• 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
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    COPT Reports Second Quarter 2023 Results

    7/27/23 4:16:00 PM ET
    $OFC
    Real Estate Investment Trusts
    Real Estate
    Get the next $OFC alert in real time by email

    EPS of $0.27 for 2Q23;

    FFO per Share, as Adjusted for Comparability, of $0.60

    Exceeded High-End of Guidance

    Increased Midpoint of 2023 FFO per Share Guidance by 2-cents to $2.40

    Core Portfolio 93.6% Occupied and 95.0% Leased

    Same-Property Cash NOI Increased 5.8% in 2Q23 and 7.0% Year-to-Date

    Raising Same-Property Cash NOI Guidance for the Year by 100 Basis Points, to 4.5%-5.5%

    1.5 million SF of Active Developments are 92% Leased

    Strong Leasing Volume in 1H23; Well Positioned to Achieve 2023 Goals

    Total Leasing of 891,000 SF in 2Q23 and 1.7 million SF Year-to-Date

    88,000 SF of Vacancy Leasing in 2Q23 and 187,000 SF Year-to-Date

    On Track to Achieve Annual Goal of 400,000 SF

    Tenant Retention of 89% in 2Q23 and 83% Year-to-Date

    On Track to Achieve Annual Goal of 80%-85%

    495,000 SF of Development Leasing Year-to-Date

    On Track to Achieve Annual Goal of 700,000 SF

    Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced results for the second quarter ended June 30, 2023.

    Management Comments

    Stephen E. Budorick, COPT's President & Chief Executive Officer, commented, "Our Defense/IT investment strategy, which has concentrated our portfolio near priority U.S. defense installations, continues to produce solid results. Since 2022, the significant growth in defense spending has materialized into elevated tenant demand for our portfolio, resulting in a 96.8% leased rate in our Defense/IT Locations segment, which accounts for 90% of our core portfolio annualized rental revenue. This is the highest leased rate since we started reporting the segment in 2015. Our second quarter results were strong as FFO per share exceeded the midpoint of our guidance range by $0.02. Given our outperformance year to date, we are increasing the midpoint of our full year FFO per share guidance by $0.02 to $2.40 per share, which represents a 2% increase over 2022's results. Same-property cash NOI increased 5.8% for 2Q23 over 2Q22, and 7.0% for the first half of 2023 over the first half of 2022, which led us to again increase our full year change in cash NOI guidance by 100 basis points. Our leasing activity is right on track as we are roughly halfway towards our full year vacancy leasing goal and 70% towards our development leasing goal. Our investment grade rated balance sheet is well positioned to navigate the challenging capital markets environment as we have no significant debt maturities until 2026, with 96% of our NOI unencumbered. We remain confident in our strategy and expect to continue to allocate capital to investments at our Defense/IT Locations that will support continued growth in FFO per share and shareholder value."

    Financial Highlights

    2nd Quarter Financial Results:

    • Diluted earnings per share ("EPS") was $0.27 for the quarter ended June 30, 2023 compared to $0.29 for the quarter ended June 30, 2022.
    • Diluted funds from operations per share ("FFOPS"), as calculated in accordance with Nareit's definition, and FFOPS, as adjusted for comparability, were $0.60 for the quarter ended June 30, 2023 compared to $0.59 for the quarter ended June 30, 2022.

    Operating Performance Highlights

    Operating Portfolio Summary:

    • At June 30, 2023, the Company's 22.9 million square foot core portfolio was 93.6% occupied and 95.0% leased.

    Same-Property Performance:

    • At June 30, 2023, the Company's 20.6 million square foot same-property portfolio was 92.8% occupied and 94.4% leased.
    • The Company's same-property cash NOI increased 5.8% for the three months ended June 30, 2023 compared to the same period in 2022.

    Leasing:

    • Total Square Feet Leased: For the quarter ended June 30, 2023, the Company leased 891,000 square feet, including 803,000 square feet of renewals and 88,000 square feet of vacancy leasing. For the six months ended June 30, 2023, the Company executed 1.7 million square feet of total leasing, including 1.0 million square feet of renewals, 187,000 square feet of vacancy leasing, and 495,000 square feet in development projects.
    • Tenant Retention Rates: During the quarter and six months ended June 30, 2023, the Company renewed 89.0% and 82.7%, respectively, of expiring square feet.
    • Rent Spreads & Average Escalations on Renewing Leases: For the quarter and six months ended June 30, 2023, straight-line rents on renewals increased 7.4% and 6.9%, respectively, and cash rents on renewed space increased 1.3% and 1.1%, respectively. For the same time periods, annual escalations on renewing leases averaged 2.6%.
    • Lease Terms: In the quarter ended June 30, 2023, lease terms averaged 5.0 years on renewing leases and 6.9 years on vacancy leasing. For the six months ended June 30, 2023, lease terms averaged 4.5 years on renewing leases, 7.4 years on vacancy leasing, and 14.3 years on development leasing.

