e425
 

Filed by Camden Property Trust Pursuant to Rule 425
under the Securities Act of 1933
and deemed filed pursuant to Rule 14a-12
under the Securities Exchange Act of 1934

Subject Company: Summit Properties, Inc.
Commission File No.: 001-12792

     This filing relates to a proposed acquisition (the “Acquisition”) by Camden Property Trust (“Camden”) of Summit Properties, Inc. (“Summit”) pursuant to the terms of an Agreement and Plan of Merger, dated as of October 4, 2004 (the “Merger Agreement”), by and among Camden, Camden Summit, Inc. (formerly Camden Sparks, Inc.), a wholly owned subsidiary of Camden, and Summit, as amended pursuant to the terms of Amendment No. 1 to such Merger Agreement dated as of October 6, 2004 and Amendment No. 2 to such Merger Agreement dated as of January 24, 2005. The Merger Agreement is on file with the Securities and Exchange Commission (the “Commission”) as an exhibit to the Current Report on Form 8-K filed by Camden on October 5, 2004, Amendment No. 1 thereto is on file with the Commission as an exhibit to the Current Report on Form 8-K filed by Camden on October 7, 2004 and Amendment No. 2 thereto is on file with the Commission as an exhibit to the Current Report on Form 8-K filed by Camden on January 25, 2005. Each of the Merger Agreement and the Amendments thereto are incorporated by reference into this filing.

     On February 1, 2005, Camden issued a press release reporting its financial results for the quarter and year ended December 31, 2005. The press release has been filed by Camden on Form 8-K. The text of the press release is as follows:

CAMDEN PROPERTY TRUST ANNOUNCES
FOURTH QUARTER 2004 OPERATING RESULTS

Houston, TEXAS (February 1, 2005) – Camden Property Trust (NYSE: CPT) announced that its net income (“EPS”) for the fourth quarter of 2004 was $18.5 million or $0.43 per diluted share compared to $9.3 million or $0.22 per diluted share for the same period in 2003. EPS for the three months ended December 31, 2004 and 2003 included a $0.23 and $0.01 per diluted share impact from gain on sale of properties and land, respectively. For the twelve months ended December 31, 2004, EPS totaled $41.3 million or $0.98 per diluted share compared to $29.4 million or $0.71 per diluted share for the same period in 2003. EPS for the twelve months ended December 31, 2004 and 2003 included a $0.26 and $0.06 per diluted share impact from gain on sale of properties and land, respectively.

Funds from operations (“FFO”) for the fourth quarter of 2004 totaled $0.86 per diluted share or $38.2 million, as compared to $0.84 per diluted share or $36.8 million reported for the same period in 2003. FFO for the twelve months ended December 31, 2004 totaled $3.24 per diluted share or $143.7 million, as compared to $3.14 per diluted share or $135.7 million reported for the same period in 2003. 2003 FFO has been adjusted from amounts previously reported to include gains on sale of undepreciated property in accordance with the National Association of Real

 


 

Estate Investment Trusts (“NAREIT”) definition of FFO. A reconciliation of net income to FFO is included in the financial tables accompanying this press release.

Physical occupancy levels averaged 94.1% during the fourth quarter of 2004 as compared to 94.8% in the third quarter of 2004 and 94.5% in the fourth quarter of 2003. For the 43,497 apartment homes included in “same-property” results, fourth quarter 2004 revenues decreased 0.3% while operating expenses increased 5.3%, producing a 3.9% decline in same-property net operating income (“NOI”) compared to the fourth quarter of 2003. On a sequential basis, fourth quarter 2004 same-property NOI increased 1.5% compared to third quarter 2004, with revenues declining 0.5% and expenses declining 3.3% compared to the prior quarter. On a year-to-date basis, 2004 same-property NOI declined 0.7%, with revenue growth of 0.9% and expense growth of 3.2% compared to the same period in 2003. A reconciliation of net income to net operating income and same-property net operating income is included in the financial tables accompanying this press release.

