
Camden Property (CPT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
390.6M
Gross Profit
240.6M
61.60%
Operating Income
75.1M
19.23%
Net Income
40.8M
10.44%
EPS (Diluted)
$0.36
Balance Sheet Metrics
Total Assets
9.0B
Total Liabilities
4.3B
Shareholders Equity
4.7B
Debt to Equity
0.92
Cash Flow Metrics
Operating Cash Flow
180.8M
Free Cash Flow
69.8M
Revenue & Profitability Trend
Camden Property Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.5B | 1.4B | 1.1B | 1.0B |
Cost of Goods Sold | 599.3M | 584.3M | 529.2M | 447.9M | 423.0M |
Gross Profit | 944.5M | 957.7M | 893.6M | 695.7M | 620.9M |
Gross Margin % | 61.2% | 62.1% | 62.8% | 60.8% | 59.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 72.4M | 62.5M | 60.4M | 59.4M | 53.6M |
Other Operating Expenses | -7.1M | -3.5M | -5.2M | -10.5M | -10.8M |
Total Operating Expenses | 65.2M | 59.1M | 55.2M | 48.8M | 42.8M |
Operating Income | 297.3M | 323.8M | 261.3M | 226.2M | 210.9M |
Operating Margin % | 19.3% | 21.0% | 18.4% | 19.8% | 20.2% |
Non-Operating Items | |||||
Interest Income | 4.4M | 879.0K | 3.0M | 1.2M | 2.9M |
Interest Expense | 129.8M | 133.4M | 113.4M | 97.3M | 91.5M |
Other Non-Operating Income | 1.9M | 222.9M | 513.6M | 184.2M | 8.3M |
Pre-tax Income | 173.8M | 414.2M | 664.5M | 314.3M | 130.6M |
Income Tax | 2.9M | 3.6M | 3.0M | 1.9M | 2.0M |
Effective Tax Rate % | 1.7% | 0.9% | 0.4% | 0.6% | 1.5% |
Net Income | 170.8M | 410.6M | 661.5M | 312.4M | 128.6M |
Net Margin % | 11.1% | 26.6% | 46.5% | 27.3% | 12.3% |
Key Metrics | |||||
EBITDA | 883.7M | 899.5M | 844.4M | 657.9M | 589.0M |
EPS (Basic) | $1.50 | $3.71 | $6.07 | $2.97 | $1.24 |
EPS (Diluted) | $1.50 | $3.70 | $6.04 | $2.96 | $1.24 |
Basic Shares Outstanding | 108491000 | 108653000 | 107605000 | 101999000 | 99385000 |
Diluted Shares Outstanding | 108491000 | 108653000 | 107605000 | 101999000 | 99385000 |
Income Statement Trend
Camden Property Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 21.0M | 259.7M | 10.7M | 613.4M | 420.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 9.0M | 11.9M | 13.4M | 18.7M | 20.2M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 41.2M | 280.0M | 30.8M | 637.6M | 444.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 234.8M | 244.2M | 229.4M | 234.4M | 216.3M |
Total Non-Current Assets | 8.8B | 9.1B | 9.3B | 7.3B | 6.8B |
Total Assets | 8.9B | 9.4B | 9.3B | 8.0B | 7.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 215.2M | 222.6M | 211.4M | 191.7M | 175.6M |
Short-term Debt | - | - | 42.0M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 407.3M | 429.5M | 452.5M | 347.1M | 325.9M |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 3.7B | 3.6B | 3.2B | 3.2B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 212.1M | 187.0M | 179.6M | 193.1M | 189.8M |
Total Non-Current Liabilities | 3.7B | 3.9B | 3.8B | 3.4B | 3.4B |
Total Liabilities | 4.1B | 4.3B | 4.3B | 3.7B | 3.7B |
Equity | |||||
Common Stock | 1.2M | 1.2M | 1.2M | 1.1M | 1.1M |
Retained Earnings | -897.9M | -613.7M | -581.5M | -829.5M | -791.1M |
Treasury Stock | 359.7M | 320.4M | 328.7M | 334.0M | 341.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.7B | 5.1B | 5.1B | 4.3B | 3.5B |
Key Metrics | |||||
Total Debt | 3.5B | 3.7B | 3.7B | 3.2B | 3.2B |
Working Capital | -366.1M | -149.6M | -421.7M | 290.5M | 118.8M |
Balance Sheet Composition
Camden Property Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 170.8M | 410.6M | 661.5M | 312.4M | 128.6M |
Depreciation & Amortization | 582.0M | 574.8M | 577.0M | 420.7M | 367.2M |
Stock-Based Compensation | 15.2M | 14.5M | 12.8M | 15.4M | 13.9M |
Working Capital Changes | 26.5M | 17.0M | -19.0M | 4.3M | -2.2M |
Operating Cash Flow | 794.6M | 1.0B | 758.2M | 752.8M | 507.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -6.0M | -6.9M | -11.2M | -435.0K | -3.1M |
Financing Activities | |||||
Share Repurchases | -50.0M | - | - | - | 0 |
Dividends Paid | -451.0M | -434.9M | -396.8M | -343.0M | -333.4M |
Debt Issuance | 982.0M | 1.8B | 1.1B | 0 | 782.8M |
Debt Repayment | -1.2B | -1.8B | -1.1B | 0 | -502.0M |
Financing Cash Flow | -725.5M | -417.2M | 109.9M | 421.4M | -94.7M |
Free Cash Flow | 381.1M | 384.0M | 295.3M | 148.8M | 92.1M |
Net Change in Cash | 63.1M | 592.8M | 856.9M | 1.2B | 409.7M |
Cash Flow Trend
Camden Property Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
73.97
Forward P/E
65.29
Price to Book
2.51
Price to Sales
7.20
PEG Ratio
0.87
Profitability Ratios
Profit Margin
9.93%
Operating Margin
18.01%
Return on Equity
3.41%
Return on Assets
2.02%
Financial Health
Current Ratio
0.04
Debt to Equity
82.15
Beta
0.79
Per Share Data
EPS (TTM)
$1.43
Book Value per Share
$42.13
Revenue per Share
$14.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cpt | 11.3B | 73.97 | 2.51 | 3.41% | 9.93% | 82.15 |
AvalonBay | 26.9B | 23.17 | 2.25 | 9.71% | 38.39% | 72.58 |
Equity Residential | 25.4B | 24.32 | 2.23 | 9.08% | 33.22% | 75.26 |
Invitation Homes | 18.5B | 33.88 | 1.91 | 5.53% | 20.59% | 84.59 |
Essex Property | 18.1B | 21.09 | 3.00 | 15.12% | 42.39% | 116.68 |
Mid-America | 17.1B | 29.30 | 2.83 | 9.57% | 25.98% | 83.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.