Annual Income Statements for Camden Property Trust
This table shows Camden Property Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Camden Property Trust
This table shows Camden Property Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
30 |
46 |
42 |
91 |
48 |
222 |
84 |
43 |
-4.20 |
41 |
39 |
Consolidated Net Income / (Loss) |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
-2.34 |
43 |
41 |
Net Income / (Loss) Continuing Operations |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
-2.34 |
43 |
41 |
Total Pre-Tax Income |
|
32 |
48 |
45 |
94 |
51 |
225 |
87 |
46 |
-1.95 |
43 |
41 |
Total Revenue |
|
339 |
355 |
352 |
402 |
356 |
541 |
402 |
360 |
366 |
353 |
360 |
Net Interest Income / (Expense) |
|
-29 |
-31 |
-33 |
-33 |
-33 |
-34 |
-31 |
-31 |
-31 |
-33 |
-34 |
Total Interest Income |
|
0.09 |
0.14 |
0.06 |
0.43 |
0.06 |
0.32 |
1.77 |
1.60 |
1.08 |
-0.02 |
0.01 |
Investment Securities Interest Income |
|
0.09 |
0.14 |
0.06 |
0.43 |
0.06 |
0.32 |
1.77 |
1.60 |
1.08 |
-0.02 |
0.01 |
Total Interest Expense |
|
29 |
31 |
33 |
34 |
33 |
34 |
33 |
32 |
32 |
33 |
34 |
Long-Term Debt Interest Expense |
|
29 |
31 |
33 |
34 |
33 |
34 |
33 |
32 |
32 |
33 |
34 |
Total Non-Interest Income |
|
368 |
386 |
385 |
435 |
389 |
575 |
433 |
391 |
397 |
385 |
394 |
Other Service Charges |
|
-6.28 |
-354 |
5.91 |
2.84 |
-3.34 |
9.98 |
5.82 |
1.07 |
8.25 |
-2.51 |
1.20 |
Net Realized & Unrealized Capital Gains on Investments |
|
374 |
738 |
378 |
432 |
391 |
564 |
426 |
387 |
387 |
386 |
391 |
Other Non-Interest Income |
|
0.62 |
- |
0.58 |
0.72 |
1.08 |
1.08 |
1.28 |
2.61 |
1.71 |
1.54 |
2.49 |
Total Non-Interest Expense |
|
307 |
307 |
307 |
309 |
305 |
316 |
316 |
314 |
368 |
310 |
319 |
Salaries and Employee Benefits |
|
-6.28 |
8.81 |
5.91 |
2.84 |
-3.34 |
9.98 |
5.82 |
1.07 |
8.25 |
-2.51 |
1.20 |
Net Occupancy & Equipment Expense |
|
91 |
89 |
94 |
96 |
99 |
99 |
98 |
100 |
106 |
100 |
100 |
Other Operating Expenses |
|
63 |
62 |
65 |
66 |
65 |
63 |
67 |
67 |
67 |
67 |
69 |
Depreciation Expense |
|
159 |
147 |
142 |
143 |
144 |
145 |
145 |
146 |
146 |
145 |
149 |
Income Tax Expense |
|
0.74 |
0.75 |
1.15 |
0.85 |
0.75 |
0.90 |
0.91 |
1.06 |
0.39 |
0.57 |
0.56 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.71 |
1.76 |
1.70 |
1.84 |
1.86 |
1.85 |
1.87 |
1.89 |
1.87 |
1.92 |
1.95 |
Basic Earnings per Share |
|
$0.27 |
$0.44 |
$0.39 |
$0.84 |
$0.44 |
$2.04 |
$0.77 |
$0.40 |
($0.04) |
$0.37 |
$0.36 |
Weighted Average Basic Shares Outstanding |
|
108.47M |
107.61M |
108.57M |
108.66M |
108.68M |
108.65M |
108.71M |
108.41M |
108.43M |
108.49M |
108.53M |
Diluted Earnings per Share |
|
$0.27 |
$0.47 |
$0.39 |
$0.84 |
$0.44 |
$2.03 |
$0.77 |
$0.40 |
($0.04) |
$0.37 |
$0.36 |
Weighted Average Diluted Shares Outstanding |
|
108.51M |
108.39M |
108.60M |
109.39M |
108.71M |
109.40M |
108.73M |
108.42M |
108.43M |
108.54M |
108.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
213.06M |
213.40M |
213.52M |
213.54M |
213.54M |
213.94M |
213.07M |
213.27M |
106.68M |
106.76M |
106.84M |
Cash Dividends to Common per Share |
|
$0.94 |
- |
$1.00 |
$1.00 |
$1.00 |
- |
$1.03 |
$1.03 |
$1.03 |
- |
$1.05 |
Annual Cash Flow Statements for Camden Property Trust
This table details how cash moves in and out of Camden Property Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-143 |
229 |
132 |
-334 |
-16 |
397 |
194 |
-602 |
251 |
-236 |
Net Cash From Operating Activities |
|
423 |
443 |
435 |
504 |
556 |
519 |
577 |
745 |
795 |
775 |
Net Cash From Continuing Operating Activities |
|
387 |
430 |
435 |
504 |
556 |
519 |
577 |
745 |
795 |
775 |
Net Income / (Loss) Continuing Operations |
|
258 |
838 |
201 |
161 |
224 |
129 |
312 |
662 |
411 |
171 |
Consolidated Net Income / (Loss) |
|
258 |
838 |
201 |
161 |
224 |
129 |
312 |
662 |
411 |
171 |
Depreciation Expense |
|
241 |
250 |
264 |
301 |
336 |
367 |
421 |
577 |
575 |
582 |
Non-Cash Adjustments to Reconcile Net Income |
|
-112 |
-658 |
-30 |
42 |
-4.95 |
24 |
-156 |
-494 |
-190 |
22 |
Net Cash From Investing Activities |
|
-293 |
690 |
-190 |
-641 |
-792 |
-430 |
-804 |
-1,456 |
-127 |
-285 |
Net Cash From Continuing Investing Activities |
|
-279 |
69 |
-190 |
-641 |
-792 |
-430 |
-804 |
-1,456 |
-127 |
-285 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-2.58 |
-5.13 |
-15 |
-17 |
-7.50 |
-4.03 |
-4.41 |
-5.60 |
-3.80 |
Purchase of Investment Securities |
|
-425 |
-443 |
-360 |
-647 |
-843 |
-427 |
-1,059 |
-1,515 |
-411 |
-396 |
Sale and/or Maturity of Investments |
|
145 |
519 |
177 |
11 |
68 |
5.14 |
258 |
64 |
289 |
114 |
Net Cash From Financing Activities |
|
-273 |
-904 |
-113 |
-197 |
221 |
307 |
421 |
110 |
-417 |
-725 |
Net Cash From Continuing Financing Activities |
|
-273 |
-904 |
-113 |
-197 |
221 |
307 |
421 |
110 |
-417 |
-725 |
Issuance of Debt |
|
1,466 |
1,305 |
465 |
838 |
2,107 |
1,141 |
0.00 |
1,058 |
1,833 |
982 |
Issuance of Common Equity |
|
0.00 |
0.00 |
445 |
0.00 |
353 |
0.00 |
759 |
517 |
0.00 |
0.00 |
Repayment of Debt |
|
-1,475 |
-1,552 |
-744 |
-723 |
-1,920 |
-502 |
0.00 |
-1,066 |
-1,815 |
-1,208 |
Repurchase of Common Equity |
|
- |
