EX-99.2 3 g12907exv99w2.htm EX-99.2 SUPPLEMENTAL FINANCIAL HIGHLIGHTS EX-99.2 SUPPLEMENTAL FINANCIAL HIGHLIGHTS
 

Exhibit 99.2
(COLONIAL PROPERTIES TRUST LOGO)

 


 

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 Income     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     12  
 
  Investment Summary     13  
 
  Three Month Income Summary     14  
 
  Operational Statistics     15  
5.
  For-Sale Residential Activities     16  
6.
  Consolidated Data        
 
  Development Pipeline     17  
 
  Significant Property Acquisitions and Dispositions     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  
 
  Office Property Table     30  
 
  Retail Property Table     31  
 
  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: Certain statements in this supplemental package 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 or achievements to be materially different from the results, performance or achievements expressed or implied by the forward looking statements. Factors that impact such forward looking statements include, among others, real estate conditions and markets; performance of affiliates or companies in which we have made investments; volatility of for-sale residential markets; changes in operating costs; legislative or regulatory decisions; our ability to continue to maintain our status as a REIT for federal income tax purposes; the cost and availability of new debt financings; volatility of interest rates or capital market conditions; effect of any terrorist activity; 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 “Business-Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2007, which discuss these and other factors that could adversely affect the Company’s results.
4/18/2008
         
1Q08   -2-   NYSE: CLP


 

(CLP Listed NYSE LOGO)
COLONIAL PROPERTIES TRUST
Colonial Properties Trust (NYSE:CLP) is a multifamily real estate investment trust (REIT) that creates additional value for its shareholders by managing commercial assets through joint venture partnerships and pursuing development opportunities 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
 
    Investing in high growth Sunbelt cities
 
    Pursuing strategic acquisition, disposition and development opportunities
 
    Achieving operating excellence
 
    Managing multifamily, office, retail and mixed-use properties
 
    Emphasizing mixed-use development
 
    Delivering additional income from the taxable REIT subsidiary (TRS)
 
    Ensuring a strong balance sheet and liquidity position
CONTACT INFORMATION
     
Headquarters   Investor Relations
Colonial Properties Trust
  Jerry Brewer
2101 Sixth Avenue North, Suite 750
  Executive Vice President, Finance
Birmingham, Alabama 35203
  800-645-3917
205-250-8700
  704-552-8538 — fax
205-250-8890 — fax
   
 
   
www.colonialprop.com
  To receive an Investor Package, please contact:
 
  800-645-3917
 
  704-643-7970
TRANSFER AGENT
     
Computershare
P.O. Box 43010
Providence, RI 02940-3010
Investor Relations: 800-730-6001
www.computershare.com
  The Company’s Transfer Agent manages all activities for registered shareholders including basic account updates, initial share purchases, dividend reinvestments, share transfers and sales as well as optional cash investments.
EQUITY RESEARCH COVERAGE
         
Bank of America
  Dustin Pizzo   212-847-5771
BB&T Capital Markets
  Craig Kucera / Steve Radanovic   703-245-0909 / 703-245-0907
Bear Stearns
  Ross Smotrich / Michael Lewis   212-272-8046 / 212-272-1108
BMO Capital Markets
  Rich Anderson   212-885-4180
Cantor Fitzgerald
  Philip Martin   312-469-7485
Citigroup Smith Barney
  Michael Bilerman / Craig Melcher   212-816-1383 / 212-816-1909
Green Street Advisors
  Haendel St. Jude   949-640-8780
Keefe, Bruyette & Woods
  Steve Swett   212-887-3680
Merrill Lynch
  Bill Acheson / David Bragg   212-449-1920 / 212-449-8922
Morgan Keegan
  Napoleon Overton / Troy Garner   901-579-4865 / 901-531-3397
Standard & Poor’s Research
  Raymond Mathis   212-438-9558
Stifel Nicolaus
  Rod Petrick   410-454-4131
UBS
  Alex Goldfarb   212-713-8602
Wachovia Capital Markets
  Jeff Donnelly   617-603-4262
GUIDANCE
                 
    FYE 2008 Range  
Diluted Earnings per Share
  $ 1.20     $ 1.50  
Plus: Real Estate Depreciation & Amortization
    1.80       1.80  
Less: Gain on Sale of Assets
    (0.85 )     (1.05 )
 
           
Diluted Funds from Operations per Share (1)
  $ 2.15     $ 2.25  
 
           
 
(1)   The Company has the option to redeem its outstanding $125 million 8 1/8 percent Series D preferred shares beginning in late April 2008. If the Company redeems all of the outstanding Series D preferred shares in 2008, the Company would expect to record a non-cash charge of $0.08 per diluted share related to the write-off of Series D preferred issuance costs. The 2008 FFO per share guidance range does not include the impact of the non-cash charge related to such redemption.
         
1Q08   -3-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Financial Highlights
First Quarter 2008
FINANCIAL HIGHLIGHTS
                 
    Three Months Ended  
($ in 000s, except per share and unit data)   3/31/2008     3/31/2007  
 
Total property revenues (1)
  $ 80,916     $ 125,748  
 
Multifamily property revenues (1)
    76,077       73,917  
Multifamily property NOI (1)
    46,133       44,079  
 
Management & leasing fee revenues
    5,299       3,243  
 
EBITDA (2)
    59,413       84,296  
 
Net income
               
Per share — basic
    0.30       0.69  
Per share — diluted
    0.30       0.69  
 
Funds from operations
               
Per share — basic
    0.58       0.78  
Per share — diluted
    0.58       0.78  
 
Dividends per share
    0.50       0.68  
 
Dividends/EPS (diluted) payout ratio
    166.7 %     98.6 %
Dividends/FFO (diluted) payout ratio
    86.2 %     87.2 %
 
Consolidated interest expense (1)
  $ 17,479     $ 27,904  
Consolidated interest income (1)
    (791 )     (2,133 )
 
           
Net interest expense (1)
    16,688       25,771  
 
Pro-rata share of joint venture interest expense
    7,941       5,239  
 
Principal amortization
    199       1,588  
Preferred dividends & distributions
    4,315       6,303  
 
Interest coverage ratio
    2.3x       2.5x  
Fixed charge coverage ratio
    2.0x       2.0x  
Fixed charge w/capitalized interest ratio
    1.6x       1.8x  
 
Multifamily same property NOI Increase (3)
    3.7 %     5.0 %
(# of apartment homes included)
    28,418       24,998  
                 
    As of   As of
    3/31/2008   12/31/2007
 
               
Total assets
  $ 3,232,716     $ 3,229,830  
Total debt
  $ 1,678,038     $ 1,641,839  
Common shares and units, outstanding end of period
    57,217       57,269  
Share price, end of period (4)
  $ 24.05     $ 22.63  
Preferred shares and units, end of period
  $ 217,331     $ 225,000  
Book equity value, end of period (5)
  $ 1,440,546     $ 1,460,328  
Market equity value, end of period (5)
  $ 1,376,069     $ 1,295,997  
 
               
Debt to total market capitalization ratio (6)
    51.3 %     51.9 %
 
               
Unencumbered real estate assets (at cost) to unsecured debt ratio (6)
    206.6 %     207.9 %
 
(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)   Multifamily same-property communities are communities which were owned by the Company and stabilized as of January 1, 2007, as adjusted for dispositions during the year.
 
(4)   Stock price as of March 31, 2008 and December 31, 2007 includes effect of special dividend of $10.75 per share, which was paid during 2007.
 
(5)   Includes common shares and units.
 
(6)   Excludes the Company’s pro-rata share of partially-owned unconsolidated debt.
         
1Q08   -4-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Financial Statements
First Quarter 2008
CONSOLIDATED STATEMENTS OF INCOME
                 
    Three Months Ended  
($ in 000s, except per share data)   3/31/2008     3/31/2007  
 
               
Revenue
               
Minimum Rent
  $ 64,872     $ 93,865  
Tenant Recoveries
    867       5,233  
Other Property Related Revenue
    7,761       7,642  
Construction Revenues
    7,879       12,785  
Other Non-Property Related Revenue
    5,299       3,243  
 
           
Total Revenue
    86,678       122,768  
 
               
Operating Expenses
               
Operating Expenses:
               
Property Operating Expenses
    19,111       25,435  
Taxes, Licenses, and Insurance
    9,488       12,804  
 
           
Total Property Operating Expenses
    28,599       38,239  
 
               
Construction Expenses
    7,266       12,371  
Property Management Expenses
    2,241       3,490  
General and Administrative Expenses
    5,780       5,978  
Management Fee and Other Expenses
    3,685       2,943  
Investment and Development (1)
    769       138  
Depreciation
    23,691       32,109  
Amortization
    771       5,725  
 
           
Total Operating Expenses
    72,802       100,993  
 
           
Income from Operations
    13,876       21,775  
 
               
Other Income (Expense)
               
Interest Expense & Debt Cost Amortization
    (18,440 )     (27,534 )
Gain (Loss) on Retirement of Debt
    5,471       (64 )
Interest Income
    791       2,131  
Income from Partially-Owned Investments
    10,269       6,814  
Gain on Sale of Property, net of income taxes of $406 in 2008 and $747 in 2007
    1,931       1,325  
Income Taxes and Other
    874       (233 )
 
           
Total Other Income (Expense)
    896       (17,561 )
 
           
 
               
Income before Minority Interest & Discontinued Operations
    14,772       4,214  
 
               
Minority Interest
               
Minority Interest of Limited Partners
    5       143  
Minority Interest in CRLP — Preferred
    (1,827 )     (1,812 )
Minority Interest in CRLP — Common
    (1,785 )     362  
 
           
Total Minority Interest
    (3,607 )     (1,307 )
 
           
 
               
Income from Continuing Operations
    11,165       2,907  
 
               
Discontinued Operations
               
Income from Discontinued Operations
    4,126       6,322  
Gain on Disposal of Discontinued Operations, net of income taxes (benefit) of ($14) in 2008 and $1,528 in 2007
    2,913       34,801  
Minority Interest in CRLP — Common
    (1,231 )     (7,641 )
Minority Interest of Limited Partners
    13       (42 )
 
           
Income from Discontinued Operations
    5,821       33,440  
 
           
 
               
Net Income
    16,986       36,347  
 
           
 
               
Dividends to Preferred Shareholders
    (2,488 )     (4,491 )
Preferred Share Issuance Costs
    (271 )      
 
           
 
               
Net Income Available to Common Shareholders
  $ 14,227     $ 31,856  
 
           
 
               
Earnings (Loss) per Share — Basic
               
Continuing Operations
  $ 0.18     $ (0.03 )
Discontinued Operations
    0.12       0.72  
 
           
EPS — Basic
  $ 0.30     $ 0.69  
 
           
 
               
Earnings (Loss) per Share — Diluted
               
Continuing Operations
  $ 0.18     $ (0.03 )
Discontinued Operations
    0.12       0.72  
 
           
EPS — Diluted
  $ 0.30     $ 0.69  
 
           
 
(1)   Reflects costs incurred related to abandoned pursuits. Abandoned pursuits are volatile and therefore may vary between periods.
         
1Q08   -5-   NYSE: CLP


 

FIRST QUARTER FUNDS FROM OPERATIONS (FFO) RECONCILIATION
                 
    Three Months Ended  
($in 000s, except per share data)   3/31/2008     3/31/2007  
Net Income Available to Common Shareholders
  $ 14,227     $ 31,856  
Minority Interest in CRLP (Operating Ptr Unitholders)
    3,016       7,279  
Minority Interest in Gain/(Loss) on Sale of Undepreciated Property
          (142 )
 
           
Total
    17,243       38,993  
 
               
Adjustments — Consolidated Properties
               
Depreciation — Real Estate
    23,218       34,400  
Amortization — Real Estate
    366       5,699  
Remove: Gain/(Loss) on Sale of Property, net of Income Tax and Minority Interest
    (4,844 )     (36,126 )
Include: Gain/(Loss) on Sale of Undepreciated Property, net of Income Tax and Minority Interest (1)
    1,925       4,248  
 
           
Total Adjustments — Consolidated
    20,665       8,221  
 
               
Adjustments — Unconsolidated Properties
               
Depreciation — Real Estate
    5,150       3,682  
Amortization — Real Estate
    2,358       1,467  
Remove: Gain/(Loss) on Sale of Property
    (12,298 )     (8,481 )
 
           
Total Adjustments — Unconsolidated
    (4,790 )     (3,332 )
 
           
 
               
Funds from Operations
  $ 33,118     $ 43,882  
 
           
 
               
FFO per Share
               
Basic
  $ 0.58     $ 0.78  
Diluted
  $ 0.58     $ 0.78  
 
(1)   Amounts recorded during the three months ended March 31, 2008, relate to cost estimates and contingencies resolved for sales transactions recorded during previous periods.
Pursuant to the definition of Funds from Operations (“FFO”) adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), FFO is calculated by adjusting net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis.
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. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net cash flows from operating activities (determined in accordance with GAAP), as a measure of our liquidity, or as an indicator of our ability to make cash distributions.
FIRST QUARTER SHARES AND UNITS OUTSTANDING, WEIGHTED
                 
    Three Months Ended
(shares and units in 000s)   3/31/2008   3/31/2007
 
               
Basic
               
Shares
    46,853       45,964  
Operating Partnership Units (OP Units)
    10,015       10,579  
 
               
Total Shares & OP Units
    56,868       56,543  
 
               
Dilutive Common Share Equivalents
    161        
 
               
Diluted (1)
               
Shares
    47,014       45,964  
Total Shares & OP Units
    57,029       56,543  
 
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.
         
