POST PROPERTIES INC - FORM 8-K - EX-99.2

Attached files

file	filename
8-K - 8-K - POST PROPERTIES INC	d250500d8k.htm
EX-99.1 - EX-99.1 - POST PROPERTIES INC	d250500dex991.htm

Exhibit 99.2

LOGO

Third Quarter 2011

Supplemental Financial Data

Table of Contents


		Page

Consolidated Statements of Operations		3

Funds from Operations and Adjusted Funds From Operations		4

Consolidated Balance Sheets		5

Same Store Results		7

Debt Summary		10

Summary of Apartment Communities Under Development and Land Held for Future Investment		13

Summary of Condominium Projects		14

Capitalized Costs Summary		15

Investments in Unconsolidated Real Estate Entities		16

Net Asset Value Supplemental Information		17

Non-GAAP Financial Measures and Other Defined Terms and Property Tables		19

The projections and estimates given in this document and other written or oral statements made by or on behalf of the Company may constitute “forward-looking statements” within the meaning of the federal securities laws. All forward-looking statements are subject to certain risks and uncertainties that could cause actual events to differ materially from those projected. Management believes that these forward-looking statements are reasonable; however, you should not place undue reliance on such statements. These statements are based on current expectations and speak only as of the date of such statements. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of future events, new information or otherwise. The following are some of the factors that could cause the Company’s actual results and its expectations to differ materially from those described in the Company’s forward-looking statements: the success of the Company’s business strategies discussed in its Annual Report on Form 10-K for the year ended December 31, 2010 and in subsequent filings with the SEC; future local and national economic conditions, including changes in job growth, interest rates, the availability of mortgage and other financing and related factors; conditions affecting ownership of residential real estate and general conditions in the multi-family residential real estate market; the effects on the financial markets of the economic stabilization actions of the U.S government, U.S. Treasury, Federal Reserve and other governmental and regulatory bodies; uncertainties associated with the Company’s real estate development and construction; uncertainties associated with the timing and amount of apartment community sales; the Company’s ability to generate sufficient cash flows to make required payments associated with its debt financing; the effects of the Company’s leverage on its risk of default and debt service requirements; the impact of a downgrade in the credit rating of the Company’s securities; the effects of a default by the Company or its subsidiaries on an obligation to repay outstanding indebtedness, including cross-defaults and cross-acceleration under other indebtedness; the effects of covenants of the Company’s or its subsidiaries’ mortgage indebtedness on operational flexibility and default risks; the effects of any decision by the government to eliminate Fannie Mae or Freddie Mac or reduce government support for apartment mortgage loans; the Company’s ability to maintain its current dividend level; uncertainties associated with the Company’s condominium for-sale housing business, including the timing and volume of condominium sales; the impact of any additional charges the Company may be required to record in the future related to any impairment in the carrying value of its assets; the impact of competition on the Company’s business, including competition for residents in the Company’s apartment communities and buyers of the Company’s for-sale condominium homes and development locations; the Company’s ability to renew leases or relet units as leases expire; the Company’s ability to succeed in new markets; the costs associated with compliance with laws requiring access to the Company’s properties by persons with disabilities; the impact of the Company’s ongoing litigation with the U.S. Department of Justice regarding the Americans with Disabilities Act and the Fair Housing Act as well as the impact of other litigation; the effects of losses from natural catastrophes in excess of insurance coverage; uncertainties associated with environmental and other regulatory matters; the costs associated with moisture infiltration and resulting mold remediation; the Company’s ability to control joint ventures, properties in which it has joint ownership and corporations and limited partnerships in which it has partial interests; the Company’s ability to continue to qualify as a REIT under the Internal Revenue Code; and the effects of changes in accounting policies and other regulatory matters detailed in the Company’s filings with the Securities and Exchange Commission. Other important risk factors regarding the Company are included under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 and may be discussed in subsequent filings with the SEC. The risk factors discussed in Form 10-K under the caption “Risk Factors” are specifically incorporated by reference into this document.

LOGO


Supplemental Financial Data		2 \| P a g e

LOGO

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data) - (Unaudited)

		12		12		12		12
	Three months ended September 30,				Nine months ended September 30,
	2011		2010		2011		2010
Revenues
Rental	$	73,607	$	68,384	$	213,199	$	199,897
Other property revenues		4,762		4,288		13,682		12,195
Other		243		223		686		777

Total revenues		78,612		72,895		227,567		212,869


Expenses
Total property operating and maintenance (exclusive of items shown separately below)		34,618		33,958		100,441		100,364
Depreciation		18,823		18,623		56,383		55,737
General and administrative		3,970		3,927		12,332		12,570
Investment and development (1)		239		569		1,013		1,849
Other investment costs (1)		329		669		1,278		1,828
Impairment losses		-		-		-		35,091

Total expenses		57,979		57,746		171,447		207,439


Operating income		20,633		15,149		56,120		5,430

Interest income		374		390		982		755
Interest expense		(14,207)		(13,646)		(43,119)		(38,820)
Amortization of deferred financing costs		(717)		(611)		(2,085)		(2,097)
Net gains on condominium sales activities (2)		2,581		1,184		8,757		2,319
Equity in income of unconsolidated real estate entities, net		235		18,258		790		18,554
Other income (expense), net		(71)		26		230		(271)
Net gain on extinguishment of indebtedness		-		2,845		-		2,845

Net income (loss)		8,828		23,595		21,675		(11,285)
Noncontrolling interests - consolidated real estate entities		(9)		14		(56)		(47)
Noncontrolling interests - Operating Partnership		(25)		(76)		(54)		60

Net income (loss) available to the Company		8,794		23,533		21,565		(11,272)
Dividends to preferred shareholders		(922)		(1,864)		(3,533)		(5,632)
Preferred stock redemption costs		-		1		(1,757)		(44)

Net income (loss) available to common shareholders	$	7,872	$	21,670	$	16,275	$	(16,948)


Per common share data - Basic (3)
Net income (loss) available to common shareholders	$	0.15	$	0.44	$	0.33	$	(0.35)

Weighted average common shares outstanding - basic		50,651		48,535		49,862		48,446

Per common share data - Diluted (3)
Net income (loss) available to common shareholders	$	0.15	$	0.44	$	0.32	$	(0.35)

Weighted average common shares outstanding - diluted		51,053		48,670		50,259		48,446

See Notes to Consolidated Financial Statements on page 6

LOGO


Supplemental Financial Data		3 \| P a g e

LOGO

FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(In thousands, except per share data) - (Unaudited)

A reconciliation of net income (loss) available to common shareholders to funds from operations available to common shareholders and unitholders, and adjusted funds from operations available to common shareholders and unitholders is provided below.


	Three months ended September 30,				Nine months ended September 30,
	2011		2010		2011		2010
Net income (loss) available to common shareholders	$	7,872	$	21,670	$	16,275	$	(16,948)
Noncontrolling interests - Operating Partnership		25		76		54		(60)
Depreciation on consolidated real estate assets, net (4)		18,475		18,167		55,340		54,349
Depreciation on real estate assets held in unconsolidated entities		363		356		1,084		1,065
Gains on sales of condominiums		(2,581)		(1,184)		(8,757)		(2,319)
Incremental gains on condominium sales (5)		2,581		1,184		8,757		2,057

Funds from operations available to common shareholders and unitholders (A)	$	26,735	$	40,269	$	72,753	$	38,144


Funds from operations available to common shareholders and unitholders (A)	$	26,735	$	40,269	$	72,753	$	38,144
Annually recurring capital expenditures		(5,458)		(3,059)		(11,978)		(9,028)
Periodically recurring capital expenditures (6)		(1,875)		(1,081)		(5,443)		(2,358)
Non-cash straight-line adjustment for ground lease expenses		128		274		384		834
Non-cash impairment charges		-		5,492		-		40,583
Net gain on early extinguishment of indebtedness		-		(26,441)		-		(26,441)
Preferred stock redemption costs		-		(1)		1,757		44

Adjusted funds from operations available to common shareholders and unitholders (7) (B)	$	19,530	$	15,453	$	57,473	$	41,778


Per Common Share Data - Basic
Funds from operations per share or unit, as defined (A÷C)	$	0.52	$	0.82	$	1.45	$	0.78
Adjusted funds from operations per share or unit (7) (B÷C)	$	0.38	$	0.32	$	1.15	$	0.86
Dividends declared	$	0.22	$	0.20	$	0.62	$	0.60
Weighted average shares outstanding		50,815		48,747		50,024		48,652
Weighted average shares and units outstanding (C)		50,977		48,918		50,191		48,824

Per Common Share Data - Diluted
Funds from operations per share or unit, as defined (A÷D)	$	0.52	$	0.82	$	1.44	$	0.78
Adjusted funds from operations per share or unit (7) (B÷D)	$	0.38	$	0.32	$	1.14	$	0.85
Dividends declared	$	0.22	$	0.20	$	0.62	$	0.60
Weighted average shares outstanding (8)		51,217		48,882		50,421		48,785
Weighted average shares and units outstanding (8) (D)		51,379		49,053		50,588		48,957

See Notes to Funds from Operations and Adjusted Funds from Operations on page 6

LOGO


Supplemental Financial Data		4 \| P a g e

LOGO

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)


	September 30, 2011		December 31, 2010
	(Unaudited)
Assets
Real estate assets
Land	$	292,396	$	285,005
Building and improvements		2,040,929		2,028,580
Furniture, fixtures and equipment		248,794		240,614
Construction in progress		75,856		25,734
Land held for future development		55,428		72,697

		2,713,403		2,652,630
Less: accumulated depreciation		(748,306)		(692,514)
For-sale condominiums		60,236		82,259

Total real estate assets		2,025,333		2,042,375
Investments in and advances to unconsolidated real estate entities		7,316		7,671
Cash and cash equivalents		93,107		22,089
Restricted cash		4,489		5,134
Deferred charges, net		9,400		8,064
Other assets		29,445		29,446

