Please wait

image2q23.jpg

CAMDEN PROPERTY TRUST ANNOUNCES FIRST QUARTER 2026 OPERATING RESULTS

Houston, Texas (April 30, 2026) - Camden Property Trust (NYSE:CPT) (the "Company") announced today operating results for the three months ended March 31, 2026. Net Income Attributable to Common Shareholders (“EPS”), Funds from Operations (“FFO”), Core Funds from Operations ("Core FFO"), and Core Adjusted Funds from Operations (“Core AFFO”) for the three months ended March 31, 2026 are detailed below. A reconciliation of EPS to FFO, Core FFO, and Core AFFO is included in the financial tables accompanying this press release.

Three Months Ended March 31,
Per Diluted Share20262025
EPS$0.40$0.36
FFO$1.15$1.70
Core FFO$1.70$1.72
Core AFFO$1.55$1.58

Three Months Ended1Q26 Guidance1Q26 Guidance
Per Diluted ShareMarch 31, 2026MidpointVariance
EPS(1)
$0.40$0.24$0.16
FFO(1)
$1.15$1.63($0.48)
Core FFO$1.70$1.66$0.04
(1) The Company's EPS and FFO included approximately $0.48 per diluted share primarily due to litigation-related charges and EPS included approximately $0.64 per diluted share mainly due to the gain on sale of an operating property.

Quarterly GrowthSequential Growth
Same Property Results1Q26 vs. 1Q251Q26 vs. 4Q25
Revenues0.2%0.1%
Expenses1.9%2.1%
Net Operating Income ("NOI")(0.7)%(1.0)%

Same Property Results1Q261Q254Q25
Occupancy95.1%95.4%95.2%

For 2026, the Company defines same property communities as communities wholly-owned and stabilized since January 1, 2025, excluding communities under redevelopment and properties held for sale. A reconciliation of net income to NOI and same property NOI is included in the financial tables accompanying this press release.

Operating Statistics - Same Property Portfolio
New Lease and Renewal Data - Date Effective (1)
1Q261Q254Q25
Effective New Lease Rates(5.2)%(3.1)%(5.3)%
Effective Renewal Rates2.9%3.3%2.8%
Effective Blended Lease Rates(1.4)%(0.1)%(1.6)%
(1) Average change in same property new lease and renewal rates vs. expiring lease rates when effective.







1


Development Activity
During the quarter, leasing continued at Camden Village District in Raleigh, NC.

Development Communities - Construction Completed and Project in Lease-Up ($ in millions)
TotalTotal% Leased
Community NameLocationHomesCostas of 4/29/2026
Camden Village DistrictRaleigh, NC369 $139.472%
Development Communities - Construction Ongoing ($ in millions)
TotalTotal% Leased
Community NameLocationHomesEstimated Costas of 4/29/2026
Camden South CharlotteCharlotte, NC420 $157.02%
Camden BlakeneyCharlotte, NC349 151.0
Camden NationsNashville, TN393 184.0
Total1,162$492.0

Acquisition and Disposition Activity
During the quarter, the Company began marketing for sale 11 operating communities in California. Also during the quarter, the Company disposed of a 516-apartment home community in Irving, TX for approximately $77.0 million and recognized a gain of approximately $67.9 million. Subsequent to quarter end, the Company acquired Camden Alpharetta, a 269-apartment home community located in the Atlanta, GA metropolitan area and Camden at Lake Nona, a 288-apartment home community located in the Orlando, FL metropolitan area for a combined $171.3 million.

Capital Markets Transactions
During the quarter, the Company issued $600 million of senior unsecured notes due 2036. These ten-year notes were issued at 99.936% of par value with a coupon of 4.90%, a yield of 4.908%, and an effective interest rate of 5.03% per annum after giving effect to deducting the underwriting discounts and other expenses of the offering. Also during the quarter, the Company amended and restated its existing unsecured credit facility to remove a $300 million delayed draw unsecured term loan facility and extended the maturity date of the $1.2 billion unsecured revolving credit facility to March 2030.

