Camden Property Trust Financial Ratios — CPT Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.21	5.72	6.11	5	4.13	13.59	3.22	2.52	3.39	1.78	4.01	7.55	4.31	1.79	4.3
Return on Capital (%)	7.92	20.21	20.82	16.92	14.36	38.74	13.28	12.32	15.09	9.38	16.14	27.18	16.65	9.71	18.02
Return on Invested Capital (%)	3.09	4.03	4.32	3.83	3.92	4.27	4.07	4.03	4.12	3.19	3.15	3.18	3.63	3.4	3.42
Gross Margin (%)	57.15	59.21	60.29	60.38	60.65	61.17	60.22	60.86	61.36	59.48	60.84	62.8	62.11	61.18	61.41
EBITDA Margin (%)	55.62	57.78	57.3	55.17	55.96	56.54	55.51	56.3	57.03	55.38	56.57	58.92	58.28	56.95	57.19
Operating Margin (%)	25.29	27.72	29.21	27.07	27.12	28	26.21	24.77	24.34	20.2	19.78	18.37	21	19.25	18.36
Incremental Operating Margin (%)	62.17	42.47	40.69	-1,170.11	28.04	45.99	-38.16	0.65	18.72	-256.35	15.35	12.58	52.4	-1,462.92	-28.14
Pretax Margin (%)	3.29	23.29	19.96	36.07	28.77	52.14	22.43	16.98	21.91	12.51	27.48	46.7	26.86	11.26	25.35
Profit Margin (%)	9.41	40.99	42.64	36.96	29.84	93.54	21.8	16.36	21.35	11.87	26.57	45.94	26.15	10.58	24.43
Net Income to Common Margin (%)	8.24	40.99	42.64	36.96	29.84	93.54	21.8	16.36	21.35	11.87	26.57	45.94	26.15	10.58	24.43
Effective Tax Rate (%)	11.25	0.74	1.16	0.67	0.78	0.35	0.61	0.88	0.48	1.51	0.6	0.45	0.88	1.68	1.01
Dvd Payout Ratio (%)	1,030.74	111.79	132.95	80.9	102.29	140.01	136.76	180.32	138.59	250.18	106.92	59.28	104.09	252.8	113.72
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,432	2,510	2,531	2,731	2,725	2,481	2,205	2,322	2,524	3,167	3,170	3,681	3,715	3,486	3,901
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42	- -	- -	- -
LT Debt	2,432	2,510	2,531	2,731	2,725	2,481	2,205	2,322	2,524	3,167	3,170	3,639	3,715	3,486	3,901
Total Debt/EBITDA	7.3	6.22	5.6	6.26	5.83	5.01	4.41	4.32	4.3	5.48	4.9	4.39	4.13	3.96	4.33
Net Debt/EBITDA	7.13	6.16	5.56	5.91	5.8	4.53	3.67	4.26	4.26	4.75	3.95	4.38	3.85	3.94	4.31
Total Debt/EBIT	16.04	12.97	10.98	12.76	12.02	10.11	9.34	9.82	10.08	15.02	14.02	14.09	11.47	11.73	13.5
Net Debt/EBIT	15.68	12.83	10.9	12.04	11.98	9.14	7.78	9.67	9.99	13.02	11.3	14.05	10.67	11.65	13.41
EBITDA to Interest Expense	2.97	3.84	4.53	4.59	4.81	5.32	5.76	6.38	7.27	6.32	6.65	7.39	6.74	6.77	6.51
EBITDA-CapEx/Interest Expense	0.94	3.84	4.53	4.59	4.81	5.32	5.76	6.38	7.27	6.32	6.65	7.39	6.74	6.77	6.51
EBIT to Interest Expense	1.35	1.84	2.31	2.25	2.33	2.63	2.72	2.81	3.1	2.3	2.32	2.3	2.43	2.29	2.09
Interest Expense	112	105	100	95	97	93	87	84	81	92	97	113	133	130	138
Common Equity/Total Assets	-14.92	-11.1	-8.76	-7.49	-7.58	-4.78	-5.96	-7.95	-8.64	-10.97	-10.38	-6.22	-6.53	-10.13	-10.71
Long-Term Debt/Equity (%)	126.3	95.57	90.15	92.36	91.67	78.19	61.89	67.53	68.19	90.05	74.31	71.96	73.55	73.42	87.89
Long-Term Debt/Capital (%)	134.26	127.04	120.16	116.17	116.27	109.13	115.05	122.14	125.33	129.34	131.51	114.76	117.06	131	129.66
