EX-99.2 3 g21858exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
(GRAPHIC)


 

Colonial Properties Trust
         
TABLE OF CONTENTS
       
Overview and Contact Information
    3  
1. Financial Highlights
    4  
2. Quarterly Earnings Announcement and Financial Statements Consolidated Statements of Operations
    5  
Funds from Operations (FFO) Reconciliation / Shares
    6  
Balance Sheet
    7  
3. Multifamily
       
Portfolio Statistics
    8  
Components of Net Operating Income (NOI)
    9  
Capitalized Expenses and Maintenance Expenses
    9  
Same Property Comparisons
    10  
4. Joint Ventures
       
Operating Data / Balance Sheet Data
    13  
Investment Summary
    14  
Three Month and Six Month Income Summary
    15  
Operational Statistics
    17  
5. For-Sale Residential Activities
    18  
6. Consolidated Data
       
Development Pipeline
    19  
Debt Summary / Coverage Ratios / Covenants / Market Capitalization
    20  
Supplemental Data / Investment Activities
    22  
7. Corporate Reconciliations
       
Revenues / Expenses / NOI
    23  
NOI from Discontinued Operations / EBITDA
    25  
SEC Coverage Ratios
    26  
8. Appendix
       
Multifamily Community Table
    27  
Commercial Property Table
    30  
Unconsolidated Joint Venture Summary
    32  
9. Glossary of Terms
    33  
Forward Looking Statements
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: Estimates of future earnings are, by definition, and certain other statements in this press release may constitute, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and involve known and unknown risks, uncertainties and other factors that may cause the company’s actual results, performance, achievements or transactions to be materially different from the results, performance, achievements or transactions expressed or implied by the forward looking statements. Factors that impact such forward looking statements include, among others, real estate conditions and markets, including recent deterioration in the multifamily market and the strength or duration of the current recession or recovery; increased exposure, as a multifamily focused REIT, to risks inherent in investments in a single industry; ability to obtain financing on reasonable rates, if at all; performance of affiliates or companies in which we have made investments; changes in operating costs; higher than expected construction costs; uncertainties associated with the timing and amount of real estate dispositions, including our existing inventory of condominium and for-sale residential assets; legislative or regulatory decisions; our ability to continue to maintain our status as a REIT for federal income tax purposes; price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on availability of financing; the effect of any rating agency action on the cost and availability of new debt financings; level and volatility of interest rates or capital market conditions; effect of any terrorist activity or other heightened geopolitical crisis; or other factors affecting the real estate industry generally.
Except as otherwise required by the federal securities laws, the company assumes no liability to update the information in this supplemental package.
The Company refers you to the documents filed by the Company from time to time with the Securities and Exchange Commission, specifically the section titled “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008, as may be updated or supplemented in the Company’s Form 10-Q filings, which discuss these and other factors that could adversely affect the Company’s results.
1/28/2010

- 2 -


 

         
(CLP LOGO)   (COLONIAL LOGO)   (S&P LOGO)
COLONIAL PROPERTIES TRUST
Colonial Properties Trust (NYSE:CLP) is a real estate investment trust (REIT) that creates value for its shareholders through a multifamily focused portfolio and the management and development of select commercial assets in the Sunbelt region of the United States. With a long history as both a private and a public company, the company has a proven track record in real estate operations and development.
Originally founded in 1970, and headquartered in Birmingham, Alabama, Colonial Properties Trust completed its initial public offering in September 1993. The Company, which is included in the S&P SmallCap 600 Index, is listed on the New York Stock Exchange under the symbol “CLP”.
Our commitment to excellence allows us to successfully serve our residents, clients and customers. Our focus on quality, service, value and integrity enable to us to meet our goal of managing a high quality portfolio that focuses on superior investor returns.
COLONIAL PROPERTIES STRATEGY
Achieve Consistent Long-term Performance through:
     
- Owning a multifamily portfolio
  - Managing multifamily, office, retail and mixed-use properties
- Investing in high growth Sunbelt cities
  - Delivering additional income from the taxable REIT
- Pursuing strategic acquisition, disposition and
            subsidiary (TRS)
          development opportunities
  - Ensuring a strong balance sheet and liquidity position
- Achieving operating excellence
   
CONTACT INFORMATION
         
Headquarters   Investor Relations   Transfer Agent
Colonial Properties Trust
  Jerry Brewer   Computershare
2101 Sixth Avenue North,
  Executive Vice President, Finance   P.O. Box 43010
Suite 750
  800-645-3917   Providence, RI 02940-3010
Birmingham, Alabama 35203
  704-552-8538 — fax   Inv. Relations: 800-730-6001
205-250-8700
      www.computershare.com
205-250-8890 — fax
  To receive an Investor Package, please contact:    
 
  800-645-3917    
www.colonialprop.com
  704-643-7970    
EQUITY RESEARCH COVERAGE
         
Barclays
  Ross Smotrich   212-526-2306
BMO Capital Markets
  Rich Anderson   212-885-4180
Citigroup
  Michael Bilerman / David Toti   212-816-1383 / 212-816-1909
Green Street Advisors
  Andy McCullough   949-640-8780
BoA/Merrill Lynch
  Michelle Ko   646-855-1802
Morgan Keegan
  Steve Swett   212-508-7585
Keefe Bruyette
  Haendel St. Juste   212-887-3842
RBC Capital Markets
  Mike Salinsky   440-715-2648
Standard & Poor’s Research
  Raymond Mathis   212-438-9558
Wells Fargo Securities, LLC
  Jeff Donnelly   617-603-4262
GUIDANCE
                 
    FYE 2010 Range  
Diluted Earnings per Share
  $ (0.78 )   $ (0.70 )
Plus: Real Estate Depreciation & Amortization
    1.70       1.70  
Less: Gain on Sale of Operating Properties
           
 
           
Total Diluted Funds from Operations (“FFO”) per Share
  $ 0.92     $ 1.00  
 
           
Less: Gain on Sale of Land & Bond or Preferred Stock Repurchases
          (0.03 )
 
           
Operating Funds from Operations per share
  $ 0.92     $ 0.97  
 
           

- 3 -


 

COLONIAL PROPERTIES TRUST
Financial Highlights
Fourth Quarter 2009
FINANCIAL HIGHLIGHTS
                                 
    Three Months Ended     Twelve Months Ended  
($ in 000s, except per share and unit data)   12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Total property revenues (1)
  $ 83,500     $ 82,905     $ 329,867     $ 330,248  
 
                               
Multifamily property revenues (1)
    74,898       75,169       300,704       305,959  
Multifamily property NOI (1)
    43,550       45,984       173,874       184,030  
 
                               
Management & leasing fee revenues
    3,637       2,784       15,003       18,327  
 
                               
EBITDA (2)
    53,439       53,487       215,187       237,378  
 
                               
Net (loss) income
                               
Per share — basic
    (0.15 )     (2.25 )     (0.01 )     (1.19 )
Per share — diluted
    (0.15 )     (2.25 )     (0.01 )     (1.19 )
 
                               
Funds from operations
                               
Per share — basic
    0.25       (1.62 )     2.09       0.02  
Per share — diluted
    0.25       (1.62 )     2.09       0.02  
 
                               
Dividends per share
    0.15       0.25       0.70       1.75  
 
                               
Dividends/EPS (diluted) payout ratio
    (100.0 %)     (11.2 %)     n/a       n/a  
Dividends/FFO (diluted) payout ratio
    60.0 %     (15.4 %)     33.5 %     n/a  
 
                               
Consolidated interest expense (1)
  $ 21,188     $ 17,781     $ 87,023     $ 69,951  
Consolidated interest income (1)
    (351 )     (166 )     (1,446 )     (2,776 )
 
                       
Net interest expense (1)
    20,837       17,615       85,577       67,175  
 
                               
Pro-rata share of joint venture interest expense
    4,703       6,722       22,748       29,169  
 
                               
Principal amortization
    277       169       1,004       715  
Preferred dividends & distributions
    3,848       3,868       15,392       16,024  
 
                               
Interest coverage ratio (3)
    2.1     2.2     2.0     2.4
Fixed charge coverage ratio (3)
    1.8     1.9     1.7     2.0
Fixed charge w/capitalized interest ratio (3)
    1.7     1.6     1.6     1.7
 
                               
Multifamily same property NOI increase / (decrease) (4)
    (10.7 %)     0.1 %     (6.9 %)     2.7 %
(# of apartment homes included)
    28,285       26,543       28,285       26,543  
                 
    As of     As of  
    12/31/2009     12/31/2008  
Total assets
  $ 3,172,632     $ 3,155,169  
Total debt
  $ 1,704,343     $ 1,762,019  
Common shares and units, outstanding end of period
    74,529       57,407  
Share price, end of period
  $ 11.73     $ 8.33  
Preferred shares and units, end of period
  $ 200,118     $ 200,281  
Book equity value, end of period (5)
  $ 1,385,661     $ 1,272,457  
Market equity value, end of period (6)
  $ 874,225     $ 478,200  
 
               
Debt to total market capitalization ratio (7)
    61.3 %     72.2 %
 
               
Unencumbered real estate assets (at cost) to unsecured debt ratio (7)
    240.7 %     205.7 %
 
(1)   Represents consolidated properties including amounts classified in discontinued operations. For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.
 
(2)   For a reconciliation of EBITDA, see page 25.
 
(3)   For additional information on these calculations, see page 21.
 
(4)   Multifamily same-property communities are communities which were owned by the Company and stabilized as of January 1, 2008, as adjusted for dispositions during the year.
 
(5)   Includes common shares and units and preferred.
 
(6)   Includes common shares and units.
 
(7)   Excludes the Company’s pro-rata share of partially-owned unconsolidated debt.

- 4 -


 

COLONIAL PROPERTIES TRUST
Financial Statements
Fourth Quarter 2009
CONSOLIDATED STATEMENTS OF OPERATIONS
                                 
    Three Months Ended     Twelve Months Ended  
($ in 000s, except per share data)   12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Revenue
                               
Minimum Rent
  $ 70,036     $ 71,316     $ 279,513     $ 276,388  
Tenant Recoveries
    1,529       992       4,353       4,249  
Other Property Related Revenue
    11,346       9,017       41,447       34,466  
Construction Revenues
          1,035       36       10,137  
Other Non-Property Related Revenue
    3,637       2,784       15,003       18,327  
 
                       
Total Revenue
    86,548       85,144       340,352       343,567  
 
                               
Operating Expenses
                               
Operating Expenses:
                               
Property Operating Expenses
    24,418       21,347       95,395       84,134  
Taxes, Licenses, and Insurance
    10,277       9,144       39,948       38,383  
 
                       
Total Property Operating Expenses
    34,695       30,491       135,343       122,517  
 
                               
Construction Expenses
          1,027       35       9,530  
Property Management Expenses
    2,419       2,024       7,749       8,426  
General and Administrative Expenses
    4,959       5,626       17,940       23,185  
Management Fee and Other Expenses
    3,088       2,885       14,184       15,153  
Restructuring Charges
          1,028       1,400       1,028  
Investment and Development (1)
    405       3,401       1,989       4,358  
Depreciation
    28,970       30,773       113,100       101,342  
Amortization
    1,154       811       4,090       3,371  
Impairment and other losses (2)(3)
    8,552       93,100       10,390       93,100  
 
                       
Total Operating Expenses
    84,242       171,166       306,220       382,010  
 
                       
Income from Operations
    2,306       (86,022 )     34,132       (38,443 )
 
                               
Other Income (Expense)
                               
Interest Expense & Debt Cost Amortization
    (22,793 )     (19,128 )     (91,986 )     (75,153 )
(Loss) Gain on Retirement of Debt
    (53 )     5,235       56,427       15,951  
Interest Income
    351       166       1,446       2,776  
Income (Loss) from Partially-Owned Investments (4)
    3,352       (980 )     (1,243 )     12,516  
Loss on Hedging Activites
          (258 )     (1,709 )     (385 )
Gain on Sale of Property, net of income taxes of $0 (Q4) and $3,157 (YE) in 2009 and $254 (Q4) and $1,546 (YE) in 2008
    130       2,509       5,875       6,776  
Income Taxes and Other
    7,568       139       10,086       1,014  
 
                       
Total Other Income (Expense)
    (11,445 )     (12,317 )     (21,104 )     (36,505 )
 
                       
(Loss) Income from Continuing Operations
    (9,139 )     (98,339 )     13,028       (74,948 )
 
                               
Discontinued Operations
                               
Income (Loss) from Discontinued Operations (2)(3)
    530       (25,057 )     421       (18,635 )
Gain (Loss) on Disposal of Discontinued Operations, net of income taxes of $0 (Q4) and $70 (YE) in 2009 and $0 (Q4) and $1,064 (YE) in 2008
    1,723       (151 )     1,729       43,062  
 
                       
Income (Loss) from Discontinued Operations
    2,253       (25,208 )     2,150       24,427  
 
                       
 
                               
Net (Loss) Income
    (6,886 )     (123,547 )     15,178       (50,521 )
 
                       
 
                               
Noncontrolling Interest
                               
Continuing Operations
                               
Noncontrolling Interest of Limited Partners
          (216 )     (999 )     (531 )
Noncontrolling Interest in CRLP — Preferred
    (1,813 )     (1,799 )     (7,250 )     (7,251 )
Noncontrolling Interest in CRLP — Common
    1,430       16,312       463       15,436  
 
Discontinued Operations
                               
Noncontrolling Interest in CRLP — Common
    (248 )     3,989       (381 )     (4,211 )
Noncontrolling Interest of Limited Partners
          110       597       449  
 
                       
(Income) Loss Attributable to Noncontrolling Interest
    (631 )     18,396       (7,570 )     3,892  
 
                       
 
                               
Net (Loss) Income Attributable to Parent Company
    (7,517 )     (105,151 )     7,608       (46,629 )
 
                       
 
                               
Dividends to Preferred Shareholders
    (2,035 )     (2,069 )     (8,142 )     (8,773 )
Preferred Share Issuance Costs, Net of Discount
                25       (27 )
 
                       
 
                               
Net (Loss) Income Available to Common Shareholders
  $ (9,552 )   $ (107,220 )   $ (509 )   $ (55,429 )
 
                       
 
                               
(Loss) Earnings per Share — Basic
                               
Continuing Operations
  $ (0.18 )   $ (1.80 )   $ (0.06 )   $ (1.63 )
Discontinued Operations
    0.03       (0.45 )     0.05       0.44  
 
                       
EPS — Basic
  $ (0.15 )   $ (2.25 )   $ (0.01 )   $ (1.19 )
 
                       
 
                               
(Loss) Earnings per Share — Diluted
                               
Continuing Operations
  $ (0.18 )   $ (1.80 )   $ (0.06 )   $ (1.63 )
Discontinued Operations
    0.03       (0.45 )     0.05       0.44  
 
                       
EPS — Diluted
  $ (0.15 )   $ (2.25 )   $ (0.01 )   $ (1.19 )
 
                       
 
(1)   Reflects costs incurred related to potential mergers, acquisitions and abandoned pursuits . These costs are volatile and therefore may vary between periods.
 
(2)   For the three months ended December 31, 2009, the Company recorded an $8.4 million non-cash impairment charge and a $0.2 million casualty loss. The casualty loss related to fire damage at one of the Company’s multifamily apartment communities. Of the impairment charge, $6.5 million is related to a change in the strategic direction for the Nord Du Lac retail development, $1.7 million is related to the write-down to market value for the remaining for-sale condos at Metropolitan Midtown, a mixed use development, and $0.2 million is related to the write-down of certain land outparcels. For the year ended December 31, 2009, in addition to the charges described above, the Company recorded a $3.9 million non-cash impairment charge. Of the charge, $0.2 million is related to the Company’s noncontrolling interest in the Colonial Grand at Traditions joint venture, $0.7 million is related to the Company’s noncontrolling interest in the Craft Farms joint venture, $0.3 million is related to the sale of the remaining 17 units at the Regents Park for-sale residential project and $0.6 million is related to an additional for-sale residential project (presented in “Impairment and other losses” in continuing operations). In addition, $0.3 million is related to the sale of the remaining units at Portofino at Jensen Beach, a for-sale residential project, and $1.8 million is related to two multifamily apartment communities sold during the third quarter 2009 (presented as a part of “Income (Loss) from Discontinued Operations”.
 
(3)   For the three and twelve months ended December 31, 2008, the Company recorded a $116.9 million non-cash impairment charge related to the Company’s for-sale residential business and certain development projects. The Company did not record an income tax benefit in the current period related to this non-cash impairment charge. Of the $116.9 million, $91.4 million is recorded in continuing operations and $25.5 million is recorded in discontinued operations. Additionally, there was $1.7 million in continuing operations for casualty losses recorded as a result of fire damage at four multifamily apartment communities.
 
(4)   For the twelve months ended December 31, 2009, the Company recorded a $3.5 million charge due to its determination in September 2009 that it was probable the Company will have to fund the partial loan repayment guarantee provided on the original construction loan for Colonial Grand at Traditions, a property in which the Company has a 35% noncontrolling interest.

