SEC Form 10-Q filed by Corporate Office Properties Trust
$OFC
Real Estate Investment Trusts
Real Estate
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark one)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
| For the quarterly period ended | |||||
or
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
| For the transition period from | to | ||||||||||
Commission file number 1-14023
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of | (IRS Employer | |||||||
| incorporation or organization) | Identification No.) | |||||||
| (Address of principal executive offices) | (Zip Code) | ||||
Registrant’s telephone number, including area code: (443 ) 285-5400
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | Smaller reporting company | Emerging growth company | |||||||||||||||||||||||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
As of July 21, 2023, 112,534,746 of Corporate Office Properties Trust’s Common Shares of Beneficial Interest, $0.01 par value, were issued and outstanding.
TABLE OF CONTENTS
FORM 10-Q
| PAGE | ||||||||
2
PART I: FINANCIAL INFORMATION
Item 1. Financial Statements
Corporate Office Properties Trust and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share data)
(unaudited)
| June 30, 2023 | December 31, 2022 | ||||||||||
| Assets | |||||||||||
| Properties, net: | |||||||||||
| Operating properties, net | $ | $ | |||||||||
| Projects in development or held for future development | |||||||||||
| Total properties, net | |||||||||||
| Property - operating right-of-use assets | |||||||||||
| Assets held for sale, net | |||||||||||
| Cash and cash equivalents | |||||||||||
| Investment in unconsolidated real estate joint ventures | |||||||||||
| Accounts receivable, net | |||||||||||
| Deferred rent receivable | |||||||||||
| Lease incentives, net | |||||||||||
Deferred leasing costs (net of accumulated amortization of $ | |||||||||||
Investing receivables (net of allowance for credit losses of $ | |||||||||||
| Prepaid expenses and other assets, net | |||||||||||
| Total assets | $ | $ | |||||||||
| Liabilities and equity | |||||||||||
| Liabilities: | |||||||||||
| Debt, net | $ | $ | |||||||||
| Accounts payable and accrued expenses | |||||||||||
| Rents received in advance and security deposits | |||||||||||
| Dividends and distributions payable | |||||||||||
| Deferred revenue associated with operating leases | |||||||||||
| Property - operating lease liabilities | |||||||||||
| Other liabilities | |||||||||||
| Total liabilities | |||||||||||
Commitments and contingencies (Note 17) | |||||||||||
| Redeemable noncontrolling interests | |||||||||||
| Equity: | |||||||||||
| Shareholders’ equity: | |||||||||||
Common Shares of beneficial interest ($ | |||||||||||
| Additional paid-in capital | |||||||||||
| Cumulative distributions in excess of net income | ( | ( | |||||||||
| Accumulated other comprehensive income | |||||||||||
| Total shareholders’ equity | |||||||||||
| Noncontrolling interests in subsidiaries: | |||||||||||
| Common units in Corporate Office Properties, L.P. (“COPLP”) | |||||||||||
| Other consolidated entities | |||||||||||
| Noncontrolling interests in subsidiaries | |||||||||||
| Total equity | |||||||||||
| Total liabilities, redeemable noncontrolling interests and equity | $ | $ | |||||||||
See accompanying notes to consolidated financial statements.
3
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Lease revenue | $ | $ | $ | $ | |||||||||||||||||||
| Other property revenue | |||||||||||||||||||||||
| Construction contract and other service revenues | |||||||||||||||||||||||
| Total revenues | |||||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||
| Property operating expenses | |||||||||||||||||||||||
| Depreciation and amortization associated with real estate operations | |||||||||||||||||||||||
| Construction contract and other service expenses | |||||||||||||||||||||||
| General, administrative, leasing and other expenses | |||||||||||||||||||||||
| Total operating expenses | |||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | |||||||||||||||||||
| Interest and other income, net | |||||||||||||||||||||||
| Gain on sales of real estate | ( | ( | |||||||||||||||||||||
| Loss on early extinguishment of debt | ( | ||||||||||||||||||||||
| Income from continuing operations before equity in income of unconsolidated entities and income taxes | |||||||||||||||||||||||
| Equity in income of unconsolidated entities | |||||||||||||||||||||||
| Income tax expense | ( | ( | ( | ( | |||||||||||||||||||
| Income from continuing operations | |||||||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Net income | |||||||||||||||||||||||
| Net income attributable to noncontrolling interests: | |||||||||||||||||||||||
| Common units in COPLP | ( | ( | ( | ( | |||||||||||||||||||
| Other consolidated entities | ( | ( | ( | ( | |||||||||||||||||||
| Net income attributable to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
| Basic earnings per common share: (1) | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Net income attributable to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
| Diluted earnings per common share: (1) | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Net income attributable to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
(1) Basic and diluted earnings per common share are calculated based on amounts attributable to common shareholders.
See accompanying notes to consolidated financial statements.
4
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Comprehensive Income
(in thousands)
(unaudited)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||||||||
| Other comprehensive income: | |||||||||||||||||||||||
| Unrealized income on interest rate derivatives | |||||||||||||||||||||||
Reclassification adjustments on interest rate derivatives recognized in interest expense | ( | ( | |||||||||||||||||||||
| Total other comprehensive income | |||||||||||||||||||||||
| Comprehensive income | |||||||||||||||||||||||
| Comprehensive income attributable to noncontrolling interests | ( | ( | ( | ( | |||||||||||||||||||
| Comprehensive income attributable to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
See accompanying notes to consolidated financial statements.
5
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Equity
(Dollars in thousands)
(unaudited)
| Common Shares | Additional Paid-in Capital | Cumulative Distributions in Excess of Net Income | Accumulated Other Comprehensive Income | Noncontrolling Interests | Total | |||||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2022 ( | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
Share-based compensation ( | — | — | — | |||||||||||||||||||||||||||||||||||
| Redemption of vested equity awards | — | ( | — | — | — | ( | ||||||||||||||||||||||||||||||||
| Adjustments to noncontrolling interests resulting from changes in ownership of COPLP | — | — | — | ( | ||||||||||||||||||||||||||||||||||
| Comprehensive income | — | — | ||||||||||||||||||||||||||||||||||||
| Dividends | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||
| Distributions to owners of common units in COPLP | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests in other consolidated entities | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
| Adjustments for changes in fair value of redeemable noncontrolling interests | — | — | — | — | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 ( | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2023 ( | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
Share-based compensation ( | — | — | — | |||||||||||||||||||||||||||||||||||
| Redemption of vested equity awards | — | ( | — | — | — | ( | ||||||||||||||||||||||||||||||||
| Adjustments to noncontrolling interests resulting from changes in ownership of COPLP | — | — | — | ( | ||||||||||||||||||||||||||||||||||
| Comprehensive income | — | — | ||||||||||||||||||||||||||||||||||||
| Dividends | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||
| Distributions to owners of common units in COPLP | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests in other consolidated entities | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||
| Adjustments for changes in fair value of redeemable noncontrolling interests | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Reclassification of redeemable noncontrolling interests to equity | — | — | — | — | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 ( | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||
See accompanying notes to consolidated financial statements.