Total assets	$	2,169,090	$	2,114,779


Liabilities and equity
Indebtedness	$	1,030,852	$	1,033,249
Accounts payable and accrued expenses		69,744		66,977
Investments in unconsolidated real estate entities		15,766		15,384
Dividends and distributions payable		11,448		9,814
Accrued interest payable		11,045		5,841
Security deposits and prepaid rents		9,214		10,027

Total liabilities		1,148,069		1,141,292


Redeembable common units		5,454		6,192


Commitments and contingencies
Equity
Company shareholders’ equity
Preferred stock, $.01 par value, 20,000 authorized:
8 1/2% Series A Cumulative Redeemable Shares, liquidation preference $50 per share, 868 shares issued and outstanding		9		9
7 5/8% Series B Cumulative Redeemable Shares, liquidation preference $25 per share, 0 and 1,983 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively		-		20
Common stock, $.01 par value, 100,000 authorized:
51,877 and 48,926 shares issued and 51,877 and 48,913 shares outstanding at September 30, 2011 and December 31, 2010, respectively		518		489
Additional paid-in-capital		1,018,310		965,691
Accumulated earnings		-		4,577

		1,018,837		970,786

Less common stock in treasury, at cost, 98 and 108 shares at September 30, 2011 and December 31, 2010, respectively		(3,331)		(3,696)

Total Company shareholders’ equity		1,015,506		967,090
Noncontrolling interests - consolidated property partnerships		61		205

Total equity		1,015,567		967,295

Total liabilities and equity	$	2,169,090	$	2,114,779

See Notes to Consolidated Financial Statements on page 6

LOGO


Supplemental Financial Data		5 \| P a g e

LOGO

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

AND RECONCILIATION OF FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(In thousands)

1)	Investment and development expenses include investment group expenses, development personnel and associated costs not allocable to development projects. Other investment costs include land carry costs, primarily property taxes and assessments.

2)	A summary of revenues and costs and expenses of condominium activities for the three and nine months ended September 30, 2011 and 2010 is as follows:

		60		60		60		60
	Three months ended September 30,				Nine months ended September 30,
	2011		2010		2011		2010
Condominium revenues	$	13,678	$	28,470	$	46,443	$	46,218
Condominium costs and expenses		(11,097)		(27,286)		(37,686)		(43,899)

Net gains on sales of condominiums	$	2,581	$	1,184	$	8,757	$	2,319

Post Properties, Inc., through its wholly-owned subsidiaries, is the sole general partner, a limited partner and owns a majority interest in Post Apartment Homes, L.P., the Operating Partnership through which the Company conducts its operations. As of September 30, 2011, there were 52,034 units of the Operating Partnership outstanding, of which 51,877, or 99.7%, were owned by the Company.

4)	Depreciation on consolidated real estate assets is net of the minority interest portion of depreciation on consolidated entities.

For development projects, gains on condominium sales in FFO are equivalent to gains reported under GAAP. For conversion projects sold out in 2010, the Company recognized accounting gains under GAAP to the extent that net sales proceeds from the sale of condominium units exceeded the Company’s net GAAP basis and related expenses. For FFO purposes, the Company recognized 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 exceeded the “transfer price.” The transfer price for purposes of computing incremental gains on condominium sales included in FFO at conversion projects reflected the greater of (1) the estimated fair value on the date the project was acquired by the Company’s taxable REIT subsidiary (as supported by independently-prepared, third-party appraisals) or (2) its net book value at that time.

6)	Excludes approximately $780 and $11,434 for the three and nine months ended September 30, 2010, respectively, of periodically recurring capital expenditures related to the Company’s exterior remediation project that was completed in 2010.

Since the Company does not add back the depreciation of non-real estate assets in its calculation of FFO, non-real estate related capital expenditures of $440 and $95 for the three months and $926 and $541 for the nine months ended September 30, 2011 and 2010, respectively, are excluded from the calculation of adjusted funds from operations available to common shareholders and unitholders.

Diluted weighted average shares and units include the impact of dilutive securities totaling 402 and 135 for the three months and 397 and 134 for the nine months ended September 30, 2011 and 2010, respectively. The dilutive securities for the nine months ended September 30, 2010 were antidilutive to the computation of income (loss) per share, as the Company reported a net loss attributable to common shareholders for this period under GAAP. Additionally, basic and diluted weighted average shares and units included the impact of non-vested shares and units totaling 164 and 212 for the three months and 162 and 205 for the nine months ended September 30, 2011 and 2010, respectively, for the computation of FFO per share. Such non-vested shares and units are considered in the income (loss) per share computations under GAAP using the “two-class method.”

LOGO


Supplemental Financial Data		6 \| P a g e

LOGO

SAME STORE RESULTS

(In thousands, except per unit data) - (Unaudited)

Same Store Operating Results

The Company defines fully stabilized or same store communities as those which have reached stabilization prior to the beginning of the previous calendar year, adjusted by communities sold and classified as held for sale and communities under rehabilitation. Same store net operating income is a supplemental non-GAAP financial measure. See Table 1 on page 21 for a reconciliation of same store net operating income to GAAP net income and Table 4 on page 26 for a year-to-date margin analysis. The operating performance and capital expenditures of the 46 communities containing 16,688 apartment units which were fully stabilized as of January 1, 2010, are summarized in the table below.


	Three months ended September 30,						Nine months ended September 30,
	2011		2010		% Change		2011		2010		% Change
Revenues:
Rental and other revenue	$	64,708	$	60,716		6.6%	$	188,565	$	179,827		4.9%
Utility reimbursements		2,265		2,064		9.7%		6,346		5,694		11.5%

Total rental and other revenues	$	66,973	$	62,780		6.7%	$	194,911	$	185,521		5.1%


Property operating and maintenance expenses:
Personnel expenses		6,202		6,269		(1.1)%		18,462		18,521		(0.3)%
Utility expense		4,454		4,372		1.9%		12,075		11,312		6.7%
Real estate taxes and fees		8,885		8,326		6.7%		25,956		25,841		0.4%
Insurance expenses		857		740		15.8%		2,682		2,846		(5.8)%
Building and grounds repairs and maintenance (1)		4,289		4,293		(0.1)%		12,132		11,928		1.7%
Ground lease expense (2)		234		670		(65.1)%		834		2,011		(58.5)%
Other expenses		1,922		1,893		1.5%		5,616		5,401		4.0%

Total property operating and maintenance expenses (excluding depreciation and amortization)		26,843		26,563		1.1%		77,757		77,860		(0.1)%


Same store net operating income	$	40,130	$	36,217		10.8%	$	117,154	$	107,661		8.8%

Same store net operating income margin		59.9%		57.7%		2.2%		60.1%		58.0%		2.1%


Capital expenditures (3)
Annually recurring:
Carpet	$	925	$	808		14.5%	$	2,349	$	2,161		8.7%
Other		4,312		2,162		99.4%		9,111		6,597		38.1%

Total annually recurring		5,237		2,970		76.3%		11,460		8,758		30.9%
Periodically recurring (4)		1,217		1,439		(15.4)%		4,063		12,802		(68.3)%

Total capital expenditures (A)	$	6,454	$	4,409		46.4%	$	15,523	$	21,560		(28.0)%

Total capital expenditures per unit (A ÷ 16,688 units)	$	387	$	264		46.6%	$	930	$	1,292		(28.0)%

Average monthly rental rate per unit (5)	$	1,289	$	1,228		5.0%	$	1,264	$	1,220		3.6%

Gross turnover (6)		67.9%		64.5%		3.4%		59.4%		58.0%		1.4%

Net turnover (7)		62.4%		57.8%		4.6%		53.6%		51.6%		2.0%

1)	Building and grounds repairs and maintenance includes $188 and $388 for the three months and $516 and $544 for the nine months ended September 30, 2011 and 2010, respectively, related to exterior painting of communities.

2)	Ground lease expense reflects the cessation of ground lease expenses at the Company’s Pentagon Row™ community, effective October 1, 2010, and at the Company’s Post Renaissance^® community, effective July 1, 2011.

3)	See Table 5 on page 27 for a reconciliation of these segment components of property capital expenditures to total annually recurring capital expenditures and total periodically recurring capital expenditures as presented in the consolidated cash flow statements prepared under GAAP.

Periodically recurring capital expenditures included $780 and $11,434 for the three and nine months ended September 30, 2010, respectively, related to the Company’s exterior remediation project that was completed in 2010. Periodically recurring capital expenditures included $184 and $118 for the three and $457 and $299 for the nine months ended September 30, 2011 and 2010, respectively, related to the Company’s “resident design center” program.

5)	Average monthly rental rate is defined as the average of the gross actual rates for occupied units and the anticipated rental rates for unoccupied units divided by total units. See Table 2 on page 22 and Table 3 on page 24 for further information.

6)	Gross turnover represents the percentage of leases expiring during the period that are not renewed by the existing resident(s).

7)	Net turnover is gross turnover decreased by the percentage of expiring leases where the resident(s) transfer to a new apartment unit in the same community or in another Post^® community.

