of Executive Vice Chairman of the Board as an officer of the Company.

22

---

Table of Contents

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the condensed consolidated financial statements and notes appearing elsewhere in this report, as well as Part I, Item 1A, "Risk Factors" within our Annual Report on Form 10-K for the year ended December 31, 2018. Historical results and trends which might appear in the condensed consolidated financial statements should not be interpreted as being indicative of future operations.

We consider portions of this report to be "forward-looking" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions, or other items relating to the future; forward-looking statements are not guarantees of future performance, results, or events. Although we believe the expectations reflected in our forward-looking statements are based upon reasonable assumptions, we can give no assurance our expectations will be achieved. Any statements contained herein which are not statements of historical fact should be deemed forward-looking statements. Reliance should not be placed on these forward-looking statements as these statements are subject to known and unknown risks, uncertainties, and other factors beyond our control and could differ materially from our actual results and performance.

Factors which may cause our actual results or performance to differ materially from those contemplated by forward-looking statements include, but are not limited to, the following:

•	Volatility in capital and credit markets, or other unfavorable changes in economic conditions, either nationally or regionally in one or more of the markets in which we operate, could adversely impact us;

•	Short-term leases expose us to the effects of declining market rents;

•	Competition could limit our ability to lease apartments or increase or maintain rental income;

•	We face risks associated with land holdings and related activities;

•	Potential reforms to Fannie Mae and Freddie Mac could adversely affect us;

•	Development, redevelopment and construction risks could impact our profitability;

•	Investments through joint ventures and investment funds involve risks not present in investments in which we are the sole investor;

•	Competition could adversely affect our ability to acquire properties;

•	Our acquisition strategy may not produce the cash flows expected;

•	Failure to qualify as a REIT could have adverse consequences;

•	Tax laws have recently changed and may continue to change at any time, and any such legislative or other actions could have a negative effect on us;

•	Litigation risks could affect our business;

•	Damage from catastrophic weather and other natural events could result in losses;

•	We are in the process of implementing a new enterprise resource planning system and problems with the design or implementation of this system could interfere with our business and operations;

•	A cybersecurity incident and other technology disruptions could negatively impact our business;

•	We have significant debt, which could have adverse consequences;

•	Insufficient cash flows could limit our ability to make required payments for debt obligations or pay distributions to shareholders;

•	Issuances of additional debt may adversely impact our financial condition;

•	We may be unable to renew, repay, or refinance our outstanding debt;

•	We may be adversely affected by changes in LIBOR reporting practices or the method in which LIBOR is determined;

•	Rising interest rates could both increase our borrowing costs, thereby adversely affecting our cash flows and the amounts available for distribution to our shareholders, and decrease our share price, if investors seek higher yields through other investments;

•	Failure to hedge effectively against interest rates may adversely affect results of operations;

•	Failure to maintain our current credit ratings could adversely affect our cost of funds, related margins, liquidity, and access to capital markets;

•	Share ownership limits and our ability to issue additional equity securities may prevent takeovers beneficial to shareholders;

•	Our share price will fluctuate; and

•	The form, timing and amount of dividend distributions in future periods may vary and be impacted by economic and other considerations.

These forward-looking statements represent our estimates and assumptions as of the date of this report, and we assume no obligation to update or supplement forward-looking statements because of subsequent events.

23

---

Table of Contents

Executive Summary

Camden Property Trust and all consolidated subsidiaries are primarily engaged in the ownership, management, development, redevelopment, acquisition, and construction of multifamily apartment communities. We focus on investing in markets characterized by high-growth economic conditions, strong employment, and attractive quality of life which we believe leads to higher demand and retention of our apartments. As of June 30, 2019, we owned interests in, operated, or were developing 171 multifamily properties comprised of 58,077 apartment homes across the United States. In addition, we own other land holdings which we may develop into multifamily apartment communities in the future.

Property Operations

Our results for the three and six months ended June 30, 2019 reflect an increase in same store revenues of 3.4% and 3.5%, respectively, as compared to the same periods in 2018. These increases were primarily due to higher average rental rates and higher occupancy, which we believe was primarily attributable to job growth, favorable demographics, a manageable supply of new multifamily housing, and in part to more individuals choosing to rent versus buy as evidenced by the continued low level homeownership rate. We believe the continued low level homeownership rate is mainly attributable to the cost of obtaining mortgage loans as well as the changing trend of certain age-sectors having a higher propensity to rent, all of which promote apartment rentals. We also believe U.S. economic and employment growth is likely to continue during 2019 and the supply of new multifamily homes will remain at manageable levels. If economic conditions were to worsen or any of these factors were to adversely change, our operating results could be adversely affected.

Construction Activity

At June 30, 2019, we had a total of six projects under construction to be comprised of 1,806 apartment homes, including one development project to be comprised of 234 apartment homes owned by one of the discretionary investment funds (the "Funds") in which we current have a 31.3% ownership interest, with initial occupancy currently scheduled to occur within the next 18 months. Excluding the project owned by one of the Funds, we estimate the total additional cost to complete the construction of the five consolidated projects is approximately $310.9 million.

Acquisitions

Operating properties. In May 2019, we acquired one operating property comprised of 326 apartment homes located in Austin, Texas for approximately $120.4 million. In February 2019, we acquired one operating property comprised of 316 apartment homes located in Scottsdale, Arizona for approximately $97.1 million.

Land. In May 2019, we acquired approximately 11.6 acres of land in Tempe, Arizona for approximately $18.0 million for the future development of approximately 400 apartment homes. In April 2019, we acquired approximately 4.3 acres of land in Charlotte, North Carolina for approximately $10.9 million for the future development of approximately 400 apartment homes.