6
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Equity (continued)
(Dollars in thousands)
(unaudited)
| Common Shares | Additional Paid-in Capital | Cumulative Distributions in Excess of Net Income | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total | ||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 ( | $ | $ | $ | ( | $ | ( | $ | $ | |||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
Share-based compensation ( | — | — | |||||||||||||||||||||||||||||||||
| Redemption of vested equity awards | — | ( | — | — | — | ( | |||||||||||||||||||||||||||||
| Adjustments to noncontrolling interests resulting from changes in ownership of COPLP | — | ( | — | — | |||||||||||||||||||||||||||||||
| Comprehensive income | — | — | |||||||||||||||||||||||||||||||||
| Dividends | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
| Distributions to owners of common units in COPLP | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Distributions to noncontrolling interests in other consolidated entities | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Adjustments for changes in fair value of redeemable noncontrolling interests | — | — | — | — | |||||||||||||||||||||||||||||||
Balance at June 30, 2022 ( | $ | $ | $ | ( | $ | $ | $ | ||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 ( | $ | $ | $ | ( | $ | $ | $ | ||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
Share-based compensation ( | — | — | |||||||||||||||||||||||||||||||||
| Redemption of vested equity awards | — | ( | — | — | — | ( | |||||||||||||||||||||||||||||
| Adjustments to noncontrolling interests resulting from changes in ownership of COPLP | — | ( | — | — | |||||||||||||||||||||||||||||||
| Comprehensive income | — | — | |||||||||||||||||||||||||||||||||
| Dividends | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||
| Distributions to owners of common units in COPLP | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Distributions to noncontrolling interests in other consolidated entities | — | — | — | — | ( | ( | |||||||||||||||||||||||||||||
| Adjustments for changes in fair value of redeemable noncontrolling interests | — | — | — | — | |||||||||||||||||||||||||||||||
| Reclassification of redeemable noncontrolling interests to equity | — | — | — | — | |||||||||||||||||||||||||||||||
Balance at June 30, 2023 ( | $ | $ | $ | ( | $ | $ | $ | ||||||||||||||||||||||||||||
See accompanying notes to consolidated financial statements.
7
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
| For the Six Months Ended June 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Revenues from real estate operations received | $ | $ | |||||||||
| Construction contract and other service revenues received | |||||||||||
| Property operating expenses paid | ( | ( | |||||||||
| Construction contract and other service expenses paid | ( | ( | |||||||||
| General, administrative, leasing and other expenses paid | ( | ( | |||||||||
| Interest expense paid | ( | ( | |||||||||
| Lease incentives paid | ( | ( | |||||||||
| Other | ( | ||||||||||
| Net cash provided by operating activities | |||||||||||
| Cash flows from investing activities | |||||||||||
| Development and redevelopment of properties | ( | ( | |||||||||
| Tenant improvements on operating properties | ( | ( | |||||||||
| Other capital improvements on operating properties | ( | ( | |||||||||
| Proceeds from sale of properties | |||||||||||
| Leasing costs paid | ( | ( | |||||||||
| Other | ( | ||||||||||
| Net cash (used in) provided by investing activities | ( | ||||||||||
| Cash flows from financing activities | |||||||||||
| Proceeds from debt | |||||||||||
| Revolving Credit Facility | |||||||||||
| Repayments of debt | |||||||||||
| Revolving Credit Facility | ( | ( | |||||||||
| Term loan facility | ( | ||||||||||
| Scheduled principal amortization | ( | ( | |||||||||
| Other debt repayments | ( | ||||||||||
| Common share dividends paid | ( | ( | |||||||||
| Other | ( | ( | |||||||||
| Net cash used in financing activities | ( | ( | |||||||||
| Net (decrease) increase in cash and cash equivalents and restricted cash | ( | ||||||||||
| Cash and cash equivalents and restricted cash | |||||||||||
| Beginning of period | |||||||||||
| End of period | $ | $ | |||||||||
See accompanying notes to consolidated financial statements.
8
Corporate Office Properties Trust and Subsidiaries
Consolidated Statements of Cash Flows (continued)
(in thousands)
(unaudited)
| For the Six Months Ended June 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Reconciliation of net income to net cash provided by operating activities: | |||||||||||
| Net income | $ | $ | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and other amortization | |||||||||||
| Amortization of deferred financing costs and net debt discounts | |||||||||||
| Increase in deferred rent receivable | ( | ( | |||||||||
| Gain on sales of real estate | ( | ( | |||||||||
| Share-based compensation | |||||||||||
| Other | ( | ( | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| (Increase) decrease in accounts receivable | ( | ||||||||||
| Decrease in lease incentives and prepaid expenses and other assets, net | |||||||||||
| Increase (decrease) in accounts payable, accrued expenses and other liabilities | ( | ||||||||||
| Increase (decrease) in rents received in advance and security deposits | ( | ||||||||||
| Net cash provided by operating activities | $ | $ | |||||||||
| Reconciliation of cash and cash equivalents and restricted cash: | |||||||||||
| Cash and cash equivalents at beginning of period | $ | $ | |||||||||
| Restricted cash at beginning of period | |||||||||||
| Cash and cash equivalents and restricted cash at beginning of period | $ | $ | |||||||||
| Cash and cash equivalents at end of period | $ | $ | |||||||||
| Restricted cash at end of period | |||||||||||
| Cash and cash equivalents and restricted cash at end of period | $ | $ | |||||||||
| Supplemental schedule of non-cash investing and financing activities: | |||||||||||
| Decrease in accrued capital improvements, leasing and other investing activity costs | $ | ( | $ | ( | |||||||
| Recognition of operating right-of-use assets and related lease liabilities | $ | $ | |||||||||
| Recognition of finance right-of-use assets and related lease liabilities | $ | $ | |||||||||
| Investment in unconsolidated real estate joint venture retained in property disposition | $ | $ | |||||||||
| Increase in fair value of derivatives applied to accumulated other comprehensive income and noncontrolling interests | $ | $ | |||||||||
| Dividends/distributions payable | $ | $ | |||||||||
| Adjustments to noncontrolling interests resulting from changes in COPLP ownership | $ | $ | |||||||||
| Decrease in redeemable noncontrolling interests and increase in equity to adjust for changes in fair value of redeemable noncontrolling interests | $ | ( | $ | ( | |||||||
| Reclassification of redeemable noncontrolling interests to equity | $ | $ | |||||||||
See accompanying notes to consolidated financial statements.