- 5 -


 

COLONIAL PROPERTIES TRUST
Financial Statements
Fourth Quarter 2009
FOURTH QUARTER FUNDS FROM OPERATIONS (FFO) RECONCILIATION
                                 
    Three Months Ended     Twelve Months Ended  
($ in 000s, except per share data)   12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Net (Loss) Income Available to Common Shareholders
  $ (9,552 )   $ (107,220 )   $ (509 )   $ (55,429 )
Noncontrolling Interest in CRLP (Operating Ptr Unitholders)
    (1,182 )     (20,301 )     (82 )     (11,225 )
Noncontrolling Interest in Gain on Sale of Undepreciated Property
                992        
 
                       
Total
    (10,734 )     (127,521 )     401       (66,654 )
 
                               
Adjustments — Consolidated Properties
                               
Depreciation — Real Estate
    28,468       30,621       111,220       101,035  
Amortization — Real Estate
    567       239       1,582       1,272  
Remove: Gain/(Loss) on Sale of Property, net of Income
                               
Tax and Noncontrolling Interest
    (1,853 )     (2,387 )     (7,606 )     (49,851 )
Include: Gain/(Loss) on Sale of Undepreciated
                               
Property, net of Income Tax and Noncontrolling Interest
    194       1,359       4,327       7,335  
 
                       
Total Adjustments — Consolidated
    27,376       29,832       109,523       59,791  
 
                               
Adjustments — Unconsolidated Properties
                               
Depreciation — Real Estate
    3,678       4,179       17,927       18,744  
Amortization — Real Estate
    1,364       1,908       6,516       8,699  
Remove: Gain/(Loss) on Sale of Property
    (3,222 )     (395 )     (4,958 )     (18,943 )
 
                       
Total Adjustments — Unconsolidated
    1,820       5,692       19,485       8,500  
 
                       
 
                               
Funds from Operations
  $ 18,462     $ (91,997 )   $ 129,409     $ 1,637  
 
                       
 
                               
Income Allocated to Participating Securities
    (67 )     (102 )     (559 )     (717 )
 
                               
Funds from Operations Available to Common Shareholders and Unitholders
  $ 18,395     $ (92,099 )   $ 128,850     $ 920  
 
                       
 
                               
FFO per Share
                               
Basic
  $ 0.25     $ (1.62 )   $ 2.09     $ 0.02  
Diluted
  $ 0.25     $ (1.62 )   $ 2.09     $ 0.02  
 
                               
Operating FFO:
                               
Funds from Operations
  $ 18,395     $ (92,099 )   $ 128,850     $ 920  
Less: Transaction Income
                               
— Development and Land Gains
    (194 )     (1,359 )     (4,327 )     (7,335 )
— Bond / Preferred Repurchase (Gains) Losses
    53       (5,235 )     (56,452 )     (15,924 )
— Write-off of OCI as a Result of Bond Repurchases
                1,709        
 
                       
Operating FFO
  $ 18,254     $ (98,693 )   $ 69,780     $ (22,339 )
 
                       
 
                               
Operating FFO per Share
                               
Basic
  $ 0.25     $ (1.73 )   $ 1.13     $ (0.39 )
Diluted
  $ 0.25     $ (1.73 )   $ 1.13     $ (0.39 )
FFO, as defined by the National Association of Real Estate Investment Trusts (NAREIT), means income (loss) before Noncontrolling Interest (determined in accordance with GAAP), excluding gains (losses) from debt restructuring and sales of depreciated property, plus real estate depreciation and after adjustments for unconsolidated partnerships and joint ventures. FFO is presented to assist investors in analyzing the Company’s performance. The Company believes that FFO is useful to investors because it provides an additional indicator of the Company’s financial and operating performance. This is because, by excluding the effect of real estate depreciation and gains (or losses) from sales of properties (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO can facilitate comparison of operating performance among equity REITs. FFO is a widely recognized measure in the Company’s industry.
The Company defines Operating FFO as FFO excluding gains on the sale of land and development properties and gains on the repurchase of bonds and preferred shares. The Company believes Operating FFO is an important supplemental measure because it provides a measure of operating performance. While land and development gains or the repurchase of debt/preferred shares are components of the Company’s current business plan, the timing and amount of these transactions can vary significantly between periods.
The Company’s method of calculating FFO and Operating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Neither FFO nor Operating FFO should be considered (1) as an alternative to net income (determined in accordance with GAAP), (2) as an indicator of financial performance, (3) as cash flow from operating activities (determined in accordance with GAAP) or (4) as a measure of liquidity nor is it indicative of sufficient cash flow to fund all of our needs, including our ability to make distributions.
FOURTH QUARTER SHARES AND UNITS OUTSTANDING, WEIGHTED
                                 
    Three Months Ended     Twelve Months Ended  
(shares and units in 000s)   12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Basic
                               
Shares
    65,265       47,796       53,266       47,231  
Operating Partnership Units (OP Units)
    8,172       9,157       8,519       9,673  
 
                       
Total Shares & OP Units
    73,437       56,953       61,785       56,904  
 
                               
Dilutive Common Share Equivalents
                       
 
                               
Diluted (1)
                               
Shares
    65,265       47,796       53,266       47,231  
Total Shares & OP Units
    73,437       56,953       61,785       56,904  
 
                               
 
Notes:
 
(1)   For periods where the Company reported a net loss from continuing operations (after preferred dividends), the effect of dilutive shares has been excluded from per share computations as including such shares would be anti-dilutive.

- 6 -


 

COLONIAL PROPERTIES TRUST
Financial Statements
Year Ended 2009
BALANCE SHEET
                 
    As of     As of  
($ in 000s)   12/31/2009     12/31/2008  
ASSETS
               
Real Estate Assets
               
Operating Properties
  $ 3,210,350     $ 2,873,274  
Undeveloped Land & Construction in Progress
    237,100       309,010  
 
           
Total Real Estate, before Depreciation
    3,447,450       3,182,284  
 
               
Less: Accumulated Depreciation
    (519,728 )     (403,858 )
Real Estate Assets Held for Sale, net
    65,022       196,284  
 
           
 
               
Net Real Estate Assets
    2,992,744       2,974,710  
 
               
Cash and Equivalents
    4,590       9,185  
Restricted Cash
    7,952       29,766  
Accounts Receivable, net
    33,934       23,102  
Notes Receivable
    22,208       2,946  
Prepaid Expenses
    16,503       5,332  
Deferred Debt and Lease Costs
    22,560       16,783  
Investment in Unconsolidated Subsidiaries
    17,422       46,221  
Other Assets
    54,719       47,124  
 
           
 
               
Total Assets
  $ 3,172,632     $ 3,155,169  
 
           
 
               
LIABILITIES
               
Long-Term Liabilities
               
Unsecured Credit Facility
  $ 310,546     $ 311,630  
Notes and Mortgages Payable
    1,393,797       1,450,389  
 
           
Total Long-Term Liabilities
    1,704,343       1,762,019  
 
               
Other Liabilities
    82,628       120,693  
 
           
Total Liabilities
    1,786,971       1,882,712  
 
           
 
               
REDEEMABLE NONCONTROLLING INTEREST & EQUITY
               
 
               
Redeemable Common Units
    133,537       124,848  
 
               
Preferred Shares and Units, at Liquidation Value
               
Series B 7 1/4%, Preferred Units
    100,000       100,000  
Series D 8 1/8%, Preferred Shares
    100,118       100,281  
 
           
Total Preferred Shares and Units, at Liquidation Value
    200,118       200,281  
 
               
Common Equity, including Noncontrolling Interest in Operating Partnership
    1,052,006       947,328  
 
           
Total Equity, including Noncontrolling Interest
    1,385,661       1,272,457  
 
           
 
               
Total Liabilities and Equity
  $ 3,172,632     $ 3,155,169  
 
           
SHARES & UNITS OUTSTANDING, END OF PERIOD
                 
    As of   As of
(shares and units in 000s)   12/31/2009   12/31/2008
Basic
               
Shares
    66,366       48,546  
Operating Partnership Units (OP Units)
    8,163       8,861  
 
               
Total Shares & OP Units
    74,529       57,407  

- 7 -


 

COLONIAL PROPERTIES TRUST
Multifamily Portfolio Statistics
Fourth Quarter 2009
COMMUNITY PORTFOLIO AT DECEMBER 31, 2009 (In apartment homes)
                                                                         
    Same   Non Same   Wholly   Joint   Stabilized   Completed in   Total   Current    
    Property   Property   Owned   Venture (1)   Operating   Lease-Up   Operating   Developments   Total
Atlanta
    3,282             3,282       72       3,354             3,354             3,354  
Austin
    1,910       998       2,908             2,908             2,908             2,908  
Birmingham
    1,262             1,262       69       1,331             1,331             1,331  
Charleston
    1,578             1,578             1,578             1,578             1,578  
Charlotte
    3,676       1,189       4,865             4,865             4,865             4,865  
Dallas/Fort Worth
    4,480             4,480       29       4,509             4,509             4,509  
Huntsville
    836             836             836             836             836  
Orlando
    1,756             1,756             1,756             1,756             1,756  
Phoenix
    952             952             952             952             952  
Raleigh
    1,964             1,964       138       2,102             2,102             2,102  
Richmond
    1,700             1,700             1,700             1,700             1,700  
Savannah
    1,149       288       1,437             1,437             1,437             1,437  
Other
    3,740       380       4,120       113       4,233       380       4,613             4,613  
 
                                                                       
Total Portfolio
    28,285       2,855       31,140       421       31,561       380       31,941             31,941  
 
(1)   Joint venture units shown represents the Company’s pro-rata share of total units. There are 2,004 total units at the Company’s partially-owned apartment communities.
                                                         
FOURTH QUARTER NOI CONTRIBUTION PERCENTAGE BY REGION (2)   PHYSICAL OCCUPANCY (3)
            Total NOI                    
    Same Property   Incl. JVs at   Dec 31   Sep 30   Jun 30   Mar 31   Dec 31
    Communities   Pro Rata % (4)   2009   2009   2009   2009   2008
           
Atlanta
    12.0 %     10.7 %     95.4 %     94.4 %     95.5 %     94.9 %     95.0 %
Austin
    6.2 %     8.7 %     95.2 %     95.1 %     94.4 %     94.3 %     94.9 %
Birmingham
    4.4 %     4.1 %     94.1 %     96.9 %     95.4 %     95.0 %     96.7 %
Charleston
    5.8 %     5.1 %     97.8 %     97.0 %     96.4 %     96.8 %     91.4 %
Charlotte
    10.6 %     13.9 %     92.7 %     93.4 %     93.2 %     94.3 %     92.9 %
Dallas/Fort Worth
    14.0 %     12.4 %     93.2 %     92.8 %     93.3 %     95.2 %     95.4 %
Huntsville
    3.5 %     3.1 %     97.5 %     96.2 %     98.1 %     96.9 %     97.2 %
Orlando
    8.4 %     7.4 %     96.1 %     96.0 %     94.6 %     93.8 %     94.6 %
Phoenix
    3.1 %     2.7 %     88.6 %     89.5 %     92.8 %     95.3 %     93.2 %
Raleigh
    6.9 %     6.5 %     94.0 %     94.1 %     93.5 %     95.3 %     94.6 %
Richmond
    6.5 %     5.7 %     98.3 %     94.7 %     94.0 %     95.1 %     95.9 %
Savannah
    5.1 %     5.5 %     97.3 %     96.7 %     96.3 %     95.0 %     91.5 %
Other
    13.5 %     14.2 %     95.0 %     94.0 %     93.4 %     92.5 %     92.0 %
 
                                                       
 
                                                       
Total Portfolio
    100.0 %     100.0 %     94.7 %     94.4 %     94.3 %     94.6 %     94.1 %
 
                                                       
Same Property
                    94.7 %     94.4 %     94.3 %     94.7 %     94.1 %
 
(2)   For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.
 
(3)   Occupancy figures include apartment homes held through joint venture investments but exclude condominiums and communities in lease-up or under development. For a detailed occupancy listing by property, see Multifamily Portfolio Occupancy Listing on page 27.
 
(4)   Based on total NOI from wholly-owned operating communities and the Company’s pro-rata share of total NOI from joint-venture communities.

- 8 -


 

COLONIAL PROPERTIES TRUST
Components of Property Net Operating Income and Capitalized Expenditures for Multifamily Portfolio
Fourth Quarter 2009

($ in 000s, except property data and per unit amounts)
COMPONENTS OF PROPERTY NET OPERATING INCOME (1)
                                                         
    Apartment     Three Months Ended     Twelve Months Ended  
    Homes     12/31/2009     12/31/2008     Change     12/31/2009     12/31/2008     Change  
Property Revenues
                                                       
Same Property Communities (2)
    28,285     $ 66,879     $ 69,503     $ (2,624 )   $ 271,586     $ 279,424     $ (7,838 )
Non-Same Property Communities
    2,855       7,336       4,901       2,435       25,643       13,893       11,750  
Joint Venture Communities (3)
    421       943       919       24       3,841       3,559       282  
Development and Lease Up Communities
    380       688       26       662       1,674       53       1,621  
Dispositions / Other
          31       1,221       (1,190 )     2,657       14,861       (12,204 )
 
                                         
Total Property Revenues
    31,941     $ 75,877     $ 76,570     $ (693 )   $ 305,401     $ 311,790     $ (6,389 )
 
                                                       
Property Expenses
                                                       
Same Property Communities (2)
    28,285     $ 27,879     $ 25,832     $ 2,047     $ 111,312     $ 107,245     $ 4,067  
Non-Same Property Communities
    2,855       2,694       2,002       692       10,816       6,382       4,434  
Joint Venture Communities (3)
    421       454       432       22       1,818       1,792       26  
Development and Lease Up Communities
    380       381       224       157       1,258       265       993  
Dispositions / Other
          (93 )     781       (874 )     1,240       6,782       (5,542 )
 
                                         
Total Property Expenses
    31,941     $ 31,315     $ 29,271     $ 2,044     $ 126,444     $ 122,466     $ 3,978  
 
                                                       
Property Net Operating Income
                                                       
Same Property Communities (2)
    28,285     $ 39,000     $ 43,671     $ (4,671 )   $ 160,274     $ 172,179     $ (11,905 )
Non-Same Property Communities
    2,855       4,641       2,899       1,742       14,827       7,511       7,316  
Joint Venture Communities (3)
    421       488       487       1       2,023       1,767       256  
Development and Lease Up Communities
    380       308       (198 )     506       416       (212 )     628  
Dispositions / Other
          125       440       (315 )     1,417       8,080       (6,663 )
 
                                         
Total Property Net Operating Income
    31,941     $ 44,562     $ 47,299     $ (2,737 )   $ 178,957     $ 189,325     $ (10,368 )
CAPITALIZED EXPENDITURES
                                                         
    Apartment     Three Months Ended     Twelve Months Ended  
    Homes     12/31/2009     12/31/2008     Change     12/31/2009     12/31/2008     Change  
Capitalized Expenses
                                                       
Same Property Communities (2)
    28,285     $ 12,069     $ 5,867     $ 6,202     $ 24,457     $ 20,819     $ 3,638  
Non-Same Property Communities
    2,855       379       546       (167 )     816       1,535       (719 )
Joint Venture Communities
    421       46       69       (23 )     150       305       (155 )
Development and Lease Up Communities
    380       7       29       (22 )     9       43       (34 )
Dispositions / Other
          (35 )     (63 )     28       133       (53 )     186  
 
                                         
Total Property Capitalized Expenses
    31,941     $ 12,466     $ 6,448     $ 6,018     $ 25,565     $ 22,649     $ 2,916  
 
                                                       
Capitalized Expenses per Unit
                                                       
Same Property Communities (2)
    28,285     $ 427     $ 207     $ 219     $ 865     $ 736     $ 129  
Non-Same Property Communities
    2,855       133       191       (58 )     286       538       (252 )
Joint Venture Communities
    421       109       164       (55 )     357       725       (369 )
 
                                         
Total Per Unit
    31,561     $ 395     $ 204     $ 191     $ 810     $ 718     $ 92  
 
(1)   For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.
 
(2)   The 2008 same property data reflects results of the 2009 same property portfolio, as adjusted for dispostions during the year and including straight line rents.
 
(3)   Includes the Company’s pro-rata share of apartment homes, revenues, expenses and NOI from partially-owned unconsolidated communities.