1Q08   -6-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Financial Statements
First Quarter 2008
BALANCE SHEET
                 
    As of     As of  
($in 000s)   3/31/2008     12/31/2007  
ASSETS
               
Real Estate Assets
               
Operating Properties
  $ 2,565,375     $ 2,431,082  
Undeveloped Land & Construction in Progress
    505,515       531,410  
 
           
Total Real Estate, before Depreciation
    3,070,890       2,962,492  
 
               
Less: Accumulated Depreciation
    (319,143 )     (290,134 )
Real Estate Assets Held for Sale, net
    250,512       253,641  
 
           
 
               
Net Real Estate Assets
    3,002,259       2,925,999  
 
               
Cash and Equivalents
    32,301       93,033  
Restricted Cash
    10,165       10,005  
Accounts Receivable, net
    18,206       25,534  
Notes Receivable
    29,759       30,756  
Prepaid Expenses
    11,678       8,845  
Deferred Debt and Lease Costs
    18,003       15,636  
Investment in Unconsolidated Subsidiaries
    61,841       69,682  
Other Assets
    48,504       50,340  
 
           
 
               
Total Assets
  $ 3,232,716     $ 3,229,830  
 
           
 
               
LIABILITIES
               
Long-Term Liabilities
               
Unsecured Credit Facility
  $ 82,000     $ 39,316  
Notes and Mortgages Payable
    1,581,729       1,575,921  
Mortages Payable Related to Real Estate Assets Held for Sale
    14,309       26,602  
 
           
Total Long-Term Liabilities
    1,678,038       1,641,839  
 
               
Other Liabilities
    114,132       127,663  
 
           
Total Liabilities
    1,792,170       1,769,502  
 
           
 
               
MINORITY INTEREST & EQUITY
               
 
               
Limited Partners’ Interest in Consolidated Partnership
    2,120       2,439  
 
               
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
    117,331       125,000  
 
           
Total Preferred Shares and Units, at Liquidation Value
    217,331       225,000  
 
               
Common Equity, including Minority Interest in Operating Partnership
    1,221,095       1,232,889  
 
           
Total Equity, including Minority Interest
    1,440,546       1,460,328  
 
           
 
               
Total Liabilities and Equity
  $ 3,232,716     $ 3,229,830  
 
           
SHARES & UNITS OUTSTANDING, END OF PERIOD
                 
    As of   As of
(shares and units in 000s)   3/31/2008   12/31/2007
Basic
               
Shares
    47,224       47,216  
Operating Partnership Units (OP Units)
    9,993       10,053  
 
               
Total Shares & OP Units
    57,217       57,269  
         
1Q08   -7-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Portfolio Statistics
First Quarter 2008
COMMUNITY PORTFOLIO AT MARCH 31, 2008 (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             1,910       140       2,050             2,050       662       2,712  
Birmingham
    1,262             1,262       271       1,533             1,533             1,533  
Charleston
    1,578             1,578             1,578             1,578             1,578  
Charlotte
    3,268       678       3,946             3,946       250       4,196       668       4,864  
Dallas
    2,710             2,710             2,710             2,710       541       3,251  
Fort Worth
    2,570             2,570       29       2,599             2,599             2,599  
Huntsville
    836             836             836             836             836  
Orlando
    2,252             2,252             2,252             2,252             2,252  
Phoenix
    180       772       952             952             952             952  
Raleigh
    1,714       250       1,964       138       2,102             2,102             2,102  
Richmond
    1,699             1,699             1,699             1,699             1,699  
Savannah
    837       312       1,149             1,149             1,149       288       1,437  
Other
    4,320       365       4,685       167       4,852       209       5,061       380       5,441  
 
                                                                       
 
                                                                       
Total Portfolio
    28,418       2,377       30,795       817       31,612       459       32,071       2,539       34,610  
 
(1)   Joint venture units shown represents the Company’s pro-rata share of total units. There are 4,789 total units at the Company’s partially-owned apartment communities.
                                                         
FIRST QUARTER NOI CONTRIBUTION PERCENTAGE BY REGION (2)   PHYSICAL OCCUPANCY (3)
 
                                                       
            Total NOI                    
    Same Property   Incl. JVs at   Mar 31   Dec 31   Sept 30   Jun 30   Mar 31
    Communities   Pro Rata % (4)   2008   2007   2007   2007   2007
 
                                                       
Atlanta
    12.9 %     11.9 %     96.3 %     95.7 %     95.0 %     95.9 %     96.7 %
Austin
    6.0 %     5.7 %     97.0 %     95.2 %     96.0 %     96.9 %     97.4 %
Birmingham
    3.9 %     4.2 %     96.3 %     95.9 %     95.1 %     97.0 %     96.6 %
Charleston
    5.7 %     5.2 %     96.0 %     96.7 %     95.8 %     97.1 %     95.9 %
Charlotte
    10.1 %     12.2 %     94.2 %     95.2 %     94.1 %     95.0 %     94.8 %
Dallas
    7.8 %     7.1 %     96.3 %     96.6 %     95.3 %     95.8 %     96.7 %
Fort Worth
    7.7 %     7.1 %     97.2 %     96.8 %     96.5 %     96.7 %     96.5 %
Huntsville
    3.1 %     2.8 %     98.1 %     95.1 %     98.2 %     97.4 %     94.1 %
Orlando
    10.4 %     9.4 %     97.1 %     96.3 %     97.6 %     98.3 %     97.3 %
Phoenix
    1.0 %     3.8 %     95.6 %     96.3 %     85.2 %     81.6 %     87.9 %
Raleigh
    6.2 %     6.6 %     96.0 %     96.8 %     94.7 %     95.0 %     94.6 %
Richmond
    6.4 %     5.8 %     96.5 %     96.6 %     96.5 %     96.8 %     96.9 %
Savannah
    3.1 %     3.8 %     96.3 %     96.8 %     95.5 %     96.1 %     95.9 %
Other
    15.7 %     14.7 %     96.3 %     95.2 %     95.4 %     96.3 %     96.5 %
 
                                                       
 
                                                       
Total Portfolio
    100.0 %     100.0 %     96.2 %     96.0 %     95.3 %     95.9 %     96.0 %
 
                                                       
Same Property
                    96.3 %     96.1 %     96.0 %     96.6 %     96.5 %
 
(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.
         
1Q08   -8-   NYSE: CLP


 

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

First Quarter 2008
($ in 000s, except property data and per unit amounts)
COMPONENTS OF PROPERTY NET OPERATING INCOME (1)
                                 
    Apartment     Three Months Ended  
    Homes     3/31/2008     3/31/2007     Change  
           
 
                               
Property Revenues
                               
Same Property Communities
    28,418     $ 69,656     $ 67,462     $ 2,194  
Non-Same Property Communities
    2,377       5,733       2,396       3,337  
Joint Venture Communities (2)
    817       2,011       1,563       448  
Development and Lease Up Communities
    2,998       719             719  
Dispositions / Other
          176       5,068       (4,892 )
 
                       
Total Property Revenues
    34,610     $ 78,295     $ 76,489     $ 1,806  
 
                               
Property Expenses
                               
Same Property Communities
    28,418     $ 26,763     $ 26,115     $ 647  
Non-Same Property Communities
    2,377       2,499       880       1,619  
Joint Venture Communities (2)
    817       925       744       181  
Development and Lease Up Communities
    2,998       542       24       518  
Dispositions / Other
          303       3,571       (3,268 )
 
                       
Total Property Expenses
    34,610     $ 31,031     $ 31,335     $ (303 )
 
                               
Property Net Operating Income
                               
Same Property Communities
    28,418     $ 42,894     $ 41,347     $ 1,547  
Non-Same Property Communities
    2,377       3,234       1,515       1,718  
Joint Venture Communities (2)
    817       1,086       819       267  
Development and Lease Up Communities
    2,998       177       (24 )     201  
Dispositions / Other
          (127 )     1,497       (1,624 )
 
                       
Total Property Net Operating Income
    34,610     $ 47,264     $ 45,154     $ 2,109  
 
(1)   For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.
 
(2)   Includes the Company’s pro-rata share of apartment homes, revenues, expenses and NOI from partially-owned unconsolidated communities.
CAPITALIZED EXPENDITURES
                                 
    Apartment     Three Months Ended  
    Homes     3/31/2008     3/31/2007     Change  
           
Capitalized Expenses
                               
Same Property Communities
    28,418     $ 3,612     $ 2,594     $ 1,018  
Non-Same Property Communities
    2,377       382       63       319  
Joint Venture Communities
    817       114       152       (38 )
Development and Lease Up Communities
    2,998       5       (0 )     5  
Dispositions / Other
          234       683       (449 )
 
                       
Total Property Capitalized Expenses
    34,610       4,348       3,491       856  
 
                               
Capitalized Expenses per Unit
                               
Same Property Communities
    28,418     $ 127     $ 91     $ 36  
Non-Same Property Communities
    2,377       161       27       134  
Joint Venture Communities
    817       140       186       (46 )
 
                       
Total Per Unit
    31,612     $ 138     $ 110     $ 27  
         
1Q08   -9-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Same Property Quarter Comparisons

First Quarter 2008
($ in 000s, except property data amounts)
REVENUES, EXPENSES & NOI FOR THE THREE MONTHS ENDED MARCH 31, 2008
                                                                         
            Revenues                     Expenses                     NOI        
    1Q08     1Q07     % Chg     1Q08     1Q07     % Chg     1Q08     1Q07     % Chg  
 
 
                                                                       
Atlanta
  $ 8,947     $ 8,618       3.8 %   $ 3,434     $ 3,190       7.7 %   $ 5,512     $ 5,428       1.5 %
Austin
    4,597       4,386       4.8 %     2,012       2,093       (3.9 %)     2,585       2,293       12.7 %
Birmingham
    2,740       2,674       2.5 %     1,073       1,116       (3.8 %)     1,667       1,558       7.0 %
Charleston
    3,849       3,684       4.5 %     1,399       1,317       6.2 %     2,449       2,367       3.5 %
Charlotte
    7,213       7,007       2.9 %     2,899       2,716       6.7 %     4,314       4,291       0.6 %
Dallas
    6,072       5,747       5.7 %     2,719       2,549       6.7 %     3,353       3,198       4.8 %
Fort Worth
    5,965       5,574       7.0 %     2,656       2,583       2.8 %     3,309       2,991       10.6 %
Huntsville
    2,043       1,942       5.2 %     715       797       (10.4 %)     1,328       1,145       16.0 %
Orlando
    6,844       6,982       (2.0 %)     2,371       2,429       (2.4 %)     4,473       4,553       (1.7 %)
Phoenix
    613       617       (0.7 %)     193       198       (2.6 %)     420       419       0.2 %
Raleigh
    4,113       3,825       7.5 %     1,452       1,415       2.6 %     2,660       2,410       10.4 %
Richmond
    4,197       3,990       5.2 %     1,452       1,435       1.2 %     2,746       2,555       7.5 %
Savannah
    2,046       2,114       (3.2 %)     716       739       (3.2 %)     1,331       1,375       (3.2 %)
Other
    10,417       10,303       1.1 %     3,671       3,538       3.8 %     6,745       6,765       (0.3 %)
 
                                                     
 
                                                                       
Total Same Property (1)
  $ 69,656     $ 67,462       3.3 %   $ 26,763     $ 26,115       2.5 %   $ 42,894     $ 41,347       3.7 %
                                                                 
    Apartment                    
    Homes     % of NOI     Physical Occupancy     Weighted Average Rental Rate (2)  
    Included     Contribution     1Q08     1Q07     % Chg     1Q08     1Q07     % Chg  
 
 
                                                               
Atlanta
    3,282       12.9 %     96.2 %     96.7 %     (0.5 %)   $ 866     $ 846       2.3 %
Austin
    1,910       6.0 %     97.1 %     97.4 %     (0.3 %)     749       705       6.1 %
Birmingham
    1,262       3.9 %     96.0 %     96.8 %     (0.8 %)     712       699       1.8 %
Charleston
    1,578       5.7 %     96.0 %     95.9 %     0.1 %     767       743       3.3 %
Charlotte
    3,268       10.1 %     94.5 %     95.0 %     (0.5 %)     699       693       0.9 %
Dallas
    2,710       7.8 %     96.3 %     96.9 %     (0.6 %)     696       682       2.0 %
Fort Worth
    2,570       7.7 %     97.2 %     96.6 %     0.6 %     709       688       3.1 %
Huntsville
    836       3.1 %     98.1 %     94.1 %     3.9 %     755       735       2.7 %
Orlando
    2,252       10.4 %     97.1 %     97.3 %     (0.2 %)     975       1,001       (2.6 %)
Phoenix
    180       1.0 %     95.6 %     95.0 %     0.6 %     1,113       1,156       (3.7 %)
Raleigh
    1,714       6.2 %     96.4 %     94.8 %     1.6 %     747       716       4.4 %
Richmond
    1,699       6.4 %     96.5 %     96.9 %     (0.4 %)     796       766       3.9 %
Savannah
    837       3.1 %     96.4 %     95.9 %     0.5 %     794       819       (3.0 %)
Other
    4,320       15.7 %     96.3 %     96.8 %     (0.5 %)     777       770       1.0 %
 
                                               
 
                                                               
Total Same Property (1)
    28,418       100.0 %     96.3 %     96.5 %     (0.2 %)   $ 776     $ 763       1.7 %
 
(1)   Same-property communities are communities which were owned by the Company and stabilzed as of January 1, 2007, as adjusted for dispositions during the year.
 
(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.
For the GAAP reconciliation of revenues, expenses and NOI, see page 23 and 24.
         