LOGO


Supplemental Financial Data		7 \| P a g e

LOGO

SAME STORE RESULTS (CON’T)

(In thousands, except per unit data) - (Unaudited)

Same Store Operating Results by Market - Comparison of Third Quarter of 2011 to Third Quarter of 2010

(Increase (decrease) between periods)

		42	42		42	42		42	42		42		42	42		42	42		42	42		42
	Three months ended September 30, 2011											Nine months ended September 30, 2011
Market	Revenues		(1)	Expenses		(1)	NOI		(1)	Average Economic Occupancy		Revenues		(1)	Expenses		(1)	NOI		(1)	Average Economic Occupancy
Atlanta		6.9%			1.4%			11.1%			1.0%		5.3%			0.2%			9.2%			0.6%
Washington, D.C.		4.5%			(5.3)%			10.2%			(0.2)%		3.7%			(9.9)%			11.4%			(0.2)%
Dallas		8.1%			1.0%			14.7%			1.7%		6.1%			2.0%			9.6%			0.9%
Tampa		6.0%			5.9%			6.0%			0.1%		4.3%			2.6%			5.4%			0.1%
Charlotte		8.1%			(5.5)%			18.3%			1.2%		5.5%			(2.3)%			11.0%			1.4%
New York		5.4%			9.5%			2.5%			1.2%		4.4%			7.3%			2.2%			(0.5)%
Houston		7.0%			3.7%			9.8%			2.1%		5.5%			3.2%			7.4%			3.1%
Orlando		7.0%			6.0%			7.6%			(0.5)%		6.2%			1.7%			9.4%			(0.4)%
Austin		9.4%			0.4%			17.6%			1.2%		5.6%			2.1%			8.4%			1.2%

Total		6.7%			1.1%			10.8%			0.9%		5.1%			(0.1)%			8.8%			0.5%

1)	See Table 2 on page 22 for a reconciliation of these components of same store net operating income and Table 1 on page 21 for a reconciliation of same store net operating income to GAAP net income.

Same Store Occupancy by Market


	Apartment Units		% of NOI Three months ended September 30, 2011										Physical Occupancy at September 30, 2011 (2)		Average Rental Rate Per Unit Three Months Ended September 30, 2011 (3)
					Average Economic				Average Economic
					Occupancy (1)				Occupancy (1)
					Three months ended				Nine months ended
					September 30,				September 30,
Market					2011		2010		2011		2010
Atlanta		5,407		29.2%		97.2%		96.2%		96.5%		95.9%		96.5%	$	1,139
Washington, D.C.		1,905		18.3%		96.4%		96.6%		95.2%		95.4%		96.2%		1,876
Dallas		3,797		17.6%		96.1%		94.4%		94.9%		94.0%		95.4%		1,083
Tampa		2,111		12.6%		96.7%		96.6%		96.9%		96.8%		95.6%		1,260
Charlotte		1,388		7.1%		96.8%		95.6%		95.8%		94.4%		95.5%		1,071
New York		337		5.0%		95.6%		94.4%		94.3%		94.8%		96.1%		3,715
Houston		837		4.4%		96.3%		94.2%		95.7%		92.6%		96.5%		1,218
Orlando		598		3.9%		97.4%		97.9%		96.9%		97.3%		96.5%		1,383
Austin		308		1.9%		97.4%		96.2%		97.0%		95.8%		97.4%		1,375

Total		16,688		100.0%		96.7%		95.8%		95.8%		95.3%		96.0%	$	1,289

The calculation of average economic occupancy does not include a deduction for net concessions and employee discounts. Average economic occupancy, including these amounts, would have been 96.0% and 94.6% for the three months and 95.0% and 93.9% for the nine months ended September 30, 2011 and 2010, respectively. For the three months ended September 30, 2011 and 2010, net concessions were $314 and $559, respectively, and employee discounts were $185 and $187, respectively. For the nine months ended September 30, 2011 and 2010, net concessions were $1,049 and $1,914, respectively, and employee discounts were $549 and $553, respectively.

2)	Physical occupancy is defined as the number of units occupied divided by total apartment units, expressed as a percentage.

3)	Average monthly rental rate is defined as the average of the gross actual rates for occupied units and the anticipated rental rates for unoccupied units divided by total units. See Table 2 on page 22 and Table 3 on page 24 for further information.

LOGO


Supplemental Financial Data		8 \| P a g e

LOGO

SAME STORE RESULTS (CON’T)

(In thousands, except per unit data) - (Unaudited)

Sequential Same Store Operating Results - Comparison of Third Quarter of 2011 to Second Quarter of 2011


	Three months ended
	September 30, 2011		June 30, 2011		% Change
Rental and other revenue	$	64,708	$	62,651		3.3%
Utility reimbursements		2,265		2,049		10.5%

Total rental and other revenues	$	66,973	$	64,700		3.5%


Personnel expenses		6,202		6,038		2.7%
Utility expense		4,454		3,661		21.7%
Real estate taxes and fees		8,885		8,486		4.7%
Insurance expenses		857		848		1.1%
Building and grounds repairs and maintenance (1)		4,289		4,406		(2.7)%
Ground lease expense		234		301		(22.3)%
Other expenses		1,922		1,887		1.9%

Total property operating and maintenance expenses (excluding depreciation and amortization)		26,843		25,627		4.7%

Same store net operating income (2)	$	40,130	$	39,073		2.7%

Average economic occupancy		96.7%		95.5%		1.2%

Average monthly rental rate per unit	$	1,289	$	1,260		2.3%

1)	Building and grounds repairs and maintenance includes $188 and $328 for the three months ended September 30, 2011 and June 30, 2011, respectively, related to exterior painting of communities.

2)	See Table 2 on page 22 for a reconciliation of these components of same store net operating income and Table 1 on page 21 for a reconciliation of same store net operating income to GAAP net income.

Sequential Same Store Operating Results by Market - Comparison of Third Quarter of 2011 to Second Quarter of 2011

(Increase (decrease) between periods)


Market	Revenues	(1)	Expenses	(1)	NOI	(1)	Average Economic Occupancy
Atlanta	3.8%		0.8%		6.0%		1.1%
Washington, D.C.	3.1%		16.7%		(2.6)%		1.1%
Dallas	4.7%		6.1%		3.6%		1.8%
Tampa	2.2%		1.8%		2.4%		0.4%
Charlotte	3.5%		(0.5)%		6.0%		1.1%
New York	1.7%		2.6%		1.0%		0.8%
Houston	3.9%		11.0%		(1.1)%		1.3%
Orlando	2.9%		2.7%		3.0%		1.2%
Austin	4.8%		7.3%		2.9%		0.2%

Total	3.5%		4.7%		2.7%		1.2%

1)	See Table 2 on page 22 for a reconciliation of these components of same store net operating income and Table 1 on page 21 for a reconciliation of same store net operating income to GAAP net income.

LOGO


Supplemental Financial Data		9 \| P a g e

LOGO

DEBT SUMMARY

(In thousands) - (Unaudited)

Summary of Outstanding Debt at September 30, 2011 - Consolidated


			Percentage	Weighted Average Rate (1) September 30,
Type of Indebtedness	Balance		of Total Debt	2011		2010
Unsecured fixed rate senior notes	$	385,412	37.4%		5.5%		6.4%
Secured fixed rate notes		645,440	62.6%		5.7%		5.7%
Unsecured lines of credit		-	0.0%		-		1.0%

	$	1,030,852	100.0%		5.6%		5.8%


	Balance		Percentage of Total Debt	Weighted Average Maturity of Total Debt (2)
Total fixed rate debt	$	1,030,852	100.0%		4.2
Total variable rate debt		-	0.0%		-

Total debt	$	1,030,852	100.0%		4.2

Debt Maturities – Consolidated and Unconsolidated


	Consolidated				Unconsolidated Entities
Aggregate debt maturities by year	Amount			Weighted Avg. Rate on Debt Maturities (1)	Amount		Company Share		Weighted Avg. Rate on Debt Maturities (1)
Remainder of 2011	$	10,725		5.2%	$	-	$	-	-
2012		100,104		5.5%		-		-	-
2013		186,606		6.1%		79,772		27,920	5.8%
2014		188,644	(3)	6.1%		-		-	-
2015		124,205		4.9%		-		-	-
Thereafter		420,568		5.5%		126,723		31,681	5.7%

	$	1,031,878		5.6%	$	206,495	$	59,601	5.7%

Debt Statistics


	Nine months ended September 30,
	2011	2010
Interest coverage ratio (4)(5)	2.7x	2.5x
Interest coverage ratio (including capitalized interest) (4)(5)	2.6x	2.2x

Fixed charge coverage ratio (4)(6)	2.5x	2.2x
Fixed charge coverage ratio (including capitalized interest) (4)(6)	2.4x	2.0x

Total debt to annualized income available for debt service ratio (7)	6.7x	7.7x

Total debt as a % of undepreciated real estate assets (adjusted for joint venture partner’s share of debt) (8)	38.2%	38.1%
Total debt and preferred equity as a % of undepreciated real estate assets (adjusted for joint venture partner’s share of debt) (8)	39.7%	41.4%

1)	Weighted average rate includes credit enhancements and other fees, where applicable. The weighted average rates at September 30, 2010 are based on the debt outstanding at that date.

2)	Weighted average maturity of total debt represents number of years to maturity based on the debt maturities schedule above.

3)	Includes $0 outstanding on unsecured lines of credit maturing in 2014.

4)	Calculated for the nine months ended September 30, 2011 and 2010.

Interest coverage ratio is defined as net income available for debt service divided by interest expense. The calculation of the interest coverage ratio is a non-GAAP financial measure. A reconciliation of net income available for debt service to net income (loss) and interest expense to consolidated interest expense is included in Table 7 on page 28.

Fixed charge coverage ratio is defined as net income available for debt service divided by interest expense plus dividends to preferred shareholders. The calculation of the fixed charge coverage ratio is a non-GAAP financial measure. A reconciliation of net income available for debt service to net income (loss) and fixed charges to consolidated interest expense plus dividends to preferred shareholders is included in Table 7 on page 28.

7)	A computation of this ratio is included in Table 7 on page 28.

8)	A computation of the debt ratios is included in Table 6 on page 27.