- 9 -


 

COLONIAL PROPERTIES TRUST
Multifamily Same Property Quarter Comparisons
Fourth Quarter 2009

($ in 000s, except property data amounts)
REVENUES, EXPENSES & NOI FOR THE THREE MONTHS ENDED DECEMBER 31, 2009
                                                                         
    Revenues     Expenses     NOI  
    4Q09     4Q08     %Chg     4Q09     4Q08     %Chg     4Q09     4Q08     %Chg  
 
Atlanta
  $ 8,495     $ 8,906       (4.6 %)   $ 3,817     $ 3,204       19.1 %   $ 4,678     $ 5,702       (18.0 %)
Austin
    4,438       4,647       (4.5 %)     2,036       2,151       (5.3 %)     2,403       2,495       (3.7 %)
Birmingham
    2,908       2,806       3.6 %     1,174       1,038       13.1 %     1,734       1,768       (1.9 %)
Charleston
    3,790       3,646       3.9 %     1,534       1,370       12.0 %     2,257       2,276       (0.8 %)
Charlotte
    7,403       8,103       (8.6 %)     3,273       3,094       5.8 %     4,130       5,008       (17.5 %)
Dallas/Fort Worth
    10,066       10,688       (5.8 %)     4,602       4,516       1.9 %     5,465       6,172       (11.5 %)
Huntsville
    2,118       2,121       (0.1 %)     752       681       10.4 %     1,366       1,439       (5.1 %)
Orlando
    5,072       5,390       (5.9 %)     1,788       1,961       (8.8 %)     3,283       3,429       (4.3 %)
Phoenix
    2,209       2,522       (12.4 %)     1,004       765       31.2 %     1,205       1,757       (31.4 %)
Raleigh
    4,454       4,779       (6.8 %)     1,753       1,683       4.2 %     2,701       3,096       (12.8 %)
Richmond
    4,194       4,338       (3.3 %)     1,644       1,375       19.6 %     2,549       2,963       (14.0 %)
Savannah
    3,047       2,835       7.5 %     1,062       940       13.0 %     1,985       1,895       4.7 %
Other
    8,685       8,722       (0.4 %)     3,440       3,054       12.6 %     5,244       5,671       (7.5 %)
 
                                                     
 
                                                                       
Total Same Property (1)
  $ 66,879     $ 69,503       (3.8 %)   $ 27,879     $ 25,832       7.9 %   $ 39,000     $ 43,671       (10.7 %)
                                                                 
    Apartment                    
    Homes     % of NOI     Physical Occupancy     Weighted Average Rental Rate (2)  
    Included     Contribution     4Q09     4Q08     %Chg     4Q09     4Q08     %Chg  
 
Atlanta
    3,282       12.0 %     95.4 %     95.0 %     0.4 %   $ 780     $ 849       (8.1 %)
Austin
    1,910       6.2 %     95.3 %     95.1 %     0.2 %     723       755       (4.2 %)
Birmingham
    1,262       4.4 %     94.1 %     96.8 %     (2.7 %)     711       728       (2.3 %)
Charleston
    1,578       5.8 %     97.8 %     91.4 %     6.4 %     700       758       (7.7 %)
Charlotte
    3,676       10.6 %     91.8 %     92.6 %     (0.8 %)     644       698       (7.7 %)
Dallas/Fort Worth
    4,480       14.0 %     93.2 %     95.5 %     (2.3 %)     707       730       (3.2 %)
Huntsville
    836       3.5 %     97.5 %     97.2 %     0.3 %     740       763       (3.0 %)
Orlando
    1,756       8.4 %     96.1 %     94.6 %     1.5 %     884       954       (7.3 %)
Phoenix
    952       3.1 %     88.6 %     93.2 %     (4.6 %)     790       897       (11.9 %)
Raleigh
    1,964       6.9 %     94.1 %     94.8 %     (0.7 %)     723       755       (4.2 %)
Richmond
    1,700       6.5 %     98.3 %     95.9 %     2.4 %     737       812       (9.2 %)
Savannah
    1,149       5.1 %     97.2 %     91.5 %     5.7 %     787       840       (6.3 %)
Other
    3,740       13.5 %     95.2 %     91.9 %     3.3 %     726       772       (6.0 %)
 
                                               
 
                                                               
Total Same Property (1)
    28,285       100.0 %     94.7 %     94.1 %     0.6 %   $ 732     $ 780       (6.2 %)
 
(1)   Same-property communities are communities which were owned by the Company and stabilized as of January 1, 2008, as adjusted for dispositions during the year. The 2008 same property data reflects results of the 2009 same property portfolio, as adjusted for dispostions during the year and including straight line rents.
 
(2)   Weighted average rental rates are the Company’s market rental rates after “loss to lease” and concessions, but before vacancy and bad debt.
 
For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.

- 10 -


 

COLONIAL PROPERTIES TRUST
Multifamily Same Property Year-to-Date Comparisons
Fourth Quarter 2009

($ in 000s, except property data amounts)
REVENUES, EXPENSES & NOI FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2009
                                                                         
            Revenues                     Expenses                     NOI        
    2009     2008     %Chg     2009     2008     %Chg     2009     2008     %Chg  
Atlanta
  $ 34,519     $ 35,975       (4.0 %)   $ 14,894     $ 13,547       9.9 %   $ 19,625     $ 22,428       (12.5 %)
Austin
    18,107       18,636       (2.8 %)     8,225       8,555       (3.9 %)     9,882       10,081       (2.0 %)
Birmingham
    11,506       11,270       2.1 %     4,622       4,304       7.4 %     6,884       6,965       (1.2 %)
Charleston
    14,982       15,161       (1.2 %)     6,025       5,556       8.4 %     8,957       9,605       (6.7 %)
Charlotte
    30,828       32,312       (4.6 %)     13,029       12,800       1.8 %     17,799       19,513       (8.8 %)
Dallas/Fort Worth
    41,176       42,567       (3.3 %)     18,891       19,027       (0.7 %)     22,285       23,540       (5.3 %)
Huntsville
    8,480       8,411       0.8 %     2,980       2,821       5.6 %     5,499       5,589       (1.6 %)
Orlando
    20,456       21,420       (4.5 %)     7,657       7,656       0.0 %     12,799       13,765       (7.0 %)
Phoenix
    9,414       10,451       (9.9 %)     3,363       3,353       0.3 %     6,051       7,098       (14.8 %)
Raleigh
    18,399       18,924       (2.8 %)     7,062       7,303       (3.3 %)     11,337       11,621       (2.4 %)
Richmond
    16,919       17,032       (0.7 %)     6,609       5,745       15.0 %     10,310       11,287       (8.7 %)
Savannah
    12,174       11,684       4.2 %     4,245       3,954       7.4 %     7,928       7,730       2.6 %
Other
    34,626       35,581       (2.7 %)     13,710       12,624       8.6 %     20,918       22,957       (8.9 %)
 
                                                     
 
Total Same Property (1)
  $ 271,586     $ 279,424       (2.8 %)   $ 111,312     $ 107,245       3.8 %   $ 160,274     $ 172,179       (6.9 %)
                                                                 
    Apartment                            
    Homes     % of NOI     Physical Occupancy     Weighted Average Rental Rate (2)  
    Included     Contribution     2009     2008     %Chg     2009     2008     %Chg  
Atlanta
    3,282       12.2 %     95.4 %     95.0 %     0.4 %   $ 811     $ 859       (5.6 %)
Austin
    1,910       6.2 %     95.3 %     95.1 %     0.2 %     742       753       (1.5 %)
Birmingham
    1,262       4.3 %     94.1 %     96.8 %     (2.7 %)     717       717       0.0 %
Charleston
    1,578       5.6 %     97.8 %     91.4 %     6.4 %     718       761       (5.7 %)
Charlotte
    3,676       11.1 %     91.8 %     92.6 %     (0.8 %)     666       695       (4.2 %)
Dallas/Fort Worth
    4,480       13.9 %     93.2 %     95.5 %     (2.3 %)     721       731       (1.4 %)
Huntsville
    836       3.4 %     97.5 %     97.2 %     0.3 %     749       759       (1.3 %)
Orlando
    1,756       8.0 %     96.1 %     94.6 %     1.5 %     915       962       (4.9 %)
Phoenix
    952       3.8 %     88.6 %     93.2 %     (4.6 %)     834       908       (8.1 %)
Raleigh
    1,964       7.1 %     94.1 %     94.8 %     (0.7 %)     736       749       (1.7 %)
Richmond
    1,700       6.4 %     98.3 %     95.9 %     2.4 %     775       807       (4.0 %)
Savannah
    1,149       4.9 %     97.2 %     91.5 %     5.7 %     811       826       (1.8 %)
Other
    3,740       13.1 %     95.2 %     91.9 %     3.3 %     744       772       (3.6 %)
 
                                               
 
Total Same Property (1)
    28,285       100.0 %     94.7 %     94.1 %     0.6 %   $ 753     $ 780       (3.5 %)
 
(1)   Same-property communities are communities which were owned by the Company and stabilized as of January 1, 2008, as adjusted for dispositions during the year. The 2008 same property data reflects results of the 2009 same property portfolio, as adjusted for dispostions during the year and including straight line rents.
 
(2)   Weighted average rental rates are the Company’s market rental rates after “loss to lease” and concessions, but before vacancy and bad debt.
 
For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.

- 11 -


 

COLONIAL PROPERTIES TRUST
Multifamily Same Property Sequential Quarter Comparisons
Fourth Quarter 2009

($ in 000s, except property data amounts)
SAME PROPERTY SEQUENTIAL COMPARISON OF REVENUES, EXPENSES & NOI
                                                                         
            Revenues                     Expenses                     NOI        
      4Q09     3Q09     %Chg     4Q09     3Q09     %Chg     4Q09     3Q09     %Chg
Atlanta
  $ 8,495     $ 8,511       (0.2 %)   $ 3,817     $ 3,723       2.5 %   $ 4,678     $ 4,788       (2.3 %)
Austin
    4,438       4,530       (2.0 %)     2,036       2,071       (1.7 %)     2,403       2,458       (2.2 %)
Birmingham
    2,908       2,939       (1.1 %)     1,174       1,190       (1.3 %)     1,734       1,749       (0.9 %)
Charleston
    3,790       3,772       0.5 %     1,534       1,568       (2.2 %)     2,257       2,204       2.4 %
Charlotte
    7,403       7,583       (2.4 %)     3,273       3,311       (1.1 %)     4,130       4,272       (3.3 %)
Dallas/Fort Worth
    10,066       10,163       (1.0 %)     4,602       4,890       (5.9 %)     5,465       5,272       3.7 %
Huntsville
    2,118       2,161       (2.0 %)     752       763       (1.4 %)     1,366       1,398       (2.3 %)
Orlando
    5,072       5,052       0.4 %     1,788       1,880       (4.9 %)     3,283       3,172       3.5 %
Phoenix
    2,209       2,304       (4.1 %)     1,004       876       14.6 %     1,205       1,428       (15.6 %)
Raleigh
    4,454       4,604       (3.3 %)     1,753       1,887       (7.1 %)     2,701       2,717       (0.6 %)
Richmond
    4,194       4,135       1.4 %     1,644       1,703       (3.5 %)     2,549       2,431       4.9 %
Savannah
    3,047       3,121       (2.4 %)     1,062       1,087       (2.3 %)     1,985       2,035       (2.5 %)
Other
    8,685       8,643       0.5 %     3,440       3,487       (1.3 %)     5,244       5,157       1.7 %
 
                                                     
 
Total Same Property (1)
  $ 66,879     $ 67,518       (0.9 %)   $ 27,879     $ 28,436       (2.0 %)   $ 39,000     $ 39,081       (0.2 %)
                                                                 
    Apartment                    
    Homes     % of NOI     Physical Occupancy     Weighted Average Rental Rate (2)  
    Included     Contribution     4Q09     3Q09     %Chg     4Q09     3Q09     %Chg  
Atlanta
    3,282       12.0 %     95.4 %     94.3 %     1.1 %   $ 780     $ 801       (2.6 %)
Austin
    1,910       6.2 %     95.3 %     95.1 %     0.2 %     723       737       (1.9 %)
Birmingham
    1,262       4.4 %     94.1 %     97.0 %     (2.9 %)     711       715       (0.6 %)
Charleston
    1,578       5.8 %     97.8 %     97.0 %     0.8 %     700       707       (1.0 %)
Charlotte
    3,676       10.6 %     91.8 %     92.9 %     (1.1 %)     644       660       (2.4 %)
Dallas/Fort Worth
    4,480       14.0 %     93.2 %     92.9 %     0.3 %     707       721       (1.9 %)
Huntsville
    836       3.5 %     97.5 %     96.2 %     1.3 %     740       749       (1.2 %)
Orlando
    1,756       8.4 %     96.1 %     96.0 %     0.1 %     884       900       (1.8 %)
Phoenix
    952       3.1 %     88.6 %     89.5 %     (0.9 %)     790       819       (3.5 %)
Raleigh
    1,964       6.9 %     94.1 %     94.2 %     (0.1 %)     723       733       (1.4 %)
Richmond
    1,700       6.5 %     98.3 %     94.7 %     3.6 %     737       768       (4.0 %)
Savannah
    1,149       5.1 %     97.2 %     97.6 %     (0.4 %)     787       807       (2.5 %)
Other
    3,740       13.5 %     95.2 %     94.2 %     1.0 %     726       738       (1.6 %)
 
                                               
 
Total Same Property (1)
    28,285       100.0 %     94.7 %     94.4 %     0.3 %   $ 732     $ 747       (2.0 %)
 
(1)   Same-property communities are communities which were owned by the Company and stabilized as of January 1, 2008, as adjusted for dispositions during the year. The 2008 same property data reflects results of the 2009 same property portfolio, as adjusted for dispostions during the year and including straight line rents.
 
(2)   Weighted average rental rates are the Company’s market rental rates after “loss to lease” and concessions, but before vacancy and bad debt.

- 12 -


 

COLONIAL PROPERTIES TRUST
Unconsolidated Joint Ventures

($ in 000s)
JOINT VENTURE OPERATIONS
                                 
    Three Months Ended     Twelve Months Ended  
    12/31/2009     12/31/2008     12/31/2009     12/31/2008  
OPERATING DATA (1)
                               
 
                               
Property Revenues
                               
Rental revenues
  $ 14,146     $ 17,461     $ 65,576     $ 74,553  
Other property revenues
    695       1,059       3,261       3,936  
 
                       
Total property revenues
    14,841       18,520       68,837       78,489  
 
                               
Property Expenses
                               
Property operating and maintenance
    3,537       4,892       16,096       19,027  
Taxes, license and insurance
    1,404       1,932       7,910       9,043  
 
                       
Total property expenses
    4,941       6,824       24,006       28,070  
 
                               
Net Operating Income (NOI)
    9,900       11,696       44,831       50,419  
 
                               
Other Income (Expenses)
                               
Impairments
                (77 )      
Interest, net
    (4,796 )     (6,790 )     (23,068 )     (29,438 )
Depreciation and amortization (2)
    (5,002 )     (6,087 )     (24,221 )     (27,443 )
Other (3)
    28       (194 )     (3,666 )     35  
 
                       
Total other expenses
    (9,770 )     (13,071 )     (51,032 )     (56,846 )
 
                               
Gain on sale of properties, net
    3,222       395       4,958       18,943  
 
                       
 
                               
Equity in income of joint ventures
  $ 3,352     $ (980 )   $ (1,243 )   $ 12,516  
 
                       
                 
    As of  
    12/31/2009     12/31/2008  
BALANCE SHEET DATA (4)
               
 
               
Real estate assets, net
  $ 1,436,315     $ 3,187,826  
Other assets, net
    116,666       316,443  
 
           
Total assets
  $ 1,552,981     $ 3,504,269  
 
           
 
               
Notes payable
  $ 1,211,927     $ 2,711,059  
Other liabilities
    107,011       155,812  
 
           
Total liabilities
    1,318,938       2,866,871  
 
               
Member’s equity
    234,043       637,398  
 
           
Total liabilities and member’s equity
  $ 1,552,981     $ 3,504,269  
 
           
 
               
Colonial’s equity investment (5)
  $ 17,422     $ 46,221  
Colonial’s pro-rata share of debt
  $ 445,742     $ 476,313  
 
(1)   Operating data represents the Company’s pro-rata share of revenues, expenses and NOI.
 
(2)   Includes amortization of excess basis differences for certain joint ventures.
 
(3)   The twelve months ended December 31, 2009 includes a $3.5 million charge due to the probability that the Company will have to fund the partial loan repayment guarantee provided on the original construction loan for Colonial Grand at Traditions, a property in which the Company has a 35% noncontrolling interest.
 
(4)   Balance sheet data reported at 100%.
 
(5)   Includes distributions in excess of investment balance for certain joint ventures.

- 13 -


 

     
COLONIAL PROPERTIES TRUST
Investments in Real Estate Joint Ventures
As of December 31, 2009

(in thousands)
                                                                                 
                    Gross Investment in     Construction In     Mortgages and Notes             Average Interest     Average Remaining              
Venture   Number of Properties     Total Units/GLA (1)     Real Estate (2)     Progress     Payable     Ownership Interest     Rate     Term (In Months)     % Fixed Rate     % Variable Rate  
MULTIFAMILY
                                                                               
DRA (3)
    2       664     $ 59,321     $     $ 40,848       20 %     4.97 %     10       100.00 %      
Other
    6       1,340       119,509       19,650       101,704       21 %     5.64 %     42       72.12 %     27.88 %
 
                                                                     
 
                                                                               
Total Multifamily
    8       2,004     $ 178,830     $ 19,650     $ 142,552                                          
 
                                                                     
 
                                                                               
COMMERCIAL
                                                                               
DRA/CRT (4)
                                                           
DRA/CLP (5)
    18       5,236       949,874             741,909       15 %     5.61 %     54       100.00 %      
OZRE (6)
                                                           
UBS/CLP Mansell (7)
                                                           
Bluerock
    9       1,704       230,564             107,540       21 %     6.47 %     95       100.00 %      
Parkway Place
    1       623       89,227             56,457       50 %     1.23 %     6             100.00 %
Turkey Creek
    2       652       105,150             76,899       50 %     5.89 %     50       86.84 %     13.16 %
Other
    6       1,357       119,868             86,569       21 %     5.98 %     34       65.25 %     34.75 %
 
                                                                     
 
                                                                               
Total Commercial
    36       9,572     $ 1,494,683     $     $ 1,069,374                                          
 
                                                                     
 
                                                                               
 
                                                                     
 
    44       11,576     $ 1,673,513     $ 19,650     $ 1,211,926                                          
 
                                                                     
 
(1)   Gross leasable area includes anchor-owned square footage.
 
(2)   Represents gross investment in real estate at 100% (excluding depreciation).
 
(3)   On October 27, 2009, the Company sold its 10% interest in Colony Woods, a 414-unit multifamily apartment community located in Birmingham, Alabama.
 
(4)   The Company sold its 15% interest in this joint venture on November 25, 2009. This joint venture included 17 office properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas. As a result of this transaction, the Company now owns 100% of Three Ravinia, which was one of the assets originally included in this joint venture. The Company retained the management of the other commercial assets in this portfolio, with the exception of two assets, which are managed by unaffiliated third parties.
 