Long-Term Debt/Total Assets (%)	52.62	46.62	44.93	45.18	45.13	41.15	35.71	37.33	37.4	43.99	39.74	39.01	39.59	39.38	43.14
Total Debt/Equity (%)	126.3	95.57	90.15	92.36	91.67	78.19	61.89	67.53	68.19	90.05	74.31	72.79	73.55	73.42	87.89
Total Debt/Capital (%)	134.26	127.04	120.16	116.17	116.27	109.13	115.05	122.14	125.33	129.34	131.51	116.09	117.06	131	129.66
Total Debt/Total Assets (%)	52.62	46.62	44.93	45.18	45.13	41.15	35.71	37.33	37.4	43.99	39.74	39.46	39.59	39.38	43.14
Net Debt to Equity	123.43	94.56	89.51	87.15	91.31	70.71	51.55	66.53	67.56	78.09	59.93	72.58	68.41	72.98	87.32
Net Debt/Capital (%)	135.33	127.41	120.33	117.3	116.34	110.19	118.63	122.54	125.62	135.42	142.26	116.14	118.58	131.24	129.91
EBITDA	333	403	452	436	468	496	500	537	587	578	647	838	899	879	900
EBITDA-CapEx	106	403	452	436	468	496	500	537	587	578	647	838	899	879	900
Operating Income (Loss)	152	194	230	214	227	245	236	236	250	211	226	261	324	297	289

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.36	0.15	0.09	0.6	0.04	1.32	1.46	0.12	0.08	1.29	1.77	0.02	0.6	0.05	0.06
Current Ratio	0.66	0.54	0.25	0.83	1.16	1.44	1.59	0.24	0.16	1.36	1.84	0.07	0.65	0.1	0.1
Quick Ratio	0.56	0.33	0.22	0.7	0.15	1.41	1.55	0.21	0.15	1.35	1.82	0.05	0.63	0.07	0.07
CFO/Avg Current Liab	3.16	1.93	2.09	1.81	1.69	1.78	1.71	1.91	1.9	1.64	1.72	1.86	1.8	1.85	1.92
Common Equity/Total Assets	-14.92	-11.1	-8.76	-7.49	-7.58	-4.78	-5.96	-7.95	-8.64	-10.97	-10.38	-6.22	-6.53	-10.13	-10.71
Long-Term Debt/Equity (%)	126.3	95.57	90.15	92.36	91.67	78.19	61.89	67.53	68.19	90.05	74.31	71.96	73.55	73.42	87.89
Long-Term Debt/Capital (%)	134.26	127.04	120.16	116.17	116.27	109.13	115.05	122.14	125.33	129.34	131.51	114.76	117.06	131	129.66
Long-Term Debt/Total Assets (%)	52.62	46.62	44.93	45.18	45.13	41.15	35.71	37.33	37.4	43.99	39.74	39.01	39.59	39.38	43.14
Total Debt/Equity (%)	126.3	95.57	90.15	92.36	91.67	78.19	61.89	67.53	68.19	90.05	74.31	72.79	73.55	73.42	87.89
Total Debt/Capital (%)	134.26	127.04	120.16	116.17	116.27	109.13	115.05	122.14	125.33	129.34	131.51	116.09	117.06	131	129.66
Total Debt/Total Assets (%)	52.62	46.62	44.93	45.18	45.13	41.15	35.71	37.33	37.4	43.99	39.74	39.46	39.59	39.38	43.14
CFO/Total Liabilities	9.08	11.76	14.31	13.56	13.81	15.52	16.64	18.11	18.24	14.1	15.56	17.44	18.35	18.88	17.95
CFO/CapEx	1.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.02	1.32	1.17	1.4	1.5	1.82	2.15	1.94	2.17	1.73	3.08	1.79	1.66	1.93	1.63

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	19.05	21.6	25.72	29.43	32.72	35.68	37.49	40.65	45.96	49.72	58.91	88.84	122.05	147.76	176.06
Days Sales Outstanding	19.16	16.9	14.19	12.4	11.16	10.23	9.74	8.98	7.94	7.34	6.2	4.11	2.99	2.47	2.07
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	5.48	2.91	2.91	2.31	2.26	2.51	2.69	2.72	2.49	2.44	2.44	2.63	2.69	2.74	2.62
Accounts Payable Turnover Days	66.61	125.34	125.39	157.69	161.29	145.41	135.51	134.42	146.31	149.86	149.65	138.99	135.54	133.3	139.23