Lease-up of Camden Harbor View in Long Beach, CA was completed in January 2005, and that community is currently 95% occupied. Construction continued on Camden Westwind in Ashburn, VA, Camden Lago Vista in Orlando, FL and Camden Farmers Market II in Dallas, TX, with initial occupancies expected at all three communities during early to mid-2005. Camden Westwind is being developed in a joint venture format, with Camden retaining a 20% ownership interest.

During the quarter, Camden disposed of a 552-home apartment community in Orlando, FL for $23.8 million and sold undeveloped land parcels in Long Beach, CA and Houston, TX for $11.3 and $5.7 million respectively. The Company also designated two additional apartment communities in Las Vegas, NV and Tampa, FL as held for sale at year-end. Subsequent to year-end, Camden sold the 432-home apartment community in Las Vegas, NV for approximately $36.5 million, and expects to complete the remaining sale during the first or second quarter of 2005.

The Company issued $250 million of 4.375% senior unsecured notes during the fourth quarter, using the proceeds to reduce the balance outstanding under its unsecured credit facility. Subsequent to year-end, Camden amended its unsecured credit facility, increasing the size of the facility from $500 million to $600 million, and also executed a $500 million senior bridge facility that will be used to finance a portion of the acquisition of Summit Properties Inc.

As previously announced, on October 4, 2004, Camden and Summit Properties Inc. executed a definitive merger agreement pursuant to which Summit will be merged with and into a wholly owned subsidiary of Camden. The transaction is currently expected to close on February 28, 2005.

The Company provided initial guidance for 2005 of FFO between $3.20 and $3.40 per diluted share and EPS between $0.27 and $0.47 per diluted share, excluding any future gains from potential property sales and excluding the impact of any sale by Camden of its investment in the stock of Rent.com as described in the press release dated December 22, 2004 . The 2005 guidance assumes closing of the Summit Properties merger on February 28, 2005, and is based on projections of same-property NOI growth between 1.0% and 3.0%, acquisitions of $200-$300 million, dispositions of $300-$400 million and new development starts of $500-$600 million. The Company also provided guidance for the first quarter of 2005 of $0.78 to $0.82 per diluted share for FFO and $0.12 to $0.16 per diluted share for EPS. Camden updates its earnings

 


 

guidance to the market on a quarterly basis. A reconciliation of expected net income to expected FFO is included in the financial tables accompanying this press release.

The Company will hold a conference call on Wednesday, February 2, 2005 at 9:00 a.m. Central Time to review its fourth quarter results and discuss its outlook for future performance. To participate in the call, please dial (800) 510-0178 (domestic) or (617) 614-3450 (international) by 8:50 a.m. Central Time and request the Camden Property Trust Fourth Quarter Earnings Call, Conference Passcode #13824692, or join the live webcast of the conference call by accessing the Investor Relations section of the Company’s website at www.camdenliving.com. Supplemental financial information is available in the Investor Relations section of the Company’s website or by calling Camden’s Investor Relations Department at (800) 922-6336.

In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates and projections about the industry and markets in which Camden operates, management’s beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict.

Camden Property Trust is a real estate company engaged in the ownership, development, acquisition, management and disposition of multifamily apartment communities. Camden owns interests in and operates 144 properties containing 51,456 apartment homes in the Sunbelt and Midwestern markets from Florida to California. Upon completion of three properties under development, the Company’s portfolio will increase to 52,570 apartment homes in 147 properties.

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

Additional Information about the Merger and Where to Find It

In connection with the proposed merger of Summit with and into a wholly owned subsidiary of Camden, on January 25, 2005, Camden filed with the Securities and Exchange Commission a registration statement on Form S-4 that contains a joint proxy statement/prospectus and a registration statement on Form S-4 that contains a consent solicitation/prospectus. INVESTORS AND SECURITY HOLDERS OF CAMDEN AND SUMMIT ARE URGED TO READ THE MATERIALS BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT CAMDEN, SUMMIT AND THE MERGER. The relevant materials, and any other documents filed by Camden or Summit with the SEC, may be obtained free of charge at the SEC’s web site at www.sec.gov. In addition, investors and security holders may obtain free copies of the documents filed with the SEC by Camden by directing a written request to Camden Property Trust, 3 Greenway Plaza, Suite 1300, Houston, TX 77046, Attention: Investor Relations, and free copies of the documents filed by with the SEC by Summit by directing a written request to Summit Properties Inc. 309 East Morehead Street, Suite 200, Charlotte, NC 28202, Attention: Investor Relations. Investors and security holders are urged to read the joint proxy statement/prospectus and the consent solicitation/prospectus and the other relevant materials before making any voting or investment decision with respect to the merger.