9
Corporate Office Properties Trust and Subsidiaries
Notes to Consolidated Financial Statements
(unaudited)
1. Organization
Corporate Office Properties Trust (“COPT”) and subsidiaries (collectively, the “Company”, “we” or “us”) is a fully-integrated and self-managed real estate investment trust (“REIT”). We own, manage, lease, develop and selectively acquire office and data center properties. The majority of our portfolio is in locations that support the United States Government (“USG”) and its contractors, most of whom are engaged in national security, defense and information technology (“IT”) related activities servicing what we believe are growing, durable, priority missions (“Defense/IT Locations”). We also own 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”). As of June 30, 2023, our properties included the following:
•194 properties totaling 23.0 million square feet comprised of 17.8 million square feet in 166 office properties and 5.3 million square feet in 28 single-tenant data center shells. We owned 24 of these data center shells through unconsolidated real estate joint ventures;
•nine properties under development (five office properties and four data center shells), including one partially-operational property, that will total approximately 1.5 million square feet upon completion; and
•approximately 680 acres of land controlled for future development that we believe could be developed into approximately 9.0 million square feet and approximately 40 acres of other land.
We conduct almost all of our operations and own almost all of our assets through our operating partnership, Corporate Office Properties, L.P. (“COPLP”) and subsidiaries (collectively, the “Operating Partnership”), of which COPT is the sole general partner. COPLP owns real estate directly and through subsidiary partnerships and limited liability companies (“LLCs”). In addition to owning real estate, COPLP also owns subsidiaries that provide real estate services such as property management, development and construction services primarily for our properties but also for third parties. Some of these services are performed by a taxable REIT subsidiary (“TRS”).
Equity interests in COPLP are in the form of common and preferred units. As of June 30, 2023, COPT owned 97.9 % of the outstanding COPLP common units (“common units”) and there were no preferred units outstanding. Common units not owned by COPT carry certain redemption rights. The number of common units owned by COPT is equivalent to the number of outstanding common shares of beneficial interest (“common shares”) of COPT, and the entitlement of common units to quarterly distributions and payments in liquidation is substantially the same as that of COPT common shareholders.
2. Summary of Significant Accounting Policies
Basis of Presentation
These consolidated financial statements include the accounts of COPT, the Operating Partnership, their subsidiaries and other entities in which COPT has a majority voting interest and control. We also consolidate certain entities when control of such entities can be achieved through means other than voting rights (“variable interest entities” or “VIEs”) if we are deemed to be the primary beneficiary of such entities. We eliminate all intercompany balances and transactions in consolidation.
We use the equity method of accounting when we own an interest in an entity and can exert significant influence over but cannot control the entity’s operations. We discontinue equity method accounting if our investment in an entity (and net advances) is reduced to zero unless we have guaranteed obligations of the entity or are otherwise committed to provide further financial support for the entity.
When we own an equity investment in an entity and cannot exert significant influence over its operations, we measure the investment at fair value, with changes recognized through net income. For an investment without a readily determinable fair value, we measure the investment at cost, less any impairments, plus or minus changes resulting from observable price changes for an identical or similar investment of the same issuer.
These interim financial statements should be read together with the consolidated financial statements and notes thereto as of and for the year ended December 31, 2022 included in our 2022 Annual Report on Form 10-K. The unaudited consolidated financial statements include all adjustments that are necessary, in the opinion of management, to fairly state our financial position and results of operations. All adjustments are of a normal recurring nature. The consolidated financial statements have been prepared using the accounting policies described in our 2022 Annual Report on Form 10-K.
10
Reclassifications
We reclassified certain amounts from prior periods to conform to the current period presentation of our consolidated financial statements with no effect on previously reported net income or equity.
3. Fair Value Measurements
Recurring Fair Value Measurements
We have a non-qualified elective deferred compensation plan for Trustees and certain members of our management team that, prior to December 31, 2019, permitted participants to defer up to 100 % of their compensation on a pre-tax basis and receive a tax-deferred return on such deferrals. Effective December 31, 2019, no new investments of deferred compensation were eligible for the plan. The assets held in the plan (comprised of mutual funds) and the corresponding liability to the participants are measured at fair value on a recurring basis on our consolidated balance sheets using quoted market prices. The balance of the plan, which was fully funded and totaled $1.8 million as of June 30, 2023, is included in the line entitled “prepaid expenses and other assets, net” on our consolidated balance sheets. The offsetting liability associated with the plan is adjusted to fair value at the end of each accounting period based on the fair value of the plan assets and reported in “other liabilities” on our consolidated balance sheets. The assets of the plan are classified in Level 1 of the fair value hierarchy, while the offsetting liability is classified in Level 2 of the fair value hierarchy.
The fair values of our interest rate derivatives, as disclosed in Note 9, are determined using widely accepted valuation techniques, including a discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate market data and implied volatilities in such interest rates. While we determined that the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our interest rate derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default. However, as of June 30, 2023, we assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivatives and determined that these adjustments were not significant. As a result, we determined that our interest rate derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.
The carrying values of cash and cash equivalents, restricted cash, accounts receivable, other assets (excluding investing receivables) and accounts payable and accrued expenses are reasonable estimates of their fair values because of the short maturities of these instruments. The fair values of our investing receivables, as disclosed in Note 7, were based on the discounted estimated future cash flows of the loans (categorized within Level 3 of the fair value hierarchy); the discount rates used approximate current market rates for loans with similar maturities and credit quality, and the estimated cash payments include scheduled principal and interest payments. For our disclosure of debt fair values in Note 8, we estimated the fair value of our unsecured senior notes based on quoted market rates for our senior notes (categorized within Level 1 of the fair value hierarchy) and estimated the fair value of our other debt based on the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximate current market rates for loans, or groups of loans, with similar maturities and credit quality, and the estimated future payments include scheduled principal and interest payments. Fair value estimates are made as of a specific point in time, are subjective in nature and involve uncertainties and matters of significant judgment.
The table below sets forth our financial assets and liabilities accounted for at fair value on a recurring basis as of June 30, 2023 and the hierarchy level of inputs used in measuring their respective fair values under applicable accounting standards (in thousands):
| Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||||
| Assets: (1) | ||||||||||||||||||||||||||
| Marketable securities in deferred compensation plan | $ | $ | $ | $ | ||||||||||||||||||||||
| Interest rate derivatives | ||||||||||||||||||||||||||
| Total assets | $ | $ | $ | $ | ||||||||||||||||||||||
| Liabilities: (2) | ||||||||||||||||||||||||||
| Deferred compensation plan liability | $ | $ | $ | $ | ||||||||||||||||||||||
(1)Included in the line entitled “prepaid expenses and other assets, net” on our consolidated balance sheet.