1Q08   -10-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Same Property Sequential Quarter Comparisons

First Quarter 2008
($ in 000s, except property data amounts)
SAME PROPERTY SEQUENTIAL COMPARISON OF REVENUES, EXPENSES & NOI
                                                                         
            Revenues                     Expenses                     NOI        
    1Q08     4Q07     % Chg     1Q08     4Q07     % Chg     1Q08     4Q07     % Chg  
 
 
                                                                       
Atlanta
  $ 8,947     $ 8,935       0.1 %   $ 3,434     $ 3,359       2.2 %   $ 5,512     $ 5,576       (1.1 %)
Austin
    4,597       4,554       1.0 %     2,012       1,966       2.4 %     2,585       2,588       (0.1 %)
Birmingham
    2,740       2,792       (1.9 %)     1,073       991       8.3 %     1,667       1,802       (7.5 %)
Charleston
    3,849       3,851       0.0 %     1,399       1,298       7.8 %     2,449       2,553       (4.1 %)
Charlotte
    7,213       7,193       0.3 %     2,899       2,746       5.6 %     4,314       4,447       (3.0 %)
Dallas
    6,072       5,905       2.8 %     2,719       2,642       2.9 %     3,353       3,264       2.7 %
Fort Worth
    5,965       5,921       0.7 %     2,656       2,494       6.5 %     3,309       3,427       (3.4 %)
Huntsville
    2,043       2,116       (3.4 %)     715       651       9.7 %     1,328       1,464       (9.3 %)
Orlando
    6,844       6,953       (1.6 %)     2,371       2,334       1.6 %     4,473       4,619       (3.2 %)
Raleigh
    4,113       4,065       1.2 %     1,452       1,479       (1.8 %)     2,660       2,585       2.9 %
Richmond
    4,197       4,131       1.6 %     1,452       1,383       5.0 %     2,746       2,748       (0.1 %)
Savannah
    2,046       2,208       (7.3 %)     716       675       6.0 %     1,331       1,533       (13.2 %)
Other
    10,417       10,323       0.9 %     3,671       3,562       3.1 %     6,745       6,761       (0.2 %)
 
                                                     
 
                                                                       
Total Same Property (1)
  $ 69,656     $ 69,566       0.1 %   $ 26,763     $ 25,799       3.7 %   $ 42,894     $ 43,767       (2.0 %)
                                                                 
    Apartment                    
    Homes     % of NOI     Physical Occupancy     Weighted Average Rental Rate (2)  
    Included     Contribution     1Q08     4Q07     % Chg     1Q08     4Q07     % Chg  
 
 
                                                               
Atlanta
    3,282       12.9 %     96.2 %     95.7 %     0.5 %   $ 866     $ 857       1.0 %
Austin
    1,910       6.0 %     97.1 %     95.2 %     1.9 %     749       735       1.9 %
Birmingham
    1,262       3.9 %     96.0 %     95.9 %     0.1 %     712       715       (0.4 %)
Charleston
    1,578       5.7 %     96.0 %     96.7 %     (0.7 %)     767       770       (0.3 %)
Charlotte
    3,268       10.1 %     94.5 %     95.2 %     (0.7 %)     699       692       1.0 %
Dallas
    2,710       7.8 %     96.3 %     96.6 %     (0.3 %)     696       690       0.9 %
Fort Worth
    2,570       7.7 %     97.2 %     96.8 %     0.4 %     709       701       1.1 %
Huntsville
    836       3.1 %     98.1 %     95.1 %     3.0 %     755       756       (0.1 %)
Orlando
    2,252       10.4 %     97.1 %     96.3 %     0.8 %     975       975       (0.0 %)
Raleigh
    1,714       6.2 %     96.4 %     96.8 %     (0.4 %)     747       741       0.9 %
Richmond
    1,699       6.4 %     96.5 %     96.6 %     (0.2 %)     796       790       0.7 %
Savannah
    837       3.1 %     96.4 %     96.8 %     (0.4 %)     794       800       (0.7 %)
Other
    4,320       15.7 %     96.3 %     95.2 %     1.1 %     777       786       (1.2 %)
 
                                               
 
                                                               
Total Same Property (1)
    28,418       100.0 %     96.3 %     96.1 %     0.2 %   $ 776     $ 773       0.4 %
 
(1)   Same-property communities are communities which were owned by the Company and stabilzed as of January 1, 2007, as adjusted for dispositions during the year.
 
(2)   Weighted average rental rates are the Company’s market rental rates after “loss to lease” and concessions, but before vacancy and bad debt.
         
1Q08   -11-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Unconsolidated Joint Ventures

($ in 000s)
Joint Venture Operations
                 
    Three Months Ended  
    03/31/2008     03/31/2007  
 
               
OPERATING DATA (1)
               
 
               
Property Revenues
               
Rental revenues
  $ 19,777     $ 13,411  
Other property revenues
    937       690  
 
           
Total property revenues
    20,714       14,101  
 
               
Property Expenses
               
Property operating and maintenance
    5,189       3,618  
Taxes, license and insurance
    2,474       1,853  
 
           
Total property expenses
    7,663       5,471  
 
               
Net Operating Income (NOI)
    13,051       8,630  
 
               
Other Income (Expenses)
               
Interest, net
    (7,997 )     (5,380 )
Depreciation and amortization (2)
    (7,683 )     (5,251 )
Other
    600     334  
 
           
Total other expenses
    (15,080 )     (10,297 )
 
               
Gain on sale of properties, net
    12,298       8,481  
 
           
 
               
Equity in income of joint ventures
  $ 10,269     $ 6,814  
 
           
                 
    As of  
    03/31/2008     12/31/2007  
BALANCE SHEET DATA (3)
               
 
               
Real estate assets, net
  $ 3,336,088     $ 3,741,517  
Other assets, net
    324,196       350,939  
 
           
Total assets
  $ 3,660,284     $ 4,092,456  
 
           
 
               
Notes payable
  $ 2,765,201     $ 3,168,494  
Notes payable to Colonial
    23,268       23,390  
Other liabilities
    146,391       91,766  
 
           
Total liabilities
    2,934,859       3,283,650  
 
               
Member’s equity
    725,425       808,806  
 
           
Total liabilities and member’s equity
  $ 3,660,284     $ 4,092,456  
 
           
 
               
Colonial’s equity investment (4)
  $ 61,841     $ 69,682  
Colonial’s pro-rata share of debt
  $ 500,940     $ 544,208  
 
(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)   Balance sheet data reported at 100%.
 
(4)   Includes distributions in excess of investment balance for certain joint ventures.
         
1Q08   -12-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Investments in Real Estate Joint Ventures
As of March 31, 2008

(in thousands)
                                                                                 
                    Gross                             Weighted     Average                
            Total     Investment     Construction     Mortgages     Weighted     Average     Remaining                
    Number of     Units/     in Real     in     and Notes     Ownership     Interest     Term     % Fixed     % Variable  
Venture   Properties     GLA     Estate (1)     Progress     Payable     Interest     Rate     (in months)     Rate     Rate  
 
                                                                               
MULTIFAMILY
                                                                               
CMS
    5       1,548     $ 117,748     $     $ 100,756       20 %     5.38 %     48       69.00 %     31.00 %
DRA
    6       2,034       143,366             95,401       15 %     4.85 %     19       100.00 %      
Development
    3       888       31,590       42,755       22,519       30 %     4.05 %     23             100.00 %
Other
    4       1,207       107,578       5,679       74,199       16 %     5.48 %     66       100.00 %      
 
                                                                     
 
                                                                               
Total Multifamily
    18       5,677     $ 400,282     $ 48,434     $ 292,875                                          
 
                                                                     
 
                                                                               
OFFICE
                                                                               
DRA/CRT (2)
    18       8,529       1,307,474       11,137       993,189       15 %     5.08 %     24       65.82 %     34.18 %
DRA/CLP (3)
    18       5,235       933,560       7       741,907       15 %     5.61 %     75       100.00 %      
UBS/CLP Mansell
    2       689       141,912       8,107       92,690       15 %     6.15 %     100       100.00 %      
Huntsville TIC (4)
    9       1,702       222,451             107,540       33 %     6.47 %     116       100.00 %      
Other
    1       30       2,819             1,097       33 %     8.10 %     82       100.00 %      
 
                                                                     
 
                                                                               
Total Office
    48       16,185     $ 2,608,217     $ 19,251     $ 1,936,423                                          
 
                                                                     
 
                                                                               
RETAIL
                                                                               
OZRE (5)
    11       2,911       362,525       5       284,000       15 %     6.31 %     76       100.00 %      
Craft Farms
    1       345       53,802             43,000       15 %     4.20 %     4             100.00 %
Parkway Place
    1       636       90,059             58,436       45 %     3.70 %     14             100.00 %
Turkey Creek
    1       486       79,562       (10 )     65,000       50 %     6.03 %     101       100.00 %      
Other
    5       1,203       81,860       41,013       85,467       20 %     5.32 %     44       20.17 %     79.83 %
 
                                                                     
 
                                                                               
Total Retail
    19       5,581     $ 667,808     $ 41,009     $ 535,903                                          
 
                                                                     
 
 
    85             $ 3,676,306     $ 108,693     $ 2,765,201                                          
 
                                                                       
 
(1)   Represents gross investment in real estate at 100% (excluding depreciation).
 
(2)   As of March 31, 2008, this joint venture included 18 office properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Rockville, Maryland; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas.
 
(3)   As of March 31, 2008, 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.
 
(4)   During the three months ended March 31, 2008, the Company disposed of a portion of its interest in this joint venture through a series of three transactions. Effectively, the Company’s interest was reduced from 40% to 33.3%.
 
(5)   As of March 31, 2008, this joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas.
For a detailed schedule of partially-owned unconsolidated assets, see page 32.
         
1Q08   -13-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Operating Joint Venture Income Summary
Three Months Ended March 31, 2008

(in thousands)
                                                                         
                                                                    Colonial  
                                                                    Share of  
    Total     Operating     Net Operating     Interest     Other Income     Gain (Loss)     Depreciation &     Net Income     Net Income  
Venture   Revenues     Expenses     Income     Expense     (Expenses)     on Sale     Amortization     (Loss)     (Loss) (1)  
 
                                                                       
MULTIFAMILY
                                                                       
CMS
  $ 3,827     $ 1,864     $ 1,963     $ 1,247     $ (8 )   $     $ 1,276     $ (567 )   $ (124 )
DRA
    4,617       2,096       2,521       1,264       33                   1,291       206  
Development
    134       262       (128 )     82       (7 )     6,501       116       6,168       (96 )
Other
    4,285       2,007       2,278       1,792       8       10,001       1,239       9,256       (60 )
 
                                                     
 
                                                                       
Total Multifamily
  $ 12,863     $ 6,229     $ 6,634     $ 4,385     $ 26     $ 16,502     $ 2,631     $ 16,148     $ (73 )
 
                                                     
 
                                                                       
OFFICE
                                                                       
DRA/CRT (2)
    42,495       16,867       25,628       13,818       (360 )           16,118       (4,668 )     (530 )
DRA/CLP (3)
    28,397       11,322       17,075       10,577       297             11,155       (4,360 )     (96 )
UBS/CLP Mansell
    3,895       1,252       2,643       1,426       7       (3 )     2,268       (1,046 )     (101 )
Huntsville TIC (4)
    5,762       1,860       3,902       3,247       26             3,300       (2,619 )     (791 )
Other
    162       65       98       23                   14       60       28  
 
                                                     
 
                                                                       
Total Office
  $ 80,711     $ 31,365     $ 49,346     $ 29,091     $ (31 )   $ (3 )   $ 32,854     $ (12,633 )   $ (1,491 )
 
                                                     
 
                                                                       
RETAIL
                                                                       
GPT (5)
    8,191       3,041       5,150       3,076       (318 )           3,508       (1,752 )     11,977  
OZRE (6)
    8,583       2,276       6,307       4,565       34             4,270       (2,493 )     (38 )
Craft Farms
    1,200       505       695       660       57             345       (253 )     (142 )
Parkway Place
    2,732       827       1,905       1,090                   1,067       (253 )     (111 )
Turkey Creek
    2,530       607       1,923       994       6             888       46       59  
Other
    2,186       487       1,698       867       (17 )     19       484       349       88  
 
                                                     
 
                                                                       
Total Retail
  $ 25,422     $ 7,743     $ 17,679     $ 11,253     $ (238 )   $ 19     $ 10,562     $ (4,356 )   $ 11,833  
 
                                                     
 
                                                                       
 
  $ 118,995     $ 45,337     $ 73,658     $ 44,728     $ (242 )   $ 16,518     $ 46,047     $ (841 )   $ 10,269  
 
                                                     
Results of operations presented represents 100% of the operations for the properties in these joint ventures.
For a detailed schedule of partially-owned unconsolidated assets, see page 32.
 
(1)   Includes amortization or release of excess basis differences and management fee eliminations for certain joint ventures.
 
(2)   As of March 31, 2008, this joint venture included 18 office properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Rockville, Maryland; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas. Net income includes gains on Las Olas Centre, located in Ft. Lauderdale, Florida, which was sold during the third quarter of 2007.
 
(3)   As of March 31, 2008, 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.
 
(4)   During the three months ended March 31, 2008, the Company disposed of a portion of its interest in this joint venture through a series of three transactions. Effectively, the Company’s interest was reduced from 40% to 33.3%.
 
(5)   This joint venture included 6 retail properties located in Auburn and Mobile, Alabama; Brunswick and Valdosta, Georgia; Greenville, North Carolina and Myrtle Beach, South Carolina. The Company sold its interest in this joint venture in February 2008 and recognized a gain of approximately $12.2 million.
 
(6)   As of March 31, 2008, this joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas.
         