Camden, Summit and their respective executive officers, trust managers and directors may be deemed to be participants in the solicitation of proxies from the security holders of Camden and Summit in connection with the merger. Information about those executive officers and trust managers of Camden and their ownership of Camden common shares is set forth in the proxy statement for Camden’s 2004 Annual Meeting of Shareholders, which was filed with the SEC on

 


 

March 30, 2004. Information about the executive officers and directors of Summit and their ownership of Summit common stock is set forth in the proxy statement for Summit’s 2004 Annual Meeting of Stockholders, which was filed with the SEC on March 24, 2004. Investors and security holders may obtain additional information regarding the direct and indirect interests of Camden, Summit and their respective executive officers, trust managers and directors in the merger by reading the joint proxy statement/prospectus and the consent solicitation/prospectus.

This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

 


 

CAMDEN   OPERATING RESULTS
(In thousands, except per share and property data amounts)

                                 
(Unaudited)   Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
OPERATING DATA   2004     2003     2004     2003  
Revenues
                               
Rental revenues
  $ 95,063     $ 93,465     $ 376,148     $ 361,166  
Other property revenues
    8,420       7,937       33,959       32,490  
 
       
Total property revenues
    103,483       101,402       410,107       393,656  
 
       
Development and construction fees
    2,106       1,453       7,454       5,567  
Management fees
    442       421       1,733       1,709  
Other revenues
    3,938       2,238       11,937       5,685  
 
       
Total revenues
    109,969       105,514       431,231       406,617  
 
                               
Expenses
                               
Property operating and maintenance
    31,496       29,022       124,040       115,996  
Real estate taxes
    10,763       10,238       44,747       42,957  
 
       
Total property expenses
    42,259       39,260       168,787       158,953  
 
       
Property management
    3,412       2,660       11,924       10,154  
Fee and asset management
    1,011       679       3,856       3,908  
General and administrative
    6,136       4,305       18,536       16,231  
Other expenses
                      1,389  
Interest
    19,513       19,955       79,214       75,414  
Amortization of deferred financing costs
    447       711       2,697       2,634  
Depreciation
    25,675       25,925       103,528       102,040  
 
       
Total expenses
    98,453       93,495       388,542       370,723  
 
       
Income from continuing operations before gain on sale of land, impairment loss on land held for sale, equity in income of joint ventures and minority interests
    11,516       12,019       42,689       35,894  
Gain on sale of land
    1,370       419       2,625       2,590  
Impairment loss on land held for sale
                (1,143 )      
Equity in income of joint ventures
    97       48       356       3,200  
Income allocated to minority interests
                               
Distributions on perpetual preferred units
    (2,111 )     (3,093 )     (10,461 )     (12,747 )
Original issuance costs on redeemed perpetual preferred units
                (745 )      
Income allocated to common units
    (809 )     (719 )     (2,765 )     (2,096 )
 
       
Income from continuing operations
    10,063       8,674       30,556       26,841  
Income from discontinued operations
    1,434       612       3,912       2,730  
Minority interests from discontinued operations
    (1,373 )     (36 )     (1,495 )     (141 )
Gain on sale of discontinued operations
    8,368             8,368        
 
       
Net income
  $ 18,492     $ 9,250     $ 41,341     $ 29,430  
 
       
 
                               
FUNDS FROM OPERATIONS
                               
Net income
  $ 18,492     $ 9,250     $ 41,341     $ 29,430  
Real estate depreciation from continuing operations
    25,143       25,407       101,684       99,952  
Real estate depreciation from discontinued operations
    209       818       2,655       3,402  
Adjustments for unconsolidated joint ventures
    527       526       2,097       678  
Minority interests from discontinued operations
    1,373       36       1,495       141  
(Gain) on sale of discontinued operations
    (8,368 )           (8,368 )      
Income allocated to common units
    809       719       2,765       2,096  
 