    Investment Activity Highlights

    • Development Pipeline: The Company's development pipeline consists of nine properties totaling 1.5 million square feet that were 92% leased at June 30, 2023. These projects represent a total estimated investment of $480.8 million, of which $222.1 million has been spent.

    Balance Sheet and Capital Transaction Highlights

    • For the quarter ended June 30, 2023, the Company's adjusted EBITDA fixed charge coverage ratio was 4.9x.
    • At June 30, 2023, the Company's net debt to in-place adjusted EBITDA ratio was 6.3x and its net debt adjusted for fully-leased development to in-place adjusted EBITDA ratio was 5.7x.
    • At June 30, 2023, and including the effect of interest rate swaps, the Company's weighted average effective interest rate on its consolidated debt portfolio was 3.1% with a weighted average maturity of 6.2 years; additionally, 95.6% 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 second quarter 2023 conference call; the presentation can be viewed and downloaded from the ‘Financial Info – Financial Results' section of COPT's Investors website: https://investors.copt.com/financial-information/financial-results

    2023 Guidance

    Management is updating its full-year guidance for diluted EPS and diluted FFOPS, per Nareit and as adjusted for comparability, from the prior range of $1.46-$1.52, and $2.35-$2.41, respectively, to new ranges of $1.49-$1.53, and $2.38-$2.42, respectively. Management is establishing third quarter guidance for diluted EPS and diluted FFOPS per Nareit and as adjusted for comparability at $0.26-$0.28 and $0.59-$0.61, 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

    September 30, 2023

     

    Year Ending

    December 31, 2023

     

     

    Low

     

    High

     

    Low

     

    High

    Diluted EPS

     

    $

    0.26

     

    $

    0.28

     

    $

    1.49

     

     

    $

    1.53

     

    Real estate-related depreciation and amortization

     

     

    0.33

     

     

    0.33

     

     

    1.32

     

     

     

    1.32

     

    Gain on sales of real estate

     

     

    —

     

     

    —

     

     

    (0.43

    )

     

     

    (0.43

    )

    Diluted FFOPS, Nareit definition and as adjusted for comparability

     

    $

    0.59

     

    $

    0.61

     

    $

    2.38

     

     

    $

    2.42

     

    Conference Call Information

    Management will discuss second quarter 2023 results on its conference call tomorrow at 12:00 p.m. Eastern Time, details of which are listed below:

    Conference Call Date:

    Friday, July 28, 2023

    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/BI48eea2c0fe934b24aefdd77f5c963ea1

    The conference call will also be available via live webcast in the ‘News & Events – IR Calendar' section of COPT'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's Investors website.

    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

    COPT is a REIT that owns, manages, leases, develops and selectively acquires office and data center properties. The majority of its portfolio is in locations that support the United States Government and its contractors, most of whom are engaged in national security, defense and information technology ("IT") related activities servicing what the Company believes are growing, durable, priority missions ("Defense/IT Locations"). The Company also owns a portfolio of office properties located in select urban submarkets in the Greater Washington, DC/Baltimore region with durable Class-A office fundamentals and characteristics ("Regional Office Properties"). As of June 30, 2023, the Company derived 90% of its core portfolio annualized rental revenue from Defense/IT Locations and 10% from its Regional Office Properties. As of the same date and including 24 properties owned through unconsolidated joint ventures, COPT's core portfolio of 192 properties encompassed 22.9 million square feet and was 95% 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, 2022.

    Source: Corporate Office Properties Trust

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

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

     

     

    For the Three Months

    Ended June 30,

     

    For the Six Months

    Ended June 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

    Revenues

     

     

     

     

     

     

     

    Lease revenue

    $

    153,682

     

     

    $

    142,277

     

     

    $

    304,242

     

     

    $

    283,666

     

    Other property revenue

     

    1,271

     

     

     

    969

     

     

     

    2,392

     

     

     

    1,860

     

    Construction contract and other service revenues

     

    14,243

     

     

     

    42,557

     

     

     

    30,063

     

     

     

    95,757

     

    Total revenues

     

    169,196

     

     

     

    185,803

     

     

     

    336,697

     

     

     

    381,283

     

    Operating expenses

     

     

     

     

     

     

     

    Property operating expenses

     

    61,600

     

     

     

    54,116

     

     

     

    121,020

     

     

     

    111,297

     

    Depreciation and amortization associated with real estate operations

     

    37,600

     

     

     

    34,812

     

     

     

    74,595

     

     

     

    69,076

     

    Construction contract and other service expenses

     

    13,555

     

     

     

    41,304

     

     

     

    28,756

     

     

     

    92,954

     

    General and administrative expenses

     

    7,287

     

     

     

    6,467

     

     

     

    15,283

     

     

     