LOGO


Supplemental Financial Data		10 \| P a g e

LOGO

DEBT SUMMARY (CON’T)

(In thousands) - (Unaudited)

Financial Debt Covenants - Senior Unsecured Public Notes

		82
Covenant requirement (1)		As of September 30, 2011

Consolidated Debt to Total Assets cannot exceed 60%		36%
Secured Debt to Total Assets cannot exceed 40%		22%
Total Unencumbered Assets to Unsecured Debt must be at least 1.5/1		5.2x
Consolidated Income Available for Debt Service Charge must be at least 1.5/1		2.7x

1)	A summary of the public debt covenant calculations and reconciliations of the financial components used in the public debt covenant calculations to the most comparable GAAP financial measures is detailed below.

		82
Ratio of Consolidated Debt to Total Assets
	As of September 30, 2011
Consolidated debt, per balance sheet (A)	$	1,030,852

Total assets, as defined (B) (Table A)	$	2,897,659

Computed ratio (A÷B)		36%

Required ratio (cannot exceed)		60%


Ratio of Secured Debt to Total Assets

Total secured debt (C)	$	645,440

Computed ratio (C÷B)		22%

Required ratio (cannot exceed)		40%


Ratio of Total Unencumbered Assets to Unsecured Debt

Consolidated debt, per balance sheet (A)	$	1,030,852
Total secured debt (C)		(645,440)

Total unsecured debt (D)	$	385,412

Total unencumbered assets, as defined (E) (Table A)	$	2,019,012

Computed ratio (E÷D)		5.2x

Required minimum ratio		1.5x


Ratio of Consolidated Income Available for Debt Service to Annual Debt Service Charge (Annualized)

Consolidated Income Available for Debt Service, as defined (F) (Table B)	$	162,520

Annual Debt Service Charge, as defined (G) (Table B)	$	60,948

Computed ratio (F÷G)		2.7x

Required minimum ratio		1.5x

LOGO


Supplemental Financial Data		11 \| P a g e

LOGO

DEBT SUMMARY (CON’T)

(In thousands) - (Unaudited)

Table A

Calculation of Total Assets and Total Unencumbered Assets for Public Debt Covenant Computations


	As of September 30, 2011
Total real estate assets	$	2,025,333
Add:
Investments in and advances to unconsolidated real estate entities		7,316
Accumulated depreciation		748,306
Other tangible assets		116,704

Total assets for public debt covenant computations		2,897,659
Less:
Encumbered real estate assets		(871,331)
Investments in and advances to unconsolidated real estate entities		(7,316)

Total unencumbered assets for public debt covenant computations	$	2,019,012

Table B

Calculation of Consolidated Income Available for Debt Service and Annual Debt Service Charge - Annualized (1)


Consolidated income available for debt service	Nine months ended September 30, 2011
Net income	$	21,675
Add:
Depreciation		56,383
Depreciation (company share) of assets held in unconsolidated entities		1,084
Amortization of deferred financing costs		2,085
Interest expense		43,119
Interest expense (company share) of assets held in unconsolidated entities		2,592
Income tax expense		568
Other non-cash (income) expense, net		3,141
Less:
Gains on sales of real estate assets, net		(8,757)

Consolidated income available for debt service	$	121,890

Consolidated income available for debt service (annualized)	$	162,520


Annual debt service charge
Consolidated interest expense	$	43,119
Interest expense (company share) of assets held in unconsolidated entities		2,592

Debt service charge	$	45,711

Debt service charge (annualized)	$	60,948

1)	The actual calculation of these ratios requires the use of annual trailing financial data. These computations reflect annualized 2011 results for comparison and presentation purposes. The computations using annual trailing financial data also reflect compliance with the debt covenants.

LOGO


Supplemental Financial Data		12 \| P a g e

LOGO

SUMMARY OF APARTMENT COMMUNITIES UNDER DEVELOPMENT

AND LAND HELD FOR FUTURE INVESTMENT

(In millions, except units, square footage and acreage data) - (Unaudited)

Communities Under Development


Community	Location	Number of Units		Retail Sq. Ft. (1)		Estimated Total Cost		Costs Incurred as of 9/30/2011		Quarter of First Units Available	Estimated Quarter of Stabilized Occupancy (2)
Post Carlyle Square™ - Phase II	Wash. DC		344		-	$	95.0	$	41.1	2Q 2012	4Q 2013
Post South Lamar™	Austin, TX		298		8,555		41.7		11.6	3Q 2012	4Q 2013
Post Midtown Square^® - Phase III	Houston, TX		124		10,864		21.8		4.9	3Q 2012	4Q 2013
Post Lake^® at Baldwin Park - Phase III	Orlando, FL		410		-		58.6		12.4	4Q 2012	2Q 2014
Post Parkside™ at Wade - Phase I	Raleigh, NC		392		18,148		55.0		5.9	1Q 2013	3Q 2014

Total			1,568		37,567	$	272.1	$	75.9

1)	Square footage amounts are approximate. Actual square footage may vary.

2)	The Company defines stabilized occupancy as the earlier to occur of (i) the attainment of 95% physical occupancy on the first day of any month or (ii) one year after completion of construction.

Land Held for Future Investment

The following are land positions (including pre-development costs incurred to date) that the Company currently holds. There can be no assurance that projects held for future investment will be developed in the future or at all.


Project	Metro Area	Carrying Value At September 30, 2011 (in thousands)		Estimated Usable Acreage
Alexander	Atlanta, GA	$	6,652		2.5
Centennial Park	Atlanta, GA		18,858		5.6
Millennium	Atlanta, GA		2,775		1.0
Spring Hill	Atlanta, GA		2,023		9.1
Frisco Bridges II	Dallas, TX		5,480		5.4
Richmond	Houston, TX		4,420		2.1
Wade	Raleigh, NC		10,052		26.6
Soho Square	Tampa, FL		5,168		4.1

Total Land Held for Future Investment		$	55,428		56.4

LOGO


Supplemental Financial Data		13 \| P a g e

LOGO

SUMMARY OF CONDOMINIUM PROJECTS

(In thousands, except unit and square foot data) - (Unaudited)


	The Ritz-Carlton Residences, Atlanta Buckhead				Four Seasons Private Residences, Austin

*Project Data*
Location		Atlanta, GA				Austin, TX
Ownership interest		100%				100%
Residential square footage		245,539				292,741
Average unit square footage (1)		1,903				1,978
Quarter of first units available		3Q10				2Q10

Units (2)
Closed		21				82
Under contract		5				5
Available for sale		103				61

Total		129				148


*Quarterly Data*			Per Sq. Ft.				Per Sq. Ft.
Balance Sheet/Cost Data as of 09/30/11
Condominium book value	$	22,506			$	37,730
Condominium estimated cost to complete	$	2,127			$	1,420
Estimated book value at completion	$	24,633	$	119	$	39,150	$	289
Projected total cost (before impairment losses)	$	112,000	$	456	$	138,500	$	473

Units Closed as of 09/30/11
Quarter		5				9
Year to date		16				28
Project to date		20				81

Square Footage of Units Closed as of 09/30/11 (1)
Quarter		8,862				17,178
Year to date		30,119				55,115
Project to date		38,806				157,335

Gross Revenue as of 09/30/11
Quarter	$	3,196	$	361	$	10,482	$	610
Year to date	$	11,904	$	395	$	34,539	$	627
Project to date	$	15,411	$	397	$	97,279	$	618

Cash flow from sales as of 09/30/11 (3)
Quarter	$	1,497	$	169	$	8,315	$	484
Year to date	$	6,087	$	202	$	26,853	$	487
Project to date	$	8,181	$	211	$	77,993	$	496

1)	Average square footage information is based on approximate amounts, and individual unit sizes may vary.

Represents unit status as of October 27, 2011. Units “under contract” includes all units currently under contract. However, the Company has experienced contract terminations in these and other condominium projects when units become available for delivery and may experience additional terminations in connection with existing projects. Accordingly, there can be no assurance that condominium units under contract will close.

3)	Amounts represent approximate cash flows from condominium activities beginning in the period of initial closings for each community.

LOGO


Supplemental Financial Data		14 \| P a g e

LOGO

CAPITALIZED COSTS SUMMARY

(In thousands) - (Unaudited)

The Company has a policy of capitalizing those expenditures relating to the acquisition of new assets and the development, construction and rehabilitation of apartment and condominium communities. In addition, the Company capitalizes expenditures that enhance the value of existing assets and expenditures that substantially extend the life of existing assets. All other expenditures necessary to maintain a community in ordinary operating condition are expensed as incurred. Additionally, for new development communities, carpet, vinyl and blind replacements are expensed as incurred during the first five years (which corresponds to the estimated depreciable life of these assets) after construction completion. Thereafter, these replacements are capitalized. Further, the Company expenses as incurred the interior and exterior painting of operating communities, unless those communities are under major rehabilitation.

The Company capitalizes interest, real estate taxes, and certain internal personnel and associated costs related to apartment and condominium communities under development, construction, and major rehabilitation. The internal personnel and associated costs are capitalized to the projects under development based upon the effort identifiable with such projects. The Company treats each unit in an apartment and condominium community separately for cost accumulation, capitalization and expense recognition purposes. Prior to the commencement of leasing and sales activities, interest and other construction costs are capitalized and are reflected on the balance sheet as construction in progress. The Company ceases the capitalization of such costs as the residential units in a community become substantially complete and available for occupancy. This results in a proration of these costs between amounts that are capitalized and expensed as the residential units in a development community become available for occupancy. In addition, prior to the completion of units, the Company expenses as incurred substantially all operating expenses (including pre-opening marketing and property management and leasing personnel expenses) of such communities.

A summary of community acquisition and development improvements and other capitalized expenditures for the three and nine months ended September 30, 2011 and 2010 is provided below.