Other

In February 2019, we issued approximately 3.4 million common shares in an underwritten equity offering and received approximately $328.4 million in net proceeds. In March 2019, we amended and restated our $600 million unsecured credit facility to, among other things, extend the maturity date from August 2019 to March 2023, with two options to further extend the facility at our election for two additional six month periods, and increase the facility from $600 million to $900 million, which may be expanded three times by up to an additional $500 million upon satisfaction of certain conditions. In the first quarter of 2019, we also repaid approximately $439.3 million of secured conventional mortgage debt. In June 2019, we issued $600 million of senior unsecured notes due July 1, 2029 under our existing shelf registration statement.

Future Outlook

Subject to market conditions, we intend to continue to seek opportunities to develop new communities, and to redevelop, reposition, and acquire existing communities. We also intend to evaluate our operating property and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise. We expect to maintain a strong balance sheet and preserve our financial flexibility by continuing to focus on our core fundamentals which we believe are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs. We intend to meet our near-term liquidity requirements through a combination of one or more of the following: cash and cash equivalents, cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2017 at-the-market ("ATM") share offering program, other unsecured borrowings or secured mortgages.

As of June 30, 2019, we had approximately $149.6 million in cash and cash equivalents and $889.9 million available under our $900.0 million unsecured credit facilities. As of June 30, 2019 and through the date of this filing, we had common shares having an aggregate offering price of up to $312.8 million remaining available for sale under our 2017 ATM program, and did not have any debt reaching maturity during the remainder of 2019 through 2020. We believe we are well-positioned with a strong

24

---

Table of Contents

balance sheet and sufficient liquidity to fund new development, redevelopment, and other capital requirements. We will, however, continue to assess and take further actions we believe are prudent to meet our objectives and capital requirements.

Property Portfolio

Our multifamily property portfolio is summarized as follows:

	June 30, 2019						December 31, 2018
	Apartment Homes			Properties			Apartment  Homes			Properties
Operating Properties
Houston, Texas	8,749			25			8,749			25
Washington, D.C. Metro	6,862			19			6,862			19
Dallas, Texas	5,666			14			5,666			14
Atlanta, Georgia	4,496			14			4,496			14
Phoenix, Arizona	3,686			12			2,929			10
Austin, Texas	3,686			11			3,360			10
Orlando, Florida	3,594			10			3,594			10
Charlotte, North Carolina	3,104			14			3,076			13
Raleigh, North Carolina	3,054			8			3,054			8
Southeast Florida	2,781			8			2,781			8
Tampa, Florida	2,736			7			2,736			7
Los Angeles/Orange County, California	2,658			7			2,658			7
Denver, Colorado	2,632			8			2,632			8
San Diego/Inland Empire, California	1,665			5			1,665			5
Corpus Christi, Texas	902			3			902			3
Total Operating Properties	56,271			165			55,160			161
Properties Under Construction
Houston, Texas	505			2			271			1
Atlanta, Georgia	365			1			365			1
Orlando, Florida	360			1			360			1
Phoenix, Arizona	343			1			441			1
Denver, Colorado	233			1			233			1
Charlotte, North Carolina	—			—			28			1
Total Properties Under Construction	1,806			6			1,698			6
Total Properties	58,077			171			56,858			167
Less: Unconsolidated Joint Venture Properties (1)
Houston, Texas	2,756			9			2,522			8
Austin, Texas	1,360			4			1,360			4
Dallas, Texas	1,250			3			1,250			3
Tampa, Florida	450			1			450			1
Raleigh, North Carolina	350			1			350			1
Orlando, Florida	300			1			300			1
Washington, D.C. Metro	281			1			281			1
Corpus Christi, Texas	270			1			270			1
Charlotte, North Carolina	266			1			266			1
Atlanta, Georgia	234			1			234			1
Total Unconsolidated Joint Venture Properties	7,517			23			7,283			22
Total Properties Fully Consolidated	50,560			148			49,575			145

 

(1)	Refer to Note 8, "Investments in Joint Ventures," in the notes to Condensed Consolidated Financial Statements for further discussion of our joint venture investments.

25

---

Table of Contents

Stabilized Communities

We generally consider a property stabilized once it reaches 90% occupancy. During the three months ended June 30, 2019 stabilization was achieved at one consolidated operating property as follows:

Property and Location	Number of Apartment Homes		Date of Construction Completion		Date of Stabilization
Camden Washingtonian
Gaithersburg, MD	365		4Q18		2Q19

Completed Construction in Lease-Up

At June 30, 2019, we had three consolidated completed operating properties in lease-up as follows:

($ in millions) Property and Location	Number of Apartment Homes		Cost Incurred (1)				% Leased at 7/24/2019			Date of Construction Completion		Estimated Date of Stabilization
Camden McGowen Station
Houston, TX	315		$	90.9			83	%		4Q18		4Q19
Camden North End I
Phoenix, AZ	441		98.2				70	%		1Q19		2Q20
Camden Grandview II
Charlotte, NC	28		22.4				46	%		1Q19		4Q19
Total	784		$	211.5

(1)	Excludes leasing costs, which are expensed as incurred.

Properties Under Development

Our condensed consolidated balance sheet at June 30, 2019 included approximately $397.4 million related to properties under development and land. Of this amount, approximately $266.1 million related to our projects currently under construction. In addition, we had approximately $131.3 million invested primarily in land held for future development related to projects we currently expect to begin construction.