Cash Conversion Cycle	-47.45	-108.44	-111.2	-145.28	-150.14	-135.18	-125.77	-125.44	-138.37	-142.52	-143.46	-134.88	-132.55	-130.83	-137.16
Inventory to Cash Days	19.16	16.9	14.19	12.4	11.16	10.23	9.74	8.98	7.94	7.34	6.2	4.11	2.99	2.47	2.07
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,528	5,714	4,960	6,504	6,841	7,531	8,423	8,383	10,447	9,931	18,225	12,039	10,788	12,589	11,930
- Cash & Cash Equivalents	55	27	18	154	11	237	368	34	23	420	613	11	260	21	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	69	64	69	73	76	81	79	74	73	72	69	70	71	72	76
+ Total Debt	2,432	2,510	2,531	2,731	2,725	2,481	2,205	2,322	2,524	3,167	3,170	3,681	3,715	3,486	3,901
Enterprise Value	6,974	8,261	7,542	9,154	9,631	9,755	10,339	10,744	13,021	12,748	20,851	15,779	14,315	16,126	15,881
Total Capital	1,812	1,976	2,106	2,351	2,343	2,273	1,916	1,901	2,014	2,448	2,411	3,171	3,174	2,661	3,008
Total Debt/Capital (%)	134.26	127.04	120.16	116.17	116.27	109.13	115.05	122.14	125.33	129.34	131.51	116.09	117.06	131	129.66
Total Debt / EV	0.35	0.3	0.34	0.3	0.28	0.25	0.21	0.22	0.19	0.25	0.15	0.23	0.26	0.22	0.25
EV/Sales	11.64	11.83	9.56	11.58	11.53	11.13	11.48	11.26	12.66	12.21	18.23	11.09	9.28	10.45	10.09
EV/EBITDA	20.92	20.48	16.69	21	20.6	19.68	20.67	19.99	22.2	22.05	32.23	18.82	15.93	18.34	17.65
EV/EBIT	46.01	42.67	32.73	42.79	42.5	39.75	43.79	45.44	52.02	60.46	92.19	60.38	44.21	54.25	54.97
EV/Cash Flow to Firm	20.24	19.28	15	17.85	18.53	18.2	19.85	18.29	20.48	20.92	30.93	18.4	15.44	17.87	16.48
EV/Free Cash Flow to Firm	12.19	19.28	15	17.85	18.53	18.2	19.85	18.29	20.48	20.92	30.93	18.4	15.44	17.87	16.48
Diluted Market Cap	4,572	5,836	5,034	6,532	6,869	7,558	8,517	8,397	10,545	9,936	18,373	12,126	10,862	12,595	11,936
Diluted Enterprise Value	7,018	8,383	7,615	9,182	9,660	9,882	10,432	10,758	13,119	12,754	20,999	15,867	14,389	16,131	15,888
EV per Share	95.86	98.62	86.48	103.92	108.07	108.9	112.99	112.85	132.24	128.27	204.42	146.64	131.75	148.64	146.54
TTM Sales	599	698	789	790	836	876	901	955	1,028	1,044	1,144	1,423	1,542	1,544	1,574
TTM EBITDA	333	403	452	436	468	496	500	537	587	578	647	838	899	879	900
TTM Operating Income	152	194	230	214	227	245	236	236	250	211	226	261	324	297	289
TTM Cash Flow to Firm	345	428	503	513	520	536	521	587	636	609	674	858	927	903	963
TTM Free Cash Flow to Firm	572	428	503	513	520	536	521	587	636	609	674	858	927	903	963

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.67	18	12.45	15.61	16.23	17.06	19.59	16.67	18.98	19.13	31.82	16.28	13.66	16.25	14.44
EV/EBIT	46.01	42.67	32.73	42.79	42.5	39.75	43.79	45.44	52.02	60.46	92.19	60.38	44.21	54.25	54.97
Enterprise Value	6,974	8,261	7,542	9,154	9,631	9,755	10,339	10,744	13,021	12,748	20,851	15,779	14,315	16,126	15,881
Low Price	51.72	59.3	56.09	56.88	67.27	69.76	78.38	78.19	83.67	62.48	94.59	107.9	82.81	90.5	97.17
