• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    COPT Defense Reports Strong Third Quarter 2024 Results

    10/28/24 4:17:00 PM ET
    $CDP
    Real Estate Investment Trusts
    Real Estate
    Get the next $CDP alert in real time by email

    _______________________________________________________________

    EPS of $0.32

    FFO per Share, as Adjusted for Comparability, of $0.65

    1-cent above the Midpoint of Guidance

    Increased Midpoint of 2024 FFO per Share Guidance by 1-cent to $2.57

    Implies 6.2% FFO per Share Growth for the Year

    Defense/IT Portfolio 95.0% Occupied and 96.5% Leased

    Same Property Cash NOI Increased 9.4% in 3Q24 and 8.8% Year-to-Date

    Raised Midpoint of Same Property Cash NOI Guidance for the Year by 50 Basis Points to 8.5%

    _______________________________________________________________

    Strong Leasing Volume and Retention YTD

    Total Leasing of 829,000 SF in 3Q24 and 2.5 million SF Year-to-Date

    123,000 SF in 3Q24 and 387,000 SF Year-to-Date of Vacancy Leasing Exceeded Annual Target of 400,000 SF, with 4Q24 Progress To-Date

    Tenant Retention of 88% in 3Q24 and 84% Year-to-Date Raised Midpoint of Guidance for the Year by 250 Basis Points to 85%

    80,000 SF in 3Q24 and 90,000 SF Year-to-Date of Investment Leasing

    _______________________________________________________________

    Active on External Growth

    Acquired 365-acres in Des Moines, Iowa and 80,000 SF building in San Antonio, Texas

     _______________________________________________________________

    COPT Defense Properties ("COPT Defense" or the "Company") (NYSE:CDP) announced results for the third quarter ended September 30, 2024.

    Management Comments

    Stephen E. Budorick, COPT Defense's President & Chief Executive Officer, commented, "Our Defense/IT investment strategy, which concentrates our portfolio near priority U.S. defense installations, continued to generate strong results during the third quarter. FFO per share exceeded the midpoint of our guidance range and based on this outperformance, and our forecast for the remainder of the year, we increased the midpoint of 2024 FFO per share guidance by $0.01 to $2.57, which implies over 6% year-over-year growth. This marks our third increase for the year and a total of $0.06 of outperformance compared to the midpoint of our initial guidance. Looking forward, we continue to anticipate compound annual FFO per share growth of at least 4% between 2023 and 2026.

    We are exceeding our plan in several areas and raised 2024 guidance on a group of key metrics. We increased the midpoint of 2024 guidance for same property cash NOI growth by 50 basis points to 8.5%, and increased tenant retention by 250 basis points to 85%. Based on our updated guidance, same property cash NOI growth would be the highest level in over a decade, and tenant retention would be the highest level in over two decades.

    We are especially excited to announce the acquisition of a 365-acre land parcel near Des Moines, Iowa, which is a significant opportunity for us to expand our data center shell program to a new market. Des Moines, the 5th largest hyperscale market in the country, is home to several of the largest hyperscalers, which are drawn to the market given attractive land values, power availability with abundant access to renewable energy and long-haul fiber lines, and tax incentives enacted by supportive state and local governments. We expect this investment to fuel our development pipeline in the medium to long-term, and result in long-term accretion to FFO, AFFO, and NAV per share. As we build out the parcel in phases, we plan to self-fund development of the site on a leverage-neutral basis.

    Additionally, we acquired a vacant office property in San Antonio, then subsequently leased the full building to the U.S. Government. With this transaction, our U.S. Government portfolio, which now includes 35 fully leased buildings and on a pro forma basis as of September 30, 2024, accounts for 36.5% of our annualized rental revenue. This acquisition provides additional operational scale given our nearby campus in San Antonio, will be accretive when rent commences in 2Q25, and reinforces our reputation as a trusted partner in supporting mission critical U.S. Government and defense contractor tenant requirements."

    Financial Highlights

    3rd Quarter Financial Results:

    > Diluted earnings per share ("EPS") was $0.32 for the quarter ended September 30, 2024, compared to $(1.94) for the quarter ended September 30, 2023.

    > Diluted funds from operations per share ("FFOPS"), as calculated in accordance with Nareit's definition and as adjusted for comparability, was $0.65 for the quarter ended September 30, 2024, compared to $0.60 for the quarter ended September 30, 2023.

    Operating Performance Highlights

    Operating Portfolio Summary:

    > At September 30, 2024, the Company's 24.3 million square foot Total Portfolio was 93.1% occupied and 94.8% leased, which includes the 22.2 million square foot Defense/IT Portfolio that was 95.0% occupied and 96.5% leased.

    Same Property Performance:

    > At September 30, 2024, the Company's 22.2 million square foot same property portfolio was 93.6% occupied and 95.1% leased.

    > The Company's same property cash NOI increased 9.4% for the three months ended September 30, 2024 compared to the same period in 2023.

    Leasing:

    > Total Square Feet Leased: For the quarter ended September 30, 2024, the Company leased 829,000 square feet, including 626,000 square feet of renewals, 123,000 square feet of vacancy leasing, and 80,000 square feet of investment leasing. For the nine months ended September 30, 2024, the Company executed 2.5 million square feet of total leasing, including 2.1 million square feet of renewals, 387,000 square feet of vacancy leasing, and 90,000 square feet of investment leasing.

    > Tenant Retention Rates: During the quarter ended September 30, 2024, the Company renewed 87.6% of expiring square feet in its Total Portfolio and 89.6% in its Defense/IT Portfolio. During the nine months ended September 30, 2024, the Company renewed 84.3% of expiring square feet in its Total Portfolio and 86.9% in its Defense/IT Portfolio.