0.00 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-50 |
Payment of Dividends |
|
-253 |
-663 |
-281 |
-298 |
-317 |
-333 |
-343 |
-397 |
-435 |
-451 |
Other Financing Activities, Net |
|
-11 |
6.20 |
1.80 |
-13 |
-2.47 |
1.85 |
5.20 |
-2.01 |
-0.83 |
1.53 |
Cash Interest Paid |
|
96 |
93 |
89 |
81 |
71 |
90 |
97 |
111 |
129 |
130 |
Cash Income Taxes Paid |
|
1.89 |
2.42 |
1.71 |
1.95 |
1.29 |
2.29 |
2.18 |
3.22 |
3.59 |
2.82 |
Quarterly Cash Flow Statements for Camden Property Trust
This table details how cash moves in and out of Camden Property Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-10 |
-51 |
9.84 |
1.58 |
-5.89 |
245 |
-167 |
0.98 |
-60 |
-10 |
5.58 |
Net Cash From Operating Activities |
|
246 |
168 |
140 |
227 |
236 |
192 |
136 |
225 |
262 |
152 |
148 |
Net Cash From Continuing Operating Activities |
|
246 |
168 |
140 |
227 |
236 |
192 |
136 |
225 |
262 |
152 |
148 |
Net Income / (Loss) Continuing Operations |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
-2.34 |
43 |
41 |
Consolidated Net Income / (Loss) |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
-2.34 |
43 |
41 |
Depreciation Expense |
|
159 |
147 |
142 |
143 |
144 |
145 |
145 |
146 |
146 |
145 |
149 |
Non-Cash Adjustments to Reconcile Net Income |
|
55 |
-27 |
-46 |
-9.06 |
42 |
-177 |
-95 |
34 |
118 |
-36 |
-42 |
Net Cash From Investing Activities |
|
-94 |
-108 |
-94 |
-46 |
-101 |
114 |
6.89 |
-107 |
-96 |
-89 |
-276 |
Net Cash From Continuing Investing Activities |
|
-94 |
-108 |
-94 |
-46 |
-101 |
114 |
6.89 |
-107 |
-96 |
-89 |
-276 |
Purchase of Investment Securities |
|
-92 |
-107 |
-92 |
-104 |
-98 |
-117 |
-106 |
-109 |
-92 |
-89 |
-276 |
Sale and/or Maturity of Investments |
|
1.92 |
-0.75 |
-1.63 |
58 |
1.99 |
231 |
113 |
1.49 |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
-163 |
-111 |
-36 |
-179 |
-141 |
-60 |
-310 |
-117 |
-226 |
-73 |
133 |
Net Cash From Continuing Financing Activities |
|
-163 |
-111 |
-36 |
-179 |
-141 |
-60 |
-310 |
-117 |
-226 |
-73 |
133 |
Issuance of Debt |
|
80 |
418 |
265 |
669 |
258 |
641 |
516 |
- |
138 |
328 |
972 |
Repayment of Debt |
|
-130 |
-426 |
-199 |
-738 |
-288 |
-590 |
-670 |
- |
-250 |
-288 |
-724 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
-46 |
-4.32 |
- |
- |
0.00 |
Payment of Dividends |
|
-104 |
-104 |
-104 |
-110 |
-110 |
-110 |
-110 |
-114 |
-114 |
-114 |
-114 |
Other Financing Activities, Net |
|
-8.97 |
0.54 |
1.27 |
-0.03 |
-0.80 |
-1.26 |
0.25 |
1.11 |
-0.04 |
0.20 |
-0.93 |
Cash Interest Paid |
|
21 |
38 |
26 |
39 |
30 |
33 |
21 |
41 |
25 |
43 |
25 |
Cash Income Taxes Paid |
|
0.27 |
0.13 |
0.68 |
2.34 |
0.26 |
0.31 |
0.23 |
2.68 |
-0.10 |
0.01 |
-0.38 |
Annual Balance Sheets for Camden Property Trust
This table presents Camden Property Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
6,038 |
6,028 |
6,174 |
6,220 |
6,749 |
7,199 |
7,977 |
9,328 |
9,384 |
8,852 |
Cash and Due from Banks |
|
11 |
237 |
368 |
34 |
23 |
420 |
613 |
11 |
260 |
21 |
Restricted Cash |
|
5.97 |
8.46 |
9.31 |
9.23 |
4.32 |
4.09 |
5.59 |
6.75 |
8.36 |
11 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5,846 |
5,486 |
5,549 |
5,925 |
6,430 |
6,519 |
7,091 |
9,068 |
8,860 |
8,576 |
Other Assets |
|
175 |
296 |
247 |
251 |
291 |
255 |
267 |
243 |
256 |
244 |
Total Liabilities & Shareholders' Equity |
|
6,038 |
6,028 |
6,174 |
6,220 |
6,749 |
7,199 |
7,977 |
9,328 |
9,384 |
8,852 |
Total Liabilities |
|
3,065 |
2,856 |
2,612 |
2,782 |
3,047 |
3,682 |
3,711 |
4,271 |
4,332 |
4,105 |
Other Short-Term Payables |
|
133 |
138 |
128 |
147 |
172 |
176 |
192 |
211 |
223 |
215 |
Long-Term Debt |
|
2,725 |
2,481 |
2,205 |
2,322 |
2,524 |
3,167 |
3,170 |
3,681 |
3,715 |
3,486 |
Other Long-Term Liabilities |
|
207 |
237 |
279 |
313 |
351 |
340 |
349 |
379 |
394 |
404 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,893 |
3,096 |
3,485 |
3,385 |
3,702 |
3,517 |
4,266 |
5,057 |
5,052 |
4,747 |
Total Preferred & Common Equity |
|
2,817 |
3,015 |
3,405 |
3,311 |
3,629 |
3,445 |
4,197 |
4,987 |
4,981 |
4,675 |
Total Common Equity |
|
2,817 |
3,015 |
3,405 |
3,311 |
3,629 |
3,445 |
4,197 |
4,987 |
4,981 |
4,675 |
Common Stock |
|
3,664 |
3,679 |
4,138 |
4,156 |
4,568 |
4,583 |
5,365 |
5,899 |
5,916 |
5,932 |
Treasury Stock |
|
-387 |
-373 |
-364 |
-356 |
-348 |
-341 |
-334 |
-329 |
-320 |
-360 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1.91 |
-1.86 |
-0.06 |
6.93 |
-6.53 |
-5.38 |
-3.74 |
-1.77 |
-1.25 |
0.97 |
Other Equity Adjustments |
|
-459 |
-289 |
-369 |
-495 |
-584 |
-791 |
-829 |
-582 |
-614 |
-898 |
Noncontrolling Interest |
|
76 |
81 |
79 |
74 |
73 |
72 |
69 |
70 |
71 |
72 |
Quarterly Balance Sheets for Camden Property Trust
This table presents Camden Property Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
9,414 |
9,328 |
9,295 |
9,260 |
9,214 |
9,384 |
9,104 |
9,080 |
8,947 |
8,852 |
8,993 |
Cash and Due from Banks |
|
62 |
11 |
20 |
20 |
15 |
260 |
93 |
94 |
31 |
21 |
26 |
Restricted Cash |
|
6.39 |
6.75 |
6.86 |
8.53 |
8.37 |
8.36 |
8.23 |
7.97 |
11 |
11 |
12 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9,101 |
9,068 |
9,029 |
8,979 |
8,942 |
8,860 |
8,759 |