	Three months ended September 30,				Nine months ended September 30,
	2011		2010		2011		2010
New community development and acquisition activity (1)	$	21,701	$	8,128	$	56,240	$	38,076
Periodically recurring capital expenditures
Community rehabilitation and other revenue generating improvements (2)		530		217		1,254		269
Other community additions and improvements (3) (6)		1,875		1,861		5,443		13,792
Annually recurring capital expenditures
Carpet replacements and other community additions and improvements (4)		5,458		3,059		11,978		9,028
Corporate additions and improvements		440		95		926		541

	$	30,004	$	13,360	$	75,841	$	61,706


Other Data
Capitalized interest	$	886	$	1,498	$	1,892	$	6,392

Capitalized development and associated costs (5)	$	879	$	174	$	1,975	$	458

1)	Reflects aggregate community acquisition and development costs, exclusive of the change in construction payables and assumed debt, if any, between years.

2)	Represents expenditures for community rehabilitations and other unit upgrade costs that enhance the rental value of such units.

3)	Represents community improvement expenditures (e.g. property upgrades) that generally occur less frequently than on an annual basis.

4)	Represents community improvement expenditures (e.g. carpets, appliances) of a type that are expected to be incurred on an annual basis.

5)	Reflects internal personnel and associated costs capitalized to construction and development activities.

6)	Periodically recurring expenditures includes $780 and $11,434 for the three and nine months ended September 30, 2010, respectively, related to the Company’s exterior remediation project that was completed in 2010.

LOGO


Supplemental Financial Data		15 \| P a g e

LOGO

INVESTMENTS IN UNCONSOLIDATED REAL ESTATE ENTITIES

(In thousands) - (Unaudited)

The Company holds investments in limited liability companies (the “Property LLCs”) with institutional investors and accounts for its investments in these Property LLCs using the equity method of accounting. A summary of non-financial and financial information for the Property LLCs is provided below.


Non-Financial Data
Joint Venture Property	Location	Property Type	# of Units	Ownership Interest
Post Collier Hills^® (1)	Atlanta, GA	Apartments	396	25%
Post Crest^® (1)	Atlanta, GA	Apartments	410	25%
Post Lindbergh^® (1)	Atlanta, GA	Apartments	396	25%
Post Biltmore™ (8)	Atlanta, GA	Apartments	276	35%
Post Massachusetts Avenue™	Washington, D.C.	Apartments	269	35%


Financial Data
	As of September 30, 2011										Three months ended September 30, 2011							Nine months ended September 30, 2011
Joint Venture Property	Gross Investment in Real Estate (7)		Mortgage Notes Payable			Entity Equity		Company’s Equity Investment			Entity NOI		Company’s Equity in Income (Loss)		Mgmt. Fees & Other			Entity NOI		Company’s Equity in Income (Loss)		Mgmt. Fees & Other
Post Collier Hills^® (1)	$	54,952	$	39,565	(2)	$	10,302	$	(4,496)	(1)	$	658	$	(10)				$	1,900	$	(46)
Post Crest^® (1)		64,285		46,158	(2)		11,748		(6,910)	(1)		704		(25)					2,257		(35)
Post Lindbergh^® (1)		60,589		41,000	(3)		14,979		(4,360)	(1)		684		(18)					2,074		(43)
Post Biltmore™ (8)		37,226		29,272	(4)		594		1,916			650		1					1,884		(12)
Post Massachusetts Avenue™		70,069		50,500	(5)		6,968		5,400			1,774		287					5,311		926

Total	$	287,121	$	206,495		$	44,591	$	(8,450)		$	4,470	$	235	$	219	(6)	$	13,426	$	790	$	646	(6)

The Company’s investment in the 25% owned Property LLC resulted from the transfer of three previously owned apartment communities to the Property LLC co-owned with an institutional investor. The assets, liabilities and members’ equity of the Property LLC were recorded at fair value based on agreed-upon amounts contributed to the venture. The credit investments in the Company’s 25% owned Property LLC resulted from financing proceeds distributed in excess of the Company’s historical cost-basis investment. These credit investments are reflected in consolidated liabilities on the Company’s consolidated balance sheet.

2)	These notes bear interest at a fixed rate of 5.63% and mature in June 2017.

3)	This note bears interest at a fixed rate of 5.71% and matures in January 2018, at which time it will be automatically extended for a one-year term at a variable interest rate.

4)	This note bears interest at a fixed rate of 5.83%, requires monthly interest only payments and matures in September 2013. The note is prepayable without penalty as of September 2011.

5)	This note bears interest at a fixed rate of 5.82%, requires monthly interest only payments and matures in September 2013. The note is prepayable without penalty as of September 2011.

6)	Amounts include net property and asset management fees to the Company included in “Other Revenues” in the Company’s consolidated statements of operations.

7)	Represents GAAP basis net book value plus accumulated depreciation.

In accordance with the special sales rights provisions of the applicable operating agreement, the entity that owns this asset expects to initiate a marketing process in the fourth quarter of 2011 that could result in the sale of the apartment community. There can be no assurance that the process will result in the sale of the community.

LOGO


Supplemental Financial Data		16 \| P a g e

LOGO

NET ASSET VALUE SUPPLEMENTAL INFORMATION (1)

(In thousands, except unit data, commercial square feet and stock price) - (Unaudited)

Financial Data


Income Statement Data	Three months ended September 30, 2011		Adjustments			As Adjusted (3)
Rental revenues	$	73,607	$	(290)	(2)	$	73,317
Other property revenues		4,762		75	(2)		4,837

Total rental and other revenues (A)		78,369		(215)			78,154
Property operating & maintenance expenses
(excluding depreciation and amortization) (B)		34,618		(3,816)	(2)		30,802

Property net operating income (Table 1) (A-B)	$	43,751	$	3,601		$	47,352


Assumed property management fee
(calculated at 3% of revenues) (A x 3%)							(2,345)
Assumed property capital expenditure reserve
($300 per unit per year based on 18,563 units)							(1,392)

Adjusted property net operating income						$	43,615

Annualized property net operating income (C)						$	174,460


Apartment units represented (D)		21,431		(2,868)	(2)		18,563


Other Asset Data	As of September 30, 2011		Adjustments			As Adjusted
Cash & equivalents	$	93,107	$	-		$	93,107
Real estate assets under construction, at cost (4)		75,856		-			75,856
Land held for future investment		55,428		-			55,428
For-sale condominiums		60,236		-			60,236
Investments in and advances to unconsolidated realestate entities (5)		7,316		(7,316)	(5)		-
Restricted cash and other assets		33,934		-			33,934
Cash & other assets of unconsolidated apartment entities (6)		5,910		(4,134)	(6)		1,776

Total (E)	$	331,787	$	(11,450)		$	320,337


Other Liability Data
Indebtedness (7)	$	1,030,852	$	(11,081)	(7)	$	1,019,771
Investments in unconsolidated real estate entities (5)		15,766		(15,766)	(5)		-
Other liabilities (including noncontrolling interests) (8)		101,451		(7,157)	(8)		94,294
Total liabilities of unconsolidated apartment entities (9)		208,903		(148,612)	(9)		60,291

Total (F)	$	1,356,972	$	(182,616)		$	1,174,356


*Other Data*

	As of September 30, 2011
	# Shares/Units		Stock Price			Implied Value
Liquidation value of preferred shares (G)						$	43,392


Common shares outstanding		51,877
Common units outstanding		157

Total (H)		52,034	$	34.74		$	1,807,661


Implied market value of Company gross real estate
assets (I) = (F+G+H-E)						$	2,705,072


Implied Portfolio Capitalization Rate (C÷I)							6.4%


Implied market value of Company gross real estate assets per unit (I÷D)						$	145.7

LOGO


Supplemental Financial Data		17 \| P a g e

LOGO

NET ASSET VALUE SUPPLEMENTAL INFORMATION (CON’T)

This supplemental financial and other data provides adjustments to certain GAAP financial measures and Net Operating Income (“NOI”), which is a supplemental non-GAAP financial measure that the Company uses internally to calculate Net Asset Value (“NAV”). These measures, as adjusted, are also non-GAAP financial measures. With the exception of NOI, the most comparable GAAP measure for each of the non-GAAP measures presented below in the “As Adjusted” column is the corresponding number presented in the first column listed below.

The Company presents NOI for the quarter ended September 30, 2011 for properties stabilized as of July 1, 2011 so that a capitalization rate may be applied and an approximate value for the assets determined. Properties not stabilized as of July 1, 2011 are presented at full undepreciated cost. Other tangible assets, total liabilities and the liquidation value of preferred shares are also presented.

2)	The following table summarizes the adjustments made to the components of property net operating income for the three months ended September 30, 2011 to adjust property net operating income to the Company’s share for fully stabilized communities:


	Rental Revenue		Other Revenue		Expenses		Units
Communities under construction	$	-	$	-	$	-		(1,568)
Company share of unconsolidated entities		2,083		153		788		(1,256)
Minority share of consolidated real estate entity		(497)		(5)		(227)		(44)
Corporate property management expenses		-		-		(2,645)		-
Corporate apartments and other		(1,876)		(73)		(1,732)		-

	$	(290)	$	75	$	(3,816)		(2,868)

3)	The following table summarizes the Company’s share of the “As Adjusted” components of property net operating income, apartment units and commercial square feet by market for the three months ended September 30, 2011:


	Rental and Other Revenues		Property Operating & Maintenace Expenses (ex. Deprec. and Amort.)		Property Net Operating Income (NOI)		Percentage of Total NOI		Apartment Units / Commercial Sq. Ft.
Atlanta	$	21,007	$	8,387	$	12,620		26.6%		5,804
Washington DC		13,723		4,619		9,104		19.2%		2,395
Dallas		15,101		6,691		8,410		17.8%		4,500
Tampa		8,226		3,153		5,073		10.7%		2,111
Charlotte		4,594		1,730		2,864		6.0%		1,388
New York		3,079		1,334		1,745		3.7%		293
Houston		3,135		1,388		1,747		3.7%		837
Orlando		2,584		1,029		1,555		3.3%		598
Austin		2,619		1,161		1,458		3.1%		637
Commercial		4,086		1,310		2,776		5.9%		-

Total	$	78,154	$	30,802	$	47,352		100.0%		18,563


Approximate commercial Sq. Ft.										700,000

4)	The “As Adjusted” amount represents the CIP balance per the Company’s balance sheet consisting of the following:


Post Carlyle Square™ - Phase II	$ 41,140
Post South Lamar™		11,599
Post Midtown Square^® - Phase III		4,850
Post Parkside™ at Wade		5,906
Post Lake^® at Baldwin Park - Phase III		12,361

	$	75,856

5)	The adjustment reflects a reduction for the investments in unconsolidated entities for entities with operating real estate assets, as the Company’s respective share of net operating income of such investments is included in the adjusted net operating income reflected above.