    > Rent Spreads & Average Escalations on Renewing Leases: For the quarter and nine months ended September 30, 2024, straight-line rents on renewals increased 17.2% and 9.3%, respectively, and cash rents on renewed space increased 4.1% and 0.8%, respectively, while annual escalations on renewing leases averaged 2.6% and 2.4%, respectively.

    > Lease Terms: In the quarter ended September 30, 2024, lease terms averaged 4.1 years on renewing leases, 7.1 years on vacancy leasing, and 9.5 years on investment leasing. For the nine months ended September 30, 2024, lease terms averaged 4.0 years on renewing leases, 7.8 years on vacancy leasing, and 9.0 years on investment leasing.

    Investment Activity Highlights

    > Development Pipeline: The Company's development pipeline consists of five properties totaling 831,000 square feet that were 79% leased as of September 30, 2024. These projects represent a total estimated investment of $335.4 million, of which $108.1 million has been spent.

    > Acquisitions:

    During the quarter, the Company acquired:

    > A 365-acre land parcel near Des Moines, Iowa for $32 million that we plan to develop into approximately 3.3 million square feet of data center shell space.

    > An 80,000 square foot Class A office building at 3900 Rogers Road in San Antonio, Texas for $17 million. The building was vacant upon acquisition, and the Company subsequently executed two leases with the U.S. Government to occupy the entire building.

    > Please see the Company's acquisition press release dated October 28, 2024 and pages 8-22 of the Company's 3Q24 Results Presentation (refer to the ‘Associated Supplemental Presentation' section below).

    Balance Sheet and Capital Transaction Highlights

    > For the quarter ended September 30, 2024, the Company's adjusted EBITDA fixed charge coverage ratio was 4.8x.

    > At September 30, 2024, the Company's net debt to in-place adjusted EBITDA ratio was 6.1x and its net debt adjusted for fully-leased investment properties to in-place adjusted EBITDA ratio was 5.9x.

    > At September 30, 2024, and including the effect of interest rate swaps, the Company's weighted average effective interest rate on its consolidated debt portfolio was 3.3% with a weighted average maturity of 5 years, and 100% of the Company's debt was subject to fixed interest rates.

    Associated Supplemental Presentation

    Prior to the call, the Company will post a slide presentation to accompany management's prepared remarks for its third quarter 2024 conference call; the presentation can be viewed and downloaded from the ‘Financial Info – Financial Results' section of COPT Defense's Investors website: https://investors.copt.com/financial-information/financial-results

    2024 Guidance

    Management is revising its full-year guidance for diluted EPS and diluted FFOPS, per Nareit and as adjusted for comparability, from the prior range of $1.22-$1.26, and $2.54-$2.58, respectively, to new ranges of $1.24-$1.26, and $2.56-$2.58, respectively. Management is establishing fourth quarter guidance for diluted EPS and diluted FFOPS per Nareit and as adjusted for comparability at $0.31-$0.33 and $0.64-$0.66, respectively. Reconciliations of projected diluted EPS to projected diluted FFOPS, in accordance with Nareit and as adjusted for comparability are as follows:

    Reconciliation of Diluted EPS to FFOPS, per Nareit,

    and As Adjusted for Comparability

     

    Quarter Ending

    December 31, 2024

     

    Year Ending

    December 31, 2024

     

    Low

     

    High

     

    Low

     

    High

    Diluted EPS

     

    $

    0.31

     

    $

    0.33

     

    $

    1.24

     

    $

    1.26

    Real estate-related depreciation and amortization

     

     

    0.33

     

     

    0.33

     

     

    1.32

     

     

    1.32

    Diluted FFOPS, Nareit definition and as adjusted for comparability

     

    $

    0.64

     

    $

    0.66

     

    $

    2.56

     

    $

    2.58

    Conference Call Information

    Management will discuss third quarter 2024 results on its conference call tomorrow at 12:00 p.m. Eastern Time, details of which are listed below:

    Conference Call Date: Tuesday, October 29, 2024

    Time: 12:00 p.m. Eastern Time

    Participants must register for the conference call at the link below to receive the dial-in number and personal pin. Registering only takes a few moments and provides direct access to the conference call without waiting for an operator. You may register at any time, including up to and after the call start time:

    https://register.vevent.com/register/BI9796486f46f6424aa012b44d48ca9ae6

    The conference call will also be available via live webcast in the ‘News & Events – IR Calendar' section of COPT Defense's Investors website: https://investors.copt.com/news-events/ir-calendar

    Replay Information

    A replay of the conference call will be immediately available via webcast only on COPT Defense's Investors website and will be maintained on the website for approximately 90 days after the conference call.

    Definitions

    For definitions of certain terms used in this press release, please refer to the information furnished in the Company's Supplemental Information Package furnished on a Form 8-K which can be found on its website (www.copt.com). Reconciliations of non-GAAP measures to the most directly comparable GAAP measures are included in the attached tables.

    About COPT Defense

    COPT Defense, an S&P MidCap 400 Company, is a self-managed REIT focused on owning, operating and developing properties in locations proximate to, or sometimes containing, key U.S. Government ("USG") defense installations and missions (referred to as its Defense/IT Portfolio). The Company's tenants include the USG and their defense contractors, who are primarily engaged in priority national security activities, and who generally require mission-critical and high security property enhancements. As of September 30, 2024, the Company's Defense/IT Portfolio of 194 properties, including 24 owned through unconsolidated joint ventures, encompassed 22.2 million square feet and was 96.5% leased.