EV/Sales	11.64	11.83	9.56	11.58	11.53	11.13	11.48	11.26	12.66	12.21	18.23	11.09	9.28	10.45	10.09
EV/EBITDA	20.92	20.48	16.69	21	20.6	19.68	20.67	19.99	22.2	22.05	32.23	18.82	15.93	18.34	17.65
Price/Earnings	91.71	19.96	14.75	22.27	27.44	9.19	42.88	53.69	47.57	80.14	59.97	18.42	26.75	77.1	31.03
Price/Earnings Average	88.27	19.28	17.37	21.12	27.2	8.94	40.58	54.17	46.8	76	45.41	23.07	28.32	72.88	31.46
Price/Earnings High	102.37	21.07	19.72	23.49	29.1	9.93	44.9	58.34	52.3	96.83	60.54	29.53	34.38	84.84	35.67
Price/Earnings Low	76.21	17.35	14.54	17.15	24.05	7.62	36.51	47.68	37.51	50.11	31.75	17.76	22.31	60.13	27.39
Price/Book Value	-6.57	-9.56	-10.06	-14.36	-14.95	-26.13	-22.91	-16.95	-17.92	-12.57	-22	-20.74	-17.61	-14.04	-12.32
Price/Book Value Average	-6.32	-9.23	-11.84	-13.63	-14.82	-25.42	-21.68	-17.11	-17.63	-11.92	-16.66	-25.98	-18.65	-13.27	-12.49
Price/Book Value High	-7.33	-10.09	-13.45	-15.15	-15.85	-28.26	-23.99	-18.42	-19.7	-15.19	-22.21	-33.25	-22.64	-15.45	-14.17
Price/Book Value Low	-5.46	-8.31	-9.92	-11.06	-13.1	-21.68	-19.51	-15.06	-14.13	-7.86	-11.65	-20.01	-14.69	-10.95	-10.88
Price/Tangible Book Value	2.35	2.18	1.77	2.2	2.3	2.37	2.36	2.44	2.82	2.82	4.27	2.38	2.14	2.65	2.69
Price/Tangible Book Value Average	2.26	2.1	2.08	2.09	2.28	2.31	2.24	2.46	2.78	2.68	3.23	2.98	2.26	2.51	2.72
Price/Tangible Book Value High	2.63	2.3	2.36	2.32	2.44	2.57	2.48	2.65	3.1	3.41	4.31	3.82	2.74	2.92	3.09
Price/Tangible Book Value Low	1.95	1.89	1.74	1.69	2.02	1.97	2.01	2.17	2.23	1.77	2.26	2.3	1.78	2.07	2.37
Price/Sales	7.55	8.18	6.29	8.23	8.19	8.59	9.35	8.78	10.16	9.51	15.94	8.46	7	8.15	7.58
Price/Sales Average	7.27	7.9	7.41	7.81	8.11	8.36	8.85	8.86	9.99	9.02	12.07	10.6	7.41	7.71	7.69
Price/Sales High	8.43	8.64	8.41	8.68	8.68	9.29	9.79	9.54	11.17	11.49	16.09	13.56	8.99	8.97	8.72
Price/Sales Low	6.28	7.11	6.2	6.34	7.17	7.13	7.96	7.8	8.01	5.95	8.44	8.16	5.83	6.36	6.69
Price/Cash Flow	18.5	17.62	12.27	15.54	16.16	17	19.38	16.64	18.8	19.12	31.56	16.17	13.57	16.25	14.43
Price/Cash Flow Average	17.8	17.02	14.45	14.74	16.02	16.53	18.34	16.79	18.5	18.13	23.9	20.25	14.37	15.36	14.63
Price/Cash Flow High	20.65	18.6	16.41	16.39	17.14	18.38	20.29	18.08	20.68	23.1	31.86	25.91	17.44	17.88	16.59
Price/Cash Flow Low	15.37	15.32	12.1	11.97	14.16	14.1	16.5	14.78	14.83	11.96	16.71	15.59	11.32	12.67	12.74
Price/Free Cash Flow Average	9.31	17.38	14.66	14.81	16.09	16.59	18.54	16.82	18.67	18.14	24.09	20.39	14.47	15.37	14.64
Price/Free Cash Flow High	10.8	18.99	16.65	16.47	17.21	18.45	20.52	18.11	20.87	23.12	32.12	26.1	17.56	17.89	16.6
Price/Free Cash Flow Low	8.04	15.65	12.28	12.02	14.22	14.16	16.68	14.8	14.97	11.96	16.84	15.7	11.4	12.68	12.75
EV/Sales Average	11.35	11.55	10.68	11.16	11.45	11.01	10.97	11.33	12.5	11.72	14.36	13.23	9.7	10	10.2
EV/Sales High	12.51	12.28	11.68	12.04	12.02	11.94	11.92	12.02	13.67	14.19	18.38	16.19	11.28	11.26	11.23