The “As of September 30, 2011” amount represents cash and other assets of unconsolidated apartment entities. The adjustment includes a reduction for the venture partners’ respective share of cash and other assets. The “As Adjusted” amount represents the Company’s respective share of the cash and other assets of unconsolidated apartment entities.

7)	The adjustment reflects a reduction for the minority interest portion of the consolidated mortgage debt of a consolidated joint venture community. Likewise, only the Company’s majority share of that community is included in the adjusted net operating income reflected above.

The “As of September 30, 2011” amount consists of the sum of accrued interest payable, dividends and distributions payable, accounts payable and accrued expenses and security deposits and prepaid rents as reflected on the Company’s balance sheet. The adjustment represents a reduction for the non-cash liability associated with straight-line, long-term ground lease expense of $7,208, offset by the addition of noncontrolling interests of consolidated real estate entities of $51.

The “As of September 30, 2011” amount represents total liabilities of unconsolidated apartment entities. The adjustments represent a reduction for the venture partners’ respective share of liabilities. The “As Adjusted” amount represents the Company’s respective share of liabilities of unconsolidated apartment entities.

LOGO


Supplemental Financial Data		18 \| P a g e

LOGO

NON-GAAP FINANCIAL MEASURES AND OTHER DEFINED TERMS

Definitions of Supplemental Non-GAAP Financial Measures and Other Defined Terms

The Company uses certain non-GAAP financial measures and other defined terms in this accompanying Supplemental Financial Data. These non-GAAP financial measures include FFO, AFFO, net operating income, same store capital expenditures and certain debt statistics and ratios. The definitions of these non-GAAP financial measures are summarized below. The Company believes that these measures are helpful to investors in measuring financial performance and/or liquidity and comparing such performance and/or liquidity to other REITs.

Funds from Operations - The Company uses FFO as an operating measure. The Company uses the NAREIT definition of FFO. FFO is defined by NAREIT to mean net income (loss) available to common shareholders determined in accordance with GAAP, excluding gains (losses) from extraordinary items and sales of depreciable operating property, plus depreciation and amortization of real estate assets, and after adjustment for unconsolidated partnerships and joint ventures all determined on a consistent basis in accordance with GAAP. FFO presented in the Company’s press release and Supplemental Financial Data is not necessarily comparable to FFO presented by other real estate companies because not all real estate companies use the same definition. The Company’s FFO is comparable to the FFO of real estate companies that use the current NAREIT definition.

Accounting for real estate assets using historical cost accounting under GAAP assumes that the value of real estate assets diminishes predictably over time. NAREIT stated in its April 2002 White Paper on Funds from Operations that “since real estate asset values have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves.” As a result, the concept of FFO was created by NAREIT for the REIT industry to provide an alternate measure. Since the Company agrees with the concept of FFO and appreciates the reasons surrounding its creation, the Company believes that FFO is an important supplemental measure of operating performance. In addition, since most equity REITs provide FFO information to the investment community, the Company believes that FFO is a useful supplemental measure for comparing the Company’s results to those of other equity REITs. The Company believes that the line on its consolidated statement of operations entitled “net income (loss) available to common shareholders” is the most directly comparable GAAP measure to FFO.

Adjusted Funds From Operations - The Company also uses adjusted funds from operations (“AFFO”) as an operating measure. AFFO is defined as FFO less operating capital expenditures after adjusting for the impact of non-cash straight-line long-term ground lease expense, non-cash impairment charges, non-cash debt extinguishment gains and preferred stock redemption costs. The Company believes that AFFO is an important supplemental measure of operating performance for an equity REIT because it provides investors with an indication of the REIT’s ability to fund operating capital expenditures through earnings. In addition, since most equity REITs provide AFFO information to the investment community, the Company believes that AFFO is a useful supplemental measure for comparing the Company to other equity REITs. The Company believes that the line on its consolidated statement of operations entitled “net income (loss) available to common shareholders” is the most directly comparable GAAP measure to AFFO.

Property Net Operating Income - The Company uses property NOI, including same store NOI and same store NOI by market, as an operating measure. NOI is defined as rental and other revenues from real estate operations less total property and maintenance expenses from real estate operations (exclusive of depreciation and amortization). The Company believes that NOI is an important supplemental measure of operating performance for a REIT’s operating real estate because it provides a measure of the core operations, rather than factoring in depreciation and amortization, financing costs and general and administrative expenses generally incurred at the corporate level. This measure is particularly useful, in the opinion of the Company, in evaluating the performance of geographic operations, same store groupings and individual properties. Additionally, the Company believes that NOI, as defined, is a widely accepted measure of comparative operating performance in the real estate investment community. The Company believes that the line on its consolidated statement of operations entitled “net income (loss)” is the most directly comparable GAAP measure to NOI.

LOGO


Supplemental Financial Data		19 \| P a g e

LOGO

Same Store Capital Expenditures - The Company uses same store annually recurring and periodically recurring capital expenditures as cash flow measures. Same store annually recurring and periodically recurring capital expenditures are supplemental non-GAAP financial measures. The Company believes that same store annually recurring and periodically recurring capital expenditures are important indicators of the costs incurred by the Company in maintaining its same store communities on an ongoing basis. The corresponding GAAP measures include information with respect to the Company’s other operating segments consisting of communities stabilized in the prior year, lease-up communities, rehabilitation communities, sold properties and commercial properties in addition to same store information. Therefore, the Company believes that the Company’s presentation of same store annually recurring and periodically recurring capital expenditures is necessary to demonstrate same store replacement costs over time. The Company believes that the most directly comparable GAAP measure to same store annually recurring and periodically recurring capital expenditures is the line on the Company’s consolidated statements of cash flows entitled “property capital expenditures,” which also includes revenue generating capital expenditures.

Debt Statistics and Debt Ratios - The Company uses a number of debt statistics and ratios as supplemental measures of liquidity. The numerator and/or the denominator of certain of these statistics and/or ratios include non-GAAP financial measures that have been reconciled to the most directly comparable GAAP financial measure. These debt statistics and ratios include: (1) interest coverage ratios; (2) fixed charge coverage ratios; (3) total debt as a percentage of undepreciated real estate (adjusted for joint venture partner’s share of debt); (4) total debt plus preferred equity as a percentage of undepreciated real estate (adjusted for joint venture partner’s share of debt); (5) a ratio of consolidated debt to total assets; (6) a ratio of secured debt to total assets; (7) a ratio of total unencumbered assets to unsecured debt; (8) a ratio of consolidated income available for debt service to annual debt service charge; and (9) a debt to annualized income available for debt service ratio. A number of these debt statistics and ratios are derived from covenants found in the Company’s debt agreements, including, among others, the Company’s senior unsecured notes. In addition, the Company presents these measures because the degree of leverage could affect the Company’s ability to obtain additional financing for working capital, capital expenditures, acquisitions, development or other general corporate purposes. The Company uses these measures internally as an indicator of liquidity and the Company believes that these measures are also utilized by the investment and analyst communities to better understand the Company’s liquidity.

The Company uses income available for debt service to calculate certain debt ratios and statistics. Income available for debt service is defined as net income (loss) before interest, taxes, depreciation, amortization, gains on sales of real estate assets, non-cash impairment charges and other non-cash income and expenses. Income available for debt service is a supplemental measure of operating performance that does not represent and should be considered as an alternative to net income or cash flow from operating activities as determined under GAAP, and the Company’s calculation thereof may not be comparable to similar measures reported by other companies, including EBITDA or Adjusted EBITDA.

Average Economic Occupancy - The Company uses average economic occupancy as a statistical measure of operating performance. The Company defines average economic occupancy as gross potential rent less vacancy losses, model expenses and bad debt expenses divided by gross potential rent for the period, expressed as a percentage.