    Forward-Looking Information

    This press release may contain "forward-looking" statements, as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, that are based on the Company's current expectations, estimates and projections about future events and financial trends affecting the Company. Forward-looking statements can be identified by the use of words such as "may," "will," "should," "could," "believe," "anticipate," "expect," "estimate," "plan" or other comparable terminology. Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate. Although the Company believes that the expectations, estimates and projections reflected in such forward-looking statements are based on reasonable assumptions at the time made, the Company can give no assurance that these expectations, estimates and projections will be achieved. Future events and actual results may differ materially from those discussed in the forward-looking statements and the Company undertakes no obligation to update or supplement any forward-looking statements.

    The areas of risk that may affect these expectations, estimates and projections include, but are not limited to, those risks described in Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2023.

    Source: COPT Defense Properties

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (in thousands)

     

     

    For the Three Months Ended

    September 30,

     

    For the Nine Months Ended

    September 30,

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

    Revenues

     

     

     

     

     

     

     

    Lease revenue

    $

    170,549

     

     

    $

    155,268

     

     

    $

    501,601

     

     

    $

    459,510

     

    Other property revenue

     

    2,014

     

     

     

    1,339

     

     

     

    4,710

     

     

     

    3,731

     

    Construction contract and other service revenues

     

    16,662

     

     

     

    11,949

     

     

     

    63,523

     

     

     

    42,012

     

    Total revenues

     

    189,225

     

     

     

    168,556

     

     

     

    569,834

     

     

     

    505,253

     

    Operating expenses

     

     

     

     

     

     

     

    Property operating expenses

     

    68,881

     

     

     

    61,788

     

     

     

    199,037

     

     

     

    182,808

     

    Depreciation and amortization associated with real estate operations

     

    38,307

     

     

     

    37,620

     

     

     

    114,819

     

     

     

    112,215

     

    Construction contract and other service expenses

     

    16,127

     

     

     

    11,493

     

     

     

    61,746

     

     

     

    40,249

     

    Impairment losses

     

    —

     

     

     

    252,797

     

     

     

    —

     

     

     

    252,797

     

    General and administrative expenses

     

    8,157

     

     

     

    7,582

     

     

     

    25,126

     

     

     

    22,865

     

    Leasing expenses

     

    2,341

     

     

     

    2,280

     

     

     

    6,990

     

     

     

    6,624

     

    Business development expenses and land carry costs

     

    918

     

     

     

    714

     

     

     

    3,079

     

     

     

    1,935

     

    Total operating expenses

     

    134,731

     

     

     

    374,274

     

     

     

    410,797

     

     

     

    619,493

     

    Interest expense

     

    (20,376

    )

     

     

    (17,798

    )

     

     

    (61,760

    )

     

     

    (50,759

    )

    Interest and other income, net

     

    3,324

     

     

     

    2,529

     

     

     

    10,330

     

     

     

    6,928

     

    Gain on sales of real estate

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    49,392

     

    Income (loss) before equity in income (loss) of unconsolidated entities and income taxes

     

    37,442

     

     

     

    (220,987

    )

     

     

    107,607

     

     

     

    (108,679

    )

    Equity in income (loss) of unconsolidated entities

     

    85

     

     

     

    (68

    )

     

     

    180

     

     

     

    (21

    )

    Income tax expense

     

    (130

    )

     

     

    (152

    )

     

     

    (312

    )

     

     

    (467

    )

    Net income (loss)

     

    37,397

     

     

     

    (221,207

    )

     

     

    107,475

     

     

     

    (109,167

    )

    Net (income) loss attributable to noncontrolling interests:

     

     

     

     

     

     

     

    Common units in the Operating Partnership ("OP")

     

    (711

    )

     

     

    3,691

     

     

     

    (2,013

    )

     

     

    1,882

     

    Other consolidated entities

     

    (601

    )

     

     

    1,329

     

     

     

    (1,654

    )

     

     

    164

     

    Net income (loss) attributable to common shareholders

    $

    36,085

     

     

    $

    (216,187

    )

     

    $

    103,808

     

     

    $

    (107,121

    )

     

     

     

     

     

     

     

     

    Earnings per share ("EPS") computation:

     

     

     

     

     

     

     

    Numerator for diluted EPS:

     

     

     

     

     

     

     

    Net income (loss) attributable to common shareholders

    $

    36,085

     

     

    $

    (216,187

    )

     

    $

    103,808

     

     

    $

    (107,121

    )

    Amount allocable to share-based compensation awards

     

    (104

    )

     

     

    (992

    )

     

     

    (319

    )

     

     

    (1,093

    )

    Numerator for diluted EPS

    $

    35,981

     

     

    $

    (217,179

    )

     

    $

    103,489

     

     

    $

    (108,214

    )

    Denominator:

     

     

     

     

     

     

     

    Weighted average common shares - basic

     

    112,314

     

     

     

    112,196

     

     

     

    112,279

     

     

     

    112,170

     

    Dilutive effect of share-based compensation awards

     

    696

     

     

     

    —

     

     

     

    566

     

     

     

    —

     

    Weighted average common shares - diluted

     

    113,010

     

     

     

    112,196

     

     

     

    112,845

     

     

     

    112,170

     

    Diluted EPS

    $

    0.32

     

     

    $

    (1.94

    )

     

    $

    0.92

     

     

    $

    (0.96

    )

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (in thousands, except per share data)

     

     

    For the Three Months Ended

    September 30,

     

    For the Nine Months Ended

    September 30,

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

    Net income (loss)