EV/Sales Low	10.36	10.76	9.47	9.69	10.51	9.78	10.09	10.27	10.51	8.65	10.73	10.79	8.12	8.65	9.2
EV/EBITDA Average	20.41	19.99	18.64	20.23	20.47	19.47	19.77	20.13	21.91	21.17	25.39	22.45	16.64	17.56	17.83
EV/EBITDA High	22.5	21.26	20.39	21.82	21.48	21.12	21.47	21.34	23.97	25.63	32.5	27.48	19.35	19.78	19.63
EV/EBITDA Low	18.62	18.63	16.53	17.57	18.79	17.3	18.17	18.25	18.43	15.62	18.97	18.31	13.94	15.19	16.09
EV/EBIT Average	44.89	41.66	36.55	41.23	42.23	39.32	41.88	45.76	51.35	58.02	72.62	72.02	46.17	51.93	55.54
EV/EBIT High	49.48	44.31	39.98	44.46	44.32	42.65	45.47	48.51	56.18	70.26	92.95	88.17	53.71	58.5	61.15
EV/EBIT Low	40.96	38.82	32.43	35.81	38.76	34.93	38.49	41.47	43.2	42.81	54.27	58.75	38.68	44.93	50.13
Last Price	62.24	68.21	56.88	73.84	76.76	84.07	92.06	88.05	106.1	99.92	178.68	111.88	99.29	116.04	110.08
High Price	69.48	71.99	76.06	77.9	81.41	90.91	96.39	95.67	116.67	120.73	180.37	179.35	127.6	127.69	126.55
Enterprise Value Average	6,805	8,066	8,423	8,819	9,571	9,649	9,887	10,819	12,851	12,235	16,426	18,819	14,950	15,437	16,045
Enterprise Value High	7,501	8,578	9,214	9,511	10,046	10,468	10,735	11,469	14,061	14,817	21,023	23,039	17,391	17,390	17,666
Enterprise Value Low	6,209	7,515	7,473	7,660	8,786	8,573	9,087	9,805	10,812	9,027	12,274	15,351	12,524	13,355	14,482

Shares Outstanding	85	96	88	98	98	98	93	93	97	97	103	106	107	107	106
Diluted Weighted Avg Shares	73	86	88	88	89	90	93	95	99	99	103	108	109	109	108
Basic Weighted Avg Shares	73	84	87	88	89	90	91	95	98	99	102	108	109	108	108
Revenue per Share	8.24	8.34	9.05	8.97	9.38	9.78	9.85	10.03	10.45	10.5	11.21	13.22	14.19	14.23	14.52
EBITDA per Share	4.58	4.82	5.18	4.95	5.25	5.53	5.47	5.64	5.96	5.82	6.34	7.79	8.27	8.1	8.3
Operating Income per Share	2.08	2.31	2.64	2.43	2.54	2.74	2.58	2.48	2.54	2.12	2.22	2.43	2.98	2.74	2.67
Basic EPS, GAAP	0.68	3.42	3.86	3.32	2.8	9.15	2.15	1.64	2.23	1.25	2.98	6.07	3.71	1.51	3.55
Basic EPS from Cont Ops	0.24	1.93	1.78	3.21	2.68	5.08	2.2	1.69	2.28	1.29	3.06	6.15	3.78	1.57	3.64
Diluted EPS, GAAP	0.67	3.35	3.8	3.3	2.79	9.12	2.12	1.64	2.21	1.25	2.96	6.03	3.69	1.5	3.55
Diluted EPS from Cont Ops	0.24	1.89	1.76	3.2	2.67	5.07	2.17	1.69	2.26	1.29	3.04	6.1	3.75	1.57	3.64
Dividend per Share	2.09	2.26	2.52	2.69	2.84	7.41	3.07	3.13	3.22	3.35	3.36	3.69	4	4.16	4.25
Cash Flow per Share	3.37	3.87	4.64	4.75	4.75	4.95	4.75	5.29	5.64	5.23	5.66	6.92	7.32	7.14	7.63
Free Cash Flow per Basic Share	0.23	3.87	4.64	4.75	4.75	4.95	4.75	5.29	5.64	5.23	5.66	6.92	7.32	7.14	7.63
Cash & Equivalents per Share	0.76	0.32	0.2	1.75	0.12	3.77	4.03	0.36	0.24	4.23	6.01	0.1	2.39	0.19	0.23
Book Value per Share	-9.48	-7.14	-5.66	-5.14	-5.13	-3.22	-4.02	-5.19	-5.92	-7.95	-8.12	-5.39	-5.64	-8.27	-8.93
Tangible Book Value per Share	26.47	31.36	32.19	33.57	33.35	35.42	38.93	36.11	37.6	35.38	41.83	47	46.49	43.76	40.95

Camden Property Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)