       
Funds from operations — diluted
  $ 38,185     $ 36,756     $ 143,669     $ 135,699  
 
       
 
                               
PER SHARE DATA
                               
Net income — basic
  $ 0.44     $ 0.23     $ 1.00     $ 0.75  
Net income — diluted
    0.43       0.22       0.98       0.71  
Income from continuing operations — basic
    0.24       0.22       0.74       0.68  
Income from continuing operations — diluted
    0.24       0.21       0.72       0.65  
Funds from operations — diluted
    0.86       0.84       3.24       3.14  
Cash distributions
    0.64       0.64       2.54       2.54  
 
                               
Weighted average number of common and common equivalent shares outstanding:
                               
Basic
    41,588       39,743       41,430       39,355  
Diluted
    42,622       41,903       42,426       41,354  
FFO — diluted
    44,497       43,782       44,302       43,234  
 
                               
PROPERTY DATA
                               
Total operating properties (end of period) (a)
    144       144       144       144  
Total operating apartment homes in operating properties (end of period) (a)
    51,456       51,344       51,456       51,344  
Total operating apartment homes (weighted average)
    45,927       45,381       45,683       44,985  

(a) Includes joint venture investments.

Note: Please refer to pages 6 and 7 for definitions and reconciliations of all non-GAAP financial measures presented in this document.

 


 

CAMDEN   BALANCE SHEETS
(In thousands)

                                         
(Unaudited)   Dec 31,     Sep 30,     Jun 30,     Mar 31,     Dec 31,  
  2004     2004     2004     2004     2003  
ASSETS
                                       
Real estate assets, at cost
                                       
Land
  $ 399,054     $ 406,760     $ 406,626     $ 404,113     $ 400,490  
Buildings and improvements
    2,511,195       2,583,555       2,573,099       2,538,193       2,499,214  
 
   
 
    2,910,249       2,990,315       2,979,725       2,942,306       2,899,704  
Accumulated depreciation
    (688,333 )     (680,184 )     (653,581 )     (627,808 )     (601,688 )
 
   
Net operating real estate assets
    2,221,916       2,310,131       2,326,144       2,314,498       2,298,016  
Properties under development, including land
    176,769       174,351       163,326       156,466       189,119  
Investment in joint ventures
    9,641       10,076       10,371       10,754       11,033  
Properties held for sale
    62,418       1,800       1,800       1,800        
 
   
Total real estate assets
    2,470,744       2,496,358       2,501,641       2,483,518       2,498,168  
Accounts receivable — affiliates
    31,380       30,434       29,981       28,984       25,997  
Notes receivable
                                       
Affiliates
    10,367       10,010       9,665       9,335       9,017  
Other
    44,547       53,599       48,333       41,685       41,416  
Other assets, net (a)
    66,164       49,804       48,063       42,922       40,951  
Cash and cash equivalents
    2,253       2,465       1,922       3,836       3,357  
Restricted cash
    3,909       4,259       4,841       6,794       6,655  
 
   
Total assets
  $ 2,629,364     $ 2,646,929     $ 2,644,446     $ 2,617,074     $ 2,625,561  
 
   
 
                                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                       
Liabilities
                                       
Notes payable
                                       
Unsecured
  $ 1,407,208     $ 1,435,197     $ 1,332,216     $ 1,291,074     $ 1,277,879  
Secured
    169,197       170,129       229,423       230,622       231,798  
Accounts payable
    31,904       28,794       31,309       26,112       26,150  
Accrued real estate taxes
    27,324       32,732       21,935       14,165       27,407  
Accrued expenses and other liabilities
    65,237       48,192       43,957       54,397       50,111  
Distributions payable
    30,412       30,331       31,038       30,974       30,946  
 
   
Total liabilities
    1,731,282       1,745,375       1,689,878       1,647,344       1,644,291  
 
                                       
Commitments and contingencies
                                       
 
                                       
Minority interests
                                       
Perpetual preferred units
    115,060       115,060       149,815       149,815       149,815  
Common units
    44,507       43,881       44,884       45,711       46,570  
 
   
Total minority interests
    159,567       158,941       194,699       195,526       196,385  
 