    13,137

     

    Leasing expenses

     

    2,345

     

     

     

    1,888

     

     

     

    4,344

     

     

     

    3,762

     

    Business development expenses and land carry costs

     

    726

     

     

     

    701

     

     

     

    1,221

     

     

     

    1,484

     

    Total operating expenses

     

    123,113

     

     

     

    139,288

     

     

     

    245,219

     

     

     

    291,710

     

    Interest expense

     

    (16,519

    )

     

     

    (14,808

    )

     

     

    (32,961

    )

     

     

    (29,232

    )

    Interest and other income, net

     

    2,143

     

     

     

    1,593

     

     

     

    4,399

     

     

     

    3,802

     

    Gain on sales of real estate

     

    14

     

     

     

    (19

    )

     

     

    49,392

     

     

     

    (4

    )

    Loss on early extinguishment of debt

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (342

    )

    Income from continuing operations before equity in income of unconsolidated entities and income taxes

     

    31,721

     

     

     

    33,281

     

     

     

    112,308

     

     

     

    63,797

     

    Equity in income of unconsolidated entities

     

    111

     

     

     

    318

     

     

     

    47

     

     

     

    1,206

     

    Income tax expense

     

    (190

    )

     

     

    (4

    )

     

     

    (315

    )

     

     

    (157

    )

    Income from continuing operations

     

    31,642

     

     

     

    33,595

     

     

     

    112,040

     

     

     

    64,846

     

    Discontinued operations

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    29,573

     

    Net Income

     

    31,642

     

     

     

    33,595

     

     

     

    112,040

     

     

     

    94,419

     

    Net income attributable to noncontrolling interests:

     

     

     

     

     

     

     

    Common units in the Operating Partnership ("OP")

     

    (516

    )

     

     

    (496

    )

     

     

    (1,809

    )

     

     

    (1,352

    )

    Other consolidated entities

     

    (839

    )

     

     

    (789

    )

     

     

    (1,165

    )

     

     

    (1,438

    )

    Net income attributable to common shareholders

    $

    30,287

     

     

    $

    32,310

     

     

    $

    109,066

     

     

    $

    91,629

     

     

     

     

     

     

     

     

     

    Earnings per share ("EPS") computation:

     

     

     

     

     

     

     

    Numerator for diluted EPS:

     

     

     

     

     

     

     

    Net income attributable to common shareholders

    $

    30,287

     

     

    $

    32,310

     

     

    $

    109,066

     

     

    $

    91,629

     

    Amount allocable to share-based compensation awards

     

    (98

    )

     

     

    (75

    )

     

     

    (349

    )

     

     

    (259

    )

    Redeemable noncontrolling interests

     

    (51

    )

     

     

    (30

    )

     

     

    (115

    )

     

     

    (69

    )

    Numerator for diluted EPS

    $

    30,138

     

     

    $

    32,205

     

     

    $

    108,602

     

     

    $

    91,301

     

    Denominator:

     

     

     

     

     

     

     

    Weighted average common shares - basic

     

    112,188

     

     

     

    112,082

     

     

     

    112,157

     

     

     

    112,052

     

    Dilutive effect of share-based compensation awards

     

    426

     

     

     

    429

     

     

     

    418

     

     

     

    427

     

    Dilutive effect of redeemable noncontrolling interests

     

    62

     

     

     

    126

     

     

     

    77

     

     

     

    129

     

    Weighted average common shares - diluted

     

    112,676

     

     

     

    112,637

     

     

     

    112,652

     

     

     

    112,608

     

    Diluted EPS

    $

    0.27

     

     

    $

    0.29

     

     

    $

    0.96

     

     

    $

    0.81

     

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

    (in thousands, except per share data)

     

     

    For the Three Months

    Ended June 30,

    For the Six Months

    Ended June 30,

     

     

    2023

     

     

    2022

     

     

    2023

     

     

    2022

     

    Net income

    $

    31,642

     

    $

    33,595

     

    $

    112,040

     

    $

    94,419

     

    Real estate-related depreciation and amortization

     

    37,600

     

     

    34,812

     

     

    74,595

     

     

    69,076

     

    Gain on sales of real estate from continuing and discontinued operations

     

    (14

    )

     

    19

     

     

    (49,392

    )

     

    (28,560

    )

    Depreciation and amortization on unconsolidated real estate JVs

     

    805

     

     

    525

     

     

    1,606

     

     

    1,051

     

    Funds from operations ("FFO")

     

    70,033

     

     

    68,951

     

     

    138,849

     

     

    135,986

     

    FFO allocable to other noncontrolling interests

     

    (1,239

    )

     

    (1,178

    )

     

    (1,947

    )

     

    (2,220

    )

    Basic FFO allocable to share-based compensation awards

     

    (480

    )

     

    (357

    )

     

    (946

    )

     

    (719

    )

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

     