8,722 |
8,634 |
8,576 |
8,706 |
Other Assets |
|
245 |
243 |
239 |
252 |
250 |
256 |
243 |
256 |
271 |
244 |
249 |
Total Liabilities & Shareholders' Equity |
|
9,414 |
9,328 |
9,295 |
9,260 |
9,214 |
9,384 |
9,104 |
9,080 |
8,947 |
8,852 |
8,993 |
Total Liabilities |
|
4,306 |
4,271 |
4,292 |
4,269 |
4,279 |
4,332 |
4,110 |
4,153 |
4,133 |
4,105 |
4,306 |
Other Short-Term Payables |
|
213 |
211 |
- |
193 |
212 |
223 |
214 |
212 |
222 |
215 |
195 |
Long-Term Debt |
|
3,688 |
3,681 |
3,748 |
3,682 |
3,653 |
3,715 |
3,553 |
3,553 |
3,452 |
3,486 |
3,736 |
Other Long-Term Liabilities |
|
405 |
379 |
544 |
394 |
415 |
394 |
343 |
388 |
459 |
404 |
375 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,108 |
5,057 |
5,004 |
4,992 |
4,935 |
5,052 |
4,994 |
4,927 |
4,814 |
4,747 |
4,687 |
Total Preferred & Common Equity |
|
5,038 |
4,987 |
4,933 |
4,921 |
4,864 |
4,981 |
4,922 |
4,855 |
4,743 |
4,675 |
4,615 |
Total Common Equity |
|
5,038 |
4,987 |
4,933 |
4,921 |
4,864 |
4,981 |
4,922 |
4,855 |
4,743 |
4,675 |
4,615 |
Common Stock |
|
5,895 |
5,899 |
5,905 |
5,909 |
5,913 |
5,916 |
5,921 |
5,926 |
5,929 |
5,932 |
5,938 |
Treasury Stock |
|
-329 |
-329 |
-321 |
-321 |
-321 |
-320 |
-357 |
-360 |
-360 |
-360 |
-351 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.63 |
-1.77 |
-1.42 |
-1.06 |
-0.70 |
-1.25 |
-0.08 |
0.28 |
0.64 |
0.97 |
1.33 |
Other Equity Adjustments |
|
-525 |
-582 |
-648 |
-666 |
-727 |
-614 |
-642 |
-711 |
-827 |
-898 |
-973 |
Noncontrolling Interest |
|
70 |
70 |
70 |
71 |
71 |
71 |
71 |
71 |
72 |
72 |
72 |
Annual Metrics And Ratios for Camden Property Trust
This table displays calculated financial ratios and metrics derived from Camden Property Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.45% |
93.43% |
-46.94% |
-1.36% |
15.49% |
-3.30% |
16.58% |
6.43% |
23.48% |
-10.31% |
EBITDA Growth |
|
-3.74% |
139.77% |
-59.62% |
-74.36% |
63.44% |
154.86% |
47.67% |
68.92% |
-20.34% |
-23.58% |
EBIT Growth |
|
-13.53% |
276.05% |
-77.64% |
-189.79% |
22.30% |
192.60% |
140.73% |
111.43% |
-37.66% |
-58.05% |
NOPAT Growth |
|
-13.63% |
268.56% |
-77.15% |
-20.00% |
39.56% |
-42.67% |
142.94% |
111.77% |
-37.94% |
-58.39% |
Net Income Growth |
|
-14.46% |
65.14% |
-76.04% |
-20.00% |
39.56% |
-42.67% |
142.94% |
111.77% |
-37.94% |
-58.39% |
EPS Growth |
|
-15.60% |
227.90% |
-76.46% |
-23.47% |
36.20% |
-44.14% |
138.71% |
104.05% |
-38.74% |
-59.46% |
Operating Cash Flow Growth |
|
1.13% |
4.68% |
-1.90% |
15.90% |
10.29% |
-6.53% |
11.20% |
28.96% |
6.75% |
-2.53% |
Free Cash Flow Firm Growth |
|
413.80% |
303.48% |
-90.52% |
91.75% |
-244.30% |
-35.78% |
-34.13% |
-45.05% |
159.59% |
85.02% |
Invested Capital Growth |
|
0.17% |
-0.77% |
2.00% |
-0.12% |
8.10% |
7.35% |
11.27% |
17.50% |
0.34% |
-6.10% |
Revenue Q/Q Growth |
|
6.59% |
52.32% |
-43.74% |
15.08% |
7.93% |
0.21% |
5.97% |
-2.81% |
12.72% |
-11.30% |
EBITDA Q/Q Growth |
|
-15.53% |
60.07% |
-52.01% |
-69.42% |
25.78% |
160.98% |
40.58% |
-10.10% |
21.43% |
-19.35% |
EBIT Q/Q Growth |
|
-29.93% |
91.54% |
-71.64% |
-280.92% |
19.04% |
176.76% |
148.07% |
-20.39% |
74.51% |
-51.14% |
NOPAT Q/Q Growth |
|
-31.47% |
86.96% |
30.55% |
-23.29% |
33.21% |
-33.87% |
150.10% |
-20.48% |
75.56% |
-51.52% |
Net Income Q/Q Growth |
|
-24.60% |
-24.30% |
30.55% |
-23.29% |
33.21% |
-33.87% |
150.10% |
-20.48% |
75.56% |
-51.52% |
EPS Q/Q Growth |
|
-32.19% |
-2.37% |
28.31% |
-23.83% |
31.36% |
-34.74% |
148.74% |
-20.84% |
72.90% |
-52.53% |
Operating Cash Flow Q/Q Growth |
|
3.44% |
-4.33% |
3.63% |
5.67% |
3.61% |
-7.34% |
6.53% |
3.72% |
3.09% |
-4.86% |
Free Cash Flow Firm Q/Q Growth |
|
3.89% |
92.23% |
4.33% |
-23.33% |
-4.22% |
28.87% |
-113.53% |
23.96% |
-13.79% |
4.57% |
Invested Capital Q/Q Growth |
|
0.23% |
-0.36% |
0.39% |
0.44% |
1.48% |
-1.60% |
4.40% |
-0.67% |
2.09% |
-0.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
50.49% |
62.58% |
47.63% |
12.38% |
17.52% |
46.17% |
58.49% |
92.83% |
59.89% |
51.03% |
EBIT Margin |
|
25.21% |
49.02% |
20.65% |
-18.80% |
-12.65% |
12.11% |
25.01% |
49.69% |
25.08% |
11.73% |
Profit (Net Income) Margin |
|
53.24% |
45.45% |
20.53% |
16.65% |
20.12% |
11.93% |
24.86% |
49.47% |
24.86% |
11.53% |
Tax Burden Percent |
|
211.15% |
183.42% |
99.39% |
99.12% |
99.52% |
98.49% |
99.40% |
99.55% |
99.12% |
98.32% |
Interest Burden Percent |
|
100.00% |
50.56% |
100.00% |
-89.34% |
-159.84% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.78% |
0.35% |
0.61% |
0.88% |
0.48% |
1.51% |
0.60% |
0.45% |
0.88% |
1.68% |
Return on Invested Capital (ROIC) |
|
4.19% |
15.49% |
3.52% |
2.79% |
3.74% |
1.99% |
4.42% |
8.18% |
4.69% |
2.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.05% |
13.92% |
3.52% |
2.79% |
3.74% |
1.99% |
4.42% |
8.18% |
4.69% |
2.01% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.93% |
11.79% |
2.45% |
1.80% |
2.54% |
1.57% |
3.60% |
6.01% |
3.43% |
1.48% |
Return on Equity (ROE) |
|
17.12% |
27.28% |
5.97% |
4.59% |
6.28% |
3.56% |
8.03% |
14.19% |
8.12% |
3.49% |
Cash Return on Invested Capital (CROIC) |
|
4.02% |
16.26% |
1.53% |
2.91% |
-4.04% |
-5.09% |
-6.25% |
-7.91% |