(2)Included in the line entitled “other liabilities” on our consolidated balance sheet.
11
4. Properties, Net
Operating properties, net consisted of the following (in thousands):
| June 30, 2023 | December 31, 2022 | ||||||||||
| Land | $ | $ | |||||||||
| Buildings and improvements | |||||||||||
| Less: Accumulated depreciation | ( | ( | |||||||||
| Operating properties, net | $ | $ | |||||||||
2023 Dispositions
On January 10, 2023, we sold a 90 % interest in three data center shell properties in Northern Virginia based on an aggregate property value of $211.3 million and retained a 10 % interest in the properties through Redshift JV LLC, a newly-formed joint venture. Our partner in the joint venture acquired the 90 % interest from us for $190.2 million. We account for our interest in the joint venture using the equity method of accounting, as described further in Note 6. We recognized a of $49.4 million. The table below sets forth the components of the properties’ assets, which were classified as held for sale on our consolidated balance sheet as of December 31, 2022 (in thousands):
| Properties, net | $ | |||||||
| Deferred rent receivable | ||||||||
| Assets held for sale, net | $ | |||||||
5. Leases
Lessor Arrangements
We lease real estate properties, comprised primarily of office properties and data center shells, to third parties. These leases encompass all, or a portion, of properties, with various expiration dates. Our lease revenue is comprised of: fixed lease revenue, including contractual rent billings under leases recognized on a straight-line basis over lease terms and amortization of lease incentives and above- and below- market lease intangibles; and variable lease revenue, including tenant expense recoveries, lease termination revenue and other revenue from tenants that is not fixed under leases. The table below sets forth our composition of lease revenue recognized between fixed and variable lease revenue (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| Lease revenue (1) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
| Fixed | $ | $ | $ | $ | ||||||||||||||||||||||
| Variable | ||||||||||||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||||||||
(1)Excludes lease revenue from discontinued operations of which $1.5 million was fixed and $527,000 was variable for the six months ended June 30, 2022.
Lessee Arrangements
As of June 30, 2023, our balance sheet included $44.3 million in right-of-use assets associated primarily with land leased from third parties underlying certain properties that we are operating with various expiration dates. Our property right-of-use assets and property lease liabilities on our consolidated balance sheets consisted of the following (in thousands):
| Leases | Balance Sheet Location | June 30, 2023 | December 31, 2022 | |||||||||||||||||
| Right-of-use assets | ||||||||||||||||||||
| Operating leases - Property | Property - operating right-of-use assets | $ | $ | |||||||||||||||||
| Finance leases - Property | ||||||||||||||||||||
| Total right-of-use assets | $ | $ | ||||||||||||||||||
| Lease liabilities | ||||||||||||||||||||
| Operating leases - Property | Property - operating lease liabilities | $ | $ | |||||||||||||||||
| Finance leases - Property | ||||||||||||||||||||
| Total lease liabilities | $ | $ | ||||||||||||||||||
12
As of June 30, 2023, our operating leases had a weighted average remaining lease term of 47 years and a weighted average discount rate of 7.32 %, while our finance leases had a weighted average remaining lease term of ten years and a weighted average discount rate of 9.14 %. The table below presents our total property lease costs (in thousands):
| Statement of Operations Location | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||
| Lease cost | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||||
| Operating lease cost | ||||||||||||||||||||||||||||||||
| Property leases - fixed | Property operating expenses | $ | $ | $ | $ | |||||||||||||||||||||||||||
| Property leases - variable | Property operating expenses | |||||||||||||||||||||||||||||||
| Finance lease cost | ||||||||||||||||||||||||||||||||
| Amortization of property right-of-use assets | Property operating expenses | |||||||||||||||||||||||||||||||
| Interest on lease liabilities | Interest expense | |||||||||||||||||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||||||||||||||
The table below presents the effect of property lease payments on our consolidated statements of cash flows (in thousands):
| For the Six Months Ended June 30, | ||||||||||||||
| Supplemental cash flow information | 2023 | 2022 | ||||||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||
| Operating cash flows for operating leases | $ | $ | ||||||||||||
| Operating cash flows for financing leases | $ | $ | ||||||||||||
| Financing cash flows for financing leases | $ | $ | ||||||||||||
Payments on property leases were due as follows (in thousands):
June 30, 2023 | ||||||||||||||
| Year Ending December 31, | Operating Leases | Finance Leases | ||||||||||||
2023 (1) | $ | $ | ||||||||||||
| 2024 | ||||||||||||||
| 2025 | ||||||||||||||
| 2026 | ||||||||||||||
| 2027 | ||||||||||||||
| Thereafter | ||||||||||||||
| Total lease payments | ||||||||||||||
| Less: Amount representing interest | ( | ( | ||||||||||||
| Lease liability | $ | $ | ||||||||||||
(1)Represents the six months ending December 31, 2023.
6. Real Estate Joint Ventures
Consolidated Real Estate Joint Ventures
The table below sets forth information as of June 30, 2023 pertaining to our investments in consolidated real estate joint ventures, which are each variable interest entities (dollars in thousands):
| Nominal Ownership % | June 30, 2023 (1) | |||||||||||||||||||||||||||||||||||||||||||
| Date Acquired | Total Assets | Encumbered Assets | Total Liabilities | Mortgage Debt | ||||||||||||||||||||||||||||||||||||||||
| Entity | Location | |||||||||||||||||||||||||||||||||||||||||||
| LW Redstone Company, LLC (2) | 3/23/2010 | Huntsville, Alabama | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||
| Stevens Investors, LLC | 8/11/2015 | Washington, DC | ||||||||||||||||||||||||||||||||||||||||||
| M Square Associates, LLC | 6/26/2007 | College Park, Maryland | ||||||||||||||||||||||||||||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||
(1)Excludes amounts eliminated in consolidation.
(2)We fund all capital requirements. Our partner receives distributions of $1.2 million of annual operating cash flows and we receive the remainder.
13
Unconsolidated Real Estate Joint Ventures
The table below sets forth information pertaining to our investments in unconsolidated real estate joint ventures accounted for using the equity method of accounting (dollars in thousands):
| Date Acquired | Nominal Ownership % | Number of Properties | Carrying Value of Investment (1) | |||||||||||||||||||||||||||||
| Entity | June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||
| Redshift JV LLC | 1/10/2023 | $ | $ | |||||||||||||||||||||||||||||
| BREIT COPT DC JV LLC | 6/20/2019 | |||||||||||||||||||||||||||||||
| Quark JV LLC | 12/14/2022 | |||||||||||||||||||||||||||||||
| B RE COPT DC JV III LLC | 6/2/2021 | |||||||||||||||||||||||||||||||
| B RE COPT DC JV II LLC (2) | 10/30/2020 | ( | ( | |||||||||||||||||||||||||||||
| $ | $ | |||||||||||||||||||||||||||||||
(1)Included $41.9 million and $21.5 million reported in “Investment in unconsolidated real estate joint ventures” as of June 30, 2023 and December 31, 2022, respectively, and $2.0 million and $1.5 million for investments with deficit balances reported in “other liabilities” on our consolidated balance sheets as of June 30, 2023 and December 31, 2022, respectively.