    68,314

     

     

    67,416

     

     

    135,956

     

     

    133,047

     

    Redeemable noncontrolling interests

     

    (28

    )

     

    4

     

     

    (58

    )

     

    (2

    )

    Diluted FFO adjustments allocable to share-based compensation awards

     

    37

     

     

    27

     

     

    76

     

     

    54

     

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

     

    68,323

     

     

    67,447

     

     

    135,974

     

     

    133,099

     

    Loss on early extinguishment of debt

     

    —

     

     

    —

     

     

    —

     

     

    342

     

    Executive transition costs

     

    248

     

     

    137

     

     

    248

     

     

    137

     

    Diluted FFO comparability adjustments allocable to share-based compensation awards

     

    (2

    )

     

    —

     

     

    (2

    )

     

    (2

    )

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

     

    68,569

     

     

    67,584

     

     

    136,220

     

     

    133,576

     

    Straight line rent adjustments and lease incentive amortization

     

    (3,161

    )

     

    (3,198

    )

     

    (6,677

    )

     

    (6,387

    )

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

     

    17

     

     

    49

     

     

    (2

    )

     

    (323

    )

    Share-based compensation, net of amounts capitalized

     

    2,213

     

     

    2,154

     

     

    3,946

     

     

    4,265

     

    Amortization of deferred financing costs

     

    628

     

     

    541

     

     

    1,260

     

     

    1,138

     

    Amortization of net debt discounts, net of amounts capitalized

     

    622

     

     

    608

     

     

    1,240

     

     

    1,213

     

    Replacement capital expenditures

     

    (22,664

    )

     

    (17,717

    )

     

    (50,874

    )

     

    (35,075

    )

    Other

     

    (221

    )

     

    406

     

     

    (494

    )

     

    445

     

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

    $

    46,003

     

    $

    50,427

     

    $

    84,619

     

    $

    98,852

     

    Diluted FFO per share

    $

    0.60

     

    $

    0.59

     

    $

    1.19

     

    $

    1.17

     

    Diluted FFO per share, as adjusted for comparability

    $

    0.60

     

    $

    0.59

     

    $

    1.19

     

    $

    1.17

     

    Dividends/distributions per common share/unit

    $

    0.285

     

    $

    0.275

     

    $

    0.57

     

    $

    0.55

     

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

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

     

     

    June 30,

    2023

     

    December 31,

    2022

    Balance Sheet Data

     

     

     

    Properties, net of accumulated depreciation

    $

    3,672,235

     

     

    $

    3,556,398

     

    Total assets

    $

    4,246,346

     

     

    $

    4,257,275

     

    Debt per balance sheet

    $

    2,176,174

     

     

    $

    2,231,794

     

    Total liabilities

    $

    2,447,436

     

     

    $

    2,509,527

     

    Redeemable noncontrolling interests

    $

    22,215

     

     

    $

    26,293

     

    Total equity

    $

    1,776,695

     

     

    $

    1,721,455

     

    Debt to assets

     

    51.2

    %

     

     

    52.4

    %

    Net debt to adjusted book

     

    38.4

    %

     

     

    39.8

    %

     

     

     

     

    Core Portfolio Data (as of period end)

     

     

     

    Number of operating properties

     

    192

     

     

     

    192

     

    Total operational square feet (in thousands)

     

    22,878

     

     

     

    22,849

     

    % Occupied

     

    93.6

    %

     

     

    92.8

    %

    % Leased

     

    95.0

    %

     

     

    95.3

    %

     

    For the Three Months

    Ended June 30,

     

    For the Six Months

    Ended June 30,

    2023

     

     

    2022

     

     

    2023

     

     

    2022

     

    GAAP

     

     

     

     

     

     

     

    Payout ratio:

     

     

     

     

     

     

     

    Net income

    103.1

    %

     

    93.4

    %

     

    58.3

    %

     

    66.5

    %

    Debt ratios:

     

     

     

     

     

     

     

    Net income to interest expense ratio

    1.9x

     

    2.3x

     

    3.4x

     

    3.2x

    Debt to net income ratio

    17.2x

     

    16.2x

     

    N/A

     

     

    N/A

     

    Non-GAAP

     

     

     

     

     

     

     

    Payout ratios:

     

     

     

     

     

     

     

    Diluted FFO

    47.5

    %

     

    46.3

    %

     

    47.7

    %

     

    47.0

    %

    Diluted FFO, as adjusted for comparability

    47.3

    %

     

    46.3

    %

     

    47.6

    %

     

    46.8

    %

    Diluted AFFO

    70.5

    %

     

    62.0

    %

     

    76.6

    %

     

    63.2

    %

    Debt ratios:

     

     

     

     

     

     

     

    Adjusted EBITDA fixed charge coverage ratio

    4.9x

     

    5.3x

     

    5.0x

     