1Q08   -14-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Joint Venture Operational Statistics
First Quarter 2008
                 
    As of
    03/31/2008   03/31/2007
Base rent per square foot — Straight-line
               
Office
               
Consolidated
  $ 28.48       n/a  
Unconsolidated
    18.45       18.32  
 
               
Retail
               
Consolidated
  $ 15.54     $ 11.06  
Unconsolidated
    17.09       16.82  
 
               
Base rent per square foot — Cash
               
Office
               
Consolidated
  $ 20.96       n/a  
Unconsolidated
    17.95       17.52  
 
               
Retail
               
Consolidated
  $ 15.34     $ 10.99  
Unconsolidated
    16.89       16.48  
                 
    As of
    03/31/2008   03/31/2007
Square Feet (in 000’s)
               
Office
               
Consolidated
    169       6,644  
Unconsolidated (1)
    2,786       1,464  
 
               
Retail
               
Consolidated
    674       6,259  
Unconsolidated (1)
    897       717  
 
(1)   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 detail.
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  
2008     1,530       11 %   $ 28,438       10 %     221       10 %   $ 4,158       10 %
2009     1,816       12 %     32,771       12 %     266       12 %     4,818       11 %
2010     1,711       12 %     30,842       11 %     243       11 %     4,430       11 %
2011     1,994       14 %     38,232       14 %     289       13 %     5,577       13 %
2012     2,546       17 %     51,222       19 %     374       17 %     7,554       18 %
2013+     4,968       34 %     89,399       34 %     847       37 %     15,596       37 %
 
                                                       
Total Leased SF     14,565             $ 270,903               2,240             $ 42,134          
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  
2008     247       6 %   $ 3,355       5 %     149       11 %   $ 1,464       7 %
2009     182       4 %     3,329       5 %     56       4 %     1,103       5 %
2010     435       10 %     5,796       9 %     78       6 %     1,182       6 %
2011     420       10 %     7,158       12 %     116       8 %     2,593       12 %
2012     557       13 %     8,568       14 %     189       13 %     3,491       16 %
2013+     2,508       57 %     33,757       55 %     830       58 %     11,591       54 %
 
                                                       
Total Leased SF     4,349             $ 61,963               1,418             $ 21,424          
OFFICE CAPITAL EXPENDITURES
                 
    Three Months Ended  
    3/31/2008     3/31/2007  
Capital Expenditures ($ in 000s)
               
Regular Maintenance
  $ 180     $ 1,265  
Tenant Improvements
    579       1,112  
Leasing Commissions
    248       839  
Admin — Division
    11        
 
           
Total
  $ 1,018     $ 3,216  
Less: Unconsolidated Assets
    (1,007 )     (578 )
 
           
Total — Consolidated Assets
  $ 11     $ 2,638  
 
           
RETAIL CAPITAL EXPENDITURES
                 
    Three Months Ended  
    3/31/2008     3/31/2007  
Capital Expenditures ($ in 000s)
               
Regular Maintenance
  $ 62     $ 350  
Revenue— Enhancing
    17       201  
Tenant Improvements
    193       1,377  
Leasing Commissions
    61       702  
Admin — Division
    56       14  
 
           
Total w/o Acquisition-Related
  $ 389     $ 2,644  
Less: Unconsolidated Assets
    (223 )     (354 )
 
           
Total — Consolidated Assets
  $ 166     $ 2,290  
 
           
         
1Q08   -15-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Development and For-Sale Residential Activities
CONDOMINIUM CONVERSION, FOR-SALE RESIDENTIAL AND DEVELOPMENT SALES
For the three months ended March 31, 2008, continuing operations includes gains on condominium conversion, for-sale residential and development sales (before minority interest and income taxes) of $1.7 million. For the three months ended March 31, 2008, there are no gains on condominium conversion, for-sale residential and development sales in discontinued operations. A summary of revenues and costs of these activities for the three months ended March 31, 2008 and 2007 are as follows:
                 
    Three Months Ended  
($ in 000s)   3/31/2008     3/31/2007  
Condominium conversion revenues, net
  $     $ 34,079  
Condominium conversion costs
          (30,077 )
 
           
Gains (losses) on condominium conversion sales, before
minority interest and income taxes
          4,002  
 
           
 
For-sale residential revenues, net
    2,776       9,259  
For-sale residential costs
    (2,743 )     (7,017 )
 
           
Gains (losses) on for-sale residential sales, before
minority interest and income taxes
    33       2,242  
 
           
 
Development revenues, net
           
Development costs (1)
    1,693        
 
           
Gains on development sales, before
minority interest and income taxes
    1,693        
 
           
 
Minority interest
          142  
Provision for income taxes
    (140 )     (2,275 )
 
           
Gains on condominium conversions, for-sale residential sales and
developments, net of minority interest and income taxes (2)
  $ 1,586     $ 4,111  
 
           
                 
    Three Months Ended
    3/31/2008   3/31/2007
Condominium Conversion Projects Status
               
Units Closed in prior periods
    1,197       935  
Units Closed in current period
          179  
Contracted (3)
    2       99  
Available Units (4)
    28       237  
 
               
Total Units
    1,227       1,450  
 
               
For-Sale Residential Projects Status
               
Units Closed in prior periods
    165       54  
Units Closed in current period
    12       46  
Contracted (3)
    86       232  
Available Units / Lots (4)
    511       1,410  
 
               
Total Units
    774       1,742  
 
               
 
Notes:
 
(1)   Amounts recorded during the three months ended March 31, 2008, relate 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 condominium units under contract will close.
 
(4)   The Company is leasing the remaining units at two of its previous condominium conversion projects and also at two of its previous for-sale residential projects.
Condominium Conversions
                                                         
                    Average Price                        
                    Units of                   Under   Remaining
Project (2)   Location   Units   closed   Projected Sell Out   Units Closed   Contract (1)   Units
 
 
                                                       
Azur at Metrowest (4)
  Orlando, FL     311     $ 158,691     4Q08 - 1Q09     291             20  
Capri at Hunter’s Creek (4)
  Orlando, FL     250       195,543     4Q08 - 1Q09     240       2       8  
 
                                                       
 
            561                       531       2       28  
 
                                                       
Residential For-Sale Development
                                                         
                    Average Price                        
                    Units of                   Under   Remaining
Project (2)   Location   Units   closed   Projected Sell Out   Units Closed   Contract (1)   Units
 
 
                                                       
Regatta at James Island (4)
  Charleston, SC     212     $ 191,382     3Q09 - 1Q10     133       9       70  
Grander (3)(4)
  Gulf Shores, AL     26       731,250     1Q10 - 3Q10     12             14  
Cypress Village (lots) (3)
  Gulf Shores, AL     188       200,000     2Q13 - 2Q14     5             183  
Spanish Oaks (lots) (5)
  Mobile, AL     200       62,715     1Q15 - 2Q17     14             186  
Southgate on Fairview (3)(4)
  Charlotte, NC     47       321,553     4Q08 - 2Q09     13       3       31  
Colonial Traditions at Gulf Shores (4)(5)
  Gulf Shores, AL               1Q11 - 1Q12                  
Metropolitan Midtown
  Charlotte, NC     101           1Q09 - 3Q09           74       27  
 
                                                       
 
            774                       177       86       511  
 
                                                       
 
Notes:
 
(1)   Units under contract are stated as of the end of the quarter. There can be no assurance that condominium units under contract will close.
 
(2)   In addition to the above projects, the Company has a 40% investment in Regents Park, a for-sale residential development property that will consist of 23 townhomes. As of March 31, 2008, there were six townhomes that had closed and one townhome under contract. The average price per townhome is expected to be approximately $2.1 million. See Unconsolidated Partnerships Summary on page 32.
 
(3)   During the third quarter of 2007, the Company recorded a $43.3 million non-cash impairment charge ($26.8 million net of income tax) associated with these projects as a result of the deterioration in the single family housing market and dislocation in the mortgage markets.
 
(4)   This project is classified as Held for Sale on the Company’s Consolidated Balance Sheet.
 
(5)   This project will include the sale of undeveloped parcels.
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.
         
1Q08   -16-   NYSE: CLP


 

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     Q108     After  
 
                                                                               
Multifamily
                                                                               
Enclave (1)(2)(3)
  Charlotte, NC     84                   1Q06       2Q08       3Q08     $ 26.2     $ 23.8     $ 2.4  
CG at Ayrsley
  Charlotte, NC     368       225       164       3Q06       3Q08       1Q09       34.9       31.1       3.8  
CG at Onion Creek
  Austin, TX     300                   1Q07       4Q08       2Q09       31.8       21.6       10.2  
CV at Godley Lake
  Savannah, GA     288       24             3Q07       4Q08       2Q09       26.2       17.1       9.1  
CV at Matthews Commons
  Charlotte, NC     216                   4Q07       4Q08       2Q09       21.1       5.1       16.0  
CG at Desert Vista
  Las Vegas, NV     380                   1Q08       3Q09       2Q10       52.0       18.4       33.6  
CG at Ashton Oaks
  Austin, TX     362                   1Q08       2Q09       4Q09       34.3       8.2       26.1  
 
                                                                         
 
                                                            226.5       125.3       101.2  
 
                                                                         
 
                                                                               
Commercial
                                                                               
Office
                                                                               
Colonial Center TownPark 400*
  Orlando, FL     176             38       2Q07       2Q08       2Q09       31.3       19.4       11.9  
Metropolitan * (4)
  Charlotte, NC     162             131       3Q06       2Q08       1Q09       39.5       30.5       9.0  
Retail
                                                                               
Colonial Promenade Fultondale
  Birmingham, AL     234             228       2Q06       2Q08       3Q08       23.0       20.3       2.7  
Colonial Promenade Tannehill
  Birmingham, AL     347             260       1Q07       4Q08       1Q09       49.5       28.9       20.6  
Metropolitan * (4)
  Charlotte, NC     189             100       3Q06       2Q09       4Q09       48.7       33.5       15.2  
 
                                                                         
 
                                                            192.0       132.6       59.4  
 
                                                                         
 
                                                                               
For Sale Projects
                                                                               
Metropolitan * (4)
  Charlotte, NC     101                   3Q06       3Q09               43.1       29.0       14.1  
 
                                                                         
 
                                                            43.1       29.0       14.1  
 
                                                                         
 
                                                                               
                    Total Active Development Projects   $ 461.6     $ 286.9     $ 174.7  
 
                                                                         
 
                                                                               
Residential Lots for Sale
                                                                               
Cypress Village (lots)(1)(3)
  Gulf Shores, AL     236       236             1Q06       2Q14               21.6       18.8       2.8  
Spanish Oaks (lots)
  Mobile, AL     200       59       15       1Q06       3Q11               17.6       15.6       2.0  
 
                                                                         
 
                                                            39.2       34.4       4.8  
 
                                                                         
 
                                                                               
                    Future Development Projects (see page 20)             200.4          
                    Less assets transferred to operating assets             (16.2 )        
 
                                                                             
 
                                                                               
                    Total Properties Under Development (per Balance Sheet)       $ 505.5          
 
                                                                             
 
                                                                               
Unconsolidated Projects (5)
                                                                               
Regents Park (For-Sale) (1)(3)(6)
  Atlanta, GA     23       23             1Q06       3Q09             $ 18.9     $ 17.5     $ 1.3  
Colonial Promenade Smyrna * (7)
  Nashville, TN     148             138       1Q07       3Q08       4Q08       17.4       16.2       1.2  
Colonial Pinnacle Turkey Creek III (8)
  Knoxville, TN     167             60       1Q08       3Q09       3Q09       14.7       3.6       11.1  
CG at McKinney (9)
  Dallas, TX     541                   2Q08       1Q10       1Q11       14.6       1.5       13.1  
 
                                                                         
 
                                                          $ 65.6     $ 38.8     $ 26.7  
 
                                                                         
 
                                                                               
Target Development Yield Ranges:
                                                                               
Multifamily:
    7.0-8.5 %                                                                        
Office:
    8.5-11.0 %                                                                        
Retail:
    8.5-11.0 %                                                                        
 
*   These projects are part of a mixed-use development.
 
Notes:
 
(1)   During 2007, the Company recorded a non-cash impairment charge associated with these projects as a result of the deterioration in the single family housing market.
 
(2)   Enclave, formerly a for-sale residential project, is now being developed as a multifamily apartment community.
 
(3)   Total costs and Project costs to date are net of the impairment charge recorded during 2007. See Note 1.
 
(4)   Development costs are net of economic grant proceeds of approximately $12.6 million (present value) to be received after property is put into service.
 
(5)   Units and square feet for unconsolidated projects are presented at 100%.
 
(6)   Development costs represent 40% of total development costs, as the Company is a 40% partner in this project.
 
(7)   Development costs represent 50% of total development costs, as the Company is a 50% partner in this project.
 
(8)   Development costs represent 50% of total development costs, as the Company is a 50% partner in this project.
 
(9)   Development costs represent 25% of total development costs, as the Company is a 25% partner in this project.
         
1Q08   -17-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Future Development Pipeline
($ in MMs)
                     
        Units/     Cost to  
    Location   SF-in 000s     Date  
 
Multifamily
                   
CG at Thunderbird
  Phoenix, AZ     244     $ 7.8  
CG at Sweetwater
  Phoenix, AZ     195       6.9  
CG at Azure
  Las Vegas, NV     188       7.1  
CG at Cityway
  Austin, TX     376       4.6  
CG at Wakefield
  Raleigh, NC     365       5.7  
CG at South End
  Charlotte, NC     344       10.6  
CG at Hampton Preserve
  Tampa, FL     486       12.2  
CG at Randal Park (1)
  Orlando, FL     600       12.3  
 
                 
 
                67.2  
 
                 
 
                   
Commercial
                   
 
                   
Retail
                   
Colonial Pinnacle Craft Farms II (1)
  Gulf Shores, AL     75       1.5  
Colonial Promenade Huntsville
  Huntsville, AL     90       8.7  
 
                 
 
                10.2  
 
                 
 
                   
Future Development Projects
              $ 77.4  
 
                 
 
                   
Undeveloped Land & Other Pre-development costs
                123.0  
 
                   
Total Future Development Projects
              $ 200.4  
 
                 
 
(1)   These projects are part of a mixed-use development.
ASSETS HELD FOR SALE
         
    Total  
    Cost  
 
       
Multifamily assets
  $ 193.2  
Office assets
     
Retail assets
     
For-Sale Residential
    57.3  
 
     
 
       
Total Assets Held For Sale (per Balance Sheet)
  $ 250.5  
 
     
         
1Q08   -18-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Property Acquisitions and Dispositions
($ in MMs)
SIGNIFICANT PROPERTY ACQUISITIONS
                                                     
                        Purch   1st Yr   Cap    
    Location   Date   Units/SF   Price   Invest   Rate   Remarks
                (SF-000s)   ($ mm)   (1)   (2)        
Multifamily
                                                   
Colonial Village at Matthews
  Charlotte, NC   Jan-08     270     $ 18.4     $ 19.0       6.1 %   remaining 75% interest
SIGNIFICANT PROPERTY DISPOSITIONS
                                             
                        Sales     Cap        
    Location   Date     Units/SF     Price     Rate     Remarks  
                (SF-000s)     ($ mm)     (3)          
 
                                           
Multifamily
                                           
Fairmont at Fossil Creek
  Fort Worth, TX   Jan-08     240     $ 3.2       5.4 %   15% ownership interest
Auberry at Twin Creeks
  Dallas, TX   Jan-08     216       3.2       5.6 %   15% ownership interest
Arbors at Windsor Lake
  Columbia, SC   Jan-08     228       1.4       6.4 %   10% ownership interest
Park Crossing
  Fairfield, CA   Feb-08     200       3.4       5.7 %   10% ownership interest
 
                                         
 
                                           
Total — Multifamily
                        11.2                  
 
                                           
Office
                                           
250 Commerce Center
  Montgomery, AL   Feb-08     37.0       3.1       10.1 %        
 
                                           
Retail
                                           
GPT
  Multiple Cities   Feb-08     3,876.0       38.3       8.0 %   10% ownership interest
 
                                         
 
                                           
 
  Total                   $ 52.6                  
 
                                         
 
Notes:
 
(1)   First year investment includes the first year capital expenditures and closing costs which are included for purposes of underwriting the acquisition.
 