As described further in Note 4, on January 10, 2023, we sold a 90 % interest in three data center shell properties in Northern Virginia and retained a 10 % interest in the properties through Redshift JV LLC, a newly-formed joint venture. We concluded that the joint venture is a variable interest entity. Under the terms of the joint venture agreement, we and our partner receive returns in proportion to our investments, and our maximum exposure to losses is limited to our investment, subject to certain indemnification obligations with respect to nonrecourse debt secured by the properties. The nature of our involvement in the activities of the joint venture does not give us power over decisions that significantly affect its economic performance.
7. Investing Receivables
Investing receivables consisted of the following (in thousands):
| June 30, 2023 | December 31, 2022 | ||||||||||
| Notes receivable from the City of Huntsville | $ | $ | |||||||||
| Other investing loans receivable | |||||||||||
| Amortized cost basis | |||||||||||
| Allowance for credit losses | ( | ( | |||||||||
| Investing receivables, net | $ | $ | |||||||||
The balances above include accrued interest receivable, net of allowance for credit losses, of $2.5 million as of June 30, 2023 and $2.9 million as of December 31, 2022.
Our notes receivable from the City of Huntsville funded infrastructure costs in connection with our LW Redstone Company, LLC joint venture (see Note 6) and carry an interest rate of 9.95 %. Our other investing loan receivable as of June 30, 2023 carries a stated interest rate of 12.0 % and matures in 2024.
The fair value of these receivables was approximately $91 million as of June 30, 2023 and $87 million as of December 31, 2022.
14
8. Debt, Net
Our debt consisted of the following (dollars in thousands):
| Carrying Value (1) as of | June 30, 2023 | |||||||||||||||||||||||||
| June 30, 2023 | December 31, 2022 | |||||||||||||||||||||||||
| Stated Interest Rates | Scheduled Maturity | |||||||||||||||||||||||||
| Mortgage and Other Secured Debt: | ||||||||||||||||||||||||||
| Fixed rate mortgage debt | $ | $ | 2024-2026 | |||||||||||||||||||||||
| Variable rate secured debt | SOFR + + | 2025-2026 | ||||||||||||||||||||||||
| Total mortgage and other secured debt | ||||||||||||||||||||||||||
| Revolving Credit Facility | SOFR + + | October 2026 (5) | ||||||||||||||||||||||||
| Term Loan Facility | SOFR + + | January 2026 (7) | ||||||||||||||||||||||||
| Unsecured Senior Notes | ||||||||||||||||||||||||||
| March 2026 | ||||||||||||||||||||||||||
| January 2029 | ||||||||||||||||||||||||||
| April 2031 | ||||||||||||||||||||||||||
| December 2033 | ||||||||||||||||||||||||||
| Unsecured note payable | May 2026 | |||||||||||||||||||||||||
| Total debt, net | $ | $ | ||||||||||||||||||||||||
(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $4.8 million as of June 30, 2023 and $5.4 million as of December 31, 2022.
(2)The weighted average interest rate on our fixed rate mortgage debt was 4.10 % as of June 30, 2023.
(3)Including the effect of interest rate swaps that hedge the risk of interest rate changes, the weighted average interest rate on our variable rate secured debt as of June 30, 2023 was 2.45 %; excluding the effect of these swaps, the weighted average interest rate on this debt as of June 30, 2023 was 6.67 %.
(4)The weighted average interest rate on the Revolving Credit Facility was 6.28 % as of June 30, 2023, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9).
(5)The facility matures in October 2026, with the ability for us to extend such maturity by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.0625 % of the total availability under the facility for each extension period.
(6)The interest rate on this loan was 6.56 % as of June 30, 2023, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9).
(7)This facility matures in January 2026, with the ability for us to extend such maturity by two 12-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.125 % of the outstanding loan balance for each extension period.
(8)The carrying value of these notes reflects an unamortized discount totaling $2.4 million as of June 30, 2023 and $2.8 million as of December 31, 2022. The effective interest rate under the notes, including amortization of the issuance costs, was 2.48 %.
(9)The carrying value of these notes reflects an unamortized discount totaling $2.0 million as of June 30, 2023 and $2.1 million as of December 31, 2022. The effective interest rate under the notes, including amortization of the issuance costs, was 2.09 %.
(10)The carrying value of these notes reflects an unamortized discount totaling $8.1 million as of June 30, 2023 and $8.5 million as of December 31, 2022. The effective interest rate under the notes, including amortization of the issuance costs, was 2.94 %.
(11)The carrying value of these notes reflects an unamortized discount totaling $4.1 million as of June 30, 2023 and $4.2 million as of December 31, 2022. The effective interest rate under the notes, including amortization of the issuance costs, was 3.01 %.
(12)This note carries an interest rate that, upon assumption, was below market rates and it therefore was recorded at its fair value based on applicable effective interest rates. The carrying value of this note reflects an unamortized discount totaling $47,000 as of June 30, 2023 and $65,000 as of December 31, 2022.
All debt is owed by the Operating Partnership. While COPT is not directly obligated by any debt, it has guaranteed COPLP’s Revolving Credit Facility, Term Loan Facility and Unsecured Senior Notes.
Certain of our debt instruments require that we comply with a number of restrictive financial covenants. As of June 30, 2023, we were compliant with these financial covenants.
15
Our debt matures on the following schedule (in thousands):
| Year Ending December 31, | June 30, 2023 | ||||||||||
2023 (1) | $ | ||||||||||
| 2024 | |||||||||||
| 2025 | |||||||||||
| 2026 | |||||||||||
| 2027 | |||||||||||
| Thereafter | |||||||||||
| Total | $ | (2) | |||||||||
(1)Represents the six months ending December 31, 2023.
(2)Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of $21.3 million.
We capitalized interest costs of $1.2 million in the three months ended June 30, 2023, $1.4 million in the three months ended June 30, 2022, $2.0 million in the six months ended June 30, 2023 and $2.9 million in the six months ended June 30, 2022.