    $

    37,397

     

     

    $

    (221,207

    )

     

    $

    107,475

     

     

    $

    (109,167

    )

    Real estate-related depreciation and amortization

     

    38,307

     

     

     

    37,620

     

     

     

    114,819

     

     

     

    112,215

     

    Impairment losses on real estate

     

    —

     

     

     

    252,797

     

     

     

    —

     

     

     

    252,797

     

    Gain on sales of real estate

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (49,392

    )

    Depreciation and amortization on unconsolidated real estate JVs

     

    756

     

     

     

    806

     

     

     

    2,311

     

     

     

    2,412

     

    Funds from operations ("FFO")

     

    76,460

     

     

     

    70,016

     

     

     

    224,605

     

     

     

    208,865

     

    FFO allocable to other noncontrolling interests

     

    (985

    )

     

     

    (1,059

    )

     

     

    (2,805

    )

     

     

    (3,006

    )

    Basic FFO allocable to share-based compensation awards

     

    (617

    )

     

     

    (481

    )

     

     

    (1,803

    )

     

     

    (1,427

    )

    Basic FFO available to common share and common unit holders ("Basic FFO")

     

    74,858

     

     

     

    68,476

     

     

     

    219,997

     

     

     

    204,432

     

    Redeemable noncontrolling interests

     

    —

     

     

     

    —

     

     

     

    1,446

     

     

     

    (58

    )

    Diluted FFO adjustments allocable to share-based compensation awards

     

    47

     

     

     

    36

     

     

     

    141

     

     

     

    112

     

    Diluted FFO available to common share and common unit holders ("Diluted FFO")

     

    74,905

     

     

     

    68,512

     

     

     

    221,584

     

     

     

    204,486

     

    Executive transition costs

     

    69

     

     

     

    82

     

     

     

    227

     

     

     

    330

     

    Diluted FFO comparability adjustments allocable to share-based compensation awards

     

    —

     

     

     

    (1

    )

     

     

    (1

    )

     

     

    (3

    )

    Diluted FFO available to common share and common unit holders, as adjusted for comparability

     

    74,974

     

     

     

    68,593

     

     

     

    221,810

     

     

     

    204,813

     

    Straight line rent adjustments and lease incentive amortization

     

    613

     

     

     

    12,882

     

     

     

    7,874

     

     

     

    6,205

     

    Amortization of intangibles and other assets included in net operating income ("NOI")

     

    211

     

     

     

    26

     

     

     

    544

     

     

     

    24

     

    Share-based compensation, net of amounts capitalized

     

    2,617

     

     

     

    2,280

     

     

     

    7,826

     

     

     

    6,226

     

    Amortization of deferred financing costs

     

    671

     

     

     

    639

     

     

     

    2,037

     

     

     

    1,899

     

    Amortization of net debt discounts, net of amounts capitalized

     

    1,032

     

     

     

    750

     

     

     

    3,069

     

     

     

    1,990

     

    Replacement capital expenditures

     

    (27,824

    )

     

     

    (21,122

    )

     

     

    (69,850

    )

     

     

    (71,996

    )

    Other

     

    298

     

     

     

    74

     

     

     

    493

     

     

     

    (420

    )

    Diluted adjusted funds from operations available to common share and common unit holders ("Diluted AFFO")

    $

    52,592

     

     

    $

    64,122

     

     

    $

    173,803

     

     

    $

    148,741

     

    Diluted FFO per share

    $

    0.65

     

     

    $

    0.60

     

     

    $

    1.92

     

     

    $

    1.79

     

    Diluted FFO per share, as adjusted for comparability

    $

    0.65

     

     

    $

    0.60

     

     

    $

    1.92

     

     

    $

    1.79

     

    Dividends/distributions per common share/unit

    $

    0.295

     

     

    $

    0.285

     

     

    $

    0.885

     

     

    $

    0.855

     

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (Dollars and shares in thousands, except per share data)

     

     

    September 30,

    2024

     

    December 31,

    2023

    Balance Sheet Data

     

     

     

    Properties, net of accumulated depreciation

    $

    3,604,688

     

     

    $

    3,503,678

     

    Total assets

    $

    4,234,302

     

     

    $

    4,246,966

     

    Debt per balance sheet

    $

    2,390,839

     

     

    $

    2,416,287

     

    Total liabilities

    $

    2,679,271

     

     

    $

    2,699,631

     

    Redeemable noncontrolling interests

    $

    22,436

     

     

    $

    23,580

     

    Total equity

    $

    1,532,595

     

     

    $

    1,523,755

     

    Debt to assets

     

    56.5

    %

     

     

    56.9

    %

    Net debt to adjusted book

     

    40.8

    %

     

     

    40.6

    %

     

     

     

     

    Defense/IT Portfolio Data (as of period end)

     

     

     

    Number of operating properties

     

    194

     

     

     

    190

     

    Total operational square feet (in thousands)

     

    22,174

     

     

     

    21,719

     

    % Occupied

     

    95.0

    %

     

     

    96.2

    %

    % Leased

     

    96.5

    %

     

     

    97.2

    %

     

    For the Three Months Ended

    September 30,

     

    For the Nine Months Ended

    September 30,

    2024

     

    2023

     

    2024

     

    2023

    GAAP

     

     

     

     

     

     

     

    Payout ratio:

     

     

     

     

     

     

     

    Net income

    90.7

    %

     

    N/A

     

     

    94.6

    %

     

    N/A

     

    Debt ratios:

     

     

     

     

     

     

     

    Net income to interest expense ratio

    1.8x

     