(5)   As of December 31, 2009, this joint venture included 16 office properties and 2 retail properties located in Birmingham, Alabama; Orlando and Tampa, Florida; Atlanta, Georgia; Charlotte, North Carolina and Austin, Texas.
 
(6)   The Company sold its 17% interest in this joint venture on December 15, 2009. This joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas. As a result of this transaction, the Company now owns 100% of Colonial Promenade Alabaster I, which was one of the assets originally included in this joint venture.
 
(7)   The Company sold its 15% interest in this joint venture on December 21, 2009. This joint venture included one office park located in Atlanta, Georgia.
 
For more information on partially-owned unconsolidated assets, see Appendix pages 27-32.

- 14 -


 

     
COLONIAL PROPERTIES TRUST
Operating Joint Venture Income Summary
Three Months Ended December 31, 2009

(in thousands)
                                                                         
                                                                    Colonial Share of  
                                    Other (Income)             Depreciation &             Net Income (Loss)  
Venture   Total Revenues     Operating Expenses     Net Operating Income     Interest Expense     Expenses     Gain (Loss) on Sale     Amortization     Net Income (Loss)     (1)  
MULTIFAMILY
                                                                       
DRA (2)
  $ 1,861     $ 1,007     $ 854     $ 789     $ 1     $ 2,027     $ 473     $ (2,436 )   $ 141  
Other
    3,051       1,652       1,399       1,070       3             1,330       (1,004 )     (104 )
 
                                                     
 
                                                                       
Total Multifamily
  $ 4,912     $ 2,659     $ 2,253     $ 1,859     $ 4     $ 2,027     $ 1,803     $ (3,440 )   $ 37  
 
                                                     
 
                                                                       
COMMERCIAL
                                                                       
DRA/CRT (3)
    25,388       10,678       14,710       5,467       672       (3,845 )     8,364       4,052       (301 )
DRA/CLP (4)
    27,582       10,856       16,726       10,696       (26 )           12,063       (6,007 )     (380 )
OZRE (5)
    7,283       2,062       5,221       3,783       2       864       2,930       (630 )     523  
UBS/CLP Mansell (6)
    3,133       1,113       2,020       1,227       (1 )     280       1,415       (901 )     2,767  
Bluerock
    6,667       2,158       4,509       3,282       (10 )           3,334       (2,097 )     (71 )
Parkway Place
    2,908       853       2,055       438       (1 )           699       919       583  
Turkey Creek
    3,001       628       2,373       1,060       61             1,120       132       88  
Other
    2,821       694       2,127       1,004       13             2,637       (1,527 )     106  
 
                                                     
 
                                                                       
Total Commercial
  $ 78,783     $ 29,042     $ 49,741     $ 26,957     $ 710     $ (2,701 )   $ 32,562     $ (6,059 )   $ 3,315  
 
                                                     
 
                                                                       
 
                                                     
 
  $ 83,695     $ 31,701     $ 51,994     $ 28,816     $ 714     $ (674 )   $ 34,365     $ (9,499 )   $ 3,352  
 
                                                     
Results of operations presented represents 100% of the operations for the properties in these joint ventures.
For more information on partially-owned unconsolidated assets, see Appendix pages 27-32.
 
(1)   Includes amortization or release of excess basis differences and management fee eliminations for certain joint ventures.
 
(2)   On October 27, 2009, the Company sold its 10% interest in Colony Woods, a 414-unit multifamily apartment community located in Birmingham, Alabama.
 
(3)   The Company sold its 15% interest in this joint venture on November 25, 2009. This joint venture included 17 office properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas. As a result of this transaction, the Company now owns 100% of Three Ravinia, which was one of the assets originally included in this joint venture. The Company retained the management of the other commercial assets in this portfolio, with the exception of two assets, which are managed by unaffiliated third parties.
 
(4)   As of December 31, 2009, this joint venture included 16 office properties and 2 retail properties located in Birmingham, Alabama; Orlando and Tampa, Florida; Atlanta, Georgia; Charlotte, North Carolina and Austin, Texas.
 
(5)   The Company sold its 17% interest in this joint venture on December 15, 2009. This joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas. As a result of this transaction, the Company now owns 100% of Colonial Promenade Alabaster I, which was one of the assets originally included in this joint venture.
 
(6)   The Company sold its 15% interest in this joint venture on December 21, 2009. This joint venture included an office park located in Atlanta, Georgia.

- 15 -


 

     
COLONIAL PROPERTIES TRUST
Operating Joint Venture Income Summary
Twelve Months Ended December 31, 2009

(in thousands)
                                                                         
                                                                    Colonial Share of  
                                    Other (Income)             Depreciation &             Net Income (Loss)  
Venture   Total Revenues     Operating Expenses    Net Operating Income    Interest Expense     Expenses     Gain (Loss) on Sale    Amortization    Net Income (Loss)    (1)  
MULTIFAMILY
                                                                       
DRA (2)
  $ 11,169     $ 5,529     $ 5,640     $ 3,258     $ 143     $ 2,048     $ 2,552     $ (2,361 )   $ (61 )
CMS (3)
    9,279       4,490       4,789       2,859       32             2,718       (820 )     1,823  
Other (4)
    12,650       6,520       6,130       4,289       13       30       5,315       (3,517 )     (4,458 )
 
                                                                       
 
                                                                       
Total Multifamily
  $ 33,098     $ 16,539     $ 16,559     $ 10,406     $ 188     $ 2,078     $ 10,585     $ (6,698 )   $ (2,696 )
 
                                                                       
 
                                                                       
COMMERCIAL
                                                                       
DRA/CRT (5)
    143,633       61,916       81,717       38,543       2,425       (3,601 )     53,427       (9,077 )     (1,684 )
DRA/CLP (6)
    110,695       43,294       67,401       42,422       (101 )           46,946       (21,866 )     (1,147 )
OZRE (7)
    32,482       8,837       23,645       17,835       63       864       14,289       (9,406 )     (10 )
UBS/CLP Mansell (8)
    14,461       5,276       9,185       5,505       (2 )     280       6,656       (3,254 )     2,568  
Bluerock
    26,085       8,112       17,973       13,071       (52 )           12,876       (7,922 )     (409 )
Craft Farms
    583       493       90       343       (10 )           167       (410 )     (190 )
Parkway Place
    10,785       3,473       7,312       1,868                   2,772       2,672       1,861  
Turkey Creek
    11,436       2,640       8,796       4,168       211             4,341       76       161  
Other
    12,295       3,039       9,256       7,374       (3,701 )     (30 )     4,298       1,255       303  
 
                                                                       
 
                                                                       
Total Commercial
  $ 362,455     $ 137,080     $ 225,375     $ 131,129     $ (1,167 )   $ (2,487 )   $ 145,772     $ (47,932 )   $ 1,453  
 
                                                                       
 
  $ 395,553     $ 153,619     $ 241,934     $ 141,535     $ (979 )   $ (409 )   $ 156,357     $ (54,630 )   $ (1,243 )
 
                                                                       
Results of operations presented represents 100% of the operations for the properties in these joint ventures.
For more information on partially-owned unconsolidated assets, see Appendix pages 27-32.
 
(1)   Includes amortization or release of excess basis differences and management fee eliminations for certain joint ventures.
 
(2)   During the fourth quarter 2009, the Company sold its 10% interest in Colony Woods, a 414-unit multifamily apartment community located in Birmingham, Alabama.
 
(3)   On October 27, 2009 the Company sold its interest in Colonial Grand at Mountain Brook, Colonial Grand at Brentwood, Colonial Village at Rocky Ridge, Colonial Village at Palma Sola and Cunningham. The Company began consolidating Colonial Grand at Canyon Creek in its financial statements as of September 30, 2009.
 
(4)   Includes a $3.5 million charge due to the probability that the Company will have to fund the partial loan repayment guarantee provided on the original construction loan for Colonial Grand at Traditions, a property in which the Company has a 35% noncontrolling interest.
 
(5)   The Company sold its 15% interest in this joint venture on November 25, 2009. This joint venture included 17 office properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas. As a result of this transaction, the Company now owns 100% of Three Ravinia, which was one of the assets originally included in this joint venture. The Company retained the management of the other commercial assets in this portfolio, with the exception of two assets, which are managed by unaffiliated third parties.
 
(6)   As of December 31, 2009, this joint venture included 16 office properties and 2 retail properties located in Birmingham, Alabama; Orlando and Tampa, Florida; Atlanta, Georgia; Charlotte, North Carolina and Austin, Texas.
 
(7)   The Company sold its 17% interest in this joint venture on December 15, 2009. This joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas. As a result of this transaction, the Company now owns 100% of Colonial Promenade Alabaster I, which was one of the assets originally included in this joint venture.
 
(8)   The Company sold its 15% interest in this joint venture on December 21, 2009. This joint venture included an office park located in Atlanta, Georgia.

- 16 -


 

COLONIAL PROPERTIES TRUST
Commercial Operational Statistics
Fourth Quarter 2009
                 
    As of  
    12/31/2009     12/31/2008  
Base rent per square foot — Straight-line
               
Office
               
Consolidated
  $ 27.72     $ 29.31  
Unconsolidated
    19.35       19.42  
 
               
Retail (1)
               
Consolidated
  $ 24.28     $ 25.57  
Unconsolidated
    24.56       22.70  
 
               
Base rent per square foot — Cash
               
Office
               
Consolidated
  $ 26.20     $ 23.41  
Unconsolidated
    19.09       19.03  
 
               
Retail (1)
               
Consolidated
  $ 23.63     $ 25.76  
Unconsolidated
    24.54       22.54  
                 
    As of  
    12/31/2009     12/31/2008  
Square Feet (in 000’s)
               
Office
               
Consolidated
    1,329       507  
Unconsolidated (2)
    917       2,282  
 
               
Retail
               
Consolidated
    1,128       1,195  
Unconsolidated (2)
    640       977  
 
(1)   This calculation includes tenants occupying less than 10,000 square feet (i.e., excludes anchor tenants). Rental terms for anchor tenants generally are not representative of the larger portfolio.
 
(2)   Square footage includes the Company’s weighted square-footage for partially-owned unconsolidated properties based on the Company’s ownership percentage. See the Appendix for additional details.
OFFICE LEASE EXPIRATION SCHEDULE
                                                                 
    Total Assets at 100%     Total Assets at Pro Rata Share  
            % of Leased             % of             % of Leased             % of  
(SF & $ in 000s)   SF     SF     Rent     Total     SF     SF     Rent     Total  
2010
    672       10 %   $ 12,710       10 %     94       5 %   $ 1,821       5 %
2011
    1,058       16 %     20,030       16 %     167       9 %     3,232       9 %
2012
    1,419       21 %     28,268       22 %     206       11 %     4,144       12 %
2013
    744       11 %     13,830       11 %     168       9 %     3,404       10 %
2014
    433       6 %     8,224       6 %     84       5 %     1,497       4 %
2015+
    2,452       37 %     44,043       35 %     1,100       60 %     20,691       60 %
 
                                                       
 
                                                               
Total Leased SF
    6,778             $ 127,105               1,819             $ 34,789          
RETAIL LEASE EXPIRATION SCHEDULE
                                                                 
    Total Assets at 100%     Total Assets at Pro Rata Share  
            % of Leased             % of             % of Leased             % of  
(SF & $ in 000s)   SF     SF     Rent     Total     SF     SF     Rent     Total  
2010
    98       4 %   $ 2,066       5 %     40       3 %   $ 951       4 %
2011
    171       7 %     3,433       8 %     122       8 %     2,385       9 %
2012
    295       12 %     5,708       13 %     134       9 %     3,120       12 %
2013
    214       8 %     4,772       11 %     111       8 %     2,487       10 %
2014
    105       4 %     2,099       5 %     65       4 %     1,236       5 %
2015+
    1,671       65 %     27,274       60 %     977       67 %     15,831       61 %
 
                                                       
 
                                                               
Total Leased SF
    2,554             $ 45,352               1,447             $ 26,010          
OFFICE CAPITAL EXPENDITURES
                                 
    Three Months Ended     Twelve Months Ended  
    12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Capital Expenditures ($ in 000s)
                               
Regular Maintenance
  $ 319     $ 748     $ 934     $ 2,343  
Tenant Improvements
    1,578       964       3,974       2,571  
Leasing Commissions
    357       345       1,443       1,476  
Admin — Division
          7             35  
 
                       
 
                               
Total
  $ 2,254     $ 2,064     $ 6,351     $ 6,425  
Less: Unconsolidated Assets
    (1,545 )     (2,061 )     (5,600 )     (6,119 )
 
                       
Total — Consolidated Assets
  $ 709     $ 3     $ 751     $ 306  
 
                       
RETAIL CAPITAL EXPENDITURES
                                 
    Three Months Ended     Twelve Months Ended  
    12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Capital Expenditures ($ in 000s)
                               
Regular Maintenance
  $ 209     $ 36     $ 338     $ 116  
Revenue- Enhancing
    43       49       105       69  
Tenant Improvements
    628       13       895       244  
Leasing Commissions
    296       442       483       553  
Admin — Division
          17             77  
 
                       
 
                               
Total w/o Acquisition-Related
  $ 1,176     $ 557     $ 1,821     $ 1,059  
Less: Unconsolidated Assets
    (301 )     (88 )     (848 )     (402 )
 
                       
Total — Consolidated Assets
  $ 875     $ 469     $ 973     $ 657  
 
                       

- 17 -


 

COLONIAL PROPERTIES TRUST
Development and For-Sale Residential Activities
CONDOMINIUM CONVERSION, FOR-SALE RESIDENTIAL AND DEVELOPMENT SALES
For the three and twelve months ended December 31, 2009, continuing operations includes (losses)/gains on for-sale residential and development sales (before noncontrolling interest and income taxes) of $0.2 million and $7.8 million, respectively. For the three months ended December 31, 2009, there were no gains included in discontinued operations for condominium conversions. For the twelve months ended December 31, 2009, discontinued operations includes gains on condominium conversions (before noncontrolling interest and income taxes) of $259,000. A summary of revenues and costs of these activities for the three and twelve months ended December 31, 2009 and 2008 are as follows:
                                 
    Three Months Ended     Twelve Months Ended  
($ in 000s)   12/31/2009     12/31/2008     12/31/2009     12/31/2008  
Condominium conversion revenues, net
  $     $     $ 16,851     $ 448  
Condominium conversion costs
                (16,592 )     (479 )
 
                       
Gains (losses) on condominium conversion sales, before noncontrolling interest and income taxes
                259       (31 )
 
                       
 
                               
For-sale residential revenues, net
    5,286       56       38,839       17,851  
For-sale residential costs
    (5,078 )     (49 )     (38,161 )     (16,226 )
 
                       
Gains (losses) on for-sale residential sales, before noncontrolling interest and income taxes
    208       7       678       1,625  
 
                       
 
                               
Development revenues, net
                30,672       15,900  
Development costs (1)
                (23,544 )     (11,191 )
 
                       
Gains on development sales, before
                             
Noncontrolling interest and income taxes
                7,128       4,709  
 
                       
 
                               
Noncontrolling interest
                (992 )      
Provision for income taxes
          (2 )     (2,873 )     (1,819 )
 
                       
Gains on condominium conversions, for-sale residential sales and developments, net of noncontrolling interest and income taxes (2)
  $ 208     $ 5     $ 4,200     $ 4,484  
 
                       
                                 
    Three Months Ended     Twelve Months Ended  
For-Sale Residential Projects Status
                               
Units Closed in prior periods
    335       233       240       166  
Units Closed in current period
    23       13       118       80  
Contracted (3)
          23             23  
Available Units / Lots
    275       387       275       387  
 
                       
Total Units
    633       656       633       656  
 
                       
 
Notes:
 
(1)   Amounts recorded during the twelve months ended December 31, 2008, include $1,701 related to cost estimates and contingencies resolved for sales transactions recorded during previous periods.
 
(2)   The Company recognizes incremental gains on condominium sales in FFO, net of provision for income taxes, to the extent that net sales proceeds, less costs of sales, from the sale of condominium units exceeds the greater of their fair value or net book value as of the date the property is acquired by the Company’s taxable REIT subsidiary.
 
(3)   Units under contract are stated as of the end of the quarter. There can be no assurance that units under contract will close.
RESIDENTIAL FOR-SALE DEVELOPMENTS
                                                 
                Average                          
                Price of                          
                Units/Lots                 Under     Remaining  
Project   Location   Units     Closed     Projected Sell Out   Units Closed     Contract (1)     Units / Lots  
 
For-Sale Residential
                                               
Regatta at James Island (2)(3)
  Charleston, SC     212     $ 169,196     Sold Out     212              
Grander (2)(4)
  Gulf Shores, AL     26     $ 410,876     Sold Out     26              
Southgate on Fairview (2)
  Charlotte, NC     47     $ 305,062     2Q10 - 2Q11     29             18  
Metropolitan Midtown (2)(5)
  Charlotte, NC     101     $ 344,710     4Q10 - 2Q11     67             34  
 
                                       
 
        386                   334             52  
 
                                       
 
                                               
Lots (4)
                                               
Cypress Village (lots) (2)
  Gulf Shores, AL     188     $ 200,000     2Q13 - 2Q14     5             183  
Whitehouse Creek (lots) (6)
  Mobile, AL     59     $ 62,184     4Q12 - 3Q16     19             40  
 
                                       
 
        247                   24             223  
 
                                       
 
        633                   358             275  
 
                                       
 
Notes:
 
(1)   Units under contract are stated as of the end of the quarter. There can be no assurance that units under contract will close. As of December 31, 2009, there were no units or lots under contract.
 