4.36% |
8.30% |
Operating Return on Assets (OROA) |
|
3.98% |
14.98% |
3.31% |
-2.93% |
-2.17% |
1.87% |
4.14% |
7.68% |
4.43% |
1.91% |
Return on Assets (ROA) |
|
8.40% |
13.89% |
3.29% |
2.59% |
3.46% |
1.84% |
4.12% |
7.65% |
4.39% |
1.87% |
Return on Common Equity (ROCE) |
|
16.27% |
25.89% |
5.69% |
4.41% |
6.11% |
3.49% |
7.88% |
13.98% |
8.01% |
3.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.02% |
27.80% |
5.90% |
4.85% |
6.18% |
3.73% |
7.44% |
13.27% |
8.24% |
3.65% |
Net Operating Profit after Tax (NOPAT) |
|
239 |
879 |
201 |
161 |
224 |
129 |
312 |
662 |
411 |
171 |
NOPAT Margin |
|
25.02% |
47.67% |
20.53% |
16.65% |
20.12% |
11.93% |
24.86% |
49.47% |
24.86% |
11.53% |
Net Nonoperating Expense Percent (NNEP) |
|
-9.86% |
1.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
23.59% |
29.97% |
26.59% |
24.84% |
25.35% |
26.76% |
24.54% |
24.28% |
24.41% |
28.13% |
Operating Expenses to Revenue |
|
74.79% |
50.98% |
79.35% |
118.80% |
112.65% |
87.89% |
74.99% |
50.31% |
74.92% |
88.27% |
Earnings before Interest and Taxes (EBIT) |
|
240 |
904 |
202 |
-181 |
-141 |
131 |
314 |
664 |
414 |
174 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
481 |
1,154 |
466 |
119 |
195 |
498 |
735 |
1,241 |
989 |
756 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.69 |
1.90 |
2.02 |
2.07 |
2.44 |
2.52 |
3.98 |
2.21 |
2.05 |
2.65 |
Price to Tangible Book Value (P/TBV) |
|
1.69 |
1.90 |
2.02 |
2.07 |
2.44 |
2.52 |
3.98 |
2.21 |
2.05 |
2.65 |
Price to Revenue (P/Rev) |
|
5.00 |
3.11 |
7.03 |
7.09 |
7.93 |
8.06 |
13.30 |
8.25 |
6.19 |
8.36 |
Price to Earnings (P/E) |
|
9.56 |
6.99 |
35.01 |
43.83 |
40.23 |
70.09 |
55.00 |
16.88 |
25.33 |
75.82 |
Dividend Yield |
|
5.10% |
11.07% |
4.04% |
4.19% |
3.51% |
3.72% |
2.11% |
3.63% |
4.18% |
3.55% |
Earnings Yield |
|
10.46% |
14.32% |
2.86% |
2.28% |
2.49% |
1.43% |
1.82% |
5.93% |
3.95% |
1.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.34 |
1.44 |
1.54 |
1.61 |
1.83 |
1.72 |
2.60 |
1.69 |
1.57 |
1.93 |
Enterprise Value to Revenue (EV/Rev) |
|
8.00 |
4.40 |
9.05 |
9.58 |
10.23 |
10.67 |
15.39 |
11.04 |
8.32 |
10.74 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.85 |
7.04 |
19.01 |
77.39 |
58.41 |
23.10 |
26.31 |
11.89 |
13.89 |
21.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
31.74 |
8.98 |
43.84 |
0.00 |
0.00 |
88.08 |
61.52 |
22.22 |
33.16 |
91.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
31.99 |
9.24 |
44.11 |
57.54 |
50.86 |
89.43 |
61.89 |
22.32 |
33.45 |
93.11 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.03 |
18.33 |
20.38 |
18.36 |
20.53 |
22.14 |
33.48 |
19.82 |
17.28 |
20.53 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.36 |
8.80 |
101.22 |
55.10 |
0.00 |
0.00 |
0.00 |
0.00 |
36.03 |
22.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.92 |
0.78 |
0.62 |
0.68 |
0.68 |
0.90 |
0.74 |
0.73 |
0.74 |
0.73 |
Long-Term Debt to Equity |
|
0.92 |
0.78 |
0.62 |
0.68 |
0.68 |
0.90 |
0.74 |
0.73 |
0.74 |
0.73 |
Financial Leverage |
|
0.92 |
0.85 |
0.70 |
0.65 |
0.68 |
0.79 |
0.81 |
0.73 |
0.73 |
0.73 |
Leverage Ratio |
|
2.04 |
1.96 |
1.81 |
1.77 |
1.82 |
1.93 |
1.95 |
1.86 |
1.85 |
1.86 |
Compound Leverage Factor |
|
2.04 |
0.99 |
1.81 |
-1.58 |
-2.90 |
1.93 |
1.95 |
1.86 |
1.85 |
1.86 |
Debt to Total Capital |
|
47.83% |
43.88% |
38.23% |
40.31% |
40.54% |
47.38% |
42.63% |
42.13% |
42.38% |
42.34% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
47.83% |
43.88% |
38.23% |
40.31% |
40.54% |
47.38% |
42.63% |
42.13% |
42.38% |
42.34% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.73% |
2.79% |
2.72% |
2.19% |
1.17% |
1.07% |
0.92% |
0.80% |
0.81% |
0.87% |
Common Equity to Total Capital |
|
49.44% |
53.33% |
59.05% |
57.50% |
58.28% |
51.55% |
56.44% |
57.07% |
56.81% |
56.79% |
Debt to EBITDA |
|
5.66 |
2.15 |
4.73 |
19.43 |
12.93 |
6.36 |
4.31 |
2.96 |
3.76 |
4.61 |
Net Debt to EBITDA |
|
5.63 |
1.94 |
3.92 |
19.07 |
12.78 |
5.51 |
3.47 |
2.95 |
3.49 |
4.57 |
Long-Term Debt to EBITDA |
|
5.66 |
2.15 |
4.73 |
19.43 |
12.93 |
6.36 |
4.31 |
2.96 |
3.76 |
4.61 |
Debt to NOPAT |
|
11.42 |
2.82 |
10.98 |
14.45 |
11.25 |
24.63 |
10.15 |
5.56 |
9.05 |
20.40 |
Net Debt to NOPAT |
|
11.35 |
2.54 |
9.09 |
14.18 |
11.13 |
21.33 |
8.17 |
5.54 |
8.40 |
20.21 |
Long-Term Debt to NOPAT |
|
11.42 |
2.82 |
10.98 |
14.45 |
11.25 |
24.63 |
10.15 |
5.56 |
9.05 |
20.40 |
Noncontrolling Interest Sharing Ratio |
|
5.00% |
5.10% |
4.67% |
4.04% |
2.79% |
2.00% |
1.80% |
1.49% |
1.40% |
1.46% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
229 |
923 |
88 |
168 |
-242 |
-329 |
-441 |
-640 |
381 |
705 |
Operating Cash Flow to CapEx |
|
0.00% |
17,172.98% |
8,476.13% |
3,473.40% |
3,230.78% |
6,926.10% |
14,322.10% |
16,898.39% |
14,203.14% |
20,391.50% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
9.91 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.53 |
-5.64 |
2.86 |
5.43 |
Operating Cash Flow to Interest Expense |
|
0.00 |
4.76 |
0.00 |
0.00 |
0.00 |
0.00 |
5.94 |
6.57 |
5.96 |
5.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
4.73 |
0.00 |
0.00 |
0.00 |
0.00 |
5.89 |
6.53 |
5.92 |