    N/A

     

     

    1.7x

     

    N/A

     

    Debt to net income ratio

    16.0x

     

    N/A

     

     

    N/A

     

     

    N/A

     

    Non-GAAP

     

     

     

     

     

     

     

    Payout ratios:

     

     

     

     

     

     

     

    Diluted FFO

    44.9

    %

     

    47.3

    %

     

    45.6

    %

     

    47.6

    %

    Diluted FFO, as adjusted for comparability

    44.9

    %

     

    47.3

    %

     

    45.5

    %

     

    47.5

    %

    Diluted AFFO

    64.0

    %

     

    50.6

    %

     

    58.1

    %

     

    65.4

    %

    Debt ratios:

     

     

     

     

     

     

     

    Adjusted EBITDA fixed charge coverage ratio

    4.8x

     

    4.6x

     

    4.7x

     

    4.9x

    Net debt to in-place adjusted EBITDA ratio

    6.1x

     

    6.2x

     

    N/A

     

     

    N/A

     

    Net debt adj. for fully-leased investment properties to in-place adj. EBITDA ratio

    5.9x

     

    5.9x

     

    N/A

     

     

    N/A

     

     

     

     

     

     

     

     

     

    Reconciliation of denominators for per share measures

     

     

     

     

     

     

    Denominator for diluted EPS

    113,010

     

     

    112,196

     

     

    112,845

     

     

    112,170

     

    Weighted average common units

    1,696

     

     

    1,520

     

     

    1,675

     

     

    1,508

     

    Dilutive effect of additional share-based compensation awards

    —

     

     

    429

     

     

    —

     

     

    422

     

    Redeemable noncontrolling interests

    —

     

     

    —

     

     

    873

     

     

    51

     

    Denominator for diluted FFO per share and as adjusted for comparability

    114,706

     

     

    114,145

     

     

    115,393

     

     

    114,151

     

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (in thousands)

     

    For the Three Months Ended

    September 30,

     

    For the Nine Months Ended

    September 30,

     

    2024

     

    2023

     

    2024

     

    2023

    Numerators for Payout Ratios

     

     

     

     

     

     

     

    Dividends on unrestricted common and deferred shares

    $

    33,165

     

     

    $

    31,996

     

     

    $

    99,461

     

     

    $

    95,980

     

    Distributions on unrestricted common units

     

    491

     

     

     

    432

     

     

     

    1,496

     

     

     

    1,295

     

    Dividends and distributions on restricted shares and units

     

    247

     

     

     

    200

     

     

     

    752

     

     

     

    619

     

    Total dividends and distributions for GAAP payout ratio

     

    33,903

     

     

     

    32,628

     

     

     

    101,709

     

     

     

    97,894

     

    Dividends and distributions on antidilutive shares and units

     

    (249

    )

     

     

    (202

    )

     

     

    (756

    )

     

     

    (623

    )

    Dividends and distributions for non-GAAP payout ratios

    $

    33,654

     

     

    $

    32,426

     

     

    $

    100,953

     

     

    $

    97,271

     

     

     

     

     

     

     

     

     

    Reconciliation of net income (loss) to earnings before interest, income taxes, depreciation and amortization for real estate ("EBITDAre"), adjusted EBITDA and in-place adjusted EBITDA

     

     

     

     

     

     

     

    Net income (loss)

    $

    37,397

     

     

    $

    (221,207

    )

     

    $

    107,475

     

     

    $

    (109,167

    )

    Interest expense

     

    20,376

     

     

     

    17,798

     

     

     

    61,760

     

     

     

    50,759

     

    Income tax expense

     

    130

     

     

     

    152

     

     

     

    312

     

     

     

    467

     

    Real estate-related depreciation and amortization

     

    38,307

     

     

     

    37,620

     

     

     

    114,819

     

     

     

    112,215

     

    Other depreciation and amortization

     

    614

     

     

     

    615

     

     

     

    1,786

     

     

     

    1,826

     

    Impairment losses on real estate

     

    —

     

     

     

    252,797

     

     

     

    —

     

     

     

    252,797

     

    Gain on sales of real estate

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (49,392

    )

    Adjustments from unconsolidated real estate JVs

     

    1,759

     

     

     

    1,743

     

     

     

    5,139

     

     

     

    5,006

     

    EBITDAre

     

    98,583

     

     

     

    89,518

     

     

     

    291,291

     

     

     

    264,511

     

    Credit loss expense

     

    38

     

     

     

    372

     

     

     

    496

     

     

     

    677

     

    Business development expenses

     

    557

     

     

     

    313

     

     

     

    1,790

     

     

     

    948

     

    Executive transition costs

     

    69

     

     

     

    82

     

     

     

    580

     

     

     

    636

     

    Net gain on other investments

     

    (11

    )

     

     

    (25

    )

     

     

    (488

    )

     

     

    (25

    )

    Adjusted EBITDA

     

    99,236

     

     

     

    90,260

     

     

    $

    293,669

     

     

    $

    266,747

     

    Pro forma NOI adjustment for property changes within period

     

    —

     

     

     

    1,647

     

     

     

     

     

    In-place adjusted EBITDA

    $

    99,236

     

     

    $

    91,907

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliations of tenant improvements and incentives, building improvements and leasing costs for operating properties to replacement capital expenditures

     

     

     

     

     

     

     

    Tenant improvements and incentives

    $

    18,772

     

     

    $

    14,457

     

     

    $

    46,593

     

     

    $

    67,062

     

    Building improvements

     

    6,694

     

     

     

    6,307

     

     