(2)   During December 2008, the Company recorded a $116.9 million non-cash impairment charge associated with these projects and other development projects.
 
(3)   The Company sold the remaining units at this project during the fourth quarter 2009.
 
(4)   During June 2009, the Company recorded a $0.5 million non-cash impairment charge on this project. The Company sold the remaining units at this project during the fourth quarter 2009.
 
(5)   During December 2009, the Company recorded a $1.7 million non-cash impairment charge on this project.
 
(6)   The Company has delayed the development of 141 lots at its Whitehouse Creek development. These undeveloped parcels have been classified as Held for Use, while the 59 completed lots have been classified as Held for Sale.
The Company’s expansion into the condominium and for-sale residential markets exposes the Company to new risks and challenges, which if they materialize, could have an adverse impact on the Company’s business, results of operations and financial condition. There can be no assurances of the amount, margin or velocity of future condominium and for-sale residential sales and closings. If market conditions do not improve or if there is further market deterioration, the Company could incur additional impairment charges on projects previously impaired as well as on projects not currently impaired but for which indicators of impairment may exist.

- 18 -


 

COLONIAL PROPERTIES TRUST
Current Development Pipeline
($ in MMs)
                                                                                 
                                                            Development Costs  
            Units / SF-in 000s     Start     Compl.     Stab.     Total     Thru        
    Location     Total     Deliv’d     Leased     Date     Date     Date     Cost     Q409     After  
Commercial
                                                                               
Colonial Pinnacle Craft Farms II
  Gulf Shores, AL     68       n/a       46       2Q09       2Q10       4Q11       9.9       6.9       3.0  
 
                                                                         
 
                                                                               
                    Total Active Development Projects           $ 9.9     $ 6.9     $ 3.0  
 
                                                                         
 
                                                                               
                    Future Development Projects (see below)                     121.6          
                    Investment Land (see below)                     108.6          
 
                                                                             
 
                                                                               
                    Total Properties Under Development (per Balance Sheet)                   $ 237.1          
 
                                                                             
FUTURE DEVELOPMENT PIPELINE / LAND AND ASSETS HELD FOR SALE
                                         
            Units/     Future     Investment     Held  
    Location     SF-in 000s     Development     Land     for Sale  
Multifamily
                                       
CG at Thunderbird
  Phoenix, AZ     244     $ 8.4              
CG at Sweetwater
  Phoenix, AZ     195       7.3              
CG at Azure
  Las Vegas, NV     188       7.8              
CG at Cityway
  Austin, TX     320       5.0              
CG at South End
  Charlotte, NC     353       12.1              
CG at Hampton Preserve
  Tampa, FL     486       14.4              
CG at Randal Park (1)
  Orlando, FL     750       19.2              
 
                                 
Total Multifamily Assets
                  $ 74.2           $  
 
                                       
Commercial
                                       
Colonial Promenade Nord du Lac (2)
  Covington, LA     497       37.7              
Colonial Promenade Huntsville
  Huntsville, AL     111       9.7              
 
                                 
Total Commerical Assets
                  $ 47.4     $     $  
 
                                       
Multifamily
                          3.5        
Commerical
                          48.1        
Condo / Townhome
                                22.3  
For-sale Residential Land
                          57.0       42.7  
 
                                 
 
                                       
Total Projects
                  $ 121.6     $ 108.6     $ 65.0  
 
                                 
 
(1)   This project is part of a mixed-use development.
 
(2)   Total cost to date for this project is presented net of a $6.5 million non-cash impairment charge recorded in 4Q09 and a $19.3 million non-cash impairment charge recorded in 4Q08.
SIGNIFICANT PROPERTY ACQUISITIONS
                                                         
                            Purch     1st Yr     Cap        
    Location     Date     Units/SF     Price     Invest     Rate     Remarks  
 
                  (SF-000s)(1)   ($mm)     (2 )     (3 )        
Commercial
                                                       
Three Ravinia (4)
  Atlanta, GA   Nov-09     813     $ 147.6       7.6 %     7.3 %   Acquired the asset in exchange
for our 15% ownership
interest in the DRA/CRT Joint Venture
 
                                                       
Colonial Promenade Alabaster I (5)
  Birmingham, AL   Dec-09     612       37.3       9.4 %     9.1 %   Acquired the asset in exchange
for our 17.1% ownership interest in the OZRE Joint Venture
SIGNIFICANT PROPERTY DISPOSITIONS
                                                 
                            Sales     Cap        
    Location     Date     Units/SF     Price     Rate     Remarks  
 
                  (SF-000s)(1)   ($mm)     (6 )        
Multifamily
                                               
CMS Joint Venture
  Multiple Cities   Jul-09     1,212     $ 17.3       7.4 %   15% - 25% Ownership Interest
Cunningham
  Austin, TX   Aug-09     280       3.6       7.0 %   20% Ownership Interest  
Colony Woods
  Birmingham, AL   Oct-09     414       2.5       7.6 %   10% Ownership Interest  
 
                                               
Commercial
                                               
Colonial Promenade at Fultondale
  Birmingham, AL   Feb-09     369       30.7       8.6 %        
Colonial Pinnacle Craft Farms I
  Gulf Shores, AL   Apr-09     345                 The company transferred its 15% interest to the majority joint venture partner
DRA/CRT Joint Venture (4)
  Multiple Locations   Nov-09     8,406                 15% Ownership Interest exchanged for acquisition of Three Ravinia
OZRE Joint Venture (5)
  Multiple Locations   Dec-09     2,983                 17.1% Ownership Interest exchanged for acquisition of CPAlabaster I
Colonial Center Mansell Joint Venture
  Atlanta, GA   Dec-09     689       16.9       8.6 %   15% Ownership Interest
Colonial Promenade Winter Haven
  Orlando, FL   Dec-09     286       20.8       8.7 %        
 
                                             
Total
                          $ 74.5                  
 
                                             
 
(1)   Total square-footage includes anchor-owned square-footage for commercial assets.
 
(2)   First year investment includes first year capital expenditures and closing costs which are included for purposes of underwriting the acquisition.
 
(3)   Projected GAAP property NOI divided by the projected first year investment price.
 
(4)   The Company exited its joint venture with DRA/CRT, which was comprised of 17 office assets totaling 8.4 million square feet. The Company transferred its 15% ownership interest and $24.7 million in exchange for 100% ownership in Three Ravinia, an 813,000-square-foot, Class A office building located in Atlanta, Georgia.
 
(5)   The Company exited its joint venture with OZRE, which was comprised of 11 retail assets totaling 3.0 million square feet. The Company transferred its 17.1% ownership interest in OZ/CLP Retail LLC to the majority partner and $45.2 million in exchange for 100% ownership in Colonial Promenade Alabaster I, a 612,000-square-foot retail center located in Birmingham, Alabama.
 
(6)   Represents market cap rate which includes industry standard management fees and capital reserves.

- 19 -


 

COLONIAL PROPERTIES TRUST
Debt Summary
As of December 31, 2009

($ in 000s)
QUARTERLY DEBT SUMMARY
                                                                 
    CONSOLIDATED DEBT     WITH UNCONSOLIDATED SUBSID. DEBT  
    Debt     %     Avg Int     Wtd Mat’y     Debt     %     Avg Int     Wtd Mat’y  
Unsecured/Secured
                                                               
Unsecured Line of Credit
  $ 310,546       18 %     1.3 %     2.5     $ 310,546       16 %     1.3 %     2.5  
Unsecured Other
    769,050       45 %     6.1 %     4.3       769,050       40 %     6.1 %     4.3  
Secured
    624,747       37 %     5.7 %     9.1       863,803       44 %     5.4 %     7.6  
         
Total Debt
  $ 1,704,343       100 %     5.1 %     5.7     $ 1,943,399       100 %     5.0 %     5.5  
         
 
                                                               
Fixed/Floating
                                                               
Fixed Rate Debt
  $ 1,380,426       81 %     5.9 %     6.4     $ 1,558,783       80 %     5.9 %     6.2  
Floating Rate Debt
    323,917       19 %     1.4 %     2.6       384,616       20 %     1.5 %     2.3  
         
Total Debt
  $ 1,704,343       100 %     5.1 %     5.7     $ 1,943,399       100 %     5.0 %     5.5  
         
PRINCIPAL DEBT AMORTIZATION SCHEDULE
($ in MMs)
(GRAPHIC)
Amortization Schedule includes unconsolidated debt and excludes the Revolving Line of Credit — due June 2012
         
    Weighted Average Interest  
    Rate on Maturing Debt  
    (excluding line of credit)  
2010
    4.29 %
2011
    4.80 %
2012
    6.86 %
2013
    6.11 %
2014
    6.01 %
2015
    5.94 %
2016
    6.02 %
2017
    6.39 %
Thereafter
    5.78 %
 
     
Total
    5.81 %
 
     
LINE OF CREDIT
                                 
    12/31/08     12/31/09     Interest Rate     Due  
Floating
  $ 311,630     $ 310,546       1.28 %     06/15/12  
 
                       
Total Outstanding on LOC
  $ 311,630     $ 310,546       1.28 %        
 
                       
 
Notes:
 
  In addition to the $675MM LOC, Wachovia has provided a $35MM Cash Management Line.
 
  20 Banks participate in the LOC, co-led by Wachovia and Bank of America.
 
  The Facility is priced based on the Company’s Senior Unsecured Debt Rating.
 
  The interest rate on the LOC is LIBOR + 105 bps, and the facility fee is 20.0 bps.
 
  5-Year facility through June 2012.

- 20 -


 

COLONIAL PROPERTIES TRUST
Debt Summary
As of December 31, 2009

($ in 000s)
PUBLIC RATINGS
                         
                Senior Unsecured   Preferred
                Rating   Outlook   Rating
Fitch Ratings
  Sean Pattap   212-908-0642   BB+   Stable   BB-
Moody’s Investor Services
  Karen Nickerson   212-553-4924   Ba1   Negative   Ba2
Standard & Poor’s
  Beth Campbell   212-438-2415   BB+   Stable   B+
COVERAGE RATIOS
                                 
    4Q08     YE ’08     4Q09     YE ’09  
SEC Coverage Ratios (SEC Reg. S-K, Item 503)
                               
Earnings to Fixed Charges (1)
    (3.0 )     (0.0 )     0.2       1.0  
Earnings to Fixed Charges & Preferred Share Distributions (1)
    (2.8 )     (0.0 )     0.2       0.9  
 
                               
Supplemental Coverage Ratios
                               
Interest Coverage (2)
    2.2       2.4       2.1       2.0  
Fixed Charge Coverage (3)
    1.9       2.0       1.8       1.7  
Fixed Charge w/ Cap Int (4)
    1.6       1.7       1.7       1.6  
See page 26 for a Reconciliation of SEC Coverage Ratios and a Reconciliation of Supplemental Coverage Ratios.
Coverage ratios as calculated by the Company may not be comparable to similarly titled measures used by other companies. Investors are cautioned that these measures should not be taken alone to determine a Company’s financial status.
 
Notes:

(1)   The deficiency of the ratio of earnings to fixed charges & preferred share distributions for the three months ended December 31, 2009, is primarily due to an $8.4 million non-cash impairment charge related to certain of the Company’s for-sale residential and development projects. For the three and twelve months ended December 31, 2008, the deficiency of the ratio of earnings to fixed charges is a result of the $91.4 million non-cash impairment charge included in continuing operations related to the Company’s for-sale residential business and certain development projects.
 
(2)   EBITDA/Interest Expense, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an additional measure of the Company’s ability to service debt. Additionally, management uses this ratio to make balance sheet management decisions.
 
(3)   EBITDA/Interest Exp + Pfd Dividends+Debt Prin Repayments, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an additional measure of the Company’ s ability to service debt. Additionally, management uses this ratio to make balance sheet management decisions.
 
(4)   EBITDA/Interest Exp+Capitalized Interest+Pfd Div+Debt Prin Repayments, including unconsolidated partnerships and joint ventures. The Company believes this ratio is useful as an additional measure of the Company’ s ability to service debt. Additionally, management uses this ratio to make balance sheet management decisions.
FINANCIAL COVENANTS AND PUBLIC DEBT
                                                                 
    1Q08     2Q08     3Q08     4Q08     1Q09     2Q09     3Q09     4Q09  
Total Debt to Total Assets cannot exceed 60%
    53.1 %     53.9 %     54.3 %     53.3 %     54.4 %     54.2 %     52.1 %     49.3 %
Secured Debt to Total Assets cannot exceed 40%
    14.7 %     14.1 %     14.0 %     13.8 %     22.8 %     26.5 %     26.3 %     21.9 %
Total Unencumbered Assets to Unsecured Debt must be at least 150%
    206.6 %     211.5 %     219.0 %     205.7 %     211.2 %     219.5 %     234.1 %     240.5 %
Consolidated Income Available for Debt Service Charges must be at least 1.50/1
    2.4     2.5     2.3     2.3     2.1     2.1     2.2     2.3
TOTAL MARKET CAPITALIZATION
                                                                 
Consolidated Debt
  $ 1,678,038     $ 1,748,992     $ 1,711,802     $ 1,762,019     $ 1,741,538     $ 1,736,497     $ 1,672,917     $ 1,704,343  
Unconsolidated Debt
    500,940       479,231       476,543       476,314       476,784       471,096       445,742       239,056  
 
                                               
Total Debt
    2,178,978       2,228,223       2,188,345       2,238,333       2,218,322       2,207,594       2,118,659       1,943,399  
Preferred Stock
                                                               
7.25% Series B (Units)
    100,000       100,000       100,000       100,000       100,000       100,000       100,000       100,000  
8.125% Series D
    117,326       102,906       100,281       100,281       100,281       100,281       100,118       100,118  
 
                                               
Total Preferred Stock
    217,326       202,906       200,281       200,281       200,281       200,281       200,118       200,118  
 
                                                               
Market Equity (Shares & Units)
    1,376,069       1,149,729       1,073,535       478,200       218,856       427,326       607,000       874,225  
 
                                               
Total Market Capitalization
  $ 3,772,373     $ 3,580,858     $ 3,462,161     $ 2,916,814     $ 2,637,459     $ 2,835,201     $ 2,925,777     $ 3,017,742  
 
                                               
 
                                                               
Debt / Total Market Capitalization
    57.8 %     62.2 %     63.2 %     76.7 %     84.1 %     77.9 %     72.4 %     64.4 %
     
TOTAL MARKET CAPITALIZATION (W/ SUB): 5-YEAR
  TOTAL MARKET CAPITALIZATION (W/ SUB): CURRENT QTR
(BAR Chart)
  (Pie Chart)

- 21 -


 

COLONIAL PROPERTIES TRUST
Corporate — Trends
($ in 000s, except per share data)
SUPPLEMENTAL DATA
                                 
    4Q09     4Q08     YE 09     YE 08  
Consolidated
                               
FFO Gains/(Losses) (net of income taxes & noncontrolling interest):
                               
Condo Conversions
  $     $     $ 189     $ (15 )
For-Sale Residential
    208       5       678       1,057  
Development (1)
                3,333       3,442  
Land / Outparcel Sales
    (14 )     1,354       127       2,851  
 
                       
Totals
    194       1,359       4,327       7,335  
 
                               
3rd Party Mgt & Leasing Fee Revenue
    3,637       2,784       15,003       18,327  
Straight Line Rents
    247       482       146       2,064  
Percentage Rents
    43       88       231       393  
Interest Expense
    21,188       17,781       87,023       69,951  
Capitalized Interest
    336       5,062       3,870       25,032  
Debt — Principal Amortization
    277       169       1,004       715  
Preferred Dividend Payments
    3,848       3,868       15,392       16,024  
Amortization of Deferred Financing Costs
    1,606       1,303       4,963       5,019  
Amortization of Stock Compensation (2)
    705       (29 )     2,979       4,118  
Unconsolidated (3)
                               
Straight Line Rents
    225       161       968       1,346  
Interest Expense
    4,703       6,722       22,748       29,169  
Debt — Principal Reductions
    228       217       698       627  
Amortization of Deferred Financing Costs
    102       111       367       511  
 
Notes:

(1)   Amounts recorded during the twelve months ended December 31, 2008 include $1,701, net of tax, related to cost estimates and contingencies resolved for sales transactions recorded during previous periods.
 
(2)   For the three and twelve months ended December 31, 2008, amounts include $1.6 million of unearned stock based compensation expense that was reversed against restructuring charges on the Company’s Consolidated Statements of Operations.
 
(3)   The unconsolidated revenue and expense data are comprised of the Company’s percentage of the applicable line item, which is calculated in accordance with GAAP, for its unconsolidated partnerships and joint ventures. The Company believes this unconsolidated data is useful to investors in measuring the Company’s rights to cash flows and debt obligations related to the Company’s unconsolidated partnerships and joint ventures. The Company manages or leases each of its unconsolidated assets. Incorporating unconsolidated data also provides investors with management’s view of evaluating current operating performance and trends.
INVESTMENT ACTIVITY
                                 
    4Q09     4Q08     YE 09     YE 08  
Acquisition of Properties
                               
Commercial
  $ 185,793     $     $ 185,793     $ 18,375  
Less: Debt Assumed
                      (14,700 )
 
                       
Acquisitions, net — Consolidated Assets
  $ 185,793     $     $ 185,793     $ 3,675  
 
                               
Development Expenditures
                               
Multifamily
  $     $ 22,616     $ 12,829     $ 116,020  
Commercial
    5,265       30,254       23,256       133,054  
For-Sale / Other
          16,390       12,171       101,661  
 
                       
Total, including subs
    5,265       69,260       48,256       350,735  
Less: Infrastructure
                               
Reimbursement from City/County
    (4,545 )     (400 )     (5,655 )     (1,550 )
Less: Unconsolidated /Other (1)
    (82 )     (4,241 )     (1,189 )     (18,017 )
 
                       
Development, Consolidated Assets
  $ 638     $ 64,619     $ 41,412     $ 331,168  
 
                       
 
(1)   Includes items reclassified to other cash flow investing activites.
                                 