    5.3x

    Net debt to in-place adjusted EBITDA ratio

    6.3x

     

    6.4x

     

    N/A

     

     

    N/A

     

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

    5.7x

     

    5.8x

     

    N/A

     

     

    N/A

     

     

     

     

     

     

     

     

     

    Reconciliation of denominators for per share measures

     

     

     

     

     

     

    Denominator for diluted EPS

    112,676

     

     

    112,637

     

     

    112,652

     

     

    112,608

     

    Weighted average common units

    1,514

     

     

    1,476

     

     

    1,502

     

     

    1,430

     

    Denominator for diluted FFO per share and as adjusted for comparability

    114,190

     

     

    114,113

     

     

    114,154

     

     

    114,038

     

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

    (in thousands)

     

     

    For the Three Months

    Ended June 30,

     

    For the Six Months

    Ended June 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

    Numerators for Payout Ratios

     

     

     

     

     

     

     

    Dividends on unrestricted common and deferred shares

    $

    31,995

     

     

    $

    30,842

     

     

    $

    63,984

     

     

    $

    61,679

     

    Distributions on unrestricted common units

     

    433

     

     

     

    407

     

     

     

    863

     

     

     

    811

     

    Dividends and distributions on restricted shares and units

     

    204

     

     

     

    135

     

     

     

    419

     

     

     

    293

     

    Total dividends and distributions for GAAP payout ratio

     

    32,632

     

     

     

    31,384

     

     

     

    65,266

     

     

     

    62,783

     

    Dividends and distributions on antidilutive shares and units

     

    (205

    )

     

     

    (123

    )

     

     

    (421

    )

     

     

    (268

    )

    Dividends and distributions for non-GAAP payout ratios

    $

    32,427

     

     

    $

    31,261

     

     

    $

    64,845

     

     

    $

    62,515

     

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

     

    Net income

    $

    31,642

     

     

    $

    33,595

     

     

    $

    112,040

     

     

    $

    94,419

     

    Interest expense

     

    16,519

     

     

     

    14,808

     

     

     

    32,961

     

     

     

    29,232

     

    Income tax expense

     

    190

     

     

     

    4

     

     

     

    315

     

     

     

    157

     

    Real estate-related depreciation and amortization

     

    37,600

     

     

     

    34,812

     

     

     

    74,595

     

     

     

    69,076

     

    Other depreciation and amortization

     

    609

     

     

     

    552

     

     

     

    1,211

     

     

     

    1,159

     

    Gain on sales of real estate from continuing and discontinued operations

     

    (14

    )

     

     

    19

     

     

     

    (49,392

    )

     

     

    (28,560

    )

    Adjustments from unconsolidated real estate JVs

     

    1,559

     

     

     

    760

     

     

     

    3,263

     

     

     

    1,518

     

    EBITDAre

     

    88,105

     

     

     

    84,550

     

     

     

    174,993

     

     

     

    167,001

     

    Loss on early extinguishment of debt

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    342

     

    Net gain on other investments

     

    —

     

     

     

    1

     

     

     

    —

     

     

     

    (564

    )

    Credit loss expense (recoveries)

     

    238

     

     

     

    225

     

     

     

    305

     

     

     

    (91

    )

    Business development expenses

     

    394

     

     

     

    385

     

     

     

    635

     

     

     

    711

     

    Executive transition costs

     

    307

     

     

     

    137

     

     

     

    554

     

     

     

    137

     

    Adjusted EBITDA

     

    89,044

     

     

     

    85,298

     

     

    $

    176,487

     

     

    $

    167,536

     

    Pro forma NOI adjustment for property changes within period

     

    56

     

     

     

    127

     

     

     

     

     

    Change in collectability of deferred rental revenue

     

    28

     

     

     

    231

     

     

     

     

     

    In-place adjusted EBITDA

    $

    89,128

     

     

    $

    85,656

     

     

     

     

     

     

     

     

     

     

     

     

     

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

     

     

     

     

     

     

     

    Tenant improvements and incentives

    $

    32,619

     

     

    $

    10,655

     

     

    $

    52,605

     

     

    $

    20,665

     

    Building improvements

     

    2,766

     

     

     

    6,751

     

     

     

    4,907

     

     

     

    13,583

     

    Leasing costs

     

    3,542

     

     

     

    1,748

     

     

     

    5,292

     

     

     

    4,018

     

    Net (exclusions from) additions to tenant improvements and incentives

     

    (16,007

    )

     

     

    474

     

     

     

    (11,168

    )

     

     

    2,282

     

    Excluded building improvements and leasing costs

     

    (256

    )

     

     

    (1,911

    )

     

     

    (762

    )

     

     

    (5,473

    )

    Replacement capital expenditures

    $

    22,664

     

     

    $

    17,717

     

     

    $

    50,874

     

     

    $

    35,075

     

     

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

    (in thousands)