Communities Under Construction. At June 30, 2019, we had five consolidated properties and one unconsolidated property held by one of the funds, in various stages of construction as follows:

($ in millions) Property and Location	Number of Apartment Homes			Estimated Cost				Cost Incurred				Included in Properties Under Development				Estimated Date of Construction Completion		Estimated Date of Stabilization
Consolidated Communities Under Construction
Camden RiNo
Denver, CO	233			$	75.0			$	52.6			$	52.6			2Q20		4Q20
Camden Downtown I
Houston, TX	271			132.0				99.5				99.5				3Q20		1Q21
Camden Lake Eola
Orlando, FL	360			120.0				52.5				52.5				3Q20		3Q21
Camden Buckhead
Atlanta, GA	365			160.0				38.6				38.6				3Q21		2Q22
Camden North End II
Phoenix, AZ	343			90.0				22.9				22.9				4Q21		2Q22
Total	1,572			$	577.0			$	266.1			$	266.1

Unconsolidated Community Under Construction
Camden Cypress Creek II (1)
Cypress, TX	234			$	38.0			$	2.4			$	2.4			1Q21		3Q21

(1)	Property owned through an unconsolidated joint venture in which we own a 31.3% interest.

26

---

Table of Contents

Development Pipeline Communities. At June 30, 2019, we had the following consolidated multifamily communities undergoing development activities:

($ in millions) Property and Location	Projected Homes			Total Estimated Cost (1)				Cost to Date
Camden Hillcrest
San Diego, CA	132			$	90.0			$	31.3
Camden Atlantic
Plantation, FL	269			90.0				17.6
Camden Hayden II
Tempe, AZ	400			110.0				20.8
Camden NoDa
Charlotte, NC	400			100.0				12.8
Camden Arts District
Los Angeles, CA	354			150.0				22.5
Camden Paces III
Atlanta, GA	350			100.0				15.2
Camden Downtown II
Houston, TX	271			145.0				11.1
Total	2,176			$	785.0			$	131.3

(1)	Represents our estimate of total costs we expect to incur on these projects. However, forward-looking estimates are not guarantees of future performance, results, or events. Although we believe these expectations are based upon reasonable assumptions, future events rarely develop exactly as forecast, and estimates routinely require adjustment.

Results of Operations

Changes in revenues and expenses related to our operating properties from period to period are due primarily to the performance of stabilized properties in the portfolio, the lease-up of newly constructed properties, acquisitions, and dispositions. Selected weighted averages for the three and six months ended June 30, 2019 and 2018 are as follows:

	Three Months Ended June 30,								Six Months Ended June 30,
	2019				2018				2019				2018
Average monthly property revenue per apartment home	$	1,755			$	1,693			$	1,742			$	1,676
Annualized total property expenses per apartment home	$	7,514			$	7,289			$	7,545			$	7,267
Weighted average number of operating apartment homes owned 100%	48,565				46,682				48,261				46,518
Weighted average occupancy of operating apartment homes owned 100%	96.0		%		95.7		%		95.9		%		95.5		%

Management considers property net operating income ("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. We define NOI as property revenue less property operating and maintenance expenses less real estate taxes. NOI is further detailed in the Property-Level NOI table as seen below. NOI is not defined by accounting principles generally accepted in the United States of America ("GAAP") and should not be considered an alternative to net income as an indication of our operating performance. Additionally, NOI as disclosed by other REITs may not be comparable to our calculation.

27

---

Table of Contents

Reconciliations of net income to NOI for the three and six months ended June 30, 2019 and 2018 are as follows:

		Three Months Ended June 30,								Six Months Ended June 30,
(in thousands)		2019				2018				2019				2018
Net income		$	43,542			$	39,872			$	83,263			$	80,397
Less: Fee and asset management income		(1,867		)		(1,826		)		(3,710		)		(3,824		)
Less: Interest and other income		(331		)		(491		)		(629		)		(1,284		)
Less: Income on deferred compensation plans		(3,856		)		(435		)		(14,212		)		(230		)
Plus: Property management expense		6,093				6,473				12,750				13,112
Plus: Fee and asset management expense		1,522				1,088				2,706				2,053
Plus: General and administrative expense		13,261				12,272				26,569				24,495
Plus: Interest expense		19,349				20,607				39,819				40,981
Plus: Depreciation and amortization expense		84,646				75,569				164,920				145,793
Plus: Expense on deferred compensation plans		3,856				435				14,212				230
Less: Equity in income of joint ventures		(1,909		)		(1,872		)		(3,821		)		(3,701		)
Plus: Income tax expense		228				380				396				768
Net operating income		$	164,534			$	152,072			$	322,263			$	298,790

Property-Level NOI (1)

Property NOI, as reconciled above, is detailed further into the following categories for the three and six months ended June 30, 2019 as compared to the same periods in 2018:

($ in thousands)	Apartment Homes at			Three Months Ended June 30,								Change							Six Months Ended June 30,								Change
	6/30/2019			2019				2018				$				%			2019				2018				$				%
Property revenues:
Same store communities	42,618			$	215,377			$	208,365			$	7,012			3.4	%		$	427,533			$	412,946			$	14,587			3.5	%
Non-same store communities	5,586			35,096				26,353				8,743				33.2			66,677				50,266				16,411				32.6
Development and lease-up communities	2,356			3,054				270				2,784				*			5,588				271				5,317				*
Dispositions/other	—			2,234				2,145				89				4.1			4,530				4,333				197				4.5
Total property revenues	50,560			$	255,761			$	237,133			$	18,628			7.9	%		$	504,328			$	467,816			$	36,512			7.8	%
Property expenses:
Same store communities	42,618			$	76,480			$	75,012			$	1,468			2.0	%		$	153,954			$	149,614			$	4,340			2.9	%
Non-same store communities	5,586			12,315				9,053				3,262				36.0			23,338				17,628				5,710				32.4
Development and lease-up communities	2,356			1,572				191				1,381				*			3,121				194				2,927				*
Dispositions/other	—			860				805				55				6.8			1,652				1,590				62				3.9
Total property expenses	50,560			$	91,227			$	85,061			$	6,166			7.2	%		$	182,065			$	169,026			$	13,039			7.7	%
Property NOI:
Same store communities	42,618			$	138,897			$	133,353			$	5,544			4.2	%		$	273,579			$	263,332			$	10,247			3.9	%
Non-same store communities	5,586			22,781				17,300				5,481				31.7			43,339				32,638				10,701				32.8
Development and lease-up communities	2,356			1,482				79				1,403				*			2,467				77				2,390				*
Dispositions/other	—			1,374				1,340				34				2.5			2,878				2,743				135				4.9
Total property NOI	50,560			$	164,534			$	152,072			$	12,462			8.2	%		$	322,263			$	298,790			$	23,473			7.9	%

*    Not a meaningful percentage.

28

---

Table of Contents

(1)

Same store communities are communities we owned and were stabilized since January 1, 2018, excluding communities under redevelopment and properties held for sale. Non-same store communities are stabilized communities not owned or stabilized since January 1, 2018, including communities under redevelopment and excluding properties held for sale. We define communities under redevelopment as communities with capital expenditures that improve a community's cash flow and competitive position through extensive unit, exterior building, common area, and amenity upgrades. Management believes same store information is useful as it allows both management and investors to determine financial results over a particular period for the same set of communities. Development and lease-up communities are non-stabilized communities we have developed since January 1, 2018, excluding properties held for sale. Dispositions/other includes those communities disposed of or held for sale which are not classified as discontinued operations, and non-multifamily rental properties and expenses related to land holdings not under active development.

Same Store Analysis

Same store property NOI increased approximately $5.5 million and $10.3 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These increases were due to an increase of approximately $7.0 million and $14.6 million in same store property revenues for the three and six months ended June 30, 2019, respectively, partially offset by increases of approximately $1.5 million and $4.3 million in same store property expenses for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018.

The $7.0 million increase in same store property revenues during the three months ended June 30, 2019, as compared to the same period in 2018, was primarily due to an increase of approximately $6.8 million in rental revenues primarily from a 3.4% increase in average rental rates, an increase in occupancy, and an approximate $0.5 million increase in income from our bulk internet rebilling program during the three months ended June 30, 2019, as compared to the same period in 2018. The increase for the three months ended June 30, 2019 was partially offset by an approximate $0.3 million decrease in other miscellaneous income as compared to the same period in 2018. The $14.6 million increase in same store property revenues during the six months ended June 30, 2019, as compared to the same period in 2018, was primarily due to an increase of approximately $13.9 million in rental revenues, primarily from a 3.4% increase in average rental rates, an increase in occupancy, and an approximate $1.2 million increase in income from our bulk internet and other utility rebilling programs during the six months ended June 30, 2019, as compared to the same period in 2018. The increase for the six months ended June 30, 2019 was partially offset by an approximate $0.5 million decrease in other miscellaneous income as compared to the same period in 2018.

The $1.5 million increase in same store property expenses during the three months ended June 30, 2019, as compared to the same period in 2018, was primarily due to an increase of approximately $0.7 million in real estate taxes as a result of increased property valuations at a number of our communities, higher salary expenses of approximately $0.4 million, and higher repair and maintenance expense of approximately $0.3 million. The $4.3 million increase in same store property expenses during the six months ended June 30, 2019, as compared to the same period in 2018, was primarily due to an increase of approximately $2.8 million in real estate taxes as a result of increased property valuations at a number of our communities and higher salary expenses of approximately $1.4 million.

Non-same Store and Development and Lease-up Analysis

Property NOI from non-same store and development and lease-up communities increased approximately $6.9 million and $13.1 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These increases were due to an increase of approximately $11.5 million and $21.7 million in revenues, partially offset by an increase of approximately $4.6 million and $8.6 million in expenses, for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. The increases in property revenues and expenses from our non-same store communities were primarily due to the acquisition of three operating properties during 2018 and two operating properties during the six months ended June 30, 2019, one operating property reaching stabilization during 2018 and two operating properties reaching stabilization during the six months ended June 30, 2019. The increases in property revenues and expenses from our development and lease-up communities were primarily due to the completion and partial lease-up of one property during 2018 and two properties during the six months ended June 30, 2019.

29

---

Table of Contents

The following table details the changes, described above, relating to non-same store and development and lease up NOI:

		For the three months ended June 30, 2019 as compared to 2018				For the six months ended June 30, 2019 as compared to 2018
(in millions)
Property Revenues:
Revenues from acquisitions		$	4.9			$	8.6
Revenues from non-same store stabilized properties		3.4				6.8
Revenues from development and lease-up properties		2.8				5.3
Other		0.4				1.0
		$	11.5			$	21.7
Property Expenses:
Expenses from acquisitions		$	2.3			$	3.9
Expenses from non-same store stabilized properties		0.8				1.6
Expenses from development and lease-up properties		1.4				2.9
Other		0.1				0.2
		$	4.6			$	8.6
Property NOI:
NOI from acquisitions		$	2.6			$	4.7
NOI from non-same store stabilized properties		2.6				5.2
NOI from development and lease-up properties		1.4				2.4
Other		0.3				0.8
		$	6.9			$	13.1

Non-Property Income

($ in thousands)	Three Months Ended June 30,								Change							Six Months Ended June 30,								Change
	2019				2018				$				%			2019				2018				$				%
Fee and asset management	$	1,867			$	1,826			$	41			2.2	%		$	3,710			$	3,824			$	(114	)		(3.0	)%
Interest and other income	331				491				(160		)		(32.6	)		629				1,284				(655		)		(51.0	)
Income on deferred compensation plans	3,856				435				3,421				*			14,212				230				13,982				*
Total non-property income	$	6,054			$	2,752			$	3,302			120.0	%		$	18,551			$	5,338			$	13,213			248	%

*    Not a meaningful percentage.