Proceeds from Sales of Properties, Net of Selling Costs
                               
Multifamily
  $ 2,475     $ 4,135     $ 21,805     $ 155,441  
Commercial
    37,655             68,327       17,201  
For Sale / Projects
    5,286       5,101       39,961       25,122  
Outparcels/Land
    8,040       3,112       10,717       11,308  
 
                       
Total, including subs
    53,456       12,348       140,810       209,072  
Selling Costs
    (1,008 )     (548 )     (5,468 )     (4,878 )
Outparcels/Land
    (8,040 )     (3,112 )     (10,717 )     (11,308 )
Less: Unconsolidated — net
    (19,380 )     (4,135 )     (22,980 )     (30,674 )
 
                       
Sales, Net — Consolidated Assets
  $ 25,028     $ 4,553     $ 101,645     $ 162,212  
 
                       

- 22 -


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations

($ in 000s, except per share data)
RECONCILIATION OF REVENUES
                                 
    Three Months Ended Twelve Months Ended  
    4Q09     4Q08     YE 09     YE 08  
Divisional Total Revenues
                               
Multifamily — Same Property
  $ 66,879     $ 69,503     $ 271,586     $ 279,424  
Multifamily — Non-Same Property
    8,995       7,786       35,618       35,139  
Commerical
    22,453       24,117       91,433       94,107  
 
                       
Total Divisional Revenues
    98,327       101,406       398,637       408,670  
 
                               
Less: Unconsolidated Revenues — Multifamily
    (976 )     (2,120 )     (6,500 )     (8,604 )
Less: Unconsolidated Revenues — Commercial
    (13,851 )     (16,381 )     (62,270 )     (69,818 )
Discontinued Operations
    (589 )     (1,580 )     (4,554 )     (15,145 )
Construction Revenues
          1,035       36       10,137  
Unallocated Corporate Rev
    3,637       2,784       15,003       18,327  
 
                       
Cons. Rev, adj -’08 Disc Ops
    86,548       85,144       340,352       343,567  
 
                       
 
                               
Add: Add’l Disc Ops Rev, post filing
          85             891  
 
                       
Total Consol. Rev, per 10-Q / K
  $ 86,548     $ 85,229     $ 340,352     $ 344,458  
 
                       
RECONCILIATION OF EXPENSES
                                 
    4Q09     4Q08     YE 09     YE 08  
Divisional Total Expenses
                               
Multifamily — Same Property
  $ 27,879     $ 25,832     $ 111,312     $ 107,245  
Multifamily — Non-Same Property
    4,009       4,366       18,794       19,062  
Commerical
    8,246       8,484       33,176       33,286  
 
                       
Total Divisional Expenses
    40,134       38,682       163,282       159,593  
 
                               
Less: Unconsolidated Expenses — Multifamily
    (540 )     (1,013 )     (3,276 )     (4,378 )
Less: Unconsolidated Expenses — Commerical
    (4,839 )     (6,364 )     (22,712 )     (25,924 )
Discontinued Operations
    (60 )     (26,289 )     (4,002 )     (32,248 )
Impairment — Discontinued Operations (1)(2)
          25,475       2,051       25,475  
 
                       
Total Property Operating Exp
    34,695       30,491       135,343       122,517  
Construction Expenses
          1,027       35       9,530  
Property Management Exp
    2,419       2,024       7,749       8,426  
General & Administrative Exp
    4,959       5,626       17,940       23,185  
Management Fee and Other Exp
    3,088       2,885       14,184       15,153  
Restructure Charges
          1,028       1,400       1,028  
Investment and Development (3)
    405       3,401       1,989       4,358  
Impairment — Continuing Operations (1)(2)
    8,552       93,100       10,390       93,100  
Depreciation
    28,970       30,773       113,100       101,342  
Amortization
    1,154       811       4,090       3,371  
 
                       
Cons. Exp, adj -’08 Disc Ops
    84,242       171,166       306,220       382,010  
 
                       
 
                               
Add: Add’l Disc Ops Exp,post filing
          24,186             25,771  
 
                       
Total Consol. Exp, per 10-Q / K
  $ 84,242     $ 195,352     $ 306,220     $ 407,781  
 
                       
Notes on following page.

- 23 -


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations

($ in 000s, except per share data)
RECONCILIATION OF NOI
                                 
    4Q09     4Q08     YE 09     YE 08  
Divisional Total NOI
                               
Multifamily — Same Property
  $ 39,000     $ 43,671     $ 160,274     $ 172,179  
Multifamily — Non-Same Property
    4,986       3,420       16,824       16,077  
Commercial
    14,207       15,633       58,257       60,821  
 
                       
Total Divisional NOI
    58,193       62,724       235,355       249,077  
 
                               
Less: Unconsolidated NOI — Multifamily
    (436 )     (1,107 )     (3,224 )     (4,226 )
Less: Unconsolidated NOI — Commercial
    (9,012 )     (10,017 )     (39,558 )     (43,894 )
Discontinued Operations
    (529 )     24,709       (552 )     17,103  
Impairment — Discontinued Operations (1)(2)
          (25,475 )     (2,051 )     (25,475 )
Unallocated Corporate Rev
    3,637       2,784       15,003       18,327  
Construction NOI
          8       1       607  
Property Management Exp
    (2,419 )     (2,024 )     (7,749 )     (8,426 )
General & Administrative Exp
    (4,959 )     (5,626 )     (17,940 )     (23,185 )
Management Fee and Other Exp
    (3,088 )     (2,885 )     (14,184 )     (15,153 )
Restructure Charges
          (1,028 )     (1,400 )     (1,028 )
Investment and Development (3)
    (405 )     (3,401 )     (1,989 )     (4,358 )
Impairment — Continuing Operations (1)(2)
    (8,552 )     (93,100 )     (10,390 )     (93,100 )
Depreciation
    (28,970 )     (30,773 )     (113,100 )     (101,342 )
Amortization
    (1,154 )     (811 )     (4,090 )     (3,371 )
 
                       
 
                               
Income from Operations
    2,306       (86,022 )     34,132       (38,443 )
Total Other (Expense) Income
    (11,445 )     (12,317 )     (21,104 )     (36,505 )
 
                       
Income from Continuing Ops (3)
    (9,139 )     (98,339 )     13,028       (74,948 )
 
                       
 
                               
Disc Ops
          (24,101 )           (24,880 )
08 & 09 Disc Ops Other Inc(Exp)
          (778 )           (2,990 )
 
                       
(Loss) Income from Cont, per 10-Q / K (4)
  $ (9,139 )   $ (123,218 )   $ 13,028     $ (102,818 )
 
                       
 
 
Notes:
 
(1)   For the three months ended December 31, 2009, the Company recorded an $8.4 million non-cash impairment charge and a $0.2 million casualty loss. The casualty loss related to fire damage at one of the Company’s multifamily apartment communities. Of the impairment charge, $6.5 million is related to a change in the strategic direction for the Nord Du Lac retail development, $1.7 million is related to the write-down to market value for the remaining for-sale condos at Metropolitan Midtown, a mixed use development, and $0.2 million is related to the write-down of certain land outparcels. For the year ended December 31, 2009, in addition to the charges described above, the Company recorded a $3.9 million non-cash impairment charge. Of the charge, $0.2 million is related to the Company’s noncontrolling interest in the Colonial Grand at Traditions joint venture, $0.7 million is related to the Company’s noncontrolling interest in the Craft Farms joint venture, $0.3 million is related to the sale of the remaining 17 units at the Regents Park for-sale residential project and $0.6 million is related to an additional for-sale residential project (presented in “Impairment and other losses” in continuing operations). In addition, $0.3 million is related to the sale of the remaining units at Portofino at Jensen Beach, a for-sale residential project, and $1.8 million is related to two multifamily apartment communities sold during the third quarter 2009 (presented as a part of “Income (Loss) from Discontinued Operations”.
 
(2)   For the three and twelve months ended December 31, 2008, the Company recorded a $116.9 million non-cash impairment charge related to the Company’s for-sale residential business and certain development projects. The Company did not record an income tax benefit in the current period related to this non-cash impairment charge. Of the $116.9 million, $91.4 million is recorded in continuing operations and $25.5 million is recorded in discontinued operations. Additionally, there was $1.7 million in continuing operations for casualty losses recorded as a result of fire damage at four multifamily apartment communities.
 
(3)   Reflects costs incurred related to potential mergers, acquisitions and abandoned pursuits . These costs are volatile and therefore may vary between periods.
 
(4)   (Loss)/Income from Continuing Operations before extraordinary items, noncontrolling interest and discontinued operations. Adjustments for additional discontinued operations have restated prior periods in accordance with FAS 144.
QUARTERLY DATA FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2009 AND 2008
                                 
    4Q09     4Q08     YE 09     YE 08  
Assets Sold
                               
Revenue from assets sold
  $ 590     $ 1,580     $ 4,555     $ 15,144  
Expenses from assets sold (1)
    60       815       1,952       6,772  
 
                       
NOI from assets sold
    530       765       2,603       8,372  
 
                       
 
Assets Held for Sale
                               
Revenue from assets held for sale
                       
Expenses from assets held for sale
                       
 
                       
NOI from assets held for sale
                       
 
                       
 
Assets sold, not classified in discontinued operations
                               
Revenue from assets sold
    43       952       252       3,274  
Expenses from assets sold
    39       249       288       803  
 
                       
NOI from assets sold
  $ 4     $ 703     $ (36 )   $ 2,471  
 
                       
 
(1)   Excludes non-cash impairment charges of $2.1 million for the twelve months ended December 31, 2009. Excludes non-cash impairment charges of $25.5 million for the three and twelve months ended December 31, 2008.

- 24 -


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations
($ in 000s, except per share data)
NOI FROM DISCONTINUED OPERATIONS
NOI as reported by the Company does not include results from discontinued operations (i.e., assets sold or held for sale as of December 31, 2009). A reconciliation of NOI from properties sold or held for sale to net income for these properties is as follows:
                                 
    4Q09     4Q08     YE 09     YE 08  
(Loss)/Income from discontinued operations
  $ 530     $ (25,057 )   $ 421     $ (18,635 )
Adjustment for:
                               
Impairment
          25,475       2,051       25,475  
Interest (income) expense, net
          (44 )           (183 )
Depreciation and amortization expenses
          391       131       1,715  
 
                       
 
                               
NOI from discontinued operations
  $ 530     $ 765     $ 2,603     $ 8,372  
 
                       
 
                               
NOI from assets sold
    530       765       2,603       8,372  
NOI from assets held for sale
                       
 
                       
 
                               
NOI from discontinued operations
  $ 530     $ 765     $ 2,603     $ 8,372  
 
                       
EBITDA RECONCILIATION
                                 
    4Q09     4Q08     YE 09     YE 08  
Net (Loss) Income to Common S/H
  $ (9,552 )   $ (107,220 )   $ (509 )   $ (55,429 )
 
                               
Consolidated
                               
Noncontrolling Interest
    (1,182 )     (20,301 )     (82 )     (11,225 )
(Inc)/Loss — Uncons. Assets
    (3,352 )     980       1,243       (12,516 )
Preferred Dividends
    3,848       3,868       15,392       16,024  
Preferred Share Issuance Costs
                (25 )     27  
Interest Expense
    21,188       17,781       87,023       69,951  
(Gain)/Loss on Retirement of Debt
    53       (5,235 )     (56,427 )     (15,951 )
Income Tax Expense (Benefit)
    (7,568 )     496       (6,859 )     2,963  
Depreciation & Amortization
    31,730       33,278       122,284       111,447  
(Gain) on Sale (Cont & Disc)
    (1,853 )     (2,612 )     (10,831 )     (52,448 )
Gain — Undeprec Property (1)
    194       1,359       4,327       7,335  
Impairment (2)
    8,552       118,575       12,441       118,575  
Amortization of Stock Based Compensation Expense (3)
    705       (29 )     2,979       4,118  
 
                       
EBITDA from Consolidated Props
    42,763       40,940       170,956       182,871  
 
                       
 
                               
Unconsolidated
                               
Reverse: Inc/(Loss) — Uncons.
    3,352       (980 )     (1,243 )     12,516  
Preferred Dividends
    79       90       397       448  
Interest Expense
    4,703       6,722       22,748       29,169  
Depreciation & Amortization
    5,764       7,110       27,287       31,317  
Loss/(Gain) on Sale of Prop
    (3,222 )     (395 )     (4,958 )     (18,943 )
 
                       
EBITDA
  $ 53,439     $ 53,487     $ 215,187     $ 237,378  
 
                       
 
(1)   The Company includes the effects of undepreciated real estate (e.g. land, outparcels and condominium units) in EBITDA, as this is a recurring source of cash.
 
(2)   Includes non-cash impairment charge from continuing operations.
 
(3)   For the three and twelve months ended December 31, 2008, amounts include $1.6 million of unearned stock based compensation expense that was reversed against restructuring charges on the Company’s Consolidated Statements of Operations.
EBITDA is defined as earnings before interest, taxes, depreciation and amortization (“EBITDA”), including the effects of the Company’s percentage ownership of its unconsolidated partnerships and joint ventures; the calculation also excludes the effects of gains (losses) from depreciated property. The Company believes EBITDA is useful to investors as an indicative measure of operating performance due to the significant long-lived real estate exposure and because it can be used to measure the Company’s ability to service debt, fund capital expenditures and expand its business. However, EBITDA should not be considered an alternative to net income, operating profit, cash flow from operations or any other operating or liquidity performance measure prescribed by GAAP. In addition, EBITDA as calculated by the Company, may not be comparable to similarly titled measures used by other companies. Investors are cautioned that the items adjusted to Net Income to Common Shareholders are significant components in understanding and assessing the Company’s financial performance.

- 25 -


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations

($ in 000s, except per share data)
RECONCILIATION OF SEC COVERAGE RATIOS
                                 
    4Q09     4Q08     YE 09     YE 08  
Earnings
                               
Net (Loss) Income (before preferred shares)
  $ (7,517 )   $ (105,151 )   $ 7,608     $ (46,629 )
Discontinued Operations:
                               
(Income)/Loss from Discontinued Operations
    (530 )     25,057       (421 )     18,635  
Noncontrolling Interest in CRLP
    248       (3,989 )     381       4,211  
(Gains)/Losses on Disposal of Discontinued
                               
Operations, net of income taxes
    (1,723 )     151       (1,729 )     (43,062 )
Noncontrolling Interest of Limited Partners
          (110 )     (597 )     (449 )
CRLP Noncontrolling Interest — Common U/H
    (1,430 )     (16,312 )     (463 )     (15,436 )
(Gains)/Losses from Sales of Property, net of income taxes
    (130 )     (2,509 )     (5,875 )     (6,776 )
Noncontrolling Interest of Limited Partners
          216       999       531  
Income Taxes and Other
    (7,568 )     (139 )     (10,086 )     (1,014 )
(Income)/Loss from Unconsolidated Entities
    (3,352 )     980       1,243       (12,516 )
 
                       
 
                               
 
    (22,002 )     (101,806 )     (8,940 )     (102,505 )
Amortization of Interest Capitalized
    967       900       3,780       3,600  
Capitalized Interest
    (336 )     (5,062 )     (3,870 )     (25,032 )
Distributions from Unconsolidated Entities
    2,092       1,947       11,601       13,344  
Fixed Charges, from below
    24,943       25,945       103,106       107,253  
 
                       
Earnings
    5,664       (78,076 )     105,677       (3,340 )
 
                       
Fixed Charges
                               
Interest Expense
    21,188       17,781       87,023       69,951  
Capitalized Interest
    336       5,062       3,870       25,032  
Amortization of Deferred Financing Costs
    1,606       1,303       4,963       5,019  
Distrib to Series B Pfd Unitholders
    1,813       1,799       7,250       7,251  
 
                       
Total
    24,943       25,945       103,106       107,253  
 
                       
 
                               
Fixed Charges & Preferred Share Distributions
                               
Add: Distrib-Pfd Share Series B & D
    2,035       2,069       8,142       8,773  
 
                       
Total
  $ 26,978     $ 28,014     $ 111,248     $ 116,026  
 
                       
RECONCILIATION OF SUPPLEMENTAL COVERAGE RATIOS
                                 
    4Q09     4Q08     YE 09     YE 08  
Interest Coverage Denominator
                               
Interest Expense
  $ 21,188     $ 17,781     $ 87,023     $ 69,951  
Interest Expense — Unconsolidated
    4,703       6,722       22,748       29,169  
 
                       
Total Interest Expense
    25,891       24,503       109,771       99,120  
 
                       
 
                               
Fixed Charge Denominator
                               
Add: Preferred Dividend Payments
    3,848       3,868       15,392       16,024  
Debt Principal Amortization
    277       169       1,004       715  
Debt Principal Amortortization — Unconsolidated
    228       217       698       627  
 
                       
Total Fixed Charges
    30,244       28,757       126,865       116,486  
 
                       
 