Share Repurchases
During the quarter, Camden repurchased 2,633,030 common shares at an average price of $105.88 per share for a total of $278.8 million. Subsequent to quarter end, Camden repurchased 1,429,136 common shares at an average price of $100.78 for a total of $144.1 million. Year to date, Camden repurchased 4,062,166 common shares at an average price of $104.08 for a total of $422.9 million. The Company currently has $297.8 million remaining under its stock repurchase program.

Liquidity Analysis
As of March 31, 2026, Camden had approximately $881.9 million of liquidity comprised of approximately $40.7 million in cash and cash equivalents, and approximately $841.2 million of availability under its unsecured credit facility and commercial paper program. At quarter end, the Company had approximately $176.6 million left to fund under its existing wholly-owned development pipeline.

Litigation Update
Subsequent to quarter end, the Company entered into a binding term sheet to settle the class action litigation related to the use of a revenue management software and agreed to pay an aggregate of $53.0 million into a settlement fund which is subject to preliminary and final court approval. The Company recorded this charge within Other Non-Operating Expenses in its consolidated statements of income and comprehensive income during the three months ended March 31, 2026. The settlement payments will not impact the Company’s 2026 Core FFO or 2026 Core AFFO as certain legal costs and settlements are excluded from the calculation of these metrics.

Earnings Guidance
Camden updated its earnings guidance for 2026 based on its current and expected views of the apartment market and general economic conditions, and provided guidance for second quarter 2026 as detailed below. Expected EPS excludes gains, if any, from future real estate transactions.
2


2Q2620262026 Midpoint
Per Diluted ShareRangeRangeCurrentPriorChange
EPS$0.13 - $0.17$0.51 - $0.81$0.660.55$0.11
FFO$1.63 - $1.67$5.95 - $6.25$6.106.61$(0.51)
Core FFO(1)
$1.65 - $1.69$6.60 - $6.90$6.756.75$0.00
(1) The Company's 2026 Core FFO guidance excludes approximately $0.65 per share of non-core charges for legal costs and settlements and expensed transaction pursuit costs.

20262026 Midpoint
Same Property Growth GuidanceRangeCurrentPriorChange
Revenues(0.25)% - 1.75%0.75%0.75%0.00%
Expenses2.25% - 3.75%3.00%3.00%0.00%
NOI(2.50)% - 1.50%(0.50)%(0.50)%0.00%


Camden intends to update its earnings guidance to the market on a quarterly basis. Additional information on the Company’s 2026 financial outlook including key assumptions for same property growth and a reconciliation of expected EPS to expected FFO and expected Core FFO are included in the financial tables accompanying this press release.

Conference Call
Friday, May 1, 2026 at 10:00 AM CT
Domestic Dial-In Number: (888) 317-6003; International Dial-In Number: (412) 317-6061; Passcode: 4099400
Webcast: https://investors.camdenliving.com

The Company strongly encourages interested parties to join the call via webcast in order to view any associated videos, slide presentations, etc. The dial-in phone line will be reserved for accredited analysts and investors who plan to pose questions to Management during the Q&A session of the call.

Supplemental financial information is available in the Investors section of the Company’s website under Earnings Releases or by calling Camden’s Investor Relations Department at (713) 354-2787.

Forward-Looking Statements
In addition to historical information, this press release contains forward-looking statements under the federal securities law. These statements are based on current expectations, estimates, and projections about the industry and markets in which Camden operates, management's beliefs, and assumptions made by management. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties which are difficult to predict. Factors which may cause the Company’s actual results or performance to differ materially from those contemplated by forward-looking statements are described under the heading “Risk Factors” in Camden’s Annual Report on Form 10-K and in other filings with the Securities and Exchange Commission (SEC). Forward-looking statements made in today’s press release represent management’s current opinions at the time of this publication, and the Company assumes no obligation to update or supplement these statements because of subsequent events.