The following table sets forth information pertaining to the fair value of our debt (in thousands):
| June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
| Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||||||||||
| Fixed-rate debt | |||||||||||||||||||||||
| Unsecured Senior Notes | $ | $ | $ | $ | |||||||||||||||||||
| Other fixed-rate debt | |||||||||||||||||||||||
| Variable-rate debt | |||||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
9. Interest Rate Derivatives
The following table sets forth the key terms and fair values of our interest rate swap derivatives (dollars in thousands):
| Fair Value at | ||||||||||||||||||||||||||||||||||||||
| Notional Amount | Fixed Rate | Floating Rate Index | Effective Date | Expiration Date | June 30, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||||||
| $ | (1) | SOFR + | 8/1/2019 | 8/1/2026 | $ | $ | ||||||||||||||||||||||||||||||||
| $ | (2) | SOFR + | 4/1/2020 | 3/26/2025 | ||||||||||||||||||||||||||||||||||
| $ | One-Month SOFR | 2/1/2023 | 2/2/2026 | |||||||||||||||||||||||||||||||||||
| $ | One-Month SOFR | 2/1/2023 | 2/2/2026 | |||||||||||||||||||||||||||||||||||
| $ | $ | |||||||||||||||||||||||||||||||||||||
(1)The notional amount of this instrument is scheduled to amortize to $10.0 million.
(2)The notional amount of this instrument is scheduled to amortize to $22.1 million.
Each of these swaps was designated as a cash flow hedge of interest rate risk.
The table below sets forth the fair value of our interest rate derivatives as well as their classification on our consolidated balance sheets (in thousands):
| Fair Value at | ||||||||||||||||||||
| Derivatives | Balance Sheet Location | June 30, 2023 | December 31, 2022 | |||||||||||||||||
| Interest rate swaps designated as cash flow hedges | Prepaid expenses and other assets, net | $ | $ | |||||||||||||||||
16
The table below presents the effect of our interest rate derivatives on our consolidated statements of operations and comprehensive income (in thousands):
| Amount of Income Recognized in AOCI on Derivatives | Amount of Income (Loss) Reclassified from AOCI into Interest Expense on Statement of Operations | |||||||||||||||||||||||||||||||||||||||||||||||||
| Derivatives in Hedging Relationships | For the Three Months Ended June 30, | For the Six Months Ended June 30, | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||||||||||||||||
| Interest rate derivatives | $ | $ | $ | $ | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||||||||||||||||||||||
Based on the fair value of our derivatives as of June 30, 2023, we estimate that approximately $4.4 million of gains will be reclassified from accumulated other comprehensive income (“ AOCI”) as a decrease to interest expense over the next 12 months.
We have agreements with each of our interest rate derivative counterparties that contain provisions under which, if we default or are capable of being declared in default on defined levels of our indebtedness, we could also be declared in default on our derivative obligations. Failure to comply with the loan covenant provisions could result in our being declared in default on any derivative instrument obligations covered by the agreements. As of June 30, 2023, we were not in default with any of these provisions. As of June 30, 2023, we did not have any derivatives in liability positions.
10. Redeemable Noncontrolling Interests
Redeemable noncontrolling interests on our consolidated balance sheets includes the ownership interests of our partners in LW Redstone Company, LLC and Stevens Investors, LLC due to the partners’ rights to require us to acquire their interests. Effective in June 2023, these rights expired for our Stevens Investors, LLC partners, which resulted in our reclassification of their interests from redeemable noncontrolling interests to the noncontrolling interests in subsidiaries section of equity. The table below sets forth the activity for redeemable noncontrolling interests (in thousands):
| For the Six Months Ended June 30, | ||||||||||||||
| 2023 | 2022 | |||||||||||||
| Beginning balance | $ | $ | ||||||||||||
| Distributions to noncontrolling interests | ( | ( | ||||||||||||
| Net income attributable to noncontrolling interests | ||||||||||||||
| Adjustments for changes in fair value of interests | ( | ( | ||||||||||||
| Reclassification of Stevens Investors, LLC interests to equity | ( | |||||||||||||
| Ending balance | $ | $ | ||||||||||||
11. Equity
As of June 30, 2023, we had remaining capacity under our at-the-market stock offering program equal to an aggregate gross sales price of $300 million in common shares.
We declared dividends per common share of $0.285 in the three months ended June 30, 2023, $0.275 in the three months ended June 30, 2022, $0.570 in the six months ended June 30, 2023 and $0.550 in the six months ended June 30, 2022.
See Note 15 for disclosure of common share activity pertaining to our share-based compensation plans.
17
12. Information by Business Segment
18
The table below reports segment financial information for our reportable segments (in thousands):
| Defense/IT Locations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fort Meade/BW Corridor | NoVA Defense/IT | Lackland Air Force Base | Navy Support | Redstone Arsenal | Data Center Shells | Total Defense/IT Locations | Regional Office | Wholesale Data Center | Other | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Additions to long-lived assets | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transfers from non-operating properties | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Additions to long-lived assets | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transfers from non-operating properties | $ | $ | $ | $ | ( | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Additions to long-lived assets | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transfers from non-operating properties | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment assets at June 30, 2023 | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NOI from real estate operations | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Additions to long-lived assets | $ | $ | $ | $ | $ | $ | $ | $ | $ | ( | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transfers from non-operating properties | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment assets at June 30, 2022 | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
19
The following table reconciles our segment revenues to total revenues as reported on our consolidated statements of operations (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Segment revenues from real estate operations | $ | $ | $ | $ | |||||||||||||||||||
| Construction contract and other service revenues | |||||||||||||||||||||||
| Less: Revenues from discontinued operations | ( | ||||||||||||||||||||||
| Total revenues | $ | $ | $ | $ | |||||||||||||||||||
The following table reconciles our segment property operating expenses to property operating expenses as reported on our consolidated statements of operations (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Segment property operating expenses | $ | $ | $ | $ | |||||||||||||||||||
| Less: Property operating expenses from discontinued operations | ( | ||||||||||||||||||||||
| Total property operating expenses | $ | $ | $ | $ | |||||||||||||||||||
The following table reconciles UJV NOI allocable to COPT to equity in income of unconsolidated entities as reported on our consolidated statements of operations (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| UJV NOI allocable to COPT | $ | $ | $ | $ | |||||||||||||||||||
| Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense | ( | ( | ( | ( | |||||||||||||||||||
| Add: Equity in (loss) income of unconsolidated non-real estate entities | ( | ( | ( | ||||||||||||||||||||
| Equity in income of unconsolidated entities | $ | $ | $ | $ | |||||||||||||||||||
As previously discussed, we provide real estate services such as property management, development and construction services primarily for our properties but also for third parties. The primary manner in which we evaluate the operating performance of our service activities is through a measure we define as net operating income from service operations (“NOI from service operations”), which is based on the net of revenues and expenses from these activities. Construction contract and other service revenues and expenses consist primarily of subcontracted costs that are reimbursed to us by the customer along with a management fee. The operating margins from these activities are small relative to the revenue. We believe NOI from service operations is a useful measure in assessing both our level of activity and our profitability in conducting such operations. The table below sets forth the computation of our NOI from service operations (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Construction contract and other service revenues | $ | $ | $ | $ | |||||||||||||||||||
| Construction contract and other service expenses | ( | ( | ( | ( | |||||||||||||||||||
| NOI from service operations | $ | $ | $ | $ | |||||||||||||||||||
20
The following table reconciles our NOI from real estate operations for reportable segments and NOI from service operations to income from continuing operations as reported on our consolidated statements of operations (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| NOI from real estate operations | $ | $ | $ | $ | |||||||||||||||||||
| NOI from service operations | |||||||||||||||||||||||
| Depreciation and other amortization associated with real estate operations | ( | ( | ( | ( | |||||||||||||||||||
| General, administrative, leasing and other expenses | ( | ( | ( | ( | |||||||||||||||||||
| Interest expense | ( | ( | ( | ( | |||||||||||||||||||
| Interest and other income, net | |||||||||||||||||||||||
| Gain on sales of real estate | ( | ( | |||||||||||||||||||||
| Loss on early extinguishment of debt | ( | ||||||||||||||||||||||
| Equity in income of unconsolidated entities | |||||||||||||||||||||||
| UJV NOI allocable to COPT included in equity in income of unconsolidated entities | ( | ( | ( | ( | |||||||||||||||||||
| Income tax expense | ( | ( | ( | ( | |||||||||||||||||||
| Revenues from real estate operations from discontinued operations | ( | ||||||||||||||||||||||
| Property operating expenses from discontinued operations | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
The following table reconciles our segment assets to our consolidated total assets (in thousands):
| June 30, 2023 | June 30, 2022 | |||||||||||||
| Segment assets | $ | $ | ||||||||||||
| Operating properties lease liabilities included in segment assets | ||||||||||||||
| Non-operating property assets | ||||||||||||||
| Other assets | ||||||||||||||
| Total consolidated assets | $ | $ | ||||||||||||
The accounting policies of the segments are the same as those used to prepare our consolidated financial statements, except that discontinued operations are not presented separately for segment purposes. In the segment reporting presented above, we did not allocate interest expense, depreciation and amortization, gain on sales of real estate, loss on early extinguishment of debt and equity in income of unconsolidated entities not included in NOI to our real estate segments since they are not included in the measure of segment profit reviewed by management. We also did not allocate general, administrative, leasing and other expenses, interest and other income, net, income taxes and noncontrolling interests because these items represent general corporate or non-operating property items not attributable to segments.
13. Construction Contract and Other Service Revenues
We disaggregate in the table below our construction contract and other service revenues by compensation arrangement as we believe it best depicts the nature, timing and uncertainty of our revenue (in thousands):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Construction contract revenue: | |||||||||||||||||||||||
| Firm fixed price | $ | $ | $ | $ | |||||||||||||||||||
| Guaranteed maximum price | |||||||||||||||||||||||
| Cost-plus fee | |||||||||||||||||||||||
| Other | |||||||||||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||||||
We recognized an insignificant amount of revenue in the three and six months ended June 30, 2023 and 2022 from performance obligations satisfied (or partially satisfied) in previous periods.
21
Accounts receivable related to our construction contract services is included in accounts receivable, net on our consolidated balance sheets. The beginning and ending balances of accounts receivable related to our construction contracts were as follows (in thousands):
| For the Six Months Ended June 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Beginning balance | $ | $ | |||||||||
| Ending balance | $ | $ | |||||||||
Contract assets are included in prepaid expenses and other assets, net on our consolidated balance sheets. The beginning and ending balances of our contract assets were as follows (in thousands):
| For the Six Months Ended June 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Beginning balance | $ | $ | |||||||||
| Ending balance | $ | $ | |||||||||
Contract liabilities are included in other liabilities on our consolidated balance sheets. Changes in contract liabilities were as follows (in thousands):
| For the Six Months Ended June 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Beginning balance | $ | $ | |||||||||
| Ending balance | $ | $ | |||||||||
| Portion of beginning balance recognized in revenue during: | |||||||||||
Three months ended June 30, | $ | $ | |||||||||
Six months ended June 30, | $ | $ | |||||||||
Revenue allocated to the remaining performance obligations under existing contracts as of June 30, 2023 that will be recognized as revenue in future periods was $58.6 million, of which we expect to recognize approximately $31 million in the six months ending December 31, 2023 and most of the remainder in 2024.
We have no
22
14. Credit Losses on Financial Assets and Other Instruments
The table below sets forth the activity for our allowance for credit losses for the six months ended June 30, 2023 and 2022 (in thousands):
| Investing Receivables | Tenant Notes Receivable (1) | Other Assets (2) | Total | ||||||||||||||||||||
| December 31, 2022 | $ | $ | $ | $ | |||||||||||||||||||
| Credit loss expense (recoveries) (3) | ( | ( | |||||||||||||||||||||
| Write-offs | ( | ( | |||||||||||||||||||||
| June 30, 2023 | $ | $ | $ | $ | |||||||||||||||||||
| December 31, 2021 | $ | $ | $ | $ | |||||||||||||||||||
| Credit loss expense (recoveries) (3) | ( | ( | ( | ||||||||||||||||||||
| June 30, 2022 | $ | $ | $ | $ | |||||||||||||||||||
(1)Included in the line entitled “accounts receivable, net” on our consolidated balance sheets.
(2)The balance as of June 30, 2023 and December 31, 2022 included $4,000 and $52,000 in the line entitled “accounts receivable, net” and $157,000 and $216,000 in the line entitled “prepaid expenses and other assets, net”, respectively, on our consolidated balance sheets.