                               
Fixed Charge w/ Capitalized Interest Denominator
                               
Add: Capitalized Interest
    336       5,062       3,870       25,032  
 
                       
Total Fixed Charges w/ Capitalized Interest
  $ 30,580     $ 33,819     $ 130,735     $ 141,518  
 
                       

- 26 -


 

COLONIAL PROPERTIES TRUST
Multifamily Property Table
As of December 31, 2009
Appendix
                                                                     
                                                    Market Rental Rates      
Property   MSA   State   Year Built / Avg Age     % Own     Apartment Homes     Square Feet(000s)     Occupancy Rate     Per Home     Per SF     S-P
PROPERTIES IN MAJOR MARKETS                                                                
                                                           
CG at Berkeley Lake
  Atlanta   GA     1998       100.0 %     180       244       97.2 %     869       0.64     S
CG at Mount Vernon
  Atlanta   GA     1997       100.0 %     213       257       96.7 %     977       0.81     S
CG at River Oaks
  Atlanta   GA     1992       100.0 %     216       276       97.2 %     786       0.61     S
CG at River Plantation
  Atlanta   GA     1994       100.0 %     232       310       94.4 %     813       0.61     S
CG at Sugarloaf
  Atlanta   GA     2002       100.0 %     250       329       94.0 %     810       0.62     S
CG at McGinnis Ferry
  Atlanta   GA     1997       100.0 %     434       509       93.8 %     802       0.68     S
CG at Barrett Creek
  Atlanta   GA     1999       100.0 %     332       310       95.5 %     737       0.79     S
CG at McDaniel Farm
  Atlanta   GA     1997       100.0 %     425       451       96.7 %     721       0.68     S
CG at Shiloh
  Atlanta   GA     2002       100.0 %     498       533       95.0 %     771       0.72     S
CG at Pleasant Hill
  Atlanta   GA     1996       100.0 %     502       502       95.2 %     697       0.70     S
CG at Huntcliff
  Atlanta   GA     1997       20.0 %     358       365       95.0 %     796       0.79      
     
 
  Total   11   11.6 Years             3,640       4,086       95.4 %     780       0.69      
     
 
  Same Store   10   11.6 Years             3,282       3,722       95.4 %     780       0.69      
     
                                                           
CG at Silverado
  Austin   TX     2004       100.0 %     238       240       94.1 %     736       0.73     S
CG at Silverado Reserve
  Austin   TX     2006       100.0 %     256       266       96.9 %     814       0.78     S
CV at Quarry Oaks
  Austin   TX     1996       100.0 %     533       470       94.2 %     679       0.77     S
CV at Sierra Vista
  Austin   TX     1999       100.0 %     232       206       97.8 %     655       0.74     S
CG at Round Rock
  Austin   TX     2006       100.0 %     422       430       95.3 %     775       0.76     S
CG at Onion Creek
  Austin   TX     2008       100.0 %     300       313       99.0 %     896       0.86      
CG at Ashton Oaks
  Austin   TX     2008       100.0 %     362       308       93.9 %     689       0.81      
CV at Canyon Hills
  Austin   TX     1996       100.0 %     229       183       95.2 %     686       0.86     S
CG at Canyon Creek
  Austin   TX     2007       100.0 %     336       349       92.0 %     789       0.76      
     
 
  Total   9   5.7 Years             2,908       2,763       95.2 %     744       0.78      
     
 
  Same Store   6   7.8 Years             1,910       1,794       95.3 %     723       0.77      
     
                                                           
CG at Liberty Park
  Birmingham   AL     2000       100.0 %     300       339       96.7 %     949       0.84     S
CV at Trussville
  Birmingham   AL     1996       100.0 %     376       410       93.9 %     706       0.65     S
CV at Inverness
  Birmingham   AL     1986/87/90/97       100.0 %     586       508       93.0 %     592       0.68     S
The Groves at Riverchase
  Birmingham   AL     1996       20.0 %     345       327       94.2 %     722       0.76      
     
 
  Total   4   13.5 Years             1,607       1,585       94.1 %     711       0.72      
     
 
  Same Store   3   13.7 Years             1,262       1,257       94.1 %     711       0.71      
     
                                                           
CG at Cypress Cove
  Charleston   SC     2001       100.0 %     264       304       98.1 %     847       0.74     S
CV at Westchase
  Charleston   SC     1985       100.0 %     352       258       99.4 %     595       0.81     S
CV at Hampton Pointe
  Charleston   SC     1986       100.0 %     304       315       96.1 %     704       0.68     S
CG at Quarterdeck
  Charleston   SC     1987       100.0 %     230       219       95.2 %     818       0.86     S
CV at Waters Edge
  Charleston   SC     1985       100.0 %     204       188       99.5 %     637       0.69     S
CV at Windsor Place
  Charleston   SC     1985       100.0 %     224       213       98.2 %     627       0.66     S
     
 
  Total   6   20.8 Years             1,578       1,497       97.8 %     700       0.74      
     
 
  Same Store   6   20.8 Years             1,578       1,497       97.8 %     700       0.74      
     
                                                           
CG at Mallard Creek
  Charlotte   NC     2004       100.0 %     252       233       99.6 %     743       0.80     S
CG at Beverly Crest
  Charlotte   NC     1996       100.0 %     300       279       95.0 %     674       0.73     S
CG at Mallard Lake
  Charlotte   NC     1998       100.0 %     302       301       98.0 %     707       0.71     S
CG at Ayrsley
  Charlotte   NC     2009       100.0 %     368       372       94.6 %     789       0.78      
CV at Chancellor Park
  Charlotte   NC     1996       100.0 %     340       327       95.6 %     658       0.68     S
CG at Huntersville
  Charlotte   NC     2009       100.0 %     250       248       98.8 %     757       0.76      
CG at University Center
  Charlotte   NC     2006       100.0 %     156       167       98.1 %     711       0.66     S
CV at Matthews
  Charlotte   NC     1990       100.0 %     270       256       92.6 %     716       0.76      
CG at Matthews Commons
  Charlotte   NC     2008       100.0 %     216       203       96.3 %     779       0.83      
Enclave
  Charlotte   NC     2008       100.0 %     85       108       94.1 %     1,405       1.10      
CV at Meadow Creek
  Charlotte   NC     1984       100.0 %     250       230       95.2 %     573       0.62     S
Heatherwood
  Charlotte   NC     1980       100.0 %     476       439       78.6 %     588       0.64     S
CV at Charleston Place
  Charlotte   NC     1986       100.0 %     214       172       94.4 %     538       0.67     S
CV at Stone Point
  Charlotte   NC     1986       100.0 %     192       173       92.7 %     619       0.69     S
CV at Greystone
  Charlotte   NC     1998/2000       100.0 %     408       387       81.4 %     625       0.66     S
CG at Legacy Park
  Charlotte   NC     2001       100.0 %     288       301       95.8 %     702       0.67     S
CV at Timber Crest
  Charlotte   NC     2000       100.0 %     282       273       94.0 %     626       0.65     S
CV at South Tryon
  Charlotte   NC     2002       100.0 %     216       236       93.1 %     646       0.59     S
     
 
  Total   18   11.1 Years             4,865       4,704       92.7 %     684       0.71      
     
 
  Same Store   13   13.8 Years             3,676       3,517       91.8 %     644       0.67      
     

- 27 -


 

COLONIAL PROPERTIES TRUST
Multifamily Property Table
As of December 31, 2009
Appendix
                                                                     
                                                    Market Rental Rates      
Property   MSA   State   Year Built / Avg Age     % Own     Apartment Homes     Square Feet(000s)     Occupancy Rate     Per Home     Per SF     S-P
CG at Bear Creek
  Dallas/Fort Worth   TX     1998       100.0 %     436       395       92.2 %     829       0.91     S
CV at Willow Creek
  Dallas/Fort Worth   TX     1996       100.0 %     478       427       94.1 %     753       0.84     S
CV at Shoal Creek
  Dallas/Fort Worth   TX     1996       100.0 %     408       382       93.6 %     788       0.84     S
CV at Oakbend
  Dallas/Fort Worth   TX     1996       100.0 %     426       383       85.7 %     746       0.83     S
Brookfield
  Dallas/Fort Worth   TX     1984       100.0 %     232       166       90.9 %     557       0.78     S
Paces Cove
  Dallas/Fort Worth   TX     1982       100.0 %     328       220       95.1 %     480       0.72     S
Remington Hills
  Dallas/Fort Worth   TX     1984       100.0 %     362       347       90.6 %     727       0.76     S
CV at Main Park
  Dallas/Fort Worth   TX     1984       100.0 %     192       180       97.4 %     732       0.78     S
Summer Tree
  Dallas/Fort Worth   TX     1980       100.0 %     232       136       94.0 %     482       0.82     S
CV at Vista Ridge
  Dallas/Fort Worth   TX     1985       100.0 %     300       237       97.0 %     558       0.71     S
CV at Grapevine I & II
  Dallas/Fort Worth   TX     1985       100.0 %     450       387       92.9 %     686       0.80     S
CV at North Arlington
  Dallas/Fort Worth   TX     1985       100.0 %     240       191       93.3 %     578       0.73     S
CG at Valley Ranch
  Dallas/Fort Worth   TX     1997       100.0 %     396       462       98.2 %     979       0.84     S
Belterra
  Dallas/Fort Worth   TX     2006       10.0 %     288       278       93.4 %     807       0.84      
     
 
  Total   14   19.1 Years             4,768       4,191       93.2 %     707       0.81      
     
 
  Same Store   13   20.4 Years             4,480       3,912       93.2 %     707       0.81      
     
                                                                   
CG at Edgewater I
  Huntsville   AL     1990/99       100.0 %     500       543       97.6 %     700       0.64     S
CG at Madison
  Huntsville   AL     2000       100.0 %     336       355       97.3 %     800       0.76     S
     
 
  Total   2   11.8 Years             836       897       97.5 %     740       0.69      
     
 
  Same Store   2   11.8 Years             836       897       97.5 %     740       0.69      
     
                                                                   
CG at Heather Glen
  Orlando   FL     2000       100.0 %     448       523       96.2 %     921       0.79     S
CG at Town Park(Lake Mary)
  Orlando   FL     2002       100.0 %     456       535       96.9 %     918       0.78     S
CV at Twin Lakes
  Orlando   FL     2004       100.0 %     460       418       96.3 %     789       0.87     S
CG at Town Park Reserve
  Orlando   FL     2004       100.0 %     80       77       98.8 %     1,032       1.07     S
CG at Heathrow
  Orlando   FL     1997       100.0 %     312       353       93.6 %     884       0.78     S
     
 
  Total   5   7.6 Years             1,756       1,907       96.1 %     884       0.81      
     
 
  Same Store   5   7.6 Years             1,756       1,907       96.1 %     884       0.81      
     
                                                                   
CG at Scottsdale
  Phoenix   AZ     1999       100.0 %     180       202       95.0 %     907       0.81     S
CG at OldTown Scottsdale South
  Phoenix   AZ     1994       100.0 %     264       265       91.3 %     807       0.81     S
CG at OldTown Scottsdale North
  Phoenix   AZ     1995       100.0 %     208       206       90.9 %     762       0.77     S
CG at Inverness Commons
  Phoenix   AZ     2002       100.0 %     300       306       80.7 %     724       0.71     S
     
 
  Total   4   11.5 Years             952       978       88.6 %     790       0.77      
     
 
  Same Store   4   11.5 Years             952       978       88.6 %     790       0.77      
     
                                                                   
CG at Arringdon
  Raleigh   NC     2003       100.0 %     320       311       94.7 %     755       0.78     S
CG at Patterson Place
  Raleigh   NC     1997       100.0 %     252       237       96.8 %     768       0.82     S
CG at Crabtree Valley
  Raleigh   NC     1997       100.0 %     210       210       91.4 %     699       0.70     S
CV at Highland Hills
  Raleigh   NC     1987       100.0 %     250       263       91.6 %     731       0.70     S
CV at Woodlake
  Raleigh   NC     1996       100.0 %     266       255       92.1 %     661       0.69     S
CV at Deerfield
  Raleigh   NC     1985       100.0 %     204       198       98.5 %     718       0.74     S
CG at Trinity Commons
  Raleigh   NC     2000/02       100.0 %     462       484       93.9 %     722       0.69     S
CV at Cary
  Raleigh   NC     1995       20.0 %     319       400       93.4 %     788       0.63      
CG at Research Park (Durham)
  Raleigh   NC     2002       20.0 %     370       377       93.0 %     754       0.74      
     
 
  Total   9   13.1 Years             2,653       2,735       94.0 %     726       0.72      
     
 
  Same Store   7   13.9 Years             1,964       1,958       94.1 %     723       0.73      
     
                                                                   
Ashley Park
  Richmond   VA     1988       100.0 %     272       194       100.0 %     629       0.88     S
CR at West Franklin
  Richmond   VA     1964/65       100.0 %     332       170       93.4 %     726       1.42     S
CV at Hampton Glen
  Richmond   VA     1986       100.0 %     232       178       98.7 %     759       0.99     S
CV at West End
  Richmond   VA     1987       100.0 %     224       156       100.0 %     708       1.01     S
CV at Chase Gayton
  Richmond   VA     1984       100.0 %     328       311       98.8 %     774       0.82     S
CV at Waterford
  Richmond   VA     1989       100.0 %     312       289       100.0 %     808       0.87     S
     
 
  Total   6   25.9 Years             1,700       1,299       98.3 %     737       0.96      
     
 
  Same Store   6   25.9 Years             1,700       1,299       98.3 %     737       0.96      
     
                                                                   
CG at Godley Station I
  Savannah   GA     2005       100.0 %     312       337       97.1 %     783       0.72     S
CV at Godley Lake
  Savannah   GA     2008       100.0 %     288       270       97.6 %     809       0.86      
CV at Greentree
  Savannah   GA     1984       100.0 %     194       165       95.4 %     657       0.77     S
CG at Hammocks
  Savannah   GA     1997       100.0 %     308       324       97.1 %     925       0.88     S
CV at Huntington
  Savannah   GA     1986       100.0 %     147       121       96.6 %     738       0.90     S
CV at Marsh Cove
  Savannah   GA     1983       100.0 %     188       197       100.0 %     738       0.70     S
     
 
  Total   6   15.2 Years             1,437       1,414       97.3 %     791       0.80      
     
 
  Same Store   5   18.0 Years             1,149       1,145       97.2 %     787       0.79      
     
                                                                   
     
TOTAL PROPERTIES IN MAJOR MARKETS
      94   13.8 Years             28,700       28,056       94.7 %     739       0.76      
     
 
  Same Store   80   15.3 Years             24,545       23,883       94.6 %     732       0.75      
     

- 28 -


 

COLONIAL PROPERTIES TRUST
Multifamily Property Table
As of December 31, 2009
Appendix
PROPERTIES IN OTHER MARKETS
                                                                     
                                                    Market Rental Rates      
Property   MSA   State   Year Built / Avg Age     % Own     Apartment Homes     Square Feet(000s)     Occupancy Rate     Per Home     Per SF     S-P
Autumn Hill
  Charlottesville   VA     1970       100.0 %     425       370       91.5 %     694       0.80     S
Autumn Park I & II
  Greensboro   NC     2001/04       100.0 %     402       404       93.5 %     719       0.72     S
CG at Wilmington
  Wilmington   NC     1998/2002       100.0 %     390       356       98.7 %     649       0.71     S
CG at Traditions
  Gulf Shores   AL     2007       35.0 %     324       322       94.8 %     530       0.53      
CG at Bellevue
  Nashville   TN     1996       100.0 %     349       345       96.6 %     865       0.88     S
CG at Seven Oaks
  Tampa   FL     2004       100.0 %     318       302       96.9 %     843       0.89     S
CG at Lakewood Ranch
  Sarasota   FL     1999       100.0 %     288       302       100.0 %     925       0.88     S
CV at Harbour Club
  Norfolk   VA     1988       100.0 %     213       193       91.1 %     810       0.89     S
CV at Greenbrier
  Washington DC   VA     1980       100.0 %     258       217       100.0 %     831       0.99     S
CV at Pinnacle Ridge
  Asheville   NC     1948/85       100.0 %     166       147       98.8 %     690       0.78     S
CV at Ashford Place
  Mobile   AL     1983       100.0 %     168       146       98.2 %     581       0.67     S
CV at Huntleigh Woods
  Mobile   AL     1978       100.0 %     233       199       94.8 %     546       0.64     S
CV at Mill Creek
  Winston-Salem   NC     1984       100.0 %     220       210       91.8 %     554       0.58     S
CV at Tradewinds
  Norfolk   VA     1988       100.0 %     284       280       92.6 %     813       0.82      
Cypress Village Rental
  Gulf Shores   AL     2009       100.0 %     96       206       93.8 %     1,120       0.52      
Glen Eagles I & II
  Winston-Salem   NC     1990/2000       100.0 %     310       312       88.1 %     626       0.62     S
     
TOTAL PROPERTIES IN OTHER MARKETS
      16   18.4 Years             4,444       4,309       95.0 %     736       0.76      
     
 
  Same Store   13   20.8 Years             3,740       3,501       95.2 %     726       0.78      
     
                               
THIRD PARTY MANAGED BUSINESS
                             
Hawthorne Groves
  Orlando   FL     2002       0.0 %     328       363       94.5 %                    
Hawthorne Village
  Daytona Beach   FL     2006       0.0 %     378       414       96.6 %                    
     
TOTAL MANAGED
  Total   2   5.0 Years             706       777       95.6 %                    
     
LEASE UP PROPERTIES
                                                                                 
CG at Desert Vista
  Las Vegas   NV     2008       100.0 %     380       338       72.1 %     877       0.98          
     
TOTAL LEASE UP
 
Total
    1     1.0 Years             380       338       72.1 %     877       0.98          
     
                                                                                 
     
TOTAL ALL PROPERTIES
            113     14.2 Years             34,230       33,480       94.7 %     738       0.76          
     
 
 
Same Store
    93     16.1 Years             28,285       27,385       94.7 %     732       0.76          
     
 
Notes:    
 
CG  =   Colonial Grand Apartments, Class A; CV = Colonial Village Apartments, Class B
 
LU   =   Properties in lease-up. These properties are not included in Occupancy and Market Rent calculations.
 