About Camden
Camden Property Trust, an S&P 500 Company, is a real estate company primarily engaged in the ownership, management, development, redevelopment, acquisition, and construction of multifamily apartment communities. Camden owns and operates 173 properties containing 58,811 apartment homes across the United States. Upon completion of 3 properties currently under development, the Company’s portfolio will increase to 59,973 apartment homes in 176 properties. Camden has been recognized as one of the 100 Best Companies to Work For® by FORTUNE magazine for 19 consecutive years, most recently ranking #13. For additional information, please contact Camden’s Investor Relations Department at (713) 354-2787 or access our website at camdenliving.com.


3


CAMDENOPERATING RESULTS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended March 31,
20262025
OPERATING DATA
Property revenues (a)
$388,773$390,565
Property expenses
Property operating and maintenance90,179 89,698 
Real estate taxes49,890 49,722 
Total property expenses140,069 139,420 
Non-property income
Fee and asset management2,143 2,487 
Interest and other income253 10 
(Loss)/income on deferred compensation plans(1,159)1,198 
Total non-property income1,237 3,695 
Other expenses
Property management10,258 9,895 
Fee and asset management661 671 
General and administrative14,705 16,948 
Interest37,359 33,790 
Depreciation and amortization150,000 149,252 
(Benefit)/expense on deferred compensation plans(1,159)1,198 
Other non-operating expenses60,905 1,760 
Total other expenses272,729 213,514 
Gain on sale of operating property, including land68,100 — 
Income from continuing operations before income taxes45,312 41,326 
Income tax expense(938)(559)
Net income44,374 40,767 
Net Income allocated to non-controlling interests(1,925)(1,945)
Net income attributable to common shareholders$42,449 $38,822 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Net income$44,374$40,767
Other comprehensive income
Reclassification of net loss on cash flow hedging activities, prior service cost and net loss on post retirement obligation357 351 
Comprehensive income44,731 41,118 
Net income allocated to non-controlling interests(1,925)(1,945)
Comprehensive income attributable to common shareholders$42,806 $39,173 
PER SHARE DATA
Total earnings per common share - basic$0.40 $0.36 
Total earnings per common share - diluted0.40 0.36 
Weighted average number of common shares outstanding:
     Basic104,826 108,530 
     Diluted104,899 108,597 

(a) We elected to combine lease and non-lease components and thus present rental revenue in a single line item in our consolidated statements of income and comprehensive income.  For the three months ended March 31, 2026, we recognized $388.8 million of property revenue which consisted of approximately $345.7 million of rental revenue and approximately $43.1 million of amounts received under contractual terms for other services considered to be non-lease components within our lease contracts. This compares to property revenue of $390.6 million recognized for the three months ended March 31, 2025, made up of approximately $348.3 million of rental revenue and approximately $42.3 million of amounts received under contractual terms for other services considered to be non-lease components within our lease contracts. Revenue related to utility rebilling to residents was $12.2 million and $11.4 million for the three months ended March 31, 2026 and 2025, respectively.


Note: Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
4


CAMDENFUNDS FROM OPERATIONS
(In thousands, except per share and property data amounts)
(Unaudited)
Three Months Ended March 31,
20262025
FUNDS FROM OPERATIONS
Net income attributable to common shareholders$42,449 $38,822 
 Real estate depreciation and amortization146,390 146,168 
 Income allocated to non-controlling interests1,925 1,945 
 Gain on sale of operating property(67,878)— 
Funds from operations$122,886 $186,935 
Plus: Casualty-related expenses (a)
250 130 
Plus: Legal costs and settlements (b)(c)
51,192 1,872 
Plus: Expensed transaction, development, and other pursuit costs (c)
1,842 881 
Plus: Investment losses (b)
4,855 — 
Plus: Other miscellaneous items (a)
61 — 
Core funds from operations$181,086 $189,818 
Less: Recurring capitalized expenditures (d)
(16,150)(16,098)
Core adjusted funds from operations$164,936 $173,720 
PER SHARE DATA
Funds from operations - diluted$1.15 $1.70 
Core funds from operations - diluted1.70 1.72 
Core adjusted funds from operations - diluted1.55 1.58 
Distributions declared per common share1.06 1.05 
Weighted average number of common shares outstanding:
FFO/Core FFO/Core AFFO - diluted106,493 110,191 
PROPERTY DATA
Total operating properties (end of period) (e)
171 176 
Total operating apartment homes in operating properties (end of period) (e)
58,254 59,647 
Total operating apartment homes (weighted average)58,366 59,074 



(a) Non-core adjustment generally recorded within Property NOI.