5.94 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.31 |
0.16 |
0.16 |
0.17 |
0.15 |
0.17 |
0.15 |
0.18 |
0.16 |
Fixed Asset Turnover |
|
0.17 |
0.33 |
0.18 |
0.17 |
0.18 |
0.17 |
0.18 |
0.17 |
0.18 |
0.17 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,697 |
5,653 |
5,767 |
5,759 |
6,226 |
6,683 |
7,437 |
8,738 |
8,767 |
8,233 |
Invested Capital Turnover |
|
0.17 |
0.33 |
0.17 |
0.17 |
0.19 |
0.17 |
0.18 |
0.17 |
0.19 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
9.79 |
-44 |
113 |
-7.13 |
466 |
457 |
753 |
1,301 |
29 |
-534 |
Enterprise Value (EV) |
|
7,630 |
8,119 |
8,859 |
9,247 |
11,406 |
11,499 |
19,334 |
14,764 |
13,735 |
15,907 |
Market Capitalization |
|
4,766 |
5,727 |
6,876 |
6,843 |
8,836 |
8,685 |
16,714 |
11,030 |
10,216 |
12,381 |
Book Value per Share |
|
$32.43 |
$34.46 |
$36.75 |
$35.56 |
$37.47 |
$35.37 |
$41.07 |
$46.82 |
$46.64 |
$43.82 |
Tangible Book Value per Share |
|
$32.43 |
$34.46 |
$36.75 |
$35.56 |
$37.47 |
$35.37 |
$41.07 |
$46.82 |
$46.64 |
$43.82 |
Total Capital |
|
5,697 |
5,653 |
5,767 |
5,759 |
6,226 |
6,683 |
7,437 |
8,738 |
8,767 |
8,233 |
Total Debt |
|
2,725 |
2,481 |
2,205 |
2,322 |
2,524 |
3,167 |
3,170 |
3,681 |
3,715 |
3,486 |
Total Long-Term Debt |
|
2,725 |
2,481 |
2,205 |
2,322 |
2,524 |
3,167 |
3,170 |
3,681 |
3,715 |
3,486 |
Net Debt |
|
2,708 |
2,235 |
1,827 |
2,278 |
2,497 |
2,742 |
2,551 |
3,663 |
3,447 |
3,453 |
Capital Expenditures (CapEx) |
|
0.00 |
2.58 |
5.13 |
15 |
17 |
7.50 |
4.03 |
4.41 |
5.60 |
3.80 |
Net Nonoperating Expense (NNE) |
|
-269 |
41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,725 |
2,481 |
2,205 |
2,322 |
2,524 |
3,167 |
3,170 |
3,681 |
3,715 |
3,486 |
Total Depreciation and Amortization (D&A) |
|
241 |
250 |
264 |
301 |
336 |
367 |
421 |
577 |
575 |
582 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.77 |
$9.08 |
$2.14 |
$1.63 |
$2.23 |
$1.24 |
$2.97 |
$6.07 |
$3.71 |
$1.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
89.12M |
89.58M |
91.50M |
95.21M |
98.46M |
99.39M |
102.00M |
107.61M |
108.65M |
108.49M |
Adjusted Diluted Earnings per Share |
|
$2.76 |
$9.05 |
$2.13 |
$1.63 |
$2.22 |
$1.24 |
$2.96 |
$6.04 |
$3.70 |
$1.50 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
89.49M |
89.90M |
92.52M |
95.37M |
99.38M |
99.44M |
102.83M |
108.39M |
109.40M |
108.54M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.23 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
86.93M |
87.53M |
92.72M |
93.26M |
97.33M |
195.13M |
206.86M |
213.40M |
213.94M |
106.76M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
239 |
865 |
201 |
161 |
224 |
129 |
312 |
189 |
411 |
211 |
Normalized NOPAT Margin |
|
25.02% |
46.88% |
20.53% |
16.65% |
20.12% |
11.93% |
24.86% |
14.17% |
24.86% |
14.26% |
Pre Tax Income Margin |
|
25.21% |
24.78% |
20.65% |
16.80% |
20.22% |
12.11% |
25.01% |
49.69% |
25.08% |
11.73% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
9.70 |
0.00 |
0.00 |
0.00 |
0.00 |
3.23 |
5.86 |
3.11 |
1.34 |
NOPAT to Interest Expense |
|
0.00 |
9.44 |
0.00 |
0.00 |
0.00 |
0.00 |
3.21 |
5.83 |
3.08 |
1.32 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
9.68 |
0.00 |
0.00 |
0.00 |
0.00 |
3.19 |
5.82 |
3.06 |
1.31 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
9.41 |
0.00 |
0.00 |
0.00 |
0.00 |
3.17 |
5.79 |
3.04 |
1.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
49.87% |
79.14% |
139.78% |
185.45% |
141.46% |
259.26% |
109.82% |
59.99% |
105.92% |
263.97% |
Augmented Payout Ratio |
|
49.87% |
79.14% |
139.78% |
185.45% |
141.46% |
259.26% |
109.82% |
59.99% |
105.92% |
293.23% |
Quarterly Metrics And Ratios for Camden Property Trust
This table displays calculated financial ratios and metrics derived from Camden Property Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.19% |
-9.81% |
8.83% |
25.78% |
4.89% |
52.48% |
14.35% |
-10.47% |
2.87% |
-34.85% |
-10.43% |
EBITDA Growth |
|
34.11% |
-41.64% |
-5.13% |
-63.98% |
1.97% |
89.28% |
23.64% |
-19.03% |
-26.18% |
-49.02% |
-17.70% |
EBIT Growth |
|
3.87% |
-77.93% |
-46.82% |
-81.23% |
56.63% |
366.72% |
93.58% |
-51.09% |
-103.85% |
-80.81% |
-52.36% |
NOPAT Growth |
|
3.09% |
-78.21% |
-47.82% |
-81.37% |
57.90% |
372.24% |
96.61% |
-51.79% |
-102.74% |
-80.99% |
-52.46% |
Net Income Growth |
|
3.09% |
-78.21% |
-47.82% |
-81.37% |
57.90% |
372.24% |
96.61% |
-51.79% |
-104.69% |
-80.99% |
-52.46% |
EPS Growth |
|
-6.90% |
-77.18% |
-48.68% |
-81.50% |
62.96% |
331.91% |
97.44% |
-52.38% |
-109.09% |
-81.77% |
-53.25% |
Operating Cash Flow Growth |
|
27.84% |
18.90% |
14.25% |
8.92% |
-3.89% |
14.15% |
-2.73% |
-0.82% |
10.68% |
-20.64% |
9.07% |
Free Cash Flow Firm Growth |
|
-445.67% |
-134.10% |
39.16% |
122.81% |
115.72% |
115.54% |
138.68% |
-28.26% |
24.23% |
196.22% |
-43.12% |
Invested Capital Growth |
|
23.49% |
17.50% |
9.97% |
-2.70% |
-2.37% |
0.34% |
-2.33% |
-2.24% |
-3.75% |
-6.10% |
-1.45% |
Revenue Q/Q Growth |
|
5.98% |
4.75% |
-0.92% |
14.34% |
-11.62% |
52.29% |
-25.69% |
-10.48% |
1.55% |
-3.56% |
2.19% |
EBITDA Q/Q Growth |
|
-70.93% |
2.27% |
-4.24% |
26.51% |
-17.70% |
89.83% |
-37.45% |
-17.15% |
-24.96% |
31.11% |
1.02% |
EBIT Q/Q Growth |