                                       
Shareholders’ equity
                                       
Common shares of beneficial interest
    486       486       485       484       483  
Additional paid-in capital
    1,348,848       1,346,040       1,344,366       1,340,564       1,330,512  
Distributions in excess of net income
    (361,973 )     (353,996 )     (333,416 )     (314,720 )     (297,808 )
Unearned restricted share awards
    (13,023 )     (14,069 )     (15,384 )     (15,937 )     (11,875 )
Treasury shares, at cost
    (235,823 )     (235,848 )     (236,182 )     (236,187 )     (236,427 )
 
   
Total shareholders’ equity
    738,515       742,613       759,869       774,204       784,885  
 
   
Total liabilities and shareholders’ equity
  $ 2,629,364     $ 2,646,929     $ 2,644,446     $ 2,617,074     $ 2,625,561  
 
   
 
                                       
(a) includes net deferred charges of:
  $ 11,361     $ 8,917     $ 8,756     $ 9,313     $ 9,558  

 


 

CAMDEN NON-GAAP FINANCIAL MEASURES
DEFINITIONS & RECONCILIATIONS
    (In thousands, except per share amounts)

(Unaudited)

This document contains certain non-GAAP financial measures that management believes are useful in evaluating an equity REIT’s performance. Camden’s definitions and calculations of non-GAAP financial measures may differ from those used by other REITs, and thus may not be comparable. The non-GAAP financial measures should not be considered as an alternative to net income as an indication of our operating performance, or to net cash provided by operating activities as a measure of our liquidity.

FFO
The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains or losses from of depreciable operating property sales, plus real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Camden’s definition of diluted FFO also assumes conversion of all dilutive convertible securities, including minority interests, which are convertible into common equity. The Company considers FFO to be an appropriate supplemental measure of operating performance because, by excluding gains or losses on dispositions of operating properties and excluding depreciation, FFO can help one compare the operating performance of a company’s real estate between periods or as compared to different companies. A reconciliation of net income to FFO is provided below:

                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2004   2003 (a)     2004   2003 (a)  
Net income
  $ 18,492     $ 9,250     $ 41,341     $ 29,430  
Real estate depreciation from continuing operations
    25,143       25,407       101,684       99,952  
Real estate depreciation from discontinued operations
    209       818       2,655       3,402  
Adjustments for unconsolidated joint ventures
    527       526       2,097       678  
Minority interests from discontinued operations
    1,373       36       1,495       141  
(Gain) on sale of discontinued operations
    (8,368 )           (8,368 )      
Income allocated to common units
    809       719       2,765       2,096  
 
       
Funds from operations — diluted
  $ 38,185     $ 36,756     $ 143,669     $ 135,699  
 
       
 
Weighted average number of common and common equivalent shares outstanding:
                               
EPS diluted
    42,622       41,903       42,426       41,354  
FFO diluted
    44,497       43,782       44,302       43,234  
 
Net income per common share — diluted
  $ 0.43     $ 0.22     $ 0.98     $ 0.71  
FFO per common share — diluted
  $ 0.86     $ 0.84     $ 3.24     $ 3.14  

(a)  FFO for the three months ended and twelve months ended December 31, 2003 previously included a reduction of $0.4 million and $2.6 million respectively from gains on sales of undepreciated property. We have adjusted FFO to include these types of gains as they currently do not meet NAREITs definition of gains that should be adjusted from net income in calculating FFO.

Expected FFO
Expected FFO is calculated in a method consistent with historical FFO, and is considered an appropriate supplemental measure of expected operating performance when compared to expected net income (EPS). A reconciliation of the ranges provided for expected net income per diluted share to expected FFO per diluted share is provided below:

                                 
    1Q05 Range     2005 Range  
    Low   High     Low   High  
Expected net income per share — diluted
  $ 0.12     $ 0.16     $ 0.27     $ 0.47  
Expected real estate depreciation
    0.62       0.62       2.76       2.76  
Expected adjustments for unconsolidated joint ventures
    0.01       0.01       0.04       0.04  
Expected income allocated to common units
    0.03       0.03       0.13       0.13  
 
       
Expected FFO per share — diluted
  $ 0.78     $ 0.82     $ 3.20     $ 3.40  

Note:  This table contains forward-looking statements. Please see the paragraph regarding forward-looking statements on page 2 of this document.