     

     

    For the Three Months

    Ended June 30,

     

    For the Six Months

    Ended June 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

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

     

     

     

     

     

     

     

    Interest expense

    $

    16,519

     

     

    $

    14,808

     

     

    $

    32,961

     

     

    $

    29,232

     

    Less: Amortization of deferred financing costs

     

    (628

    )

     

     

    (541

    )

     

     

    (1,260

    )

     

     

    (1,138

    )

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

     

    (622

    )

     

     

    (608

    )

     

     

    (1,240

    )

     

     

    (1,213

    )

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

     

    791

     

     

     

    233

     

     

     

    1,564

     

     

     

    464

     

    Scheduled principal amortization

     

    746

     

     

     

    844

     

     

     

    1,536

     

     

     

    1,618

     

    Capitalized interest

     

    1,194

     

     

     

    1,376

     

     

     

    1,964

     

     

     

    2,905

     

    Denominator for fixed charge coverage-Adjusted EBITDA

    $

    18,000

     

     

    $

    16,112

     

     

    $

    35,525

     

     

    $

    31,868

     

     

     

     

     

     

     

     

     

    Reconciliation of net income to NOI from real estate operations, same properties NOI from real estate operations and same properties cash NOI from real estate operations

     

     

     

     

     

     

     

    Net income

    $

    31,642

     

     

    $

    33,595

     

     

    $

    112,040

     

     

    $

    94,419

     

    Construction contract and other service revenues

     

    (14,243

    )

     

     

    (42,557

    )

     

     

    (30,063

    )

     

     

    (95,757

    )

    Depreciation and other amortization associated with real estate operations

     

    37,600

     

     

     

    34,812

     

     

     

    74,595

     

     

     

    69,076

     

    Construction contract and other service expenses

     

    13,555

     

     

     

    41,304

     

     

     

    28,756

     

     

     

    92,954

     

    General and administrative expenses

     

    7,287

     

     

     

    6,467

     

     

     

    15,283

     

     

     

    13,137

     

    Leasing expenses

     

    2,345

     

     

     

    1,888

     

     

     

    4,344

     

     

     

    3,762

     

    Business development expenses and land carry costs

     

    726

     

     

     

    701

     

     

     

    1,221

     

     

     

    1,484

     

    Interest expense

     

    16,519

     

     

     

    14,808

     

     

     

    32,961

     

     

     

    29,232

     

    Interest and other income, net

     

    (2,143

    )

     

     

    (1,593

    )

     

     

    (4,399

    )

     

     

    (3,802

    )

    Gain on sales of real estate from continuing operations

     

    (14

    )

     

     

    19

     

     

     

    (49,392

    )

     

     

    4

     

    Loss on early extinguishment of debt

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    342

     

    Equity in income of unconsolidated entities

     

    (111

    )

     

     

    (318

    )

     

     

    (47

    )

     

     

    (1,206

    )

    Unconsolidated real estate JVs NOI allocable to COPT included in equity in income of unconsolidated entities

     

    1,671

     

     

     

    1,080

     

     

     

    3,313

     

     

     

    2,160

     

    Income tax expense

     

    190

     

     

     

    4

     

     

     

    315

     

     

     

    157

     

    Discontinued operations

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (29,573

    )

    Revenues from real estate operations from discontinued operations

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    1,980

     

    Property operating expenses from discontinued operations

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (971

    )

    NOI from real estate operations

     

    95,024

     

     

     

    90,210

     

     

     

    188,927

     

     

     

    177,398

     

    Non-Same Properties NOI from real estate operations

     

    (8,770

    )

     

     

    (6,603

    )

     

     

    (18,221

    )

     

     

    (12,365

    )

    Same Properties NOI from real estate operations

     

    86,254

     

     

     

    83,607

     

     

     

    170,706

     

     

     

    165,033

     

    Straight line rent adjustments and lease incentive amortization

     

    1,232

     

     

     

    (1,301

    )

     

     

    2,624

     

     

     

    (3,592

    )

    Amortization of acquired above- and below-market rents

     

    (129

    )

     

     

    (97

    )

     

     

    (295

    )

     

     

    (616

    )

    Lease termination fees, net

     

    (1,059

    )

     

     

    (399

    )

     

     

    (2,280

    )

     

     

    (620

    )

    Tenant funded landlord assets and lease incentives

     

    (1,191

    )

     

     

    (1,311

    )

     

     

    (2,379

    )

     

     

    (2,821

    )

    Cash NOI adjustments in unconsolidated real estate JVs

     

    (70

    )

     

     

    (92

    )

     

     

    (145

    )

     

     

    (190

    )

    Same Properties Cash NOI from real estate operations

    $

    85,037

     

     

    $

    80,407

     

     

    $

    168,231

     

     

    $

    157,194

     

    Corporate Office Properties Trust

    Summary Financial Data

    (unaudited)