Interest and other income decreased approximately $0.2 million and $0.7 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These decreases were primarily due to lower interest income earned on investments in cash and cash equivalents due to having lower average cash balances during the three and six months ended June 30, 2019, as compared to the same periods in 2018.

Our deferred compensation plans recognized income of approximately $3.9 million and $0.4 million during the three months ended June 30, 2019 and 2018, respectively, and income of approximately $14.2 million and $0.2 million during the six months ended June 30, 2019 and 2018, respectively. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the expense related to these plans, as discussed below.

30

---

Table of Contents

Other Expenses

($ in thousands)	Three Months Ended June 30,								Change							Six Months Ended June 30,								Change
	2019				2018				$				%			2019				2018				$				%
Property management	$	6,093			$	6,473			$	(380	)		(5.9	)%		$	12,750			$	13,112			$	(362	)		(2.8	)%
Fee and asset management	1,522				1,088				434				39.9			2,706				2,053				653				31.8
General and administrative	13,261				12,272				989				8.1			26,569				24,495				2,074				8.5
Interest	19,349				20,607				(1,258		)		(6.1	)		39,819				40,981				(1,162		)		(2.8	)
Depreciation and amortization	84,646				75,569				9,077				12.0			164,920				145,793				19,127				13.1
Expense on deferred compensation plans	3,856				435				3,421				*			14,212				230				13,982				*
Total other expenses	$	128,727			$	116,444			$	12,283			10.5	%		$	260,976			$	226,664			$	34,312			15.1	%

*	Not a meaningful percentage.

Property management expense, which represents regional supervision and accounting costs related to property operations, decreased approximately $0.4 million for each of the three and six months ended June 30, 2019 as compared to the same periods in 2018. These decreases primarily related to lower travel expenses and lower incentive compensation expenses due to a decrease in amortization costs as a result of having substantially only three-year awards during the three and six months ended June 30, 2019 as compared to having three-year and five-year awards for the same periods in 2018. The decrease for the six months ended June 30, 2019 was partially offset by higher professional and other miscellaneous expenses. Property management expenses were 2.4% and 2.7% of total property revenues for the three months ended June 30, 2019 and 2018, respectively, and were 2.5% and 2.8% of total property revenues for the six months ended June 30, 2019 and 2018, respectively.

Fee and asset management expense from property management, asset management, construction, and development activities of our joint ventures and our third-party projects increased approximately $0.4 million and $0.7 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These increases were primarily due to higher expenses incurred as a result of development activity relating to one land holding held by one of the Funds.

General and administrative expense increased approximately $1.0 million and $2.1 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These increases for the three and six months ended June 30, 2019, respectively, were primarily related to higher salary and benefit costs and higher professional fees as compared to the same periods in 2018. Excluding income on deferred compensation plans, general and administrative expenses were 5.1% of total revenues for each of the three months ended June 30, 2019 and 2018 and were 5.2% of total revenues for each of the six months ended June 30, 2019 and 2018, respectively.

Interest expense decreased approximately $1.3 million and $1.2 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These decreases were primarily due to the repayment of $380 million of secured conventional mortgage notes in October 2018, and the repayment of approximately $439.3 million of secured conventional mortgage debt in the first quarter of 2019. These decreases were partially offset by the issuance of a $100 million unsecured floating rate term loan in September 2018, the issuance of $400 million, 3.74% senior unsecured notes in October 2018, and the issuance of $600 million, 3.67% senior unsecured notes in June 2019. These decreases were partially offset by lower capitalized interest during the three and six months ended June 30, 2019 resulting from lower average balances in our development pipeline and an increase in interest expense recognized on our unsecured credit facility due to having higher balances outstanding during the three and six months ended June 30, 2019 as compared to the same periods in 2018.

Depreciation and amortization expense increased approximately $9.1 million and $19.1 million for the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These increases were primarily due to the acquisition of one operating property in September 2018 and one operating property in each of February and May 2019. These increases were also due to the completion of units in our development pipeline, the completion of repositions, and the partial completion of redevelopments during 2019 and 2018.

Our deferred compensation plans incurred expenses of approximately $3.9 million and $0.4 million during the three months ended June 30, 2019 and 2018, respectively, and expenses of approximately $14.2 million and $0.2 million during the six months ended June 30, 2019 and 2018, respectively. The changes were related to the performance of the investments held in deferred compensation plans for participants and were directly offset by the income related to these plans, as discussed in the non-property income section above.

31

---

Table of Contents

Other

	Three Months Ended June 30,								Change							Six Months Ended June 30,								Change
($ in thousands)	2019				2018				$				%			2019				2018				$				%
Equity in income of joint  ventures	$	1,909			$	1,872			$	37			2.0	%		$	3,821			$	3,701			$	120			3.2	%
Income tax expense	$	(228	)		$	(380	)		$	152			(40.0	)%		$	(396	)		$	(768	)		$	372			(48.4	)%

Income tax expense decreased approximately $0.2 million and $0.4 million during the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018. These decreases were primarily due to lower state taxes and lower taxable income due to lower third-party construction activities in a taxable REIT subsidiary. The decrease for the six months ended June 30, 2019 was also due to an approximate $0.1 million state income tax refund received during the three months ended March 31, 2019.