     

    17,352

     

     

     

    11,214

     

    Leasing costs

     

    3,013

     

     

     

    1,902

     

     

     

    9,713

     

     

     

    7,194

     

    Net additions to (exclusions from) tenant improvements and incentives

     

    728

     

     

     

    (813

    )

     

     

    4

     

     

     

    (11,981

    )

    Excluded building improvements and leasing costs

     

    (1,383

    )

     

     

    (731

    )

     

     

    (3,812

    )

     

     

    (1,493

    )

    Replacement capital expenditures

    $

    27,824

     

     

    $

    21,122

     

    $

    69,850

     

    $

    71,996

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (in thousands)

     

    For the Three Months Ended

    September 30,

     

    For the Nine Months Ended

    September 30,

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

    Reconciliation of interest expense to the denominator for fixed charge coverage-Adjusted EBITDA

     

     

     

     

     

     

     

    Interest expense

    $

    20,376

     

     

    $

    17,798

     

     

    $

    61,760

     

     

    $

    50,759

     

    Less: Amortization of deferred financing costs

     

    (671

    )

     

     

    (639

    )

     

     

    (2,037

    )

     

     

    (1,899

    )

    Less: Amortization of net debt discounts, net of amounts capitalized

     

    (1,032

    )

     

     

    (750

    )

     

     

    (3,069

    )

     

     

    (1,990

    )

    COPT Defense's share of interest expense of unconsolidated real estate JVs, excluding amortization of deferred financing costs and net debt premium and gain or loss on interest rate derivatives

     

    821

     

     

     

    805

     

     

     

    2,433

     

     

     

    2,369

     

    Scheduled principal amortization

     

    448

     

     

     

    753

     

     

     

    1,879

     

     

     

    2,289

     

    Capitalized interest

     

    712

     

     

     

    1,487

     

     

     

    1,944

     

     

     

    3,451

     

    Denominator for fixed charge coverage-Adjusted EBITDA

    $

    20,654

     

     

    $

    19,454

     

     

    $

    62,910

     

     

    $

    54,979

     

     

     

     

     

     

     

     

     

    Reconciliation of net income (loss) to NOI from real estate operations, same property NOI from real estate operations and same property cash NOI from real estate operations

     

     

     

     

     

     

     

    Net income (loss)

    $

    37,397

     

     

    $

    (221,207

    )

     

    $

    107,475

     

     

    $

    (109,167

    )

    Construction contract and other service revenues

     

    (16,662

    )

     

     

    (11,949

    )

     

     

    (63,523

    )

     

     

    (42,012

    )

    Depreciation and other amortization associated with real estate operations

     

    38,307

     

     

     

    37,620

     

     

     

    114,819

     

     

     

    112,215

     

    Construction contract and other service expenses

     

    16,127

     

     

     

    11,493

     

     

     

    61,746

     

     

     

    40,249

     

    Impairment losses

     

    —

     

     

     

    252,797

     

     

     

    —

     

     

     

    252,797

     

    General and administrative expenses

     

    8,157

     

     

     

    7,582

     

     

     

    25,126

     

     

     

    22,865

     

    Leasing expenses

     

    2,341

     

     

     

    2,280

     

     

     

    6,990

     

     

     

    6,624

     

    Business development expenses and land carry costs

     

    918

     

     

     

    714

     

     

     

    3,079

     

     

     

    1,935

     

    Interest expense

     

    20,376

     

     

     

    17,798

     

     

     

    61,760

     

     

     

    50,759

     

    Interest and other income, net

     

    (3,324

    )

     

     

    (2,529

    )

     

     

    (10,330

    )

     

     

    (6,928

    )

    Gain on sales of real estate

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (49,392

    )

    Equity in (income) loss of unconsolidated entities

     

    (85

    )

     

     

    68

     

     

     

    (180

    )

     

     

    21

     

    Unconsolidated real estate JVs NOI allocable to COPT Defense included in equity in income (loss) of unconsolidated entities

     

    1,844

     

     

     

    1,675

     

     

     

    5,319

     

     

     

    4,988

     

    Income tax expense

     

    130

     

     

     

    152

     

     

     

    312

     

     

     

    467

     

    NOI from real estate operations

     

    105,526

     

     

     

    96,494

     

     

     

    312,593

     

     

     

    285,421

     

    Non-Same Property NOI from real estate operations

     

    (6,875

    )

     

     

    (1,455

    )

     

     

    (19,867

    )

     

     

    (3,436

    )

    Same Property NOI from real estate operations

     

    98,651

     

     

     

    95,039

     

     

     

    292,726

     

     

     

    281,985

     

    Straight line rent adjustments and lease incentive amortization

     

    1,531

     

     

     

    10,154

     

     

     

    9,399

     

     

     

    3,888

     

    Amortization of acquired above- and below-market rents

     

    (69

    )

     

     

    (120

    )

     

     

    (207

    )

     

     

    (415

    )

    Lease termination fees, net

     

    (931

    )

     

     

    (748

    )

     

     

    (2,587

    )

     

     

    (3,028

    )

    Tenant funded landlord assets and lease incentives

     

    (1,942

    )

     

     

    (15,402

    )

     

     

    (12,630

    )

     

     

    (18,837

    )

    Cash NOI adjustments in unconsolidated real estate JVs

     

    (136

    )

     

     

    (130

    )

     

     

    (364

    )

     

     

    (420

    )

    Same Property Cash NOI from real estate operations

    $

    97,104

     

     

    $

    88,793

     

     

    $

    286,337

     

     

    $

    263,173

     