LOGO


Supplemental Financial Data		20 \| P a g e

LOGO

RECONCILIATIONS OF SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES

Table 1 - Reconciliation of Same Store Net Operating Income (NOI) to GAAP Net Income

(In thousands) - (Unaudited)


	Three months ended						Nine months ended
	September 30, 2011		September 30, 2010		June 30, 2011		September 30, 2011		September 30, 2010
Total same store NOI	$	40,130	$	36,217	$	39,073	$	117,154	$	107,661
Property NOI from other operating segments		3,621		2,497		2,918		9,286		4,067

Consolidated property NOI		43,751		38,714		41,991		126,440		111,728

Add (subtract):
Interest income		374		390		516		982		755
Other revenues		243		223		227		686		777
Depreciation		(18,823)		(18,623)		(18,808)		(56,383)		(55,737)
Interest expense		(14,207)		(13,646)		(14,437)		(43,119)		(38,820)
Amortization of deferred financing costs		(717)		(611)		(721)		(2,085)		(2,097)
General and administrative		(3,970)		(3,927)		(4,246)		(12,332)		(12,570)
Investment and development		(239)		(569)		(296)		(1,013)		(1,849)
Other investment costs		(329)		(669)		(455)		(1,278)		(1,828)
Impairment losses		-		-		-		-		(35,091)
Gains on condominium sales activities, net		2,581		1,184		5,432		8,757		2,319
Equity in income of unconsolidated real estate entities, net		235		18,258		346		790		18,554
Other income (expense), net		(71)		26		285		230		(271)
Net gain on extinguishment of indebtedness		-		2,845				-		2,845

Net income (loss)	$	8,828	$	23,595	$	9,834	$	21,675	$	(11,285)

LOGO


Supplemental Financial Data		21 \| P a g e

LOGO

Table 2 - Same Store Net Operating Income (NOI) and Average Rental Rate per Unit by Market

(In thousands, except average rental rates)


	Three months ended						Q3 ‘11 vs. Q3 ‘10 % Change		Q3 ‘11 vs. Q2 ‘11 % Change		Q3 ‘11 % Same Store NOI
	September 30, 2011		September 30, 2010		June 30, 2011		Q3 ‘11 vs. Q3 ‘10 % Change		Q3 ‘11 vs. Q2 ‘11 % Change		Q3 ‘11 % Same Store NOI
Rental and other revenues
Atlanta	$	19,655	$	18,378	$	18,927		6.9%		3.8%
Washington, D.C.		11,033		10,560		10,701		4.5%		3.1%
Dallas		12,845		11,881		12,270		8.1%		4.7%
Tampa		8,226		7,762		8,052		6.0%		2.2%
Charlotte		4,594		4,251		4,440		8.1%		3.5%
New York		3,580		3,396		3,520		5.4%		1.7%
Houston		3,135		2,929		3,018		7.0%		3.9%
Orlando		2,584		2,416		2,511		7.0%		2.9%
Austin		1,321		1,207		1,261		9.4%		4.8%

Total rental and other revenues		66,973		62,780		64,700		6.7%		3.5%


Property operating and maintenance expenses (exclusive of depreciation and amortization)
Atlanta		7,963		7,850		7,896		1.4%		0.8%
Washington, D.C.		3,681		3,888		3,155		(5.3)%		16.7%
Dallas		5,765		5,710		5,433		1.0%		6.1%
Tampa		3,153		2,978		3,096		5.9%		1.8%
Charlotte		1,730		1,831		1,739		(5.5)%		(0.5)%
New York		1,561		1,426		1,521		9.5%		2.6%
Houston		1,388		1,338		1,251		3.7%		11.0%
Orlando		1,029		971		1,002		6.0%		2.7%
Austin		573		571		534		0.4%		7.3%

Total		26,843		26,563		25,627		1.1%		4.7%

Net operating income
Atlanta		11,692		10,528		11,031		11.1%		6.0%		29.2%
Washington, D.C.		7,352		6,672		7,546		10.2%		(2.6)%		18.3%
Dallas		7,080		6,171		6,837		14.7%		3.6%		17.6%
Tampa		5,073		4,784		4,956		6.0%		2.4%		12.6%
Charlotte		2,864		2,420		2,701		18.3%		6.0%		7.1%
New York		2,019		1,970		1,999		2.5%		1.0%		5.0%
Houston		1,747		1,591		1,767		9.8%		(1.1)%		4.4%
Orlando		1,555		1,445		1,509		7.6%		3.0%		3.9%
Austin		748		636		727		17.6%		2.9%		1.9%

Total same store NOI	$	40,130	$	36,217	$	39,073		10.8%		2.7%		100.0%

Average rental rate per unit
Atlanta	$	1,139	$	1,079	$	1,108		5.6%		2.8%
Washington, D.C.		1,876		1,813		1,850		3.5%		1.4%
Dallas		1,083		1,030		1,058		5.1%		2.4%
Tampa		1,260		1,189		1,227		6.0%		2.7%
Charlotte		1,071		1,009		1,039		6.1%		3.0%
New York		3,715		3,631		3,685		2.3%		0.8%
Houston		1,218		1,180		1,190		3.2%		2.3%
Orlando		1,383		1,302		1,355		6.2%		2.0%
Austin		1,375		1,288		1,323		6.8%		3.9%
Total average rental rate per unit		1,289		1,228		1,260		5.0%		2.3%

LOGO


Supplemental Financial Data		22 \| P a g e

LOGO

Table 2 (con’t) - Same Store Net Operating Income (NOI) and Average Rental Rate per Unit by Market

(In thousands, except average rental rates)


	Nine months ended				% Change
	September 30, 2011		September 30, 2010		% Change
Rental and other revenues
Atlanta	$	57,095	$	54,243		5.3%
Washington, D.C.		32,146		30,998		3.7%
Dallas		37,157		35,027		6.1%
Tampa		24,200		23,197		4.3%
Charlotte		13,301		12,605		5.5%
New York		10,513		10,073		4.4%
Houston		9,116		8,640		5.5%
Orlando		7,575		7,131		6.2%
Austin		3,808		3,607		5.6%

Total rental and other revenues		194,911		185,521		5.1%


Property operating and maintenance expenses (exclusive of depreciation and amortization)
Atlanta		23,681		23,640		0.2%
Washington, D.C.		10,078		11,184		(9.9)%
Dallas		16,464		16,141		2.0%
Tampa		9,203		8,967		2.6%
Charlotte		5,068		5,188		(2.3)%
New York		4,632		4,316		7.3%
Houston		3,976		3,854		3.2%
Orlando		3,012		2,961		1.7%
Austin		1,643		1,609		2.1%

Total		77,757		77,860		(0.1)%


Net operating income
Atlanta		33,414		30,603		9.2%
Washington, D.C.		22,068		19,814		11.4%
Dallas		20,693		18,886		9.6%
Tampa		14,997		14,230		5.4%
Charlotte		8,233		7,417		11.0%
New York		5,881		5,757		2.2%
Houston		5,140		4,786		7.4%
Orlando		4,563		4,170		9.4%
Austin		2,165		1,998		8.4%

Total same store NOI	$	117,154	$	107,661		8.8%


Average rental rate per unit
Atlanta	$	1,113	$	1,070		4.0%
Washington, D.C.		1,852		1,791		3.4%
Dallas		1,062		1,027		3.4%
Tampa		1,231		1,180		4.3%
Charlotte		1,043		1,012		3.1%
New York		3,691		3,603		2.4%
Houston		1,194		1,184		0.8%
Orlando		1,358		1,290		5.3%
Austin		1,333		1,280		4.1%
Total average rental rate per unit		1,264		1,220		3.6%

LOGO


Supplemental Financial Data		23 \| P a g e

LOGO

Table 3 - Operating Community Table


Market / Submarket / Community	Year Completed/ Year of Substantial Renovations	No. of Units		Avg. Unit Size (Sq. Ft.)		Q3 2011 Avg. Monthly Rent				Q3 2011 Average Economic Occ.
Market / Submarket / Community	Year Completed/ Year of Substantial Renovations	No. of Units		Avg. Unit Size (Sq. Ft.)		Per Unit		Per Sq. Ft.		Q3 2011 Average Economic Occ.
Atlanta
Buckhead / Brookhaven
Post Alexander™	2008		307		1,016	$	1,533	$	1.51		97.6%
Post Brookhaven^®	1990-1992		735		933		960		1.03		97.4%
Post Chastain^®	1990/2008		558		866		1,086		1.25		97.2%
Post Collier Hills^® (1)(2)	1997		396		948		1,014		1.07		97.0%
Post Gardens^®	1998		397		1,039		1,166		1.12		97.0%
Post Glen^® (2)	1997		314		1,076		1,133		1.05		97.2%
Post Lindbergh^® (1)(2)	1998		396		910		1,042		1.15		97.6%
Post Peachtree Hills^®	1992-1994/2009		300		978		1,201		1.23		95.0%
Post Stratford^TM	2000		250		999		1,133		1.13		97.2%

Dunwoody
Post Crossing^® (2)	1995		354		1,036		1,044		1.01		96.8%

Emory Area
Post Briarcliff^TM (2)	1999		688		1,006		1,119		1.11		98.1%

Midtown
Post Biltmore^TM (1)(2)	2002		276		766		1,222		1.60		97.4%
Post Parkside^TM (2)	2000		188		885		1,314		1.48		97.6%
Post Renaissance^®	1992-1994		342		908		1,015		1.12		96.6%

Northwest Atlanta
Post Crest^® (1)(2)	1996		410		1,033		997		0.97		95.8%
Post Riverside^®	1998		522		1,062		1,408		1.33		97.3%
Post Spring^TM (2)	2000		452		977		984		1.01		98.2%

Dallas
North Dallas
Post Addison Circle^TM (2)	1998-2000		1,334		846		974		1.15		95.3%
Post Eastside^TM	2008		435		910		1,068		1.17		95.1%
Post Legacy (2)	2000		384		810		961		1.19		96.1%
Post Sierra at Frisco Bridges™	2009		268		896		1,051		1.17		96.1%

Uptown Dallas
Post Abbey^TM	1996		34		1,223		1,749		1.43		98.4%
Post Cole’s Corner^TM	1998		186		799		1,067		1.34		97.0%
Post Gallery^TM	1999		34		2,307		2,735		1.19		97.0%
Post Heights^TM	1998-1999/2009		368		845		1,226		1.45		96.1%
Post Meridian^TM	1991		133		780		1,178		1.51		97.7%
Post Square^TM	1996		218		863		1,183		1.37		94.7%
Post Uptown Village^TM	1995-2000		496		735		988		1.34		97.3%
Post Vineyard^TM	1996		116		733		1,046		1.43		98.8%
Post Vintage^TM	1993		160		750		1,066		1.42		96.9%
Post Worthington^TM(2)	1993/2008		334		820		1,337		1.63		95.5%