(2)   Projected GAAP property NOI divided by the projected first year investment price.
 
(3)   Represents market cap rate which includes industry standard management fees and capital reserves.
         
1Q08   -19-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Debt Summary
As of March 31, 2008
($ in 000s)
QUARTERLY DEBT SUMMARY
                                                                 
    CONSOLIDATED DEBT   WITH UNCONSOLIDATED SUBSID. DEBT
    Debt   %   Avg Int   Wtd Mat’y   Debt *(1)   %   Avg Int   Wtd Mat’y
Unsecured/Secured
                                                               
Unsecured Line of Credit
  $ 82,000       5 %     3.5 %     4.2     $ 82,000       4 %     3.5 %     4.2  
Unsecured Other
    1,490,863       89 %     5.8 %     5.5       1,490,863       68 %     5.8 %     5.5  
Secured
    105,175       6 %     5.4 %     8.8       606,115       28 %     5.4 %     5.4  
         
Total Debt
  $ 1,678,038       100 %     5.6 %     5.6     $ 2,178,978       100 %     5.6 %     5.4  
         
 
                                                               
Fixed/Floating
                                                               
Fixed Rate Debt
  $ 1,581,494       94 %     5.8 %     5.8     $ 1,958,177       90 %     5.8 %     5.8  
Floating Rate Debt — Capped
                            39,630       2 %     4.5 %     0.8  
Floating Rate Debt
    96,544       6 %     3.6 %     3.6       181,171       8 %     3.8 %     2.5  
         
Total Debt
  $ 1,678,038       100 %     5.6 %     5.7     $ 2,178,978       100 %     5.6 %     5.4  
         
PRINCIPAL DEBT AMORTIZATION SCHEDULE
($ in MMs)
(PRINCIPAL DEBT AMORTIZATION SCHEDULE GRAPH)
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)
         
2008
    4.71 %
2009
    4.41 %
2010
    5.52 %
2011
    4.88 %
2012
    6.81 %
2013
    6.11 %
2014
    6.10 %
2015
    5.49 %
Thereafter
    6.03 %
 
     
Total
    5.78 %
 
     
LINE OF CREDIT
                                 
    12/31/07     03/31/08     Interest Rate     Due  
Floating
  $ 39,316     $ 82,000       3.50 %     06/15/12  
Competitive Bid Option — Floating
                      06/15/12  
 
                         
Total Outstanding on LOC
  $ 39,316     $ 82,000       3.50 %        
 
                         
 
Notes:
  On January 8, 2008, the Company increased its borrowing capacity to $675MM, which includes a $337.5MM Competitive Bid Option, by exercising the accordion feature under its existing LOC.
 
  In addition to the $675MM LOC, Wachovia has provided a $40MM 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.
 
  At BBB-/Baa3: the interest rate is LIBOR + 75 bps, and the facility fee is 17.5 bps.
 
  5-Year facility through June 2012.
         
1Q08   -20-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Debt Summary
As of March 31, 2008
($ in 000s)
PUBLIC RATINGS
                 
            Rating
            Senior Unsecured   Preferred
Fitch Ratings
  Sean Pattap   212-908-0642   BBB-   BB+
Moody’s Investor Services
  Karen Nickerson   212-553-4924   Baa3   Ba1
Standard & Poor’s
  Lisa Wright   212-438-3121   BBB-   BB+
COVERAGE RATIOS
                                 
    1Q07   YTD ’07   1Q08   YTD ’08
SEC Coverage Ratios (SEC Reg. S-K, Item 503)
                               
Earnings to Fixed Charges (1)
    0.8       0.8       0.9       0.9  
Earnings to Fixed Charges & Preferred Share Distributions (1)
    0.7       0.7       0.8       0.8  
 
                               
Supplemental Coverage Ratios
                               
Interest Coverage (2)
    2.5       2.5       2.3       2.3  
Fixed Charge Coverage (3)
    2.0       2.0       2.0       2.0  
Fixed Charge w/ Cap Int (4)
    1.8       1.8       1.6       1.6  
See page 28 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 for the periods presented above is primarily due to the classification of operations for assets held for sale and sold as discontinued operations.
 
(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
                                                                 
    1Q07   2Q07   3Q07   4Q07   1Q08   2Q08   3Q08   4Q08
Consolidated Debt to Total Assets cannot exceed 60%
    52.0 %     54.8 %     53.5 %     53.4 %     53.1 %                        
Secured Debt to Total Assets cannot exceed 40%
    15.8 %     13.5 %     13.9 %     14.8 %     14.7 %                        
Total Unencumbered Assets to Unsecured Debt must be at least 150%
    192.3 %     199.3 %     208.8 %     207.9 %     206.6 %                        
Consolidated Income Available for Debt Service Charges must be at least 1.50/1
    2.7x       2.6x       2.6x       2.3x       2.4x                          
 
                                                               
TOTAL MARKET CAPITALIZATION
                                                               
Consolidated Debt
  $ 2,311,734     $ 1,851,464     $ 1,629,502     $ 1,641,839     $ 1,678,038                          
Unconsolidated Debt
    342,714       461,042       492,432       544,208       500,940                          
 
                                                               
Total Debt
    2,654,448       2,312,506       2,121,934       2,186,047       2,178,978                          
Preferred Stock
                                                               
7.25% Series B (Units)
    100,000       100,000       100,000       100,000       100,000                          
8.125% Series D
    125,000       125,000       125,000       125,000       117,326                          
7.62% Series E
    104,761                                                  
 
                                                               
Total Preferred Stock
    329,761       225,000       225,000       225,000       217,326                          
 
                                                               
Market Equity (Shares & Units)
    2,602,505       2,068,866       1,961,823       1,295,997       1,376,069                          
 
                                                               
Total Market Capitalization
  $ 5,586,714     $ 4,606,372     $ 4,308,757     $ 3,707,044     $ 3,772,373                          
 
                                                               
Debt / Total Market Capitalization
    47.5 %     50.2 %     49.2 %     59.0 %     57.8 %                        
TOTAL MARKET CAPITALIZATION (W/ SUB): 5-YEAR
(PERFORMANCE GRAPH)
TOTAL MARKET CAPITALIZATION (W/ SUB): CURRENT QTR
(PERFORMANCE GRAPH)
         
1Q08   -21-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Corporate — Trends
($ in 000s, except per share data)
SUPPLEMENTAL DATA
                 
    Q108     Q107  
Consolidated
               
FFO Gains/(Losses) (net of income taxes & minority interest):
               
Condo Conversions
  $ 19     $ 2,668  
For-Sale Residential
    46       1,443  
Development (1)
    1,521        
Land / Outparcel Sales
    339       137  
 
           
Totals
    1,925       4,248  
 
               
3rd Party Mgt & Leasing Fee Revenue
    5,299       3,243  
Straight Line Rents
    34       1,567  
Percentage Rents
    108       248  
Lease Terminations
    (7 )     12  
Interest Expense
    17,479       27,904  
Interest Income
    791       2,133  
Capitalized Interest
    6,336       6,245  
Debt — Principal Amortization
    199       1,588  
Preferred Dividend Payments
    4,315       6,304  
Preferred Share Issuance Costs
    271        
Amortization of Deferred Financing Costs
    1,188       1,657  
Amortization of Stock Compensation
    1,304       1,445  
 
               
Unconsolidated (2)
               
Straight Line Rents
    502       365  
Interest Expense
    7,941       5,239  
Debt — Principal Reductions
    94       140  
Amortization of Deferred Financing Costs
    149       169  
 
Notes:
 
(1)   Amounts recorded during the three months ended March 31, 2008, relate to cost estimates and contingencies resolved for sales transactions recorded during previous periods.
 
(2)   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
                 
    Q108     Q107  
Acquisition of Properties
               
Multifamily
  $ 18,375     $ 123,591  
Office
           
Retail
           
 
           
Acquisitions
    18,375       123,591  
 
               
Other Assets & Debt Assumed
    (14,700 )      
Less: Unconsolidated Assets
          (6,293 )
 
           
Acq, net — Consolidated Assets
  $ 3,675     $ 117,298  
 
               
Development Expenditures
               
Multifamily
    30,993       16,457  
Office
    5,088       11,817  
Retail
    16,272       21,254  
For-Sale / Other
    34,893       41,673  
 
           
Total, incl subs
    87,246       91,201  
 
               
Less: Infrastructure Reimbursement from City/County
          (6,788 )
Less: Unconsolidated /Other (1)
    (5,107 )     (6,883 )
 
           
Development, Consol. Assets
  $ 82,139     $ 77,530  
 
           
 
               
(1) Includes items reclassified to other cash flow investing activites.
               
 
               
Proceeds from Sales of Properties, Net of Selling Costs
               
Multifamily
  $ 11,220     $ 156,386  
Office
    6,450       14,061  
Retail
    7,021       12,503  
For Sale / Projects
    4,481       42,410  
Land and other
    2,228       1,358  
 
           
Total, incl subs
    31,400       226,718  
 
               
Selling Costs
    (636 )     (11,566 )
Outparcels/Land
    (2,228 )     (1,358 )
Less: Unconsolidated — net
    (22,096 )     (29,061 )
 
           
Sales, Net — Consolidated Assets
  $ 6,440     $ 184,733  
 
           
The unconsolidated data regarding investment activity, capital expenditures, tenant improvements and leasing commissions set forth herein are calculated in accordance with GAAP, for all of its unconsolidated partnerships and joint ventures. The Company believes this unconsolidated data is useful to investors in evaluating the total cash investing activities of the Company. Typically, the percent of investment activities for its unconsolidated assets must be funded out of current Company cash flows, and therefore, management uses the combined data to make financing and capital decisions.
         
1Q08   -22-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations
($ in 000s, except per share data)
RECONCILIATION OF REVENUES
                 
    Q108     Q107  
Divisional Total Revenues
               
Multifamily — Same Property
  $ 69,656     $ 67,462  
Multifamily — Non-Same Property
    8,639       9,027  
Office
    14,614       38,026  
Retail
    8,710       25,301  
 
           
Total Divisional Revenues
    101,619       139,816  
 
               
Less: Unconsolidated Revenues — Mfam
    (2,218 )     (2,572 )
Less: Unconsolidated Revenues — Off
    (13,147 )     (7,827 )
Less: Unconsolidated Revenues — Rtl
    (5,338 )     (3,669 )
Discontinued Operations
    (7,416 )     (19,008 )
Construction Revenues
    7,879       12,785  
Unallocated Corporate Rev
    5,299       3,243  
 
           
Cons. Rev, adj -’08 Disc Ops
    86,678       122,768  
 
           
 
               
Add: Add’l Disc Ops Rev, post filing
          8,479  
 
           
Total Consol. Rev, per 10-Q / K
  $ 86,678     $ 131,247  
 
           
RECONCILIATION OF EXPENSES
                 
    Q108     Q107  
Divisional Total Expenses
               
Multifamily — Same Property
  $ 26,763     $ 26,115  
Multifamily — Non-Same Property
    4,268       5,228  
Office
    4,962       12,832  
Retail
    2,757       7,442  
 
           
Total Divisional Expenses
    38,750       51,617  
 
               
Less: Unconsolidated Expenses — Mfam
    (1,087 )     (1,505 )
Less: Unconsolidated Expenses — Off
    (4,626 )     (2,988 )
Less: Unconsolidated Expenses — Rtl
    (1,552 )     (1,143 )
Discontinued Operations
    (3,063 )     (7,863 )
Other Expense
    177       121  
 
           
Total Property Operating Exp
    28,599       38,239  
Construction Expenses
    7,266       12,371  
Property Management Exp
    2,241       3,490  
General & Administrative Exp
    5,780       5,978  
Management Fee and Other Exp
    3,685       2,943  
Investment and Development (1)
    769       138  
Depreciation
    23,691       32,109  
Amortization
    771       5,725  
 
           
Cons. Exp, adj -’08 Disc Ops
    72,802       100,993  
 
           
 
               
Add: Add’l Disc Ops Exp,post filing
          5,694  
 
           
Total Consol. Exp, per 10-Q / K
  $ 72,802     $ 106,687  
 
           
Notes on following page.
         
1Q08   -23-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations
($ in 000s, except per share data)
RECONCILIATION OF NOI
                 
    Q108     Q107  
Divisional Total NOI
               
Multifamily — Same Property
  $ 42,893     $ 41,347  
Multifamily — Non-Same Property
    4,371       3,799  
Office
    9,652       25,194  
Retail
    5,953       17,859  
 
           
Total Divisional NOI
    62,869       88,199  
 
               
Less: Unconsolidated NOI — Mfam
    (1,131 )     (1,067 )
Less: Unconsolidated NOI — Off
    (8,521 )     (4,839 )
Less: Unconsolidated NOI — Rtl
    (3,786 )     (2,526 )
Discontinued Operations
    (4,353 )     (11,145 )
Unallocated Corporate Rev
    5,299       3,243  
Other Expense
    (177 )     (121 )
Construction NOI
    613       414  
Property Management Exp
    (2,241 )     (3,490 )
General & Administrative Exp
    (5,780 )     (5,978 )
Management Fee and Other Exp
    (3,685 )     (2,943 )
Investment and Development (1)
    (769 )     (138 )
Depreciation
    (23,691 )     (32,109 )
Amortization
    (771 )     (5,725 )
 
           
Income from Operations
    13,876       21,775  
Total Other Income (Expense)
    896       (17,561 )
 
           
Income from Contin’g Ops (2)
    14,772       4,214  
 
           
 
               
Disc Ops
          2,785  
07 & 08 Disc Ops Other Inc(Exp)
          (1,142 )
 
           
Inc from Cont (2), per 10-Q / K
  $ 14,772     $ 5,857  
 
           
 
               
Quarterly NOI from Properties Not Stabilized in that Quarter
               
Properties in Lease-up or CIP
    1,338       1,035  
Acquisitions
    84       2,503  
 
Notes:
 
(1)   Reflects costs incurred related to abandoned pursuits. Abandoned pursuits are volatile and therefore may vary between periods.
 