Funds from Operations ("FFO") and Adjusted FFO ("AFFO")

Management considers FFO and AFFO to be appropriate measures of the financial performance of an equity REIT. The National Association of Real Estate Investment Trusts ("NAREIT") currently defines FFO in accordance with the 2018 NAREIT FFO White Paper as restated in December 2018 and effective January 1, 2019 which defines FFO as net income (computed in accordance with GAAP), excluding depreciation and amortization related to real estate, gains (or losses) from the sale of certain real estate assets (depreciable real estate), impairments of certain real estate assets (depreciable real estate), gains (or losses) from change in control, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of depreciable real estate and depreciation, FFO can assist in the comparison of the operating performance of a company's real estate investments between periods or to different companies. The FFO definition as restated in 2018 allows companies an option to also exclude gains and losses on sales or impairment charges on real estate assets incidental to a company's main business. We did not elect this option, and as a result, the definition of FFO as restated did not have an impact on our calculation upon adoption on January 1, 2019.

AFFO is calculated utilizing FFO less recurring capitalized expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. We also consider AFFO to be a useful supplemental measure because it is frequently used by analysts and investors to evaluate a REIT's operating performance between periods or to different companies. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.

To facilitate a clear understanding of our consolidated historical operating results, we believe FFO and AFFO should be examined in conjunction with net income attributable to common shareholders as presented in the condensed consolidated statements of income and comprehensive income and data included elsewhere in this report. FFO and AFFO are not defined by GAAP and should not be considered alternatives to net income attributable to common shareholders as an indication of our operating performance. Additionally, FFO and AFFO as disclosed by other REITs may not be comparable to our calculation.

32

---

Table of Contents

Reconciliations of net income attributable to common shareholders to FFO and AFFO for the three and six months ended June 30, 2019 and 2018 are as follows:

	Three Months Ended June 30,								Six Months Ended June 30,
($ in thousands)	2019				2018				2019				2018
Funds from operations
Net income attributable to common shareholders	$	42,399			$	38,671			$	81,012			$	78,066
Real estate depreciation and amortization	82,796				73,980				161,471				142,575
Adjustments for unconsolidated joint ventures	2,260				2,257				4,491				4,504
Income allocated to non-controlling interests	1,180				1,201				2,324				2,331
Funds from operations	$	128,635			$	116,109			$	249,298			$	227,476
Less: recurring capitalized expenditures	(21,166		)		(19,190		)		(30,821		)		(29,189		)
Adjusted funds from operations	$	107,469			$	96,919			$	218,477			$	198,287
Weighted average shares – basic	98,903				95,243				97,903				95,155
Incremental shares issuable from assumed conversion of:
Common share options and awards granted	94				94				121				134
Common units	1,753				1,883				1,755				1,883
Weighted average shares – diluted	100,750				97,220				99,779				97,172

 

Liquidity and Capital Resources

Financial Condition and Sources of Liquidity

We intend to maintain a strong balance sheet and preserve our financial flexibility, which we believe should enhance our ability to identify and capitalize on investment opportunities as they become available. We intend to maintain what management believes is a conservative capital structure by:

•	extending and sequencing the maturity dates of our debt where practicable;

•	managing interest rate exposure using what management believes to be prudent levels of fixed and floating rate debt;

•	maintaining what management believes to be conservative coverage ratios; and

•	using what management believes to be a prudent combination of debt and equity.

Our interest expense coverage ratio, net of capitalized interest, was approximately 7.5 and 6.5 times for the three months ended June 30, 2019 and 2018, respectively, and 7.1 and 6.4 times for the six months ended June 30, 2019 and 2018, respectively. This ratio is a method for calculating the amount of operating cash flows available to cover interest expense and is calculated by dividing interest expense for the period into the sum of property revenues and expenses, non-property income, and other expenses, after adding back depreciation, amortization, and interest expense from continuing operations. Approximately 98.9% and 80.8% of our properties were unencumbered at June 30, 2019 and 2018, respectively. Our weighted average maturity of debt was approximately 6.5 years at June 30, 2019.

Our primary sources of liquidity are cash and cash equivalents and cash flows generated from operations. Other sources may include one or more of the following: availability under our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our ATM program, other unsecured borrowings or secured mortgages. We believe our liquidity and financial condition are sufficient to meet all of our reasonably anticipated cash needs during 2019 including:

•	normal recurring operating expenses;

•	current debt service requirements;

•	recurring and non-recurring capital expenditures;

•	reposition expenditures;

•	funding of property developments, redevelopments, acquisitions, and joint venture investments; and

33

---

Table of Contents

•	the minimum dividend payments required to maintain our REIT qualification under the Code.

Factors which could increase or decrease our future liquidity include but are not limited to our ability to complete asset purchases, sales, or developments, the effect our debt level and changes in credit ratings could have on our costs of funds and our ability to access capital markets, sources of financing, and meeting our minimum REIT dividend requirements.

Cash Flows

The following is a discussion of our cash flows for the six months ended June 30, 2019 and 2018:

Net cash from operating activities was approximately $218.7 million during the six months ended June 30, 2019 as compared to approximately $231.3 million for the same period in 2018. The decrease was primarily due to the settlement of our forward interest rate swaps in June 2019, and changes in our operating accounts. These decreases were partially offset by growth attributable to our same store, non-same store, and development and lease-up communities. See further discussions of our 2019 operations as compared to 2018 in "Results of Operations."