    (in thousands)

     

     

     

    June 30,

    2023

     

    December 31,

    2022

    Reconciliation of total assets to adjusted book

     

     

     

     

    Total assets

     

    $

    4,246,346

     

     

    $

    4,257,275

     

    Accumulated depreciation

     

     

    1,334,066

     

     

     

    1,267,434

     

    Accumulated depreciation included in assets held for sale

     

     

    —

     

     

     

    6,014

     

    Accumulated amortization of intangibles on property acquisitions and deferred leasing costs

     

     

    226,555

     

     

     

    222,779

     

    COPT's share of liabilities of unconsolidated real estate JVs

     

     

    60,724

     

     

     

    52,404

     

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

     

     

    7,800

     

     

     

    6,078

     

    Less: Property - operating lease liabilities

     

     

    (33,923

    )

     

     

    (28,759

    )

    Less: Property - finance lease liabilities

     

     

    (426

    )

     

     

    —

     

    Less: Cash and cash equivalents

     

     

    (14,273

    )

     

     

    (12,337

    )

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

     

     

    (974

    )

     

     

    (456

    )

    Adjusted book

     

    $

    5,825,895

     

     

    $

    5,770,432

     

     

     

    June 30,

    2023

     

    December 31,

    2022

     

    June 30,

    2022

    Reconciliation of debt to net debt, net debt adjusted for fully-leased development and pro forma net debt adjusted for fully-leased development

     

     

     

     

     

     

    Debt per balance sheet

     

    $

    2,176,174

     

     

    $

    2,231,794

     

     

    $

    2,177,811

     

    Net discounts and deferred financing costs

     

     

    21,342

     

     

     

    23,160

     

     

     

    23,857

     

    COPT's share of unconsolidated JV gross debt

     

     

    52,364

     

     

     

    52,100

     

     

     

    26,250

     

    Gross debt

     

     

    2,249,880

     

     

     

    2,307,054

     

     

     

    2,227,918

     

    Less: Cash and cash equivalents

     

     

    (14,273

    )

     

     

    (12,337

    )

     

     

    (20,735

    )

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

     

     

    (974

    )

     

     

    (456

    )

     

     

    (457

    )

    Net debt

     

     

    2,234,633

     

     

     

    2,294,261

     

     

     

    2,206,726

     

    Costs incurred on fully-leased development properties

     

     

    (189,407

    )

     

     

    (95,972

    )

     

     

    (223,485

    )

    Net debt adjusted for fully-leased development

     

    $

    2,045,226

     

     

    $

    2,198,289

     

     

    $

    1,983,241

     

     

     

     

     

     

     

     

    Net debt

     

    $

    2,234,633

     

     

    $

    2,294,261

     

     

    $

    2,206,726

     

    Pro forma debt adjustments from subsequent event transaction proceeds

     

     

    N/A

     

     

     

    (189,000

    )

     

     

    N/A

     

    Pro forma net debt

     

     

    2,234,633

     

     

     

    2,105,261

     

     

     

    2,206,726

     

    Costs incurred on fully-leased development properties

     

     

    (189,407

    )

     

     

    (95,972

    )

     

     

    (223,485

    )

    Pro forma net debt adjusted for fully-leased development

     

    $

    2,045,226

     

     

    $

    2,009,289

     

     

    $

    1,983,241

     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20230727043433/en/

    Get the next $OFC alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $OFC

    DatePrice TargetRatingAnalyst
    9/14/2022$30.00 → $28.00Buy → Hold
    Truist
    6/23/2022Outperform → In-line
    Evercore ISI
    1/13/2022$24.00Sector Weight → Underweight
    Keybanc
    1/10/2022$34.00 → $30.00Buy → Hold
    Jefferies
    11/2/2021$33.00 → $31.00Outperform
    Raymond James
    8/2/2021$31.00 → $33.00Outperform
    Raymond James
    More analyst ratings

    $OFC
    Insider Trading

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

    See more
    • SEC Form 4 filed by Denton Robert L

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      2/13/24 9:13:03 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by Mifsud Anthony

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      2/5/24 1:29:36 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by Budorick Stephen E

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      2/5/24 1:27:13 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Corporate Office Properties Trust (Amendment)

      SC 13G/A - COPT DEFENSE PROPERTIES (0000860546) (Subject)

      2/13/24 5:02:29 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G filed by Corporate Office Properties Trust

      SC 13G - COPT DEFENSE PROPERTIES (0000860546) (Subject)

      2/13/24 12:52:16 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G/A filed by Corporate Office Properties Trust (Amendment)

      SC 13G/A - COPT DEFENSE PROPERTIES (0000860546) (Subject)

      2/9/24 8:50:19 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    Financials

    Live finance-specific insights

    See more
    • Corporate Office Properties Trust Announces Pricing of $300 Million of Exchangeable Senior Notes

      Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced today that its operating partnership, Corporate Office Properties, L.P. (the "Operating Partnership"), has priced the previously announced offering of $300 million aggregate principal amount of its 5.25% Exchangeable Senior Notes due 2028 (the "Notes") in a private placement (the "Offering") to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"). The Operating Partnership also granted the initial purchasers of the Notes an option to purchase, during a 13-day period beginning on, and including, the first date o

      9/7/23 9:24:00 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Properties Trust Announces Proposed Private Placement of $300 Million of Exchangeable Senior Notes

      Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced today that its operating partnership, Corporate Office Properties, L.P. (the "Operating Partnership"), intends to offer, subject to market conditions and other factors, $300 million aggregate principal amount of its Exchangeable Senior Notes due 2028 (the "Notes") in a private placement (the "Offering") to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"). The Operating Partnership also intends to grant the initial purchasers of the Notes an option to purchase up to an additional $45 million aggregate princi

      9/6/23 4:07:00 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Properties Trust Rebrands to COPT Defense Properties

      Announces New Name and Logo to Align with Defense and Mission Critical Sector Focus Corporate Office Properties Trust (NYSE:OFC) ("COPT" or the "Company") today announced that the Company is changing its name to COPT Defense Properties ("COPT Defense") and its ticker symbol for its common shares listed on the New York Stock Exchange from "OFC" to "CDP" effective September 15, 2023. Stephen E. Budorick, President & Chief Executive Officer, commented, "Over the past decade, we have executed a strategy which has deeply concentrated our real estate portfolio at locations proximate to, or sometimes containing, priority National Defense missions, and mission critical operations. This strategy

      9/5/23 7:00:00 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    Insider Purchases

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

    See more
    • Snider Britt A. bought $25,110 worth of shares (1,000 units at $25.11) (SEC Form 4)

      4 - COPT DEFENSE PROPERTIES (0000860546) (Issuer)

      12/19/23 4:11:25 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • COPT to Present at the BofA Securities 2023 Global Real Estate Conference

      Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced that its President and CEO, Stephen E. Budorick, will provide an overview of the Company and participate in a question and answer session at the BofA Securities 2023 Global Real Estate Conference. The presentation will be held on Tuesday, September 12, 2023 at 1:25 p.m. Eastern Time. A live audio webcast of the presentation will be available in the ‘News & Events – IR Calendar' section of COPT's Investors website: https://investors.copt.com/news-events/ir-calendar About COPT COPT is a REIT that owns, manages, leases, develops and selectively acquires office and data center properties. The majority of its

      9/8/23 4:16:00 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Properties Trust Announces Pricing of $300 Million of Exchangeable Senior Notes

      Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced today that its operating partnership, Corporate Office Properties, L.P. (the "Operating Partnership"), has priced the previously announced offering of $300 million aggregate principal amount of its 5.25% Exchangeable Senior Notes due 2028 (the "Notes") in a private placement (the "Offering") to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"). The Operating Partnership also granted the initial purchasers of the Notes an option to purchase, during a 13-day period beginning on, and including, the first date o

      9/7/23 9:24:00 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Properties Trust Announces Proposed Private Placement of $300 Million of Exchangeable Senior Notes

      Corporate Office Properties Trust ("COPT" or the "Company") (NYSE:OFC) announced today that its operating partnership, Corporate Office Properties, L.P. (the "Operating Partnership"), intends to offer, subject to market conditions and other factors, $300 million aggregate principal amount of its Exchangeable Senior Notes due 2028 (the "Notes") in a private placement (the "Offering") to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"). The Operating Partnership also intends to grant the initial purchasers of the Notes an option to purchase up to an additional $45 million aggregate princi

      9/6/23 4:07:00 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    SEC Filings

    See more
    • Corporate Office Properties Trust filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

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

      2/8/24 4:35:48 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Properties Trust filed SEC Form 8-K: Other Events, Financial Statements and Exhibits

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

      11/22/23 4:18:36 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 424B7 filed by Corporate Office Properties Trust

      424B7 - COPT DEFENSE PROPERTIES (0000860546) (Filer)

      11/22/23 4:17:20 PM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate

    $OFC
    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
    • Corp Office Props downgraded by Truist with a new price target

      Truist downgraded Corp Office Props from Buy to Hold and set a new price target of $28.00 from $30.00 previously

      9/14/22 7:33:29 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corp Office Props downgraded by Evercore ISI

      Evercore ISI downgraded Corp Office Props from Outperform to In-line

      6/23/22 9:11:11 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate
    • Corporate Office Props downgraded by Keybanc with a new price target

      Keybanc downgraded Corporate Office Props from Sector Weight to Underweight and set a new price target of $24.00

      1/13/22 5:47:17 AM ET
      $OFC
      Real Estate Investment Trusts
      Real Estate