|
-93.54% |
49.36% |
-7.16% |
109.50% |
-46.08% |
345.06% |
-61.50% |
-47.07% |
-104.25% |
2,316.68% |
-4.30% |
NOPAT Q/Q Growth |
|
-93.68% |
50.46% |
-8.11% |
113.07% |
-46.40% |
349.98% |
-61.74% |
-47.75% |
-103.04% |
3,224.74% |
-4.32% |
Net Income Q/Q Growth |
|
-93.68% |
50.46% |
-8.11% |
113.07% |
-46.40% |
349.98% |
-61.74% |
-47.75% |
-105.22% |
1,922.46% |
-4.32% |
EPS Q/Q Growth |
|
-94.05% |
74.07% |
-17.02% |
115.38% |
-47.62% |
361.36% |
-62.07% |
-48.05% |
-110.00% |
1,025.00% |
-2.70% |
Operating Cash Flow Q/Q Growth |
|
18.02% |
-31.60% |
-16.93% |
62.43% |
4.14% |
-18.77% |
-29.22% |
65.63% |
16.21% |
-41.75% |
-2.72% |
Free Cash Flow Firm Q/Q Growth |
|
-12.39% |
23.63% |
40.19% |
144.43% |
-22.53% |
-24.53% |
48.89% |
-17.58% |
34.15% |
79.95% |
-71.41% |
Invested Capital Q/Q Growth |
|
-1.32% |
-0.67% |
0.15% |
-0.88% |
-0.99% |
2.09% |
-2.51% |
-0.79% |
-2.52% |
-0.40% |
2.31% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
56.39% |
55.05% |
53.20% |
58.87% |
54.82% |
68.33% |
57.53% |
53.24% |
39.34% |
53.48% |
52.87% |
EBIT Margin |
|
9.52% |
13.58% |
12.72% |
23.31% |
14.22% |
41.56% |
21.54% |
12.73% |
-0.53% |
12.24% |
11.46% |
Profit (Net Income) Margin |
|
9.31% |
13.37% |
12.40% |
23.10% |
14.01% |
41.40% |
21.31% |
12.44% |
-0.64% |
12.08% |
11.31% |
Tax Burden Percent |
|
97.72% |
98.44% |
97.43% |
99.09% |
98.51% |
99.60% |
98.96% |
97.69% |
120.02% |
98.68% |
98.65% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.28% |
1.56% |
2.57% |
0.91% |
1.49% |
0.40% |
1.04% |
2.31% |
0.00% |
1.32% |
1.35% |
Return on Invested Capital (ROIC) |
|
1.61% |
2.21% |
2.03% |
3.80% |
2.36% |
7.81% |
4.19% |
2.41% |
-0.07% |
2.10% |
1.92% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.61% |
2.21% |
2.03% |
3.80% |
2.36% |
7.81% |
4.19% |
2.41% |
-0.10% |
2.10% |
1.92% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.22% |
1.62% |
1.62% |
2.78% |
1.73% |
5.71% |
3.06% |
1.76% |
-0.07% |
1.55% |
1.44% |
Return on Equity (ROE) |
|
2.83% |
3.83% |
3.65% |
6.58% |
4.09% |
13.53% |
7.26% |
4.16% |
-0.15% |
3.65% |
3.36% |
Cash Return on Invested Capital (CROIC) |
|
-10.57% |
-7.91% |
-2.06% |
5.18% |
5.09% |
4.36% |
7.60% |
6.98% |
8.00% |
8.30% |
2.95% |
Operating Return on Assets (OROA) |
|
1.53% |
2.10% |
1.96% |
3.60% |
2.24% |
7.34% |
3.98% |
2.30% |
-0.10% |
1.99% |
1.82% |
Return on Assets (ROA) |
|
1.50% |
2.07% |
1.91% |
3.57% |
2.20% |
7.31% |
3.94% |
2.25% |
-0.12% |
1.96% |
1.80% |
Return on Common Equity (ROCE) |
|
2.78% |
3.78% |
3.59% |
6.49% |
4.03% |
13.34% |
7.15% |
4.10% |
-0.15% |
3.60% |
3.31% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.51% |
0.00% |
12.60% |
4.38% |
4.81% |
0.00% |
9.20% |
8.33% |
7.43% |
0.00% |
2.73% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
-1.36 |
43 |
41 |
NOPAT Margin |
|
9.31% |
13.37% |
12.40% |
23.10% |
14.01% |
41.40% |
21.31% |
12.44% |
-0.37% |
12.08% |
11.31% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
25.10% |
27.43% |
28.28% |
24.69% |
26.88% |
20.06% |
25.91% |
28.05% |
31.17% |
27.59% |
27.96% |
Operating Expenses to Revenue |
|
90.48% |
86.42% |
87.28% |
76.69% |
85.78% |
58.44% |
78.46% |
87.27% |
100.53% |
87.76% |
88.54% |
Earnings before Interest and Taxes (EBIT) |
|
32 |
48 |
45 |
94 |
51 |
225 |
87 |
46 |
-1.95 |
43 |
41 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
191 |
195 |
187 |
237 |
195 |
370 |
231 |
192 |
144 |
189 |
191 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.36 |
2.21 |
2.16 |
2.27 |
2.00 |
2.05 |
2.11 |
2.40 |
2.78 |
2.65 |
2.83 |
Price to Tangible Book Value (P/TBV) |
|
2.36 |
2.21 |
2.16 |
2.27 |
2.00 |
2.05 |
2.11 |
2.40 |
2.78 |
2.65 |
2.83 |
Price to Revenue (P/Rev) |
|
8.64 |
8.25 |
7.79 |
7.71 |
6.63 |
6.19 |
6.12 |
7.01 |
7.89 |
8.36 |
9.07 |
Price to Earnings (P/E) |
|
14.48 |
16.88 |
17.30 |
53.51 |
42.86 |
25.33 |
23.38 |
29.29 |
38.18 |
75.82 |
110.44 |
Dividend Yield |
|
3.27% |
3.63% |
3.83% |
3.71% |
4.33% |
4.18% |
4.13% |
3.72% |
3.31% |
3.55% |
3.39% |
Earnings Yield |
|
6.91% |
5.93% |
5.78% |
1.87% |
2.33% |
3.95% |
4.28% |
3.41% |
2.62% |
1.32% |
0.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.77 |
1.69 |
1.65 |
1.72 |
1.56 |
1.57 |
1.63 |
1.79 |
2.01 |
1.93 |
2.00 |
Enterprise Value to Revenue (EV/Rev) |
|
11.32 |
11.04 |
10.56 |
10.28 |
9.16 |
8.32 |
8.19 |
9.13 |
9.97 |
10.74 |
11.69 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.28 |
11.89 |
11.72 |
18.36 |
16.47 |
13.89 |
13.49 |
15.33 |
17.77 |
21.05 |
23.54 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.66 |
22.22 |
23.08 |
67.94 |
56.53 |
33.16 |
30.55 |
37.13 |
46.81 |
91.54 |
131.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.72 |
22.32 |
23.21 |
69.04 |
57.38 |
33.45 |
30.78 |
37.46 |
47.25 |
93.11 |
133.71 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.69 |
19.82 |
18.93 |
19.06 |
17.40 |
17.28 |
17.61 |
19.20 |
20.44 |
20.53 |
21.38 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
32.65 |
30.35 |
36.03 |
21.21 |
25.31 |
24.69 |
22.55 |
67.29 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.72 |
0.73 |
0.75 |
0.74 |
0.74 |
0.74 |
0.71 |
0.72 |