(b) Non-core adjustment generally recorded within Other Non-Operating Expenses.

(c) Non-core adjustment generally recorded within General and Administrative Expenses.

(d) Capital expenditures necessary to help preserve the value of and maintain the functionality at our communities.

(e) Includes joint ventures and properties held for sale, if any.

Note: Please refer to the following pages for definitions and reconciliations of all non-GAAP financial measures presented in this document.
5


CAMDENBALANCE SHEETS
(In thousands)
(Unaudited)
Mar 31,
2026
Dec 31,
2025
Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
ASSETS
Real estate assets, at cost
Land$1,784,349 $1,787,445 $1,791,077 $1,789,207 $1,763,468 
Buildings and improvements11,801,301 11,792,960 11,812,521 11,763,017 11,550,852 
13,585,650 13,580,405 13,603,598 13,552,224 13,314,320 
Accumulated depreciation(5,407,880)(5,296,061)(5,234,087)(5,128,622)(5,011,583)
Net operating real estate assets8,177,770 8,284,344 8,369,511 8,423,602 8,302,737 
Properties under development and land457,994 419,227 384,124 380,437 403,657 
Total real estate assets8,635,764 8,703,571 8,753,635 8,804,039 8,706,394 
Accounts receivable – affiliates8,076 8,884 8,889 8,889 8,950 
Other assets, net (a)
285,493 293,292 255,333 262,100 239,999 
Cash and cash equivalents40,684 25,203 25,931 33,091 26,182 
Restricted cash89,610 12,039 11,378 11,454 11,607 
Total assets$9,059,627 $9,042,989 $9,055,166 $9,119,573 $8,993,132 
LIABILITIES AND EQUITY
Liabilities
Notes payable
Unsecured$3,931,761 $3,570,193 $3,409,691 $3,495,487 $3,405,255 
Secured318,708 330,597 330,536 330,476 330,416 
Accounts payable and accrued expenses269,623 248,087 232,960 206,018 195,197 
Accrued real estate taxes59,818 92,382 129,697 91,954 46,192 
Distributions payable112,156 114,971 115,518 116,007 115,983 
Other liabilities (b)
262,710 248,506 224,989 219,635 212,871 
Total liabilities4,954,776 4,604,736 4,443,391 4,459,577 4,305,914 
Equity
Common shares of beneficial interest1,157 1,157 1,157 1,157 1,157 
Additional paid-in capital5,948,511 5,948,938 5,945,277 5,941,893 5,936,982 
Distributions in excess of net income attributable to common shareholders(1,037,252)(969,240)(1,011,983)(1,007,075)(973,416)
Treasury shares(886,052)(620,497)(400,185)(350,166)(351,092)
Accumulated other comprehensive income (c)
2,522 2,165 2,027 1,676 1,325 
Total common equity4,028,886 4,362,523 4,536,293 4,587,485 4,614,956 
Non-controlling interests75,965 75,730 75,482 72,511 72,262 
Total equity4,104,851 4,438,253 4,611,775 4,659,996 4,687,218 
Total liabilities and equity$9,059,627 $9,042,989 $9,055,166 $9,119,573 $8,993,132 
(a) Includes net deferred charges of:$7,969 $534 $1,296 $1,953 $2,730 
(b) Includes deferred revenues of:$1,277 $614 $624 $692 $760 
(c) Represents the unrealized net loss and unamortized prior service costs on post retirement obligations, and unrealized net loss on cash flow hedging activities.
6


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

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

FFO

The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income (calculated in accordance with accounting principles generally accepted in the United States of America ("GAAP"), excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments for unconsolidated joint ventures to reflect FFO on the same basis. Our calculation of diluted FFO also assumes conversion of all potentially dilutive securities, including certain non-controlling interests, which are convertible into common shares. We consider FFO to be an appropriate supplemental measure of operating performance because, by excluding gains and losses on dispositions of real estate, impairment write-downs of certain real estate assets, and depreciation, FFO can assist in the comparison of the operating performance of a company’s real estate investments between periods or to different companies.