Net cash used in investing activities during the six months ended June 30, 2019 totaled approximately $430.1 million as compared to $387.2 million during the same period in 2018. Cash outflows during the six months ended June 30, 2019 primarily related to the acquisition of two operating properties located in Scottsdale, Arizona and Austin, Texas for approximately $214.2 million, cash outflows for property development and capital improvements of approximately $206.7 million, and increases in non-real estate assets of $9.7 million. Cash outflows during the six months ended June 30, 2018 primarily related to the acquisition of two operating properties located in Orlando and St. Petersburg, Florida for approximately $201.9 million, cash outflows for property development and capital improvements of approximately $177.5 million and increases in non-real estate assets of $8.6 million. The increase in property development and capital improvements for the six months ended June 30, 2019, as compared to the same period in 2018, was primarily due to the acquisition of two development properties in 2019 compared to one development property in 2018, the timing and completion of five consolidated operating properties during 2018 and the six months ended June 30, 2019, and the completion of repositions and partial completion of redevelopments at several of our operating properties. The property development and capital improvements during the six months ended June 30, 2019 and 2018, included the following:

		Six Months Ended June 30,
(in millions)		2019				2018
Expenditures for new development, including land		$	118.9			$	101.2
Capital expenditures		36.8				35.8
Reposition expenditures		27.4				19.0
Capitalized interest, real estate taxes, and other capitalized indirect costs		12.1				13.4
Redevelopment expenditures		11.5				8.1
Total		$	206.7			$	177.5

Net cash from financing activities totaled approximately $322.8 million for the six months ended June 30, 2019 as compared to net cash used of approximately $148.2 million during the same period in 2018. Cash inflows during the six months ended June 30, 2019 primarily related to net proceeds of approximately $593.4 million from the issuance of $600.0 million senior unsecured notes in June 2019, as well as net proceeds of approximately $328.4 million from the issuance of approximately 3.4 million common shares through an underwritten equity offering completed in February 2019. These cash inflows during 2019 were partially offset by the repayment of approximately $439.3 million of secured conventional mortgage debt, as well as $155.7 million used for the distributions to common shareholders and non-controlling interest holders. Cash outflows for the six months ended June 30, 2018 primarily related to approximately $148.0 million used for the distributions to common shareholders and non-controlling interest holders.

Financial Flexibility

In March 2019, we amended and restated our $600 million unsecured credit facility to, among other things, extend the maturity date from August 2019 to March 2023, with two options to further extend the facility at our election for two additional six-month periods, and increase the facility from $600 million to $900 million, which may be expanded three times by up to an additional $500 million upon the satisfaction of certain conditions. The interest rate on our unsecured credit facility is based upon the London Interbank Offered Rate ("LIBOR") plus a margin which is subject to change as our credit ratings change. Advances under our credit facility may be priced at the scheduled rates, or we may enter into bid rate loans with participating banks at rates

34

---

Table of Contents

below the scheduled rates. These bid rate loans have terms of 180 days or less and may not exceed the lesser of $450 million or the remaining amount available under our credit facility. Our credit facility is subject to customary financial covenants and limitations. We believe we are in compliance with all such financial covenants and limitations on the date of this filing.

Our credit facility provides us with the ability to issue up to $50 million in letters of credit. While our issuance of letters of credit does not increase our borrowings outstanding under our credit facility, it does reduce the amount available. At June 30, 2019, we did not have any amounts outstanding on our credit facility and we had outstanding letters of credit totaling approximately $10.1 million, leaving approximately $889.9 million available under our credit facility.

We currently have an automatic shelf registration statement which allows us to offer common shares, preferred shares, debt securities, or warrants, and our Amended and Restated Declaration of Trust provides we may issue up to 185 million shares of beneficial interest, consisting of 175 million common shares and 10 million preferred shares. In February 2019, we issued approximately 3.4 million common shares in an underwritten equity offering and received approximately $328.4 million in net proceeds, which we used to acquire one operating property in Scottsdale, Arizona, and repay amounts on our unsecured line of credit and certain secured conventional mortgage debt. At June 30, 2019, we had approximately 96.8 million common shares outstanding, net of treasury shares and shares held in our deferred compensation arrangements, and no preferred shares outstanding.

In May 2017, we created an ATM share offering program through which we can, but have no obligation to, sell common shares having an aggregate offering price of up to $315.3 million (the "2017 ATM program"), in amounts and at times as we determine, into the existing trading market at current market prices as well as through negotiated transactions. Actual sales from time to time may depend on a variety of factors including, among others, market conditions, the trading price of our common shares, and determinations by management of the appropriate sources of funding for us. The proceeds from the sale of our common shares under the 2017 ATM program are intended to be used for general corporate purposes, which may include reducing future borrowings under our $900 million unsecured line of credit, the repayment of other indebtedness, the redemption or other repurchase of outstanding debt or equity securities, funding for development activities, and financing for acquisitions. For the six months ended June 30, 2019, and through the date of this filing, we did not sell any shares under the 2017 ATM program. As of the date of this filing, we had common shares having an aggregate offering price of up to $312.8 million remaining available for sale under the 2017 ATM program.

We believe our ability to access capital markets is enhanced by our senior unsecured debt ratings by Moody's, Fitch, and Standard and Poor's, which are currently A3 with stable outlook, A- with stable outlook, and A- with stable outlook, respectively. We believe our ability to access capital markets is also enhanced by our ability to borrow on a secured basis from various institutions including banks, Fannie Mae, Freddie Mac, or life insurance companies. However, we may not be able to maintain our current credit ratings and may not be able to borrow on a secured or unsecured basis in the future.