    COPT Defense Properties

    Summary Financial Data

    (unaudited)

    (in thousands)

     

     

    September 30,

    2024

     

    December 31,

    2023

    Reconciliation of total assets to adjusted book

     

     

     

     

    Total assets

     

    $

    4,234,302

     

     

    $

    4,246,966

     

    Accumulated depreciation

     

     

    1,502,730

     

     

     

    1,400,162

     

    Accumulated amortization of intangibles on property acquisitions and deferred leasing costs

     

     

    227,281

     

     

     

    228,484

     

    COPT Defense's share of liabilities of unconsolidated real estate JVs

     

     

    61,118

     

     

     

    60,583

     

    COPT Defense's share of accumulated depreciation and amortization of unconsolidated real estate JVs

     

     

    12,014

     

     

     

    9,528

     

    Less: Property - operating lease liabilities

     

     

    (33,615

    )

     

     

    (33,931

    )

    Less: Property - finance lease liabilities

     

     

    (397

    )

     

     

    (415

    )

    Less: Cash and cash equivalents

     

     

    (34,478

    )

     

     

    (167,820

    )

    Less: COPT Defense's share of cash of unconsolidated real estate JVs

     

     

    (1,575

    )

     

     

    (852

    )

    Adjusted book

     

    $

    5,967,380

     

     

    $

    5,742,705

     

     

    September 30,

    2024

     

    December 31,

    2023

     

    September 30,

    2023

    Reconciliation of debt to net debt and net debt adjusted for fully-leased investment properties

     

     

     

     

     

     

    Debt per balance sheet

     

    $

    2,390,839

     

     

    $

    2,416,287

     

     

    $

    2,415,783

     

    Net discounts and deferred financing costs

     

     

    24,633

     

     

     

    28,713

     

     

     

    29,980

     

    COPT Defense's share of unconsolidated JV gross debt

     

     

    53,148

     

     

     

    52,613

     

     

     

    52,511

     

    Gross debt

     

     

    2,468,620

     

     

     

    2,497,613

     

     

     

    2,498,274

     

    Less: Cash and cash equivalents

     

     

    (34,478

    )

     

     

    (167,820

    )

     

     

    (204,238

    )

    Less: COPT Defense's share of cash of unconsolidated real estate JVs

     

     

    (1,575

    )

     

     

    (852

    )

     

     

    (1,031

    )

    Net debt

     

     

    2,432,567

     

     

     

    2,328,941

     

     

     

    2,293,005

     

    Costs incurred on fully-leased development properties

     

     

    (70,954

    )

     

     

    (53,914

    )

     

     

    (124,038

    )

    Costs incurred on fully-leased operating property acquisitions

     

     

    (17,034

    )

     

     

    —

     

     

     

    —

     

    Net debt adjusted for fully-leased investment properties

     

    $

    2,344,579

     

     

    $

    2,275,027

     

     

    $

    2,168,967

     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20241028177751/en/

    Get the next $CDP alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $CDP

    DatePrice TargetRatingAnalyst
    3/17/2025$31.00Buy
    Jefferies
    3/22/2024$29.00 → $25.00Buy → Neutral
    Citigroup
    2/21/2024$26.00 → $28.00Hold → Buy
    Jefferies
    2/12/2024$27.00 → $28.00In-line → Outperform
    Evercore ISI
    12/18/2023$26.00Overweight → Neutral
    JP Morgan
    10/3/2023$27.00Outperform
    Wedbush
    More analyst ratings

    $CDP
    Leadership Updates

    Live Leadership Updates

    See more
    • COPT Defense Appoints Britt A. Snider as Chief Operating Officer

      COPT Defense Properties (NYSE:CDP) ("COPT Defense" or the "Company") announces the appointment of Britt A. Snider as Executive Vice President and Chief Operating Officer, effective December 1, 2023. Mr. Snider is an established commercial real estate executive with nearly 20 years of experience in development, asset management, property management and leasing, corporate operations, and corporate strategy. Prior to joining COPT Defense, he served as Principal of Redbrick LMD, a diversified real estate investment and development company based in Washington, D.C., where he was a member of the senior leadership team overseeing the company's development, asset management and leasing activities

      11/13/23 6:00:00 PM ET
      $CDP
      $JBGS
      Real Estate Investment Trusts
      Real Estate

    $CDP
    SEC Filings

    See more
    • SEC Form 10-Q filed by COPT Defense Properties

      10-Q - COPT DEFENSE PROPERTIES (0000860546) (Filer)

      5/1/25 4:18:45 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Properties filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - COPT DEFENSE PROPERTIES (0000860546) (Filer)

      4/28/25 4:38:46 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • SEC Form DEFA14A filed by COPT Defense Properties

      DEFA14A - COPT DEFENSE PROPERTIES (0000860546) (Filer)

      3/31/25 3:30:47 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate

    $CDP
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • COPT Defense Declares Second Quarter 2025 Common Dividend

      Publishes 2025 Corporate Sustainability Report and TCFD Report COPT Defense Properties (NYSE:CDP) ("COPT Defense" or the "Company") announced today that its Board of Trustees declared a regular quarterly dividend of $0.305 per common share for the second quarter ending June 30, 2025. The second quarter 2025 dividend represents an annualized amount of $1.22 per share and is payable on July 16, 2025, to shareholders of record on June 30, 2025. In addition, the Company announced the publishing of its eleventh annual Corporate Sustainability Report, along with its fourth annual Task Force on Climate-Related Financial Disclosures ("TCFD") Report. Both reports are available in the ‘Sustainabili