S   =   Current year same-property portfolio: Property has been stabalized as of the beginning of the prior calendar year. Partially owned properties are not included.

- 29 -


 

COLONIAL PROPERTIES TRUST
Commercial Property Table
As of December 31, 2009
Appendix
                                                             
                        Square Feet (000s)            
                                Anchor                   Base Rent per
Property   MSA   State   Year Built   % Own   Total   Owned   CLP Owned   Occupancy Rate   Sq. Foot (1)
CONSOLIDATED PROPERTIES
                                                           
CC Brookwood Village (Office)
  Birmingham   AL   2007     100 %     170       0       170       100.0 %   $ 29.18  
Town Park 400 (Office)
  Orlando   FL   2008     100 %     176       0       176     LU   LU
Metropolitan Midtown (Office)
  Charlotte   NC   2008     100 %     170       0       170       77.0 %     28.94  
Three Ravinia (Office)
  Atlanta   GA   1991     100 %     813             813       84.1 %     27.10  
Brookwood Village (Retail)
  Birmingham   AL   1973/91/00     100 %     605       232       373       93.1 %     27.95  
Brookwood Convenience Center (Retail)
  Birmingham   AL   1974     100 %     5       0       5       100.0 %     17.74  
CP Tannehill (Retail)
  Birmingham   AL   2008     100 %     435       127       290       94.7 %     20.43  
Metropolitan Midtown (Retail)
  Charlotte   NC   2008     100 %     172       0       172     LU   LU
CP Alabaster (Retail)
  Birmingham   AL   2005     100 %     681       393       288       98.6 %     19.46  
   
Total Consolidated
      9                 3,227       752       2,457       89.9 %   $ 26.88  
   
 
                                                           
UNCONSOLIDATED PROPERTIES
                                                           
 
                                                           
DRA/CLP Joint Venture (Office)
                                                           
 
                                                           
901 Maitland
  Orlando   FL   1985     15 %     158             158       73.2 %   $ 19.53  
Colonial Center at TownPark
  Orlando   FL   2001     15 %     658             658       92.3 %     21.76  
Colonial Center at Bayside
  Tampa   FL   1988-94/97     15 %     213             213       66.3 %     19.80  
Colonal Center at Colonnade
  Birmingham   AL   1989/99     15 %     419             419       92.9 %     22.01  
Colonial Center Blue Lake
  Birmingham   AL   1982-2005     15 %     167             167       80.8 %     22.03  
Colonial Center Heathrow
  Orlando   FL   1988/96/97/98/99/2000/2001     15 %     922             922       86.4 %     19.87  
Colonial Place I and II
  Tampa   FL   1984/86     15 %     371             371       81.8 %     25.46  
Colonial Plaza
  Birmingham   AL   1982-99     15 %     171             171       91.6 %     18.58  
Colonial TownPark Office - Lifestyle
  Orlando   FL   2004     15 %     38             38       71.5 %     24.40  
Concourse Center
  Tampa   FL   1982-2005/1983-2003/1984     15 %     294             294       78.7 %     20.25  
Esplanade
  Charlotte   NC   1981-2007     15 %     203             203       84.2 %     19.76  
Independence Plaza
  Birmingham   AL   1979-2000     15 %     106             106       98.4 %     19.27  
International Park
  Birmingham   AL   1987/99     15 %     211             211       92.9 %     20.41  
The Peachtree
  Atlanta   GA   1989     15 %     317             317       89.9 %     24.58  
Research Park Plaza III and IV
  Austin   TX   2001     15 %     358             358       81.5 %     21.95  
Riverchase Center
  Birmingham   AL   1985     15 %     306             306       92.1 %     10.71  
   
Total
      16                 4,912             4,912       86.2 %     20.68  
   
Total (Weighted)
      16                               737       86.2 %     20.68  
   
 
                                                           
DRA/CLP Joint Venture (Retail)
                                                           
CP TownPark
  Orlando   FL   2005     15 %     198             198       90.8 %   $ 25.14  
Colonial Shops Colonnade
  Birmingham   AL   1989/2005     15 %     125             125       86.9 %     18.34  
   
Total
      2                 324             324       89.3 %     21.67  
   
Total (Weighted)
      2                                 49       89.3 %     21.67  
   
 
                                                           
Huntsville TIC Joint Venture (Office)
                                                           
Colonial Center Lakeside
  Huntsville   AL   1989/90     10 %     122             122       100.0 %   $ 17.54  
Colonial Center Research Park
  Huntsville   AL   1999     10 %     134             134       100.0 %     18.54  
Colonial Center Research Place
  Huntsville   AL   1979/84/88     10 %     275             275       100.0 %     14.07  
DRS Building
  Huntsville   AL   1972/86/90/03     10 %     215             215       100.0 %     8.93  
Northrop Grumman Building
  Huntsville   AL   2007     10 %     110             110       100.0 %     13.76  
Perimeter Corporate Park
  Huntsville   AL   1986/89     10 %     235             235       84.3 %     18.57  
Progress Center
  Huntsville   AL   1987/89     10 %     222             222       96.8 %     12.81  
Regions Bank Center
  Huntsville   AL   1990     10 %     154             154       95.1 %     19.65  
Research Park Office Center
  Huntsville   AL   1998/99     10 %     236             236       99.5 %     12.79  
   
Total
      9                 1,704             1,704       96.9 %     14.66  
   
Total (Weighted)
      9                                 170       96.9 %     14.66  
   
 
                                                           
Other Joint Ventures
                                                           
Land Title Building (Office)
  Birmingham   AL   1975     33 %     30             30       100.0 %   $ 13.71  
Parkway Place (Retail)
  Huntsville   AL   1999     50 %     623       348       275       90.7 %     28.96  
CP Hoover (Retail)
  Birmingham   AL   2002     10 %     381       216       165       92.4 %     18.32  
CP Madison (Retail)
  Huntsville   AL   2000     25 %     111             111       95.4 %     14.91  
CP Alabaster II (Retail)
  Birmingham   AL   2007     5 %     355       226       129       97.6 %     21.14  
CP Tutwiler II (Retail)
  Birmingham   AL   2008     5 %     65             65       100.0 %     13.84  
CP Smyrna (Retail)
  Smyrna   TN   2008     50 %     416       268       148       96.6 %     20.39  
CP Turkey Creek (Retail)
  Knoxville   TN   2005     50 %     486             486       95.0 %     23.41  
CP Turkey Creek III (Retail)
  Knoxville   TN   2005     50 %     166             166     LU   LU
   
Total
      9                 2,633       1,057       1,575       94.6 %     23.27  
   
Total (Weighted)
      9                                 601       96.0 %     24.39  
   
 
                                                           
   
Total Unconsolidated
      36                 9,572       1,057       8,515       89.9 %     19.42  
   
Total Unconsolidated (Weighted)
      36                                 1,557       90.3 %     20.61  
   

- 30 -


 

COLONIAL PROPERTIES TRUST
Commercial Property Table
As of December 31, 2009
Appendix
                                                             
                        Square Feet (000s)            
                                Anchor                   Base Rent per
Property   MSA   State   Year Built   % Own   Total   Owned   CLP Owned   Occupancy Rate   Sq. Foot (1)
THIRD-PARTY MANAGED BUSINESS
                                                           
 
International Park 2000 (Office)
  Birmingham   AL         0 %     130                                  
Colonial Center Heathrow 500 (Office)
  Orlando   FL         0 %     76                                  
Atlanta Chamblee (Office)
  Atlanta   GA         0 %     1,130                                  
Atlanta Perimeter (Office)
  Atlanta   GA         0 %     182                                  
Atlantic Center Plaza (Office)
  Atlanta   GA         0 %     501                                  
Baymeadows Way (Office)
  Jacksonville   FL         0 %     224                                  
Broward Financial Center (Office)
  Ft.Lauderdale   FL         0 %     326                                  
Charlotte University (Office)
  Charlotte   NC         0 %     183                                  
Germantown Center (Office)
  Memphis   TN         0 %     536                                  
Jacksonville Baymeadows (Office)
  Jacksonville   FL         0 %     752                                  
Jacksonville JTB (Office)
  Jacksonville   FL         0 %     417                                  
McGinnis Park (Office)
  Atlanta   GA         0 %     202                                  
Orlando Central (Office)
  Orlando   FL         0 %     625                                  
Orlando Lake Mary (Office)
  Orlando   FL         0 %     305                                  
Orlando University (Office)
  Orlando   FL         0 %     386                                  
Post Oak (Office)
  Houston   TX         0 %     1,202                                  
Calico Corner (Retail)
  Birmingham   AL         0 %     6                                  
Hoover Commons (Retail)
  Birmingham   AL         0 %     197                                  
 
TOTAL MANAGED
      18                 7,380                                  
     
Total Commercial Properties
      63                 20,178       1,809       10,972       89.9 %   $ 19.81  
     
Total Commercial Properties (Weighted)
      63                                 4,014       90.1 %   $ 21.25  
     
 
Notes:
LU = Properties in lease up; these properties are not included in occupancy subtotal or total categories.
 
(1)   Base rent per square foot amounts are calculated on a straight-line basis in accordance with GAAP. In reference to the Retail properties, this calculation includes tenants occupying less than 10,000 square feet (i.e., excludes anchor tenants). Rental terms for anchor tenants generally are not representative of the larger portfolio.

- 31 -


 

COLONIAL PROPERTIES TRUST
Unconsolidated Joint Venture Summary
As of December 31, 2009
($ in 000s)
                                         
    Units/     CLP %                   Equity  
Property   SF-000s     Own     Occupancy Rate     Sec’d Debt     Invest  
DRA
                                       
The Grove at Riverchase
    345       20 %     94.2 %     3,850       1,133  
Colonial Village at Cary
    319       20 %     93.4 %     4,320       1,440  
 
                                 
 
    664                       8,170       2,573  
 
                                       
Other
                                       
Colonial Grand at Research Park
    370       20 %     93.0 %     4,491       914  
Colonial Grand at Huntcliff
    358       20 %     95.0 %     5,149       1,646  
Regents Park (Phase II) (1)
          40 %                 3,387  
Colonial Grand at Traditions (2)
    324       35 %     94.8 %     11,707        
Belterra
    288       10 %     93.4 %     1,996       525  
Colonial Grand at McKinney (Development)
          25 %                 1,721  
 
                                 
 
    1,340                       23,343       8,193  
 
                                       
Total Multifamily (3)
    2,004                     $ 31,513     $ 10,766  
 
                                 
 
                                       
DRA/CLP (4)
    5,236       15 %     86.4 %     111,286       (15,321 )
Huntsville TIC (5)
    1,704       10 %     96.9 %     10,754       (4,617 )
Parkway Place
    623       50 %     90.7 %     28,229       10,168  
Colonial Pinnacle at Turkey Creek
    486       50 %     95.0 %     32,500       3,073  
Colonial Pinnacle at Turkey Creek III (Development)
    166       50 %     80.6 %     5,949       7,210  
 
                                       
Other
                                       
Land Title Building
    30       33 %     100.0 %     291       154  
Colonial Promenade Madison
    111       25 %     95.4 %           2,119  
Colonial Promenade Hoover
    381       10 %     92.4 %     1,607       59  
Colonial Promenade Smyrna
    416       50 %     96.6 %     14,814       2,174  
Colonial Promenade Alabaster II/Tutwiler II
    420       5 %     98.4 %     2,000       (190 )
 
                                 
 
                                       
Total Commercial
    9,572 (6)                   $ 207,430     $ 4,829  
 
                                 
 
                                       
Other Unconsolidated Investments
                            113       1,827  
 
                                   
Total Investments in Unconsolidated Subsidiaries
                          $ 239,056     $ 17,422  
 
                                   
 
Notes:
LU = Properties in lease up.
     
(1)   The Regents Park Joint Venture (Phase II) consists of undeveloped land.
 
(2)   In September 2009, the Company determined that it was probable that the Company will have to fund the $3.5 million partial loan repayment guarantee provided on the original construction loan for Colonial Grand at Traditions. Accordingly, the Company recorded a charge to earnings of $3.5 million for this expected payment. In addition, the Company determined that its 35% joint venture interest is impaired and that this impairment is other than temporary. The impairment charge was calculated as the difference between the estimated fair value of the Company’s joint venture interest and the current book value of the Company’s joint venture interest. As a result, the Company recorded a non-cash impairment charge of $0.2 million in third quarter of 2009 for this other-than-temporary impairment.
 
 
(3)   During the fourth quarter 2009, the Company sold its interest in Colony Woods. During the third quarter 2009, the Company sold its interest in Colonial Grand at Mountain Brook, Colonial Grand at Brentwood, Colonial Village at Rocky Ridge, Colonial Village at Palma Sola and Cunningham. The Company began consolidating Colonial Grand at Canyon Creek in its financial statements as of September 30, 2009.
 
 
(4)   As of December 31, 2009, this joint venture included 16 office properties and 2 retail properties located in Birmingham, Alabama; Orlando and Tampa, Florida; Atlanta, Georgia; Charlotte, North Carolina and Austin, Texas. Equity investment includes the value of the Company’s investment of approximately $17.4 million, offset by the excess basis difference on the June 2007 joint venture transaction of approximately $32.7 million, which is being amortized over the life of the properties.
 
(5)   Equity investment includes the Company’s investment of approximately $2.7 million, offset by the excess basis difference on the transaction of approximately $7.3 million, which is being amortized over the life of the properties.
 
(6)   Retail square footage includes anchor-owned square footage.

- 32 -


 

COLONIAL PROPERTIES TRUST
Glossary of Terms
     
AVERAGE RENT PER SQUARE FOOT (UNIT):
  Base rental revenue charged to tenants divided by occupied square feet for retail and office properties. Average of monthly rent charged for occupied and rent asked for unoccupied units at month end for multifamily properties. Rental revenue used is on an annual basis for retail and office properties and on a monthly basis for multifamily properties.
 
   
CAPITALIZED LEASING COMMISSIONS:
  Commissions paid for obtaining a lease which have been capitalized and are to be amortized over the lease term.
 
   
CONCESSIONS:
  Relief or reduction of rent charges for a specified period, negotiated as a part of entering into a lease agreement.
 
   
DIVIDEND PER SHARE:
  The dividends/distributions paid to each shareholder of Colonial Properties Trust and to each partner of Colonial Realty Limited Partnership as of a specific date.
 
   
EBITDA:
  Earnings before interest, taxes, depreciation and amortization excluding the effects of gains (losses) from sales of property.
 
   
FFO PER SHARE:
  FFO divided by the weighted average shares outstanding during the period, assuming the conversion of minority interest limited partnership units in Colonial Realty Limited Partnership into the Company’s Common Shares.
 
   
FUNDS FROM OPERATIONS (FFO):
  Calculated per the NAREIT White Paper. Net income (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from debt restructuring and sales of property, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.
 
   
LEASING EXECUTION:
  Information related to lease agreements entered into during the period including square footage leased, rental dollars (specifically defined below), concessions, tenant improvements, and capitalized leasing commissions.
 
   
OCCUPANCY RATE:
  Total square feet (units) rented divided by net rentable square feet (units) on the date indicated.
 
   
OPERATING EXPENSES:
  Total operating expenses (as reported by the Company to the SEC in its periodic filings) less depreciation and amortization. This amount does not include other income and expenses such as interest and gains or losses on sales of assets.
 
   
OPERATING FUNDS FROM OPERATIONS (FFO):
  Funds from Operations excluding gains on the sale of land and development properties and gains on the repurchase of bonds and preferred shares.
 
   
OPERATING FFO PER SHARE:
  Operating FFO divided by the weighted average shares outstanding during the period, assuming the conversion of minority interest limited partnership units in Colonial Realty Limited Partnership into the Company’s Common Shares.
 
   
PERCENT GROWTH:
  Percentage increase of an item when compared to the same item from the same quarter in the prior-year.
 
   
PROPERTY OR DIVISIONAL NET OPERATING INCOME:
  Property revenues less property operating expenses.
 
   
RENTAL DOLLARS (LEASING EXECUTION):
  Total annual revenues to be earned the first year from renewed or re-leased space.
 
   
SAME PROPERTY:
  Properties owned in the current year which were also owned for the 12 calendar months of the prior year; same-property may be restated during the year to account for any disposition activity.
 
   
STOCK PRICE PER SHARE:
  The closing price reported by the New York Stock Exchange on the date indicated.
 
   
TENANT IMPROVEMENTS (TI):
  A capital expense used to improve the physical space occupied by a new or new (re-leasing) tenant. Tenant improvements are amortized over the term of the lease or the life of the asset, whichever is longer.
 
   
TOTAL MARKET CAPITALIZATION:
  The sum of total notes and mortgages payable plus the total market value of all shares and units outstanding at the market price per share on the date indicated.

- 33 -