Core FFO

Core FFO represents FFO as further adjusted for Non-Core Adjustments. We consider Core FFO to be a helpful supplemental measure of operating performance as it excludes certain items which by their nature are not comparable period over period and therefore tends to obscure actual operating performance. Our definition of Core FFO may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs.

Core Adjusted FFO

In addition to FFO & Core FFO, we compute Core Adjusted FFO ("Core AFFO") as a supplemental measure of operating performance. Core AFFO is calculated utilizing Core FFO less recurring capital expenditures which are necessary to help preserve the value of and maintain the functionality at our communities. Our definition of recurring capital expenditures may differ from other REITs, and there can be no assurance our basis for computing this measure is comparable to other REITs. A reconciliation of FFO to Core FFO and Core AFFO is provided below:
Three Months Ended March 31,
20262025
Net income attributable to common shareholders$42,449 $38,822 
 Real estate depreciation and amortization146,390 146,168 
 Income allocated to non-controlling interests1,925 1,945 
 Gain on sale of operating property(67,878)— 
Funds from operations$122,886 $186,935 
Plus: Casualty-related expenses250 130 
Plus: Legal costs and settlements51,192 1,872 
Plus: Expensed transaction, development, and other pursuit costs1,842 881 
Plus: Investment losses
4,855 — 
Plus: Other miscellaneous items61 — 
Core funds from operations$181,086 $189,818 
Less: Recurring capitalized expenditures(16,150)(16,098)
Core adjusted funds from operations$164,936 $173,720 
Weighted average number of common shares outstanding:
EPS diluted104,899 108,597 
FFO/Core FFO/Core AFFO diluted106,493 110,191 









7


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

Reconciliation of FFO, Core FFO, and Core AFFO per share
Three Months Ended March 31,
20262025
Total Earnings Per Common Share - Diluted$0.40 $0.36 
Real estate depreciation and amortization1.37 1.32 
Income allocated to non-controlling interests0.02 0.02 
Gain on sale of operating property(0.64)— 
FFO per common share - Diluted$1.15 $1.70 
Plus: Casualty-related expenses— — 
Plus: Legal costs and settlements0.48 0.01 
Plus: Expensed transaction, development, and other pursuit costs0.02 0.01 
Plus: Investment losses
0.05 — 
Plus: Other miscellaneous items— — 
Core FFO per common share - Diluted$1.70 $1.72 
Less: Recurring capitalized expenditures(0.15)(0.14)
Core AFFO per common share - Diluted$1.55 $1.58 



Expected FFO & Core FFO

Expected FFO and Core FFO is calculated in a method consistent with historical FFO and Core FFO, and is considered appropriate supplemental measures of expected operating performance when compared to expected earnings per common share (EPS). A reconciliation of the ranges provided for diluted EPS to expected FFO and expected Core FFO per diluted share is provided below:
2Q26Range2026Range
LowHighLowHigh
 Expected earnings per common share - diluted$0.13 $0.17 $0.51 $0.81 
 Expected real estate depreciation and amortization1.48 1.48 6.01 6.01 
 Expected income allocated to non-controlling interests0.02 0.02 0.08 0.08 
 Expected (gain) on sale of operating properties— — (0.65)(0.65)
 Expected FFO per share - diluted$1.63 $1.67 $5.95 $6.25 
 Anticipated Adjustments to FFO0.02 0.02 0.65 0.65 
 Expected Core FFO per share - diluted$1.65 $1.69 $6.60 $6.90 
Note: This table contains forward-looking statements. Please see paragraph regarding forward-looking statements earlier in this document.