      5/20/25 4:16:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Reports First Quarter 2025 Results

      EPS of $0.31 FFO per Share, as Adjusted for Comparability, of $0.65 4.8% FFO per Share Growth Year-over-Year Met Midpoint of Guidance Reiterates Midpoint of 2025 FFO per Share Guidance of $2.66 Implies 3.5% FFO per Share Growth for the Year Continued Strong Occupancy and Leased Levels Defense/IT Portfolio 95.3% Occupied and 96.6% Leased Occupancy Rate Exceeded 94% for 9 Consecutive Quarters Same Property Cash NOI Increased 7.1% Reiterates Midpoint of Same Property Cash NOI Guidance for the Year of 2.75% Committed $52 million of Capital to New Investment in Huntsville $308 million of Active Developments (756,000 SF) are 62% Leased Excellent Leasing to Start the Year Total Leasing of 647

      4/28/25 4:33:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Executes Two Investment Leases in Redstone Gateway Totaling 55,000 SF, Bringing Total Portfolio Year-to-Date Investment Leasing to 103,000 SF

      COPT Defense Properties (NYSE:CDP) ("COPT Defense" or the "Company") has executed two investment leases in Redstone Gateway totaling 55,000 square feet, bringing the total portfolio year-to-date investment leasing to 103,000 square feet. In the first quarter of 2025, the Company signed a lease with the U.S. Department of Defense for 40,800 square feet at 8100 Rideout Road. With this transaction, the property is now 79% leased, with only 27,000 square feet of remaining availability at the 128,000 square foot property. In April 2025, the Company signed a lease with a Defense Contractor for 13,700 square feet at 9700 Advanced Gateway. With this transaction, this property is now 100% pre-leas

      4/28/25 4:16:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate

    $CDP
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • EVP & COO Snider Britt A. bought $26,930 worth of shares (1,000 units at $26.93), increasing direct ownership by 50% to 3,000 units (SEC Form 4)

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      2/26/25 4:14:01 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • EVP & COO Snider Britt A. bought $29,407 worth of shares (1,000 units at $29.41), increasing direct ownership by 100% to 2,000 units (SEC Form 4)

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      9/11/24 9:08:32 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate

    $CDP
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Denton Robert L sold $117,449 worth of shares (4,398 units at $26.70), closing all direct ownership in the company (SEC Form 4)

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      5/19/25 9:08:29 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by Director Denton Robert L

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      3/10/25 10:36:18 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by PRESIDENT/CEO Budorick Stephen E

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      3/4/25 5:13:01 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate

    $CDP
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Jefferies initiated coverage on COPT Defense Properties with a new price target

      Jefferies initiated coverage of COPT Defense Properties with a rating of Buy and set a new price target of $31.00

      3/17/25 7:26:22 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Properties downgraded by Citigroup with a new price target

      Citigroup downgraded COPT Defense Properties from Buy to Neutral and set a new price target of $25.00 from $29.00 previously

      3/22/24 7:28:23 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Properties upgraded by Jefferies with a new price target

      Jefferies upgraded COPT Defense Properties from Hold to Buy and set a new price target of $28.00 from $26.00 previously

      2/21/24 6:21:55 AM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate

    $CDP
    Financials

    Live finance-specific insights

    See more
    • COPT Defense Declares Second Quarter 2025 Common Dividend

      Publishes 2025 Corporate Sustainability Report and TCFD Report COPT Defense Properties (NYSE:CDP) ("COPT Defense" or the "Company") announced today that its Board of Trustees declared a regular quarterly dividend of $0.305 per common share for the second quarter ending June 30, 2025. The second quarter 2025 dividend represents an annualized amount of $1.22 per share and is payable on July 16, 2025, to shareholders of record on June 30, 2025. In addition, the Company announced the publishing of its eleventh annual Corporate Sustainability Report, along with its fourth annual Task Force on Climate-Related Financial Disclosures ("TCFD") Report. Both reports are available in the ‘Sustainabili

      5/20/25 4:16:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Reports First Quarter 2025 Results

      EPS of $0.31 FFO per Share, as Adjusted for Comparability, of $0.65 4.8% FFO per Share Growth Year-over-Year Met Midpoint of Guidance Reiterates Midpoint of 2025 FFO per Share Guidance of $2.66 Implies 3.5% FFO per Share Growth for the Year Continued Strong Occupancy and Leased Levels Defense/IT Portfolio 95.3% Occupied and 96.6% Leased Occupancy Rate Exceeded 94% for 9 Consecutive Quarters Same Property Cash NOI Increased 7.1% Reiterates Midpoint of Same Property Cash NOI Guidance for the Year of 2.75% Committed $52 million of Capital to New Investment in Huntsville $308 million of Active Developments (756,000 SF) are 62% Leased Excellent Leasing to Start the Year Total Leasing of 647

      4/28/25 4:33:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate
    • COPT Defense Provides Conference Call Details to Discuss 1Q 2025 Results

      COPT Defense Properties (NYSE:CDP) ("COPT Defense" or the "Company") announces the release date and conference call details in which management will discuss first quarter 2025 results. Details:   Results Release Date: Monday, April 28, 2025 after the market closes Conference Call Date: Tuesday, April 29, 2025 Time: 12:00 p.m. Eastern Participants must register for the conference call at the link below to receive the dial-in number and personal pin. Registering only takes a few moments and provides direct access to the conference call without waiting for an operator. You may register at any time, including up to and after the call start time: https://registe

      4/3/25 4:16:00 PM ET
      $CDP
      Real Estate Investment Trusts
      Real Estate