Future Cash Requirements and Contractual Obligations

One of our principal long-term liquidity requirements includes the repayment of maturing debt, including any future borrowings under our unsecured credit facility. As of June 30, 2019 and through the date of this filing, we did not have any debt maturing during the remainder of 2019. In June 2019, we issued $600 million of senior unsecured notes due July 1, 2029 under our existing shelf registration statement. See Note 9, "Notes Payable," in the notes to Condensed Consolidated Financial Statements for a further discussion of our scheduled maturities.

We currently estimate the additional cost to complete the construction of five consolidated projects to be approximately $310.9 million. Of this amount, we expect to incur costs between approximately $110 million and $130 million during the remainder of 2019 and to incur the remaining costs during 2020 through 2021. Additionally, during the remainder of 2019, we expect to incur costs between approximately $15 million and $25 million related to the start of new development activities, between approximately $29 million and $35 million related to repositions and revenue enhancing expenditures, between approximately $15 million to $19 million related to additional redevelopment expenditures and between approximately $37 million to $41 million related to additional recurring capital expenditures.

We intend to meet our near-term liquidity requirements through a combination of one or more of the following: cash and cash equivalents, cash flows generated from operations, draws on our unsecured credit facility, the use of debt and equity offerings under our automatic shelf registration statement, proceeds from property dispositions, equity issued from our 2017 ATM program, other unsecured borrowings or secured mortgages. We intend to evaluate our operating property and land development portfolio and plan to continue our practice of selective dispositions as market conditions warrant and opportunities arise.

As a REIT, we are subject to a number of organizational and operational requirements, including a requirement to distribute current dividends to our shareholders equal to a minimum of 90% of our annual taxable income. In order to minimize paying income taxes, our general policy is to distribute at least 100% of our taxable income. In June 2019, our Board of Trust Managers declared a quarterly dividend of $0.80 per common share to our common shareholders of record as of June 28, 2019. The quarterly dividend was subsequently paid on July 17, 2019, and we paid equivalent amounts per unit to holders of the common operating

35

---

Table of Contents

partnership units. Assuming similar quarterly dividend distributions for the remainder of 2019, our annualized dividend rate would be $3.20 per share or unit.

Off-Balance Sheet Arrangements

The joint ventures in which we have an interest have been funded in part with secured, third-party debt. At June 30, 2019, our unconsolidated joint ventures had outstanding debt of approximately $510.9 million, of which our proportionate share was approximately $159.9 million. As of June 30, 2019, we had no outstanding guarantees related to the debt of our unconsolidated joint ventures.

Inflation

Substantially all of our apartment leases are for a term generally ranging from twelve to fifteen months. In an inflationary environment, we may realize increased rents at the commencement of new leases or upon the renewal of existing leases. We believe the short-term nature of our leases generally minimizes our risk from the adverse effects of inflation.

Critical Accounting Policies

Our critical accounting policies have not changed from the information reported in our Annual Report on Form 10-K for the year ended December 31, 2018.

Recent Accounting Pronouncements. See Note 2, "Summary of Significant Accounting Policies and Recent Accounting Pronouncements," in the notes to Condensed Consolidated Financial Statements for further discussion of recent accounting pronouncements issued or adopted during the six months ended June 30, 2019.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

No material changes to our exposures to market risk have occurred since our Annual Report on Form 10-K for the year ended December 31, 2018.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures. We carried out an evaluation, under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report pursuant to Securities Exchange Act ("Exchange Act") Rules 13a-15(e) and 15d-15(e). Based on the evaluation, the Chief Executive Officer and Chief Financial Officer concluded the disclosure controls and procedures as of the end of the period covered by this report are effective to ensure information required to be disclosed by us in our Exchange Act filings is accurately recorded, processed, summarized, and reported within the periods specified in the Securities and Exchange Commission's rules and forms and is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls. There were no changes in our internal control over financial reporting (identified in connection with the evaluation required by paragraph (d) in Rules 13a-15 and 15d-15 under the Exchange Act) during our most recent fiscal quarter which have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Subsequent to June 30, 2019, we completed the first phase of a multi-year implementation of a new cloud-based enterprise planning system which replaces our existing financial accounting systems and will have, a material effect on internal controls over financial reporting for periods subsequent to this report date. No other changes in our internal control over financial reporting have occurred subsequent to June 30, 2019 which have materially affected, or are reasonably likely to affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings

None

Item 1A.	Risk Factors

There have been no material changes to the Risk Factors previously disclosed in Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2018.

36

---

Table of Contents

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds

There were no unregistered sales of our equity securities for the three months ended June 30, 2019.

Item 3.	Defaults Upon Senior Securities

None

Item 4.	Mine Safety Disclosures

None

Item 5.	Other Information

None

37

---

Table of Contents

Item 6.	Exhibits

(a) Exhibits
*31.1		Certification pursuant to Rule 13a-14(a) of Chief Executive Officer dated July 26, 2019
*31.2		Certification pursuant to Rule 13a-14(a) of Chief Financial Officer dated July 26, 2019
*32.1		Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes – Oxley Act of 2002
*101.INS		XBRL Instance Document - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document.
*101.SCH		XBRL Taxonomy Extension Schema Document
*101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
*101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
*101.LAB		XBRL Taxonomy Extension Label Linkbase Document
*101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

*	Filed herewith.

38

---

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on our behalf by the undersigned thereunto duly authorized.

 

		CAMDEN PROPERTY TRUST
/s/ Michael P. Gallagher		July 26, 2019
Michael P. Gallagher		Date
Senior Vice President – Chief Accounting Officer

39