(2)   Income from Continuing Operations before extraordinary items, minority interest and discontinued operations. Adjustments for additional discontinued operations have restated prior periods in accordance with FAS 144.
QUARTERLY DATA FOR THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
                 
    Q108     Q107  
Assets Sold
               
Revenue from assets sold
  $ 82     $ 12,078  
Expenses from assets sold
    138       5,164  
 
           
NOI from assets sold
    (56 )     6,914  
 
           
 
               
Assets Held for Sale
               
Revenue from assets held for sale
    7,334       6,928  
Expenses from assets held for sale
    2,925       2,697  
 
           
NOI from assets held for sale
    4,409       4,231  
 
           
 
               
Assets sold, not classified in discontinued operations
               
Revenue from assets sold
    19       40,923  
Expenses from assets sold
    91       13,807  
 
           
NOI from assets sold
  $ (72 )   $ 27,116  
 
           
         
1Q08   -24-   NYSE: CLP


 

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 March 31, 2008). A reconciliation of NOI from properties sold or held for sale to net income for these properties is as follows:
                 
    Q108     Q107  
 
               
Income from discontinued operations
  $ 4,126     $ 6,320  
Interest (income) expense, net
    227       2,025  
Depreciation and amortization expenses
          2,796  
Other
          4  
 
           
NOI from discontinued operations
  $ 4,353     $ 11,145  
 
           
 
               
NOI from assets sold
    (56 )     6,914  
NOI from assets held for sale
    4,409       4,231  
 
           
NOI from discontinued operations
  $ 4,353     $ 11,145  
 
           
EBITDA RECONCILIATION
                 
    Q108     Q107  
Net Income to Common S/H
  $ 14,227     $ 31,856  
Consolidated
               
Minority Interest
    3,016       7,279  
(Inc)/Loss — Uncons. Assets
    (10,269 )     (6,814 )
Preferred Dividends
    4,315       6,303  
Preferred Share Issuance Costs
    271        
Interest Expense
    17,479       27,904  
(Gain)/Loss on Retirement of Debt
    (5,471 )     68  
Income Tax Expense (Benefit)
    591       2,502  
Depreciation & Amortization
    24,462       40,630  
(Gain)/Loss on Sale (Cont & Disc)
    (5,236 )     (38,401 )
Gain/(Loss)-Undeprec Prop (1)
    1,925       4,248  
 
           
EBITDA from Consolidated Props
    45,310       75,575  
 
           
 
               
Unconsolidated
               
Reverse: Inc/(Loss) — Uncons.
    10,269       6,814  
Interest Expense
    7,941       5,239  
Depreciation & Amortization
    8,191       5,149  
(Gain)/Loss on Sale of Prop
    (12,298 )     (8,481 )
 
           
EBITDA
  $ 59,413     $ 84,296  
 
           
 
(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.
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.
         
1Q08   -25-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Corporate Reconciliations
($ in 000s, except per share data)
RECONCILIATION OF SEC COVERAGE RATIOS
                 
    Q108     Q107  
Earnings
               
Net Income (before preferred shares)
  $ 16,986     $ 36,347  
Discontinued Operations:
               
(Income)/Loss from Discontinued Operations
    (4,126 )     (6,322 )
Minority Interest in CRLP
    1,231       7,641  
(Gains)/Losses on Disposal of Discontinued Operations, net of income taxes
    (2,913 )     (34,801 )
Minority Interest of Limited Partners
    (13 )     42  
CRLP Minority Interest — Common U/H
    1,785       (362 )
(Gains)/Losses from Sales of Property, net of income taxes
    (1,931 )     (1,325 )
Minority Interest of Limited Partners
    (5 )     (143 )
Income Taxes and Other
    (874 )     233  
(Income)/Loss from Unconsolidated Entities
    (10,269 )     (6,814 )
 
           
 
    (129 )     (5,504 )
Amortization of Interest Capitalized
    900       600  
Capitalized Interest
    (6,336 )     (6,245 )
Distributions from Unconsolidated Entities
    3,217       2,335  
Fixed Charges, from below
    26,830       37,618  
 
           
Earnings
    24,482       28,804  
 
           
 
               
Fixed Charges
               
Interest Expense
    17,479       27,904  
Capitalized Interest
    6,336       6,245  
Amortization of Deferred Financing Costs
    1,188       1,657  
Distrib to Series B Pfd Unitholders
    1,827       1,812  
 
           
Total
    26,830       37,618  
 
           
 
               
Fixed Charges & Preferred Share Distributions
               
Add: Distrib-Pfd Share Series B, D & E
    2,488       4,491  
 
           
Total
  $ 29,318     $ 42,109  
 
           
RECONCILIATION OF SUPPLEMENTAL COVERAGE RATIOS
                 
    Q108     Q107  
 
               
Interest Coverage Denominator
               
Interest Expense
  $ 17,479     $ 27,904  
Interest Expense — Unconsolidated
    7,941       5,239  
 
           
Total Interest Expense
    25,420       33,143  
 
           
 
               
Fixed Charge Denominator
               
Add: Preferred Dividend Payments
    4,315       6,303  
Debt Principal Amortization
    199       1,588  
Debt Principal Amortortization — Unconsolidated
    94       140  
 
           
Total Fixed Charges
    30,028       41,174  
 
           
 
               
Fixed Charge w/ Capitalized Interest Denominator
               
Add: Capitalized Interest
    6,336       6,245  
 
           
Total Fixed Charges w/ Capitalized Interest
  $ 36,364     $ 47,419  
 
           
         
1Q08   -26-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Community Table
As of March 31, 2008
Appendix
                                                                     
                            Apartment   Square   Occupancy   Market Rental Rates
Property   MSA   State   Year Built / Avg Age   % Own   Homes   Feet(000s)   Rate   Per Home   Per SF   S-P
 
                                                                   
PROPERTIES IN MAJOR MARKETS
                                                                   
 
                                                                   
CG at Huntcliff
  Atlanta   GA     1997       20 %     358       365       98.3 %   $ 898     $ 0.89      
CG at Berkeley Lake
  Atlanta   GA     1998       100 %     180       244       96.7 %     927       0.68     S
CG at Mount Vernon
  Atlanta   GA     1997       100 %     213       257       94.4 %     1,090       0.90     S
CG at River Oaks
  Atlanta   GA     1992       100 %     216       276       95.8 %     898       0.70     S
CG at River Plantation
  Atlanta   GA     1994       100 %     232       310       94.4 %     891       0.67     S
CG at Sugarloaf
  Atlanta   GA     2002       100 %     250       329       95.6 %     927       0.71     S
CG at McGinnis Ferry
  Atlanta   GA     1997       100 %     434       509       95.9 %     877       0.75     S
CG at Barrett Creek
  Atlanta   GA     1999       100 %     332       310       96.4 %     795       0.85     S
CG at McDaniel Farm
  Atlanta   GA     1997       100 %     425       451       97.2 %     800       0.75     S
CG at Shiloh
  Atlanta   GA     2002       100 %     498       533       98.4 %     845       0.79     S
CG at Pleasant Hill
  Atlanta   GA     1996       100 %     502       502       95.4 %     805       0.80     S
 
Total
       11   10.6 Years             3,640       4,086       96.3 %     866       0.77      
 
Same Store
       10   10.6 Years             3,282       3,722       96.2 %     866       0.76      
 
 
                                                                   
Cunningham
  Austin   TX     2000       20 %     280       258       93.9 %     741       0.80      
Canyon Creek LP
  Austin   TX     2007       25 %     336       349       96.4 %     880       0.85      
CG at Silverado
  Austin   TX     2004       100 %     238       240       93.7 %     771       0.77     S
CG at Silverado Reserve
  Austin   TX     2006       100 %     256       266       96.5 %     838       0.81     S
CV at Quarry Oaks
  Austin   TX     1996       100 %     533       470       96.8 %     707       0.80     S
CV at Sierra Vista
  Austin   TX     1999       100 %     232       206       98.7 %     680       0.77     S
CG at Round Rock
  Austin   TX     2006       100 %     422       430       97.9 %     804       0.79     S
CV at Canyon Hills
  Austin   TX     1996       100 %     229       183       99.1 %     690       0.86     S
 
Total
        8   6.3 Years             2,526       2,401       97.0 %     754       0.78      
 
Same Store
        6   6.8 Years             1,910       1,794       97.1 %     749       0.79      
 
 
                                                                   
The Groves at Riverchase
  Birmingham   AL     1996       20 %     345       327       99.1 %     738       0.78      
Colony Woods
  Birmingham   AL     1988       10 %     414       451       97.3 %     696       0.63      
Meadows
  Birmingham   AL     1987       10 %     400       464       97.5 %     651       0.56      
Madison
  Birmingham   AL     1985       10 %     276       249       95.7 %     578       0.65      
CV at Rocky Ridge
  Birmingham   AL     1984       15 %     226       259       96.5 %     677       0.59      
CG at Mountain Brook
  Birmingham   AL     1987/1991       15 %     392       393       97.7 %     718       0.72      
CG at Liberty Park
  Birmingham   AL     2000       100 %     300       339       95.7 %     933       0.83     S
CV at Trussville
  Birmingham   AL     1996       100 %     376       410       94.9 %     700       0.64     S
CV at Inverness
  Birmingham   AL     1986/1987/1990/1997       100 %     586       508       96.8 %     606       0.70     S
 
Total
        9   17.4 Years             3,315       3,401       96.2 %     708       0.71      
 
Same Store
        3   12.7 Years             1,262       1,257       96.0 %     712       0.71      
 
 
                                                                   
CG at Cypress Cove
  Charleston   SC     2001       100 %     264       304       97.7 %     887       0.77     S
CV at Westchase
  Charleston   SC     1985       100 %     352       258       97.4 %     660       0.90     S
CV at Hampton Pointe
  Charleston   SC     1986       100 %     304       315       95.1 %     762       0.74     S
CG at Quarterdeck
  Charleston   SC     1987       100 %     230       219       95.2 %     883       0.93     S
CV at Waters Edge
  Charleston   SC     1985       100 %     204       188       95.1 %     724       0.79     S
CV at Windsor Place
  Charleston   SC     1985       100 %     224       213       94.6 %     723       0.76     S
 
Total
        6   19.8 Years             1,578       1,497       96.0 %     767       0.81      
 
Same Store
        6   19.8 Years             1,578       1,497       96.0 %     767       0.81      
 
 
                                                                   
CV at Matthews
  Charlotte   NC     1990       100 %     270       256       94.1 %     656       0.69      
CG at Mallard Creek
  Charlotte   NC     2004       100 %     252       233       98.4 %     790       0.86     S
CG at Beverly Crest
  Charlotte   NC     1996       100 %     300       279       97.3 %     746       0.80     S
CG at Mallard Lake
  Charlotte   NC     1998       100 %     302       301       96.0 %     754       0.76     S
CV at Chancellor Park
  Charlotte   NC     1996       100 %     340       327       93.5 %     731       0.76     S
CG at University Center
  Charlotte   NC     2006       100 %     156       167       94.2 %     769       0.72     S
CV at Meadow Creek
  Charlotte   NC     1984       100 %     250       230       92.4 %     629       0.68     S
Heatherwood
  Charlotte   NC     1980       100 %     476       439       94.3 %     606       0.66     S
CV at Charleston Place
  Charlotte   NC     1986       100 %     214       172       91.6 %     584       0.73     S
CV at Stone Point
  Charlotte   NC     1986       100 %     192       173       91.7 %     696       0.77     S
CV at Greystone
  Charlotte   NC     1998/2000       100 %     408       387       92.4 %     641       0.68      
CG at Legacy Park
  Charlotte   NC     2001       100 %     288       301       95.8 %     750       0.72     S
CV at Timber Crest
  Charlotte   NC     2000       100 %     282       273       92.2 %     669       0.69     S
CV at South Tryon
  Charlotte   NC     2002       100 %     216       236       94.9 %     731       0.67     S
 
Total
       14   13.1 Years             4,564       4,393       89.3 %     719       0.75      
 
Same Store
       12   13.1 Years             3,268       3,130       94.5 %     699       0.73      
 
         
1Q08   -27-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Community Table
As of March 31, 2008
Appendix
                                                                     
                            Apartment   Square   Occupancy   Market Rental Rates
Property   MSA   State   Year Built / Avg Age   % Own   Homes   Feet(000s)   Rate   Per Home   Per SF   S-P
CV at Oakbend
  Dallas   TX     1996       100 %     426       383       96.7 %     748       0.83     S
Brookfield
  Dallas   TX     1984       100 %     232       166       94.4 %     547       0.77     S
Paces Cove
  Dallas   TX     1982       100 %     328       220       95.7 %     508       0.76     S
Remington Hills
  Dallas   TX     1984       100 %     362       347       94.8 %     746       0.78     S
CV at Main Park
  Dallas   TX     1984       100 %     192       180       97.4 %     752       0.80     S
Summer Tree
  Dallas   TX     1980       100 %     232       136       96.1 %     506       0.86     S
CV at Vista Ridge
  Dallas   TX     1985       100 %     300       237       98.7 %     600       0.76     S
CV at Pear Ridge
  Dallas   TX     1988       100 %     242       199       94.6 %     640       0.78     S
CG at Valley Ranch
  Dallas   TX     1997       100 %     396       462       97.7 %     1,028       0.88     S
 
Total
        9   21.3 Years             2,710       2,329       96.3 %     699       0.81      
 
Same Store
        9   21.3 Years             2,710       2,329       96.3 %     696       0.81      
 
 
                                                                   