0.72 |
0.73 |
0.80 |
Long-Term Debt to Equity |
|
0.72 |
0.73 |
0.75 |
0.74 |
0.74 |
0.74 |
0.71 |
0.72 |
0.72 |
0.73 |
0.80 |
Financial Leverage |
|
0.76 |
0.73 |
0.80 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.73 |
0.75 |
Leverage Ratio |
|
1.89 |
1.86 |
1.91 |
1.84 |
1.85 |
1.85 |
1.84 |
1.85 |
1.86 |
1.86 |
1.87 |
Compound Leverage Factor |
|
1.89 |
1.86 |
1.91 |
1.84 |
1.85 |
1.85 |
1.84 |
1.85 |
1.86 |
1.86 |
1.87 |
Debt to Total Capital |
|
41.93% |
42.13% |
42.83% |
42.45% |
42.54% |
42.38% |
41.58% |
41.90% |
41.76% |
42.34% |
44.35% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
41.93% |
42.13% |
42.83% |
42.45% |
42.54% |
42.38% |
41.58% |
41.90% |
41.76% |
42.34% |
44.35% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.80% |
0.80% |
0.80% |
0.81% |
0.82% |
0.81% |
0.83% |
0.84% |
0.87% |
0.87% |
0.86% |
Common Equity to Total Capital |
|
57.27% |
57.07% |
56.37% |
56.73% |
56.64% |
56.81% |
57.59% |
57.26% |
57.37% |
56.79% |
54.79% |
Debt to EBITDA |
|
2.67 |
2.96 |
3.04 |
4.54 |
4.49 |
3.76 |
3.44 |
3.60 |
3.68 |
4.61 |
5.23 |
Net Debt to EBITDA |
|
2.62 |
2.95 |
3.02 |
4.51 |
4.46 |
3.49 |
3.34 |
3.49 |
3.64 |
4.57 |
5.17 |
Long-Term Debt to EBITDA |
|
2.67 |
2.96 |
3.04 |
4.54 |
4.49 |
3.76 |
3.44 |
3.60 |
3.68 |
4.61 |
5.23 |
Debt to NOPAT |
|
4.43 |
5.56 |
6.03 |
17.08 |
15.62 |
9.05 |
7.85 |
8.78 |
9.79 |
20.40 |
29.68 |
Net Debt to NOPAT |
|
4.35 |
5.54 |
5.99 |
16.95 |
15.52 |
8.40 |
7.63 |
8.53 |
9.67 |
20.21 |
29.38 |
Long-Term Debt to NOPAT |
|
4.43 |
5.56 |
6.03 |
17.08 |
15.62 |
9.05 |
7.85 |
8.78 |
9.79 |
20.40 |
29.68 |
Noncontrolling Interest Sharing Ratio |
|
1.50% |
1.49% |
1.51% |
1.38% |
1.40% |
1.40% |
1.42% |
1.43% |
1.46% |
1.46% |
1.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,642 |
-1,254 |
-750 |
333 |
258 |
195 |
290 |
239 |
321 |
577 |
165 |
Operating Cash Flow to CapEx |
|
0.00% |
36,640.96% |
0.00% |
0.00% |
0.00% |
28,568.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-56.23 |
-40.88 |
-22.83 |
9.92 |
7.82 |
5.73 |
8.91 |
7.42 |
9.87 |
17.72 |
4.88 |
Operating Cash Flow to Interest Expense |
|
8.42 |
5.48 |
4.25 |
6.76 |
7.16 |
5.65 |
4.18 |
6.98 |
8.05 |
4.68 |
4.39 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.42 |
5.47 |
4.25 |
6.76 |
7.16 |
5.63 |
4.18 |
6.98 |
8.05 |
4.68 |
4.39 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.18 |
0.19 |
0.18 |
0.18 |
0.16 |
0.16 |
Fixed Asset Turnover |
|
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.18 |
0.19 |
0.19 |
0.19 |
0.17 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,796 |
8,738 |
8,751 |
8,674 |
8,588 |
8,767 |
8,547 |
8,480 |
8,266 |
8,233 |
8,423 |
Invested Capital Turnover |
|
0.17 |
0.17 |
0.16 |
0.16 |
0.17 |
0.19 |
0.20 |
0.19 |
0.20 |
0.17 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
1,673 |
1,301 |
794 |
-240 |
-208 |
29 |
-204 |
-194 |
-322 |
-534 |
-124 |
Enterprise Value (EV) |
|
15,573 |
14,764 |
14,428 |
14,884 |
13,418 |
13,735 |
13,934 |
15,154 |
16,649 |
15,907 |
16,827 |
Market Capitalization |
|
11,883 |
11,030 |
10,637 |
11,160 |
9,717 |
10,216 |
10,410 |
11,631 |
13,168 |
12,381 |
13,056 |
Book Value per Share |
|
$47.31 |
$46.82 |
$46.23 |
$46.08 |
$45.55 |
$46.64 |
$45.28 |
$45.55 |
$44.49 |
$43.82 |
$43.23 |
Tangible Book Value per Share |
|
$47.31 |
$46.82 |
$46.23 |
$46.08 |
$45.55 |
$46.64 |
$45.28 |
$45.55 |
$44.49 |
$43.82 |
$43.23 |
Total Capital |
|
8,796 |
8,738 |
8,751 |
8,674 |
8,588 |
8,767 |
8,547 |
8,480 |
8,266 |
8,233 |
8,423 |
Total Debt |
|
3,688 |
3,681 |
3,748 |
3,682 |
3,653 |
3,715 |
3,553 |
3,553 |
3,452 |
3,486 |
3,736 |
Total Long-Term Debt |
|
3,688 |
3,681 |
3,748 |
3,682 |
3,653 |
3,715 |
3,553 |
3,553 |
3,452 |
3,486 |
3,736 |
Net Debt |
|
3,620 |
3,663 |
3,721 |
3,654 |
3,630 |
3,447 |
3,453 |
3,451 |
3,409 |
3,453 |
3,698 |
Capital Expenditures (CapEx) |
|
0.00 |
0.46 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.97 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
3,688 |
3,681 |
3,748 |
3,682 |
3,653 |
3,715 |
3,553 |
3,553 |
3,452 |
3,486 |
3,736 |
Total Depreciation and Amortization (D&A) |
|
159 |
147 |
142 |
143 |
144 |
145 |
145 |
146 |
146 |
145 |
149 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.27 |
$0.44 |
$0.39 |
$0.84 |
$0.44 |
$2.04 |
$0.77 |
$0.40 |
($0.04) |
$0.37 |
$0.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
108.47M |
107.61M |
108.57M |
108.66M |
108.68M |
108.65M |
108.71M |
108.41M |
108.43M |
108.49M |
108.53M |
Adjusted Diluted Earnings per Share |
|
$0.27 |
$0.47 |
$0.39 |
$0.84 |
$0.44 |
$2.03 |
$0.77 |
$0.40 |
($0.04) |
$0.37 |
$0.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
108.51M |
108.39M |
108.60M |
109.39M |
108.71M |
109.40M |
108.73M |
108.42M |
108.43M |
108.54M |
108.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
213.06M |
213.40M |
213.52M |
213.54M |
213.54M |
213.94M |
213.07M |
213.27M |
106.68M |
106.76M |
106.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
47 |
44 |
93 |
50 |
224 |
86 |
45 |
27 |
43 |
41 |
Normalized NOPAT Margin |
|
9.31% |
13.37% |
12.40% |
23.10% |
14.01% |
41.40% |
21.31% |
12.44% |
7.47% |