 


 

CAMDEN NON-GAAP FINANCIAL MEASURES
DEFINITIONS & RECONCILIATIONS
  (In thousands, except per share amounts)

(Unaudited)

Net Operating Income (NOI)
NOI is defined by the Company as total property income less property operating and maintenance expenses less real estate taxes. The Company considers NOI to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without allocation of corporate level property management overhead or general and administrative costs. A reconciliation of net income to net operating income is provided below:

                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2004     2003     2004     2003  
Net income
  $ 18,492     $ 9,250     $ 41,341     $ 29,430  
Development and construction fees
    (2,106 )     (1,453 )     (7,454 )     (5,567 )
Management fees
    (442 )     (421 )     (1,733 )     (1,709 )
Other revenues
    (3,938 )     (2,238 )     (11,937 )     (5,685 )
Property management expense
    3,412       2,660       11,924       10,154  
Fee and asset management expense
    1,011       679       3,856       3,908  
General and administrative expense
    6,136       4,305       18,536       16,231  
Other expenses
                      1,389  
Interest expense
    19,513       19,955       79,214       75,414  
Amortization of deferred financing costs
    447       711       2,697       2,634  
Depreciation
    25,675       25,925       103,528       102,040  
Gain on sale of land
    (1,370 )     (419 )     (2,625 )     (2,590 )
Impairment loss on land held for sale
                1,143        
Equity in income of joint ventures
    (97 )     (48 )     (356 )     (3,200 )
Distributions on perpetual preferred units
    2,111       3,093       10,461       12,747  
Original issuance costs on redeemed perpetual preferred units
                745        
Income allocated to common units
    809       719       2,765       2,096  
Income from discontinued operations
    (1,434 )     (612 )     (3,912 )     (2,730 )
Minority interests from discontinued operations
    1,373       36       1,495       141  
Gain on sale of discontinued operations
    (8,368 )           (8,368 )      
 
       
Net Operating Income (NOI)
  $ 61,224     $ 62,142     $ 241,320     $ 234,703  
 
“Same Property” net operating income
  $ 55,623     $ 57,894     $ 223,170     $ 224,642  
Non-“Same Property” net operating income
    3,930       3,634       13,912       8,957  
Development and Lease-Up net operating income
    1,642       566       4,259       1,032  
Dispositions / Other net operating income
    29       48       (21 )     72  
 
       
Net Operating Income (NOI)
  $ 61,224     $ 62,142     $ 241,320     $ 234,703  

EBITDA
EBITDA is defined by the Company as earnings before interest, taxes, depreciation and amortization, including net operating income from discontinued operations, excluding equity in income of joint ventures, gain on sale of real estate assets, and income allocated to minority interests. The Company considers EBITDA to be an appropriate supplemental measure of operating performance to net income because it represents income before non-cash depreciation and the cost of debt, and excludes gains or losses from property dispositions. A reconciliation of net income to EBITDA is provided below:

                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2004     2003     2004     2003  
Net income
  $ 18,492     $ 9,250     $ 41,341     $ 29,430  
Interest expense
    19,513       19,955       79,214       75,414  
Amortization of deferred financing costs
    447       711       2,697       2,634  
Depreciation
    25,675       25,925       103,528       102,040  
Distributions on perpetual preferred units
    2,111       3,093       10,461       12,747  
Original issuance costs on redeemed perpetual preferred units
                745        
Income allocated to common units
    809       719       2,765       2,096  
Real estate depreciation from discontinued operations
    209       818       2,655       3,402  
Gain on sale of land
    (1,370 )     (419 )     (2,625 )     (2,590 )
Impairment loss on land held for sale
                1,143        
Equity in income of joint ventures
    (97 )     (48 )     (356 )     (3,200 )
Gain on sale of discontinued operations
    (8,368 )           (8,368 )      
Minority interests from discontinued operations
    1,373       36       1,495       141  
 
       
EBITDA
  $ 58,794     $ 60,040     $ 234,695     $ 222,114