8


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

Net Operating Income (NOI)

NOI is defined by the Company as property revenue less total property expenses. NOI is further detailed in the Components of Property NOI schedules on page 11 of the supplement. The Company considers NOI to be an appropriate supplemental measure of operating performance to net income because it reflects the operating performance of our communities without allocation of corporate level property management overhead or general and administrative costs. Our definition of NOI may differ from other REITs and there can be no assurance our basis for computing this measure is comparable to other REITs. A reconciliation of net income to net operating income is provided below:
Three months ended March 31,
20262025
Net income$44,374 $40,767 
Less: Fee and asset management income(2,143)(2,487)
Less: Interest and other income(253)(10)
Less: Loss/(income) on deferred compensation plans1,159 (1,198)
Plus: Property management expense10,258 9,895 
Plus: Fee and asset management expense661 671 
Plus: General and administrative expense14,705 16,948 
Plus: Interest expense37,359 33,790 
Plus: Depreciation and amortization expense150,000 149,252 
Plus: (Benefit)/expense on deferred compensation plans(1,159)1,198 
Plus: Other non-operating expenses60,905 1,760 
Less: Gain on sale of operating property, including land(68,100)— 
Plus: Income tax expense938 559 
NOI$248,704 $251,145 
"Same Property" Communities$232,418 $234,073 
Non-"Same Property" Communities13,612 8,995 
Development and Lease-Up Communities706 
Disposition/Other1,968 8,073 
NOI$248,704 $251,145 
















9


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

EBITDAre and Adjusted EBITDAre

Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“EBITDAre”) and Adjusted EBITDAre are supplemental measures of our financial performance. EBITDAre is calculated in accordance with the definition adopted by NAREIT as earnings before interest, taxes, depreciation and amortization plus or minus losses and gains from the sale of certain real estate assets, including gains/losses on change of control, plus impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, and adjustments to reflect the Company’s share of EBITDAre of unconsolidated joint ventures.

Adjusted EBITDAre represents EBITDAre as further adjusted for non-core items. The Company considers EBITDAre and Adjusted EBITDAre to be appropriate supplemental measures of operating performance to net income because it represents income before non-cash depreciation and the cost of debt, and excludes gains or losses from property dispositions, and impairment write-downs of certain real estate assets. Annualized Adjusted EBITDAre is Adjusted EBITDAre as reported for the period multiplied by 4 for quarter results. A reconciliation of net income to EBITDAre and adjusted EBITDAre is provided below:
Three months ended March 31,
20262025
Net income$44,374 $40,767 
Plus: Interest expense37,359 33,790 
Plus: Depreciation and amortization expense150,000 149,252 
Plus: Income tax expense938 559 
Less: Gain on sale of operating property, including land(68,100)— 
EBITDAre$164,571 $224,368 
Plus: Casualty-related expenses250 130 
Plus: Legal costs and settlements51,192 1,872 
Plus: Expensed transaction, development, and other pursuit costs1,842 881 
Plus: Investment losses
4,855 — 
Plus: Other miscellaneous items61 — 
Adjusted EBITDAre$222,771 $227,251 
Annualized Adjusted EBITDAre$891,084 $909,004 

Net Debt to Annualized Adjusted EBITDAre

The Company believes Net Debt to Annualized Adjusted EBITDAre to be an appropriate supplemental measure of evaluating balance sheet leverage. Net Debt is defined by the Company as the average monthly balance of Total Debt during the period, less the average monthly balance of Cash and Cash Equivalents during the period. The following tables reconcile average Total debt to Net Debt and computes the ratio to Adjusted EBITDAre for the following periods:

Net Debt:
Average monthly balance for the
Three months ended March 31,
20262025
Unsecured notes payable$3,906,874 $3,404,088 
Secured notes payable326,655 330,396 
Total average debt4,233,529 3,734,484 
Less: Average cash and cash equivalents(14,504)(12,302)
Net Debt$4,219,025 $3,722,182 
Net Debt to Annualized Adjusted EBITDAre:
Three months ended March 31,
20262025
Net Debt$4,219,025 $3,722,182 
Annualized Adjusted EBITDAre891,084 909,004 
Net Debt to Annualized Adjusted EBITDAre4.7x4.1x
10