Belterra
  Fort Worth   TX     2006       10 %     288       278       93.4 %     875       0.91      
CG at Bear Creek
  Fort Worth   TX     1998       100 %     436       395       97.9 %     851       0.94     S
CV at Willow Creek
  Fort Worth   TX     1996       100 %     478       427       94.6 %     760       0.85     S
CV at Shoal Creek
  Fort Worth   TX     1996       100 %     408       382       98.0 %     786       0.84     S
CV at Bear Creek
  Fort Worth   TX     1984       100 %     120       91       98.3 %     619       0.82     S
CV at Bedford
  Fort Worth   TX     1983       100 %     238       158       96.1 %     549       0.83     S
Cottonwood Crossing
  Fort Worth   TX     1985       100 %     200       150       100.0 %     504       0.67     S
CV at Grapevine
  Fort Worth   TX     1985       100 %     450       387       96.2 %     700       0.81     S
CV at North Arlington
  Fort Worth   TX     1985       100 %     240       191       98.8 %     608       0.77     S
 
Total
        9   17.1 Years             2,858       2,458       97.1 %     711       0.84      
 
Same Store
        8   19.0 Years             2,570       2,180       97.2 %     709       0.84      
 
 
                                                                   
CG at Edgewater I
  Huntsville   AL     1990/1999       100 %     500       543       98.6 %     726       0.67     S
CG at Madison
  Huntsville   AL     2000       100 %     336       355       97.3 %     796       0.76     S
 
Total
        2   10.8 Years             836       897       98.1 %     755       0.70      
 
Same Store
        2   10.8 Years             836       897       98.1 %     755       0.70      
 
 
                                                                   
CG at Heather Glen
  Orlando   FL     2000       100 %     448       523       99.1 %     969       0.83     S
CG at Town Park(Lake Mary)
  Orlando   FL     2002       100 %     456       535       96.1 %     1,016       0.87     S
CV at Twin Lakes
  Orlando   FL     2004       100 %     460       418       96.3 %     881       0.97     S
CG at Town Park Reserve
  Orlando   FL     2004       100 %     80       77       97.5 %     1,149       1.19     S
CG at Heathrow
  Orlando   FL     1997       100 %     312       353       97.4 %     974       0.86     S
CG at Hunter’s Creek
  Orlando   FL     1997       100 %     496       624       96.6 %     1,003       0.80     S
 
Total
        6   7.3 Years             2,252       2,531       97.1 %     975       0.87      
 
Same Store
        6   7.3 Years             2,252       2,531       97.1 %     975       0.87      
 
 
                                                                   
CG at Scottsdale
  Phoenix   AZ     1999       100 %     180       202       95.6 %     1,113       0.99     S
CG at OldTown Scottsdale South
  Phoenix   AZ     1994       100 %     264       265       96.2 %     929       0.93      
CG at OldTown Scottsdale North
  Phoenix   AZ     1995       100 %     208       206       94.7 %     923       0.93      
CG at Inverness Commons
  Phoenix   AZ     2002       100 %     300       306       95.7 %     802       0.79      
 
Total
        4   10.5 Years             952       978       95.6 %     923       0.90      
 
Same Store
        1   9.0 Years             180       202       95.6 %     1,113       0.99      
 
 
                                                                   
CV at Cary
  Raleigh   NC     1995       20 %     319       400       96.2 %     852       0.68      
CG at Research Park (Durham)
  Raleigh   NC     2002       20 %     370       375       95.4 %     770       0.76      
CG at Arringdon
  Raleigh   NC     2003       100 %     320       311       97.5 %     781       0.80     S
CG at Patterson Place
  Raleigh   NC     1997       100 %     252       237       98.0 %     795       0.85     S
CG at Crabtree Valley
  Raleigh   NC     1997       100 %     210       210       95.2 %     739       0.74     S
CV at Highland Hills
  Raleigh   NC     1987       100 %     250       263       93.2 %     683       0.65      
Parkside at Woodlake
  Raleigh   NC     1996       100 %     266       255       96.2 %     661       0.69     S
CV at Deerfield
  Raleigh   NC     1985       100 %     204       198       97.1 %     710       0.73     S
CG at Trinity Commons
  Raleigh   NC     2000/2002       100 %     462       484       95.2 %     768       0.73     S
 
Total
        9   12.1 Years             2,653       2,733       96.0 %     744       0.74      
 
Same Store
        6   11.5 Years             1,714       1,695       96.4 %     747       0.76      
 
 
                                                                   
Ashley Park
  Richmond   VA     1988       100 %     272       194       94.9 %     727       1.02     S
Trolley Square East & West
  Richmond   VA     1964/1965       100 %     331       169       92.7 %     756       1.48     S
CV at Hampton Glen
  Richmond   VA     1986       100 %     232       178       98.7 %     857       1.12     S
CV at West End
  Richmond   VA     1987       100 %     224       156       98.2 %     781       1.13     S
CV at Chase Gayton
  Richmond   VA     1984       100 %     328       311       98.8 %     805       0.85     S
CV at Waterford
  Richmond   VA     1989       100 %     312       289       96.5 %     854       0.92     S
 
Total
        6   24.9 Years             1,699       1,298       96.5 %     796       1.04      
 
Same Store
        6   24.9 Years             1,699       1,298       96.5 %     796       1.04      
 
 
                                                                   
CG at Godley Station I
  Savannah   GA     2005       100 %     312       337       95.8 %     864       0.80      
CV at Greentree
  Savannah   GA     1984       100 %     194       165       96.9 %     698       0.82     S
CG at Hammocks
  Savannah   GA     1997       100 %     308       324       95.8 %     917       0.87     S
CV at Huntington
  Savannah   GA     1986       100 %     147       121       96.6 %     715       0.87     S
CV at Marsh Cove
  Savannah   GA     1983       100 %     188       197       96.8 %     754       0.72     S
 
Total
        5   17.0 Years             1,149       1,145       96.3 %     813       0.82      
 
Same Store
        4   20.5 Years             837       807       96.4 %     794       0.82      
 
 
                                                                   
TOTAL PROPERTIES IN MAJOR MARKETS
       98   14.2 Years             30,732       30,147       95.3 %   $ 779     $ 0.80      
 
Same Store
       79   14.9 Years             24,098       23,341       96.3 %   $ 776     $ 0.80      
 
         
1Q08   -28-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Multifamily Community Table
As of March 31, 2008
Appendix
                                                                     
                            Apartment   Square   Occupancy   Market Rental Rates
Property   MSA   State   Year Built / Avg Age   % Own   Homes   Feet(000s)   Rate   Per Home   Per SF   S-P
 
                                                                   
PROPERTIES IN OTHER MARKETS
                                                                   
 
                                                                   
Autumn Hill (formerly known as Trophy Chase I & II)
  Charlottesville   VA     1970       100 %     425       370       91.3 %   $ 714     $ 0.82     S
Autumn Park I & II
  Greensboro   NC     2001/2004       100 %     402       404       95.0 %     754       0.75     S
CG at Shelby Farms I
  Memphis   TN     1998       100 %     296       318       97.0 %     811       0.76     S
CG at Bellevue
  Nashville   TN     1996       100 %     349       345       97.1 %     872       0.88     S
CG at Seven Oaks
  Tampa   FL     2004       100 %     318       302       95.9 %     886       0.93     S
CG at Wilmington
  Wilmington   NC     1998/2002       100 %     390       356       94.4 %     727       0.80     S
CG at Brentwood
  Nashville   TN     1995       25 %     254       287       96.9 %     954       0.85      
CG at Palma Sola
  Sarasota   FL     1992       25 %     340       293       96.5 %     799       0.93      
CG at Lakewood Ranch
  Sarasota   FL     1999       100 %     288       302       97.9 %     978       0.93     S
CV at Greenbrier
  Washington DC   VA     1980       100 %     258       217       97.3 %     927       1.10     S
CV at Pinnacle Ridge
  Asheville   NC     1948/1985       100 %     166       147       97.6 %     680       0.77     S
CV at Huntleigh Woods
  Mobile   AL     1978       100 %     233       199       97.0 %     564       0.66     S
CV at Ashford Place
  Mobile   AL     1983       100 %     168       146       98.2 %     632       0.73     S
CV at Tradewinds
  Norfolk   VA     1988       100 %     284       280       97.5 %     840       0.85     S
CV at Mill Creek
  Winston-Salem   NC     1984       100 %     220       210       96.8 %     596       0.63     S
CV at Harbour Club
  Norfolk   VA     1988       100 %     213       193       97.7 %     917       1.01     S
Glen Eagles I & II
  Winston-Salem   NC     1990/2000       100 %     310       312       93.9 %     658       0.65     S
Portofino at Jensen Beach
  Port St. Lucie   FL     2002       100 %     118       137       96.6 %     824       0.71      
Murano at Delray Beach
  West Palm Beach   FL     2002       100 %     93       112       97.8 %     1,127       0.93      
Shelby Farms II
  Memphis   TN     2007       100 %     154       155       92.2 %     750       0.75      
Stone Ridge
  Columbia   SC     1972       10 %     191       199       94.2 %     628       0.60      
 
                                                                   
 
TOTAL PROPERTIES IN OTHER MARKETS
        21   16.6 Years             5,794       5,604       94.6 %   $ 791     $ 0.82      
 
Same Store
      15   19.2 Years             4,320       4,099       96.3 %   $ 777     $ 0.82      
 
 
                                                                   
THIRD-PARTY MANAGED BUSINESS
                                                                   
Hawthorne Groves
  Orlando   FL     2002       0 %     328       363       98.2 %                    
Hawthorne Village
  Daytona Beach   FL     2006       0 %     378       414       95.8 %                    
Monte D’oro
  Birmingham   AL     1977       0 %     200       296       97.5 %                    
PH Coursey Place
  Baton Rouge   LA     2003       0 %     352       352       94.0 %                    
 
                                                                   
 
TOTAL MANAGED
         4   11.0 Years             1,258       1,424       96.2 %                    
 
 
                                                                   
LEASE UP PROPERTIES
                                                                   
CG at Ayrsley
  Charlotte   NC     2008       100 %     368       372     LU       915       0.91      
CG at Huntersville
  Charlotte   NC     2008       100 %     250       248     LU       884       0.89      
CG at Traditions
  Gulf Shores   AL     2007       35 %     324       322     LU       979       0.98      
CV at Cypress Village
  Gulf Shores   AL     2008       100 %     96       194     LU                  
 
                                                                   
 
TOTAL LEASE UP
         4   0.3 Years             1,038       1,136               914       0.91      
 
                                                                   
 
TOTAL ALL PROPERTIES (1)
      127   14.5 Years             38,822       38,311       95.2 %   $ 780     $ 0.80      
 
Same Store
       94   15.6 Years             28,418       27,439       96.3 %   $ 776     $ 0.80      
 
Notes:
CG = Colonial Grand Apartments, Class A; CV = Colonial Village Apartments, Class B
LU = Properties in lease-up are not included in Occupancy Rate and Rental Rate totals and subtotals.
S = Current year same-property portfolio: property has been in service for a full calendar year. Partially-owned properties are not included.
         
1Q08   -29-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Office Property Table
As of March 31, 2008
Appendix
                                                     
                                        Base Rent    
            Year   %           Occupancy   Per    
Property   MSA   State   Built   Own   SF - 000s   Rate   Sq. Foot (1)   S-P
 
                                                   
CONSOLIDATED PROPERTIES
                                                   
CC Brookwood Village
  Birmingham   AL   2007     100 %     169       99.5 %   $ 28.48          
 
                                                   
 
Total Consolidated
  1                     169       99.5 %   $ 28.48          
 
 
                                                   
UNCONSOLIDATED PROPERTIES
                                                   
 
                                                   
DRA/CRT Joint Venture
                                                   
Atlanta Chamblee
  Atlanta   GA   2000     15 %     1,129       91.9 %   $ 19.57          
Atlanta Perimeter
  Atlanta   GA   1985     15 %     182       87.2 %     19.14          
Atlantic Center Plaza
  Atlanta   GA   2001     15 %     500       96.1 %     30.52          
Baymeadows Way
  Jacksonville   FL   1989/90/98     15 %     224       100.0 %     10.48          
Broward Financial Center
  Ft.Lauderdale   FL   1986     15 %     325       76.8 %     27.11          
Charlotte University
  Charlotte   NC   1999     15 %     183       84.0 %     19.29          
Decoverly
  Rockville   MD   1989     15 %     156       91.2 %     25.45          
Germantown Center
  Memphis   TN   1999     15 %     534       89.3 %     19.22          
Jacksonville Baymeadows
  Jacksonville   FL   1999     15 %     751       83.3 %     13.26          
Jacksonville JTB
  Jacksonville   FL   2001     15 %     417       100.0 %     13.45          
McGinnis Park
  Atlanta   GA   2001     15 %     202       75.9 %     18.98          
Orlando Central
  Orlando   FL   1980     15 %     617       86.4 %     18.50          
Orlando Lake Mary
  Orlando   FL   1999     15 %     304       86.5 %     17.91          
Orlando University
  Orlando   FL   2001     15 %     385       84.6 %     19.81          
Post Oak
  Houston   TX   1982     15 %     1,197       95.4 %     19.99          
Ravinia 3
  Atlanta   GA   1991     15 %     802       94.9 %     18.81          
Signature Place
  Dallas   TX   1983/86     15 %     437       78.7 %     18.27          
Westchase
  Houston   TX   2000     15 %     184       98.5 %     23.16          
 
Totals
  18                     8,529       89.9 %     19.32          
 
Totals (Weighted)
                        1,279       89.9 %     19.32          
 
 
                                                   
DRA/CLP Joint Venture
                                                   
901 Maitland
  Orlando   FL   1985     15 %     156       72.3 %     20.46          
Colonial Center at TownPark
  Orlando   FL   2001     15 %     658       98.9 %     21.45          
Colonial Center at Bayside
  Tampa   FL   1988-94/97     15 %     213       81.7 %     19.84          
Colonal Center at Colonnade
  Birmingham   AL   1989/99     15 %     419       98.2 %     21.72          
Colonial Center Blue Lake
  Birmingham   AL   1982-2005     15 %     167       92.5 %     19.61          
Colonial Center Heathrow
  Orlando   FL   1988/96/97/98/99/2000/2001     15 %     922       85.4 %     19.59          
Colonial Place I and II
  Tampa   FL   1984/86     15 %     372       93.6 %     24.50          
Colonial Plaza
  Birmingham   AL   1982-99     15 %     171       89.1 %     17.94          
Colonial TownPark Office — Lifestyle
  Orlando   FL   2004     15 %     38       93.9 %     23.57          
Concourse Center
  Tampa   FL   1982-2005/1983-2003/1984     15 %     294       97.5 %     20.00          
Esplanade
  Charlotte   NC   1981-2007     15 %     203       85.0 %     19.47          
Independence Plaza
  Birmingham   AL   1979-2000     15 %     106       86.9 %     18.66          
International Park
  Birmingham   AL   1987/99     15 %     211       84.1 %     20.89          
The Peachtree
  Atlanta   GA   1989     15 %     317       87.4 %     24.46          
Research Park Plaza III and IV
  Austin   TX   2001     15 %     358       100.0 %     22.24          
Riverchase Center
  Birmingham   AL   1985     15 %     306       92.9 %     10.73          
         