12.08% |
11.31% |
Pre Tax Income Margin |
|
9.52% |
13.58% |
12.72% |
23.31% |
14.22% |
41.56% |
21.54% |
12.73% |
-0.53% |
12.24% |
11.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.11 |
1.57 |
1.36 |
2.79 |
1.53 |
6.63 |
2.66 |
1.42 |
-0.06 |
1.33 |
1.22 |
NOPAT to Interest Expense |
|
1.08 |
1.55 |
1.33 |
2.77 |
1.51 |
6.60 |
2.64 |
1.39 |
-0.04 |
1.31 |
1.21 |
EBIT Less CapEx to Interest Expense |
|
1.11 |
1.56 |
1.36 |
2.79 |
1.53 |
6.61 |
2.66 |
1.42 |
-0.06 |
1.33 |
1.22 |
NOPAT Less CapEx to Interest Expense |
|
1.08 |
1.53 |
1.33 |
2.77 |
1.51 |
6.58 |
2.64 |
1.39 |
-0.04 |
1.31 |
1.21 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
45.82% |
59.99% |
66.23% |
195.38% |
183.04% |
105.92% |
97.57% |
109.95% |
127.09% |
263.97% |
360.81% |
Augmented Payout Ratio |
|
45.82% |
59.99% |
66.23% |
195.38% |
183.04% |
105.92% |
97.57% |
109.95% |
127.09% |
293.23% |
364.24% |
Key Financial Trends
Camden Property Trust (NYSE:CPT) has demonstrated stable financial performance and consistent growth over the past four years, with notable strength in revenue generation and net income, despite some fluctuations in expenses and cash flow activities.
Positive Highlights:
- Revenue growth is evident, with total revenue increasing from approximately $339 million in Q3 2022 to $360 million in Q1 2025, demonstrating steady business expansion.
- Net income attributable to common shareholders shows an overall upward trend, from $29.8 million in Q3 2022 to $38.8 million in Q1 2025.
- Camden maintains strong earnings per share (EPS), with diluted EPS rising from $0.27 in Q3 2022 to $0.36 in Q1 2025, indicating improved profitability on a per-share basis.
- The company has consistently paid dividends, with quarterly cash dividends per share growing from $0.94 in Q4 2022 to $1.05 in Q1 2025, reflecting shareholder value commitment.
- Strong net realized and unrealized capital gains on investments contribute significantly to non-interest income, with gains over $390 million in recent quarters, bolstering profitability.
- Depreciation expense has increased modestly in line with asset growth, supporting the expansion of properties and enhancement of asset base.
- Total common equity remains robust, hovering around $4.6 to $5.0 billion, signaling a strong capital base and financial stability.
- Operating cash flow remains strong, with net cash from continuing operating activities around $135 million to $148 million in recent quarters, highlighting good cash generation from core operations.
- Issuance of debt has been used strategically to fund investments and repay maturing obligations, with net long-term debt increased but managed prudently.
- Cash balances and restricted cash increased notably from 2023 to 2025, offering liquidity for operational and investment needs.
Neutral Observations:
- Net interest expense remains considerable (around $32 million to $34 million per quarter), reflecting ongoing financing costs but consistent across periods.
- Currency of impairment charges fluctuates, e.g., a $40.9 million charge in Q3 2024 but none in prior quarters; this requires monitoring but is currently isolated.
- Weighted average shares outstanding has remained steady with slight fluctuations, indicating stable share count with no material dilution or buybacks.
- Non-interest expenses such as net occupancy, equipment, and operating expenses have generally risen in line with business growth, reflecting proportional expense scaling.
- Investment securities purchases are significant and variable each quarter, which is natural for a real estate investment trust (REIT) but affects cash flow timing.
Areas of Concern / Negative Trends:
- Net income was negative in Q3 2024 (-$2.34 million), driven primarily by a substantial impairment charge and high non-interest expenses, indicating a challenging quarter.
- Long-term debt has increased from approximately $3.1 billion in 2022 to about $3.7 billion in early 2025, which raises leverage and interest expense risks if not managed carefully.
- Cash flow from financing activities has often been negative due to large dividend payments and common equity repurchases, which could constrain liquidity if not balanced with operating cash flow.
- Other equity adjustments show large negative values (e.g., -$973 million in Q1 2025), which may reflect accounting adjustments or reserve changes that reduce equity value.
- Cash interest paid remains high (over $25 million in Q1 2025), which impacts net income and cash flow, especially with rising debt levels.
Summary: Camden Property Trust exhibits generally stable and improving financial health, marked by steady revenues, solid net income, and effective dividend payments. The company’s strength in capital gains on investments and operational cash flow support its financial position. However, increased leverage and occasional impairment charges urge cautious monitoring. Investors should watch debt management, interest expenses, and occasional impairments while appreciating consistent earnings growth and dividend stability.
08/23/25 03:18 AMAI Generated. May Contain Errors.