The following table presents the amortized cost basis of our investing receivables, tenant notes receivable and sales-type lease receivables by credit risk classification, by origination year as of June 30, 2023 (in thousands):
| Origination Year | |||||||||||||||||||||||||||||||||||||||||
2018 and Earlier | 2019 | 2020 | 2021 | 2022 | 2023 | Total | |||||||||||||||||||||||||||||||||||
| Investing receivables: | |||||||||||||||||||||||||||||||||||||||||
| Credit risk classification: | |||||||||||||||||||||||||||||||||||||||||
| Investment grade | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
| Non-investment grade | |||||||||||||||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
| Tenant notes receivable: | |||||||||||||||||||||||||||||||||||||||||
| Credit risk classification: | |||||||||||||||||||||||||||||||||||||||||
| Investment grade | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
| Non-investment grade | |||||||||||||||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
Gross write-offs during the six months ended June 30, 2023 | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
| Sales-type lease receivables: | |||||||||||||||||||||||||||||||||||||||||
| Credit risk classification: | |||||||||||||||||||||||||||||||||||||||||
| Investment grade | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
Our investment grade credit risk classification represents entities with investment grade credit ratings from ratings agencies (such as S&P Global Ratings, Moody’s Investors Service, Inc. or Fitch Ratings, Inc.), meaning that they are considered to have at least an adequate capacity to meet their financial commitments, with credit risk ranging from minimal to moderate. Our non-investment grade credit risk classification represents entities with either no credit agency credit ratings or ratings deemed to be sub-investment grade; we believe that there is significantly more credit risk associated with this classification. The credit risk classifications of our investing receivables and tenant notes receivable were last updated in June 2023.
An insignificant portion of the investing and tenant notes receivables set forth above was past due, which we define as being delinquent by more than three months from the due date.
Notes receivable on nonaccrual status as of June 30, 2023 and December 31, 2022 were not significant. We did not recognize any interest income on notes receivable on nonaccrual status during the six months ended June 30, 2023 and 2022.
23
15. Share-Based Compensation
Restricted Shares
The following table summarizes restricted share activity under our share-based compensation plans for the six months ended June 30, 2023:
| Number of Shares | Weighted Average Grant Date Fair Value | |||||||||||||
Unvested as of December 31, 2022 | $ | |||||||||||||
| Granted | $ | |||||||||||||
| Forfeited | ( | $ | ||||||||||||
| Vested | ( | $ | ||||||||||||
Unvested as of June 30, 2023 | $ | |||||||||||||
Restricted shares granted to employees vest based on increments and over periods of time set forth under the terms of the respective awards provided that the employee remains employed by us. Restricted shares granted to non-employee Trustees vest on the first anniversary of the grant date, provided that the Trustee remains in his or her position.
The aggregate intrinsic value of restricted shares that vested was $3.6 million for the six months ended June 30, 2023.
Profit Interest Units in COPLP (“PIUs”)
We granted two forms of PIUs: time-based PIUs (“TB-PIUs”); and performance-based PIUs (“PB-PIUs”). TB-PIUs are subject to forfeiture restrictions until the end of the requisite service period, at which time the TB-PIUs automatically convert into vested PIUs. PB-PIUs are subject to a market condition in that the number of earned awards are determined at the end of the performance period (as described further below) and then settled in vested PIUs. Vested PIUs carry substantially the same rights to redemption and distributions as non-PIU common units.
TB-PIUs
The following table summarizes TB-PIUs activity under our share-based compensation plans for the six months ended June 30, 2023:
| Number of TB-PIUs | Weighted Average Grant Date Fair Value | |||||||||||||
Unvested as of December 31, 2022 | $ | |||||||||||||
| Granted | $ | |||||||||||||
| Forfeited | ( | $ | ||||||||||||
| Vested | ( | $ | ||||||||||||
Unvested as of June 30, 2023 | $ | |||||||||||||
TB-PIUs granted to senior management team members vest based on increments and over periods of time set forth under the terms of the respective awards provided that the employee remains employed by us. TB-PIUs granted to non-employee Trustees vest on the first anniversary of the grant date, provided that the Trustee remains in his or her position.
The aggregate intrinsic value of TB-PIUs that vested was $2.3 million for the six months ended June 30, 2023.
24
PB-PIUs
On January 1, 2023, we granted certain senior management team members 275,402 PB-PIUs with a three-year performance period concluding on the earlier of December 31, 2025 or the date of: (1) termination by us without cause, death or disability of the employee or constructive discharge of the employee (collectively, “qualified termination”); or (2) a sale event. The number of earned awards at the end of the performance period will be determined based on the percentile rank of COPT’s total shareholder return (“TSR”) relative to a peer group of companies, as set forth in the following schedule:
| Percentile Rank | Earned PB-PIUs Payout % | |||||||
| 75th or greater | ||||||||
| 50th (target) | ||||||||
| 25th | ||||||||
| Below 25th | ||||||||
If the percentile rank exceeds the 25th percentile and is between two of the percentile ranks set forth in the table above, then the percentage of the earned awards will be interpolated between the ranges set forth in the table above to reflect any performance between the listed percentiles. If COPT’s TSR during the measurement period is negative, the maximum number of earned awards will be limited to the target level payout percentage. During the performance period, PB-PIUs carry rights to distributions equal to 10 % of the distribution rights of non-PIU common units but carry no redemption rights.
At the end of the performance period, we will settle the award by issuing vested PIUs equal to: the number of earned awards; and the excess, if any, of (1) the aggregate distributions that would have been paid with respect to vested PIUs issued in settlement of the earned awards through the date of settlement had such vested PIUs been issued on the grant date over (2) the aggregate distributions made on the PB-PIUs during the performance period, divided by the price of our common shares on the settlement date. If a performance period ends due to a sale event or qualified termination, the number of earned awards is prorated based on the portion of the three-year performance period that has elapsed. If employment is terminated by the employee or by us for cause, all PB-PIUs are forfeited.
These PB-PIU grants had an aggregate grant date fair value of $4.3 million ($31.54 per target-level award associated with the grants) which is being recognized over the performance period. The grant date fair value was computed using a Monte Carlo model that included the following assumptions: baseline common share value of $25.94 ; expected volatility for common shares of 35.0 %; and a risk-free interest rate of 4.28 %.
During the six months ended June 30, 2023, 126,890 PB-PIUs were forfeited; these PB-PIUs had a weighted average grant date fair value per target-level award of $31.49 .
Based on COPT’s TSR relative to its peer group of companies, for the 2020 PB-PIUs issued to executives that vested on December 31, 2022, we issued 141,152 PIUs in settlement of the PB-PIUs on February 1, 2023.
Deferred Share Awards
During the six months ended June 30, 2023, non-employee Trustees were granted 9,046 deferred share awards with an aggregate grant date fair value of $215,000 ($23.75 per share). Deferred share awards vest on the first anniversary of the grant date, provided that the Trustee remains in his or her position. We settle deferred share awards by issuing an equivalent number of common shares upon vesting of the awards or a later date elected by the Trustee (generally upon cessation of being a Trustee).
16. Earnings Per Share (“EPS”)
We present both basic and diluted EPS. We compute basic EPS by dividing net income available to common shareholders allocable to unrestricted common shares under the two-class method by the weighted average number of unrestricted common shares outstanding during the period. Our computation of diluted EPS is similar except that:
•the denominator is increased to include: (1) the weighted average number of potential additional common shares that would have been outstanding if securities that are convertible into common shares were converted; and (2) the