LOGO


Supplemental Financial Data		24 \| P a g e

LOGO

Table 3 (con’t) - Operating Community Table


Market / Submarket / Community	Year Completed/ Year of Substantial Renovations	No. of Units		Avg. Unit Size (Sq. Ft.)		Q3 2011 Avg. Monthly Rent				Q3 2011 Average Economic Occ.
						Per Unit		Per Sq. Ft.
						Per Unit		Per Sq. Ft.
Austin
Post Barton Creek™	1998		160		1,162	$	1,499	$	1.29		97.2	%
Post Park Mesa™	1992		148		1,091		1,242		1.14		97.7	%
Post West Austin™	2009		329		889		1,326		1.49		95.2	%
Houston
Post Midtown Square^®	1999-2000		529		759		1,126		1.48		96.0	%
Post Rice Lofts^TM	1998		308		906		1,378		1.52		96.7	%
Tampa
Post Bay at Rocky Point™	1997		150		1,012		1,288		1.27		96.1	%
Post Harbour Place^TM	1999-2002		578		920		1,375		1.49		98.6	%
Post Hyde Park^® (2)	1996-2008		467		1,011		1,338		1.32		97.1	%
Post Rocky Point^® (2)	1996-1998		916		1,031		1,142		1.11		95.1	%
Orlando
Post Lake^® at Baldwin Park	2004-2007		350		1,013		1,423		1.40		97.1	%
Post Parkside^TM	1999		248		852		1,327		1.56		97.8	%
Charlotte
Post Ballantyne (2)	2004		323		1,252		1,033		0.83		96.3	%
Post Gateway Place^TM(2)	2000		436		806		1,008		1.25		94.9	%
Post Park at Phillips Place^®	1998		402		1,099		1,201		1.09		98.3	%
Post Uptown Place^TM	2000		227		800		1,017		1.27		98.3	%
Washington D.C.
Maryland
Post Fallsgrove	2003		361		983		1,669		1.70		95.1	%
Post Park^®	2010		396		975		1,585		1.63		90.6	%
Virginia
Post Carlyle Square™	2006		205		861		2,425		2.82		94.7	%
Post Corners at Trinity Centre (2)	1996		336		994		1,542		1.55		98.0	%
Post Pentagon Row ^TM	2001		504		853		2,248		2.64		96.7	%
Post Tysons Corner ^TM	1990		499		810		1,652		2.04		97.0	%
Washington D.C.
Post Massachusetts Avenue ^TM (1)(2)	2002		269		884		2,980		3.37		95.2	%
New York City
Post Luminaria ^TM (2)(3)	2002		138		721		3,717		5.16		95.8	%
Post Toscana ^TM (2)	2003		199		817		3,714		4.55		95.4	%

1)	Communities held in unconsolidated entities.

2)	Communities encumbered by secured mortgage indebtedness.

3)	The Company owns a 68% interest in this community.

LOGO


Supplemental Financial Data		25 \| P a g e

LOGO

Table 4 - Year-to-Date Margin Analysis

(In thousands)


	Nine months ended September 30, 2011
	Rental and Other Property Revenues		Property Operating & Maintenance Expenses		Net Operating Income ("NOI")		NOI Margin	Expense Margin
Same store	$	194,911	$	77,757	$	117,154	60.1%	39.9%
Partially stabilized (1)		15,141		6,547		8,594	56.8%	43.2%
Other property segments:
Corporate apartments		5,409		4,452		957	17.7%	82.3%
Commercial		11,420		3,763		7,657	67.0%	33.0%
Corporate property management expenses (2)		—		7,922		(7,922)

	$	226,881	$	100,441

Consolidated property NOI (3)					$	126,440

Third-party management fees					$	646

1)	Partially stabilized communities include Post Eastside™, Post West Austin™, Post Park^® and Post Sierra at Frisco Bridges™.

2)	The following table summarizes the Company’s net property management expense as a percentage of adjusted property revenues:


Numerator:
Corporate property management expenses	$	7,922
Less: Third-party management fees		(646)

Net property management expenses	$	7,276

Denominator:
Total rental and other property revenues	$	226,881
Less: Corporate apartment revenues	(5,409)

Adjusted property revenues	$	221,472

Net property management expenses as a percentage of adjusted property revenues		3.3%

3)	Consolidated property net operating income (“NOI”) is a non-GAAP financial measure. See Table 1 on page 21 for a reconciliation of consolidated property NOI to GAAP net income (loss).

LOGO


Supplemental Financial Data		26 \| P a g e

LOGO

Table 5 - Reconciliation of Segment Cash Flow Data to Statements of Cash Flows

(In thousands)


	Three months ended September 30,				Nine months ended September 30,
	2011		2010		2011		2010
Annually recurring capital expenditures by operating segment
Fully stabilized	$	5,237	$	2,970	$	11,460	$	8,758
Communities stabilized during 2010		71		40		178		86
Other segments		150		49		340		184

Total annually recurring capital expenditures	$	5,458	$	3,059	$	11,978	$	9,028


Periodically recurring capital expenditures by operating segment
Fully stabilized	$	1,217	$	1,439	$	4,063	$	12,802
Communities stabilized during 2010		133		15		196		48
Other segments		525		407		1,184		942

Total periodically recurring capital expenditures (1)	$	1,875	$	1,861	$	5,443	$	13,792


Total revenue generating capital expenditures	$	530	$	217	$	1,254	$	269


Total property capital expenditures per statements of cash flows	$	7,863	$	5,137	$	18,675	$	23,089

1)	Includes approximately $780 and $11,434 for the three and nine months ended September 30, 2010, respectively, of periodically recurring capital expenditures related to the Company’s exterior remediation project that was completed in 2010.

Table 6 - Computation of Debt Ratios

(In thousands)


	As of September 30,
	2011		2010

Total real estate assets per balance sheet	$	2,025,333	$	2,059,461
Plus:
Company share of real estate assets held in unconsolidated entities		70,419		71,857
Company share of accumulated depreciation - assets held in unconsolidated entities		12,091		10,187
Accumulated depreciation per balance sheet		748,306		673,982

Total undepreciated real estate assets (A)	$	2,856,149	$	2,815,487


Total debt per balance sheet	$	1,030,852	$	1,013,972
Plus:
Company share of third party debt held in unconsolidated entities		59,601		59,601

Total debt (adjusted for joint venture partners’ share of debt) (B)	$	1,090,453	$	1,073,573


Total debt as a % of undepreciated real estate assets (adjusted for joint venture partners’ share of debt) (B÷A)		38.2%		38.1%


Total debt per balance sheet	$	1,030,852	$	1,013,972
Plus:
Company share of third party debt held in unconsolidated entities		59,601		59,601
Preferred shares at liquidation value		43,392		92,963

Total debt and preferred equity (adjusted for joint venture partners’ share of debt) (C)	$	1,133,845	$	1,166,536


Total debt and preferred equity as a % of undepreciated real estate assets (adjusted for joint venture partners’ share of debt) (C÷A)		39.7%		41.4%

LOGO


Supplemental Financial Data		27 \| P a g e

LOGO

Table 7 - Computation of Coverage Ratios

(In thousands)


	Nine months ended September 30,
	2011		2010
Net income (loss)	$	21,675	$	(11,285)
Other non-cash (income) expense, net		3,141		3,448
Income tax expense		568		898
Gains on sales of real estate assets, net		(8,757)		(2,319)
Depreciation expense		56,383		55,737
Depreciation (company share) of assets held in unconsolidated entities		1,084		1,065
Interest expense		43,119		38,820
Interest expense (company share) of assets held in unconsolidated entities		2,592		2,592
Amortization of deferred financing costs		2,085		2,097
Net gain on early extinguishment of indebtedness - unconsolidated entity		-		(23,596)
Net gain on early extinguishment of indebtedness - consolidated entities		-		(2,845)
Non-cash impairment charge - unconsolidated entity		-		5,492
Non-cash impairment charge - consolidated entities		-		35,091

Income available for debt service (A)	$	121,890	$	105,195

Annualized income available for debt service (B)	$	162,520	$	140,260


Interest expense	$	43,119	$	38,820
Interest expense (company share) of assets held in unconsolidated entities		2,592		2,592

Adjusted interest expense (C)		45,711		41,412
Capitalized interest		1,892		6,392

Adjusted interest expense (including capitalized interest) (D)	$	47,603	$	47,804


Adjusted interest expense	$	45,711	$	41,412
Dividends to preferred shareholders		3,533		5,632

Fixed charges (E)		49,244		47,044
Capitalized interest		1,892		6,392

Fixed charges (including capitalized interest) (F)	$	51,136	$	53,436


Total debt (adjusted for joint venture partners’ share of debt) (see Table 6) (G)	$	1,090,453	$	1,073,573


Interest coverage ratio (A÷C)		2.7x		2.5x

Interest coverage ratio (including capitalized interest) (A÷D)		2.6x		2.2x

Fixed charge coverage ratio (A÷E)		2.5x		2.2x

Fixed charge coverage ratio (including capitalized interest) (A÷F)		2.4x		2.0x

Total debt to income annualized income available for debt service ratio (G÷B)		6.7x		7.7x

Table 8 - Calculation of Company Undepreciated Book Value Per Share

(In thousands, except per share data)


	September 30, 2011

Total Company shareholders’ equity per balance sheet	$	1,015,506
Plus:
Accumulated depreciation, per balance sheet		748,306
Noncontrolling interest of common unitholders in Operating Partnership, per balance sheet		5,454
Less:
Deferred charges, net, per balance sheet		(9,400)
Preferred shares at liquidation value		(43,392)

Total undepreciated book value (A)	$	1,716,474


Total common shares and units (B)		52,034


Company undepreciated book value per share (A÷B)	$	32.99

LOGO


Supplemental Financial Data		28 \| P a g e

Attached files

Stock widget

Investing forum

POST PROPERTIES INC Reports