Totals
  16                     4,910       91.1 %     20.43          
         
Totals (Weighted)
                        737       91.1 %     20.43          
         
 
                                                   
Huntsville TIC Joint Venture
                                                   
Colonial Center Lakeside
  Huntsville   AL   1989/90     40 %     122       97.2 %     17.97          
Colonial Center Research Park
  Huntsville   AL   1999     40 %     134       98.9 %     18.22          
Colonial Center Research Place
  Huntsville   AL   1979/84/88     40 %     273       76.6 %     12.65          
DRS Building
  Huntsville   AL   1972/86/90/03     40 %     215       100.0 %     8.48          
Northrop Grumman Building
  Huntsville   AL   2007     40 %     110       100.0 %     13.76          
Perimeter Corporate Park
  Huntsville   AL   1986/89     40 %     235       95.4 %     17.81          
Progress Center
  Huntsville   AL   1987/89     40 %     222       98.3 %     12.44          
Regions Bank Center
  Huntsville   AL   1990     40 %     155       96.3 %     19.32          
Research Park Office Center
  Huntsville   AL   1998/99     40 %     236       96.4 %     11.86          
 
Totals
   9                     1,702       94.3 %     14.24          
 
Totals (Weighted)
                        656       94.3 %     14.24          
 
 
                                                   
Colonial Center Mansell Joint Venture
                                                   
Colonial Center Mansell Overlook
  Atlanta   GA   1987/96/97/00     15 %     653       93.8 %     21.52          
Lakeside & Shoppes at Mansell
  Atlanta   GA   1996-2005     15 %     36       92.7 %     25.52          
 
Totals
   2                     689       93.7 %     21.74          
 
Totals (Weighted)
                        103       93.7 %     21.74          
 
 
                                                   
Land Title Building
  Birmingham   AL   1975     33 %     30       100.0 %     13.65          
 
                                                   
 
Total Unconsolidated
  46                     15,860       91.4 %   $ 18.45          
 
Total Unconsolidated (Weighted)
                        2,786       91.4 %     18.45          
 
 
                                                   
THIRD-PARTY MANAGED BUSINESS
                                                   
International Park 2000
  Birmingham   AL         0 %     130                          
Colonial Center Heathrow 500
  Orlando   FL         0 %     76                          
 
                                                   
 
TOTAL MANAGED
   2                     206                          
 
 
                                                   
 
TOTAL ALL PROPERTIES
  49                     16,235       91.9 %   $ 18.91          
 
Notes:    
 
LU =   Properties in lease up; these properties are not included in occupancies for Subtotals or Totals categories.
 
S =   Current year same-property portfolio: property has been in service for a full calendar year. Partially-owned properties are not included.
 
(1)   Base rent per square foot amounts are calculated on a straight-line basis in accordance with GAAP.
         
1Q08   -30-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Retail Property Table
As of March 31, 2008
Appendix
                                                                     
                                       
                        Square Feet (000s)           Base Rent    
Property   MSA   State   Year Built   % Own   Total   Anchor
Owned
  CLP Owned   Occupancy
Rate
  per Sq.
Foot (1)
  S-P
 
                                                                   
CONSOLIDATED PROPERTIES
                                                                   
 
                                                                   
Brookwood Village
  Birmingham   AL   1973/91/00     100 %     604       232       372       94.9 %   $ 18.72       S  
Brookwood Convenience Center
  Birmingham   AL   1974     100 %     7             7       100.0 %     17.50          
CP Winter Haven
  Orlando   FL   1986     100 %     162             162       89.3 %     7.73       S  
CP Fultondale
  Birmingham   AL   2007     100 %     261       127       134     LU   LU        
 
Total Consolidated
       4                 1,033       359       674       93.3 %   $ 15.54          
 
 
                                                                   
UNCONSOLIDATED PROPERTIES
                                                                   
 
                                                                   
OZRE Joint Venture
                                                                   
CP Alabaster
  Birmingham   AL   2005     15 %     538       319       219       95.4 %   $ 15.54          
CP Beechwood
  Athens   GA   1963/92/05     15 %     350             350       99.5 %     10.96          
CP Burnt Store
  Punta Gorda   FL   1990     15 %     95             95       93.2 %     9.86          
CP Hunter’s Creek
  Orlando   FL   1993/95     15 %     228             228       48.6 %     14.28          
CP Lakewood
  Jacksonville   FL   1995     15 %     195             195       93.8 %     11.86          
CP Northdale
  Tampa   FL   1988/2000     15 %     231       55       176       96.6 %     10.84          
CP Trussville
  Birmingham   AL   2000     15 %     388             388       99.3 %     8.74          
CP Trussville II
  Birmingham   AL   2004     15 %     283       225       58       97.9 %     16.19          
CS Clay
  Birmingham   AL   1982/2004     15 %     66             66       91.3 %     12.45          
Kingwood Commons
  Houston   TX   2003/2004     15 %     164             164       83.7 %     17.71          
CP at Portofino
  Houston   TX   2000     15 %     374             374       87.8 %     15.54          
 
Totals
      11                 2,911       599       2,313       89.8 %     12.56          
 
Totals (Weighted)
      11                                 347       89.8 %     12.56          
 
 
                                                                   
DRA/CLP Joint Venture
                                                                   
CP TownPark
  Orlando   FL   2005     15 %     198             198       96.8 %     15.25          
Colonial Shops Colonnade
  Birmingham   AL   1989/2005     15 %     125             125       91.5 %     15.78          
 
Totals
       2                 324             324       94.7 %     15.45          
 
Totals (Weighted)
       2                                 49       94.7 %     15.45          
 
 
                                                                   
Parkway Place
  Huntsville   AL   1999     45 %     636       348       288       84.1 %     28.71          
CP Hoover
  Birmingham   AL   2002     10 %     381       216       165       93.2 %     12.37          
CP Madison
  Huntsville   AL   2000     25 %     111             111       100.0 %     10.67          
Craft Farms
  Gulf Shores   AL   2007     15 %     345       125       220     LU   LU        
CP Alabaster II
  Birmingham   AL   2007     5 %     355       226       129       98.7 %     16.53          
CP Tutwiler II
  Birmingham   AL   2008     5 %     65             65       100.0 %     13.84          
CP Smyrna
  Smyrna   TN   2008     50 %     351       268       84     LU   LU        
CP Turkey Creek
  Knoxville   TN   2005     50 %     486             486       97.1 %     19.79          
 
Totals
       8                 2,729       1,182       1,547       94.1 %     18.69          
 
Totals (Weighted)
       8                                 501       93.2 %     20.94          
 
 
                                                                   
Total Unconsolidated  
      21                 5,964       1,781       4,183       91.6 %   $ 14.83          
 
Total Unconsolidated (Weighted)
      21                             897       91.9 %     17.09          
 
 
                                                                   
THIRD-PARTY MANAGED BUSINESS
                                                                   
Calico Corner
  Birmingham   AL         0 %     6                                          
Hoover Commons
  Birmingham   AL         0 %     197                                          
Bear Lake
  Orlando   FL         0 %     131                                          
CP Boulevard Square
  Pembroke Pines   FL         0 %     221                                          
CP Deerfield
  Deerfield Beach   FL         0 %     379                                          
CS College Parkway
  Ft. Myers   FL         0 %     79                                          
CS Pines Plaza
  Pembroke Pines   FL         0 %     68                                          
 
                                                                   
 
 
                                                                   
TOTAL MANAGED
       7                 1,080                                          
 
 
                                                                   
Total Retail Properties
      32                 8,077       2,140       4,858       91.8 %   $ 14.92          
 
Total Retail Properties (Weighted)
      32                                 1,571       92.7 %     16.45          
 
Notes:    
 
LU =   Properties in lease up; these properties are not included in occupancies for Subtotals or Totals categories.
 
S =   Current year same-property portfolio: property has been in service for a full calendar year. Partially-owned properties are not included.
 
(1)   Base rent per square foot amounts are calculated on a straight-line basis in accordance with GAAP.
         
1Q08   -31-   NYSE: CLP


 

COLONIAL PROPERTIES TRUST
Additional Corporate Data
As of March 31, 2008
($ in 000s)
UNCONSOLIDATED JOINT VENTURE SUMMARY              
                                                 
                                     
Property   Location       Units/
SF-000s
    CLP % Own     Occupancy
Rate
    Sec’d Debt     Equity
Invest
 
 
                                               
CMS Joint Venture I
                                               
Colonial Grand at Mountain Brook
  Birmingham   AL     392       15 %     97.7 %   $ 2,955     $ 438  
 
                                               
CMS Joint Venture II
                                               
Colonial Village at Rocky Ridge
  Birmingham   AL     226       15 %     96.5 %     1,669       (415 )
 
                                               
CMS Joint Venture III
                                               
Colonial Village at Palma Sola
  Sarasota   FL     340       25 %     96.5 %     5,825       (388 )
 
                                               
CMS Joint Venture IV
                                               
Colonial Grand at Brentwood
  Nashville   TN     254       25 %     96.9 %     4,805       256  
 
                                               
CMS Joint Venture V
                                               
Colonial Grand at Canyon Creek
  Austin   TX     336       25 %     96.4 %     6,852       873  
 
                                               
DRA
                                               
Colony Woods
  Birmingham   AL     414       10 %     97.3 %                
Meadows of Brook Highland
  Birmingham   AL     400       10 %     97.5 %                
Madison at Shoal Run
  Birmingham   AL     276       10 %     95.7 %                
 
                                         
 
            1,090                       4,055       2,314  
 
                                               
DRA
                                               
The Grove at Riverchase
  Birmingham   AL     345       20 %     99.1 %     3,850       1,461  
Cunningham
  Austin   TX     280       20 %     93.9 %     2,800       969  
Colonial Village at Cary
  Raleigh   NC     319       20 %     96.2 %     4,320       1,973  
 
                                         
 
            944                       10,970       4,403  
 
                                               
Other
                                               
Colonial Grand at Research Park
  Raleigh   NC     370       20 %     95.4 %     4,634       1,153  
Colonial Grand at Huntcliff
  Atlanta   GA     358       20 %     98.3 %     5,200       2,078  
Regents Park (Development)
  Atlanta   GA     23       40 %                 5,316  
Colonial Grand at Traditions
  Gulf Shores   AL     324       35 %   LU     7,882       1,683  
Belterra
  Fort Worth   TX     288       10 %     93.4 %     2,000       690  
Stone Ridge
  Columbia   SC     191       10 %     94.2 %     484       459  
Colonial Grand at McKinney (Development)
  Dallas   TX     541       20 %                 876  
 
                                         
 
            2,095                       20,200       12,255  
 
                                               
Total Multifamily
            5,677                       57,331       19,736  
 
                                         
 
                                               
Land Title Building
  Birmingham   AL     30       33 %     100.0 %     366       84  
Colonial Center Mansell JV
  Atlanta   GA     689       15 %     93.7 %     13,903       1,264  
DRA/CRT (1)
            8,529       15 %     89.9 %     148,978       22,212  
DRA/CLP (2)
            5,235       15 %     91.4 %     111,286       (7,826 )
Huntsville TIC
            1,702       33 %     94.3 %     43,016       3,837  
 
                                         
 
                                               
Total Office
            16,185                       317,549       19,571  
 
                                         
 
                                               
OZRE (3)
            2,911       15 %     89.8 %     42,600       (6,622 )
 
                                               
Other
                                               
Parkway Place
  Huntsville   AL     636       45 %     84.1 %     26,296       9,774  
Colonial Promenade Madison
  Huntsville   AL     111       25 %     100.0 %           2,232  
Colonial Promenade Hoover
  Birmingham   AL     381       10 %     93.2 %     1,654       61  
Colonial Promenade Smyrna (Development)
  Smyrna   TN     351       50 %   LU     14,464       2,257  
Craft Farms
  Gulf Shores   AL     345       15 %   LU     6,450       1,123  
Colonial Pinnacle at Turkey Creek
  Knoxville   TN     486       50 %     97.1 %     32,500       5,821  
Colonial Pinnacle at Turkey Creek III (Development)
  Knoxville   TN     167       50 %                 6,256  
Colonial Promenade Alabaster II/Tutwiler II
  Birmingham   AL     193       5 %     99.1 %     2,000       (121 )
 
                                         
 
            2,670                       83,364       27,403  
 
                                               
Total Retail
            5,581 (4)                     125,964       20,781  
 
                                         
 
                                               
Other Unconsolidated Investments
                                    96       1,753  
 
                                           
Total Investments in Unconsolidated Subsidiaries
                                  $ 500,940     $ 61,841  
 
                                           
 
Notes:    
 
LU =   Properties in lease up.
 
(1)   As of March 31, 2008, this joint venture included 18 properties located in Ft. Lauderdale, Jacksonville and Orlando, Florida; Atlanta, Georgia; Rockville, Maryland; Charlotte, North Carolina; Memphis, Tennessee and Houston, Texas.
 
(2)   As of March 31, 2008, 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.
 
(3)   As of March 31, 2008, this joint venture included 11 retail properties located in Birmingham, Alabama; Jacksonville, Orlando, Punta Gorda and Tampa, Florida; Athens, Georgia and Houston, Texas.
 
(4)   Includes anchor-owned square footage.
         
1Q08   -32-   NYSE: CLP


 

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.
 
   
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.
         
1Q08   -33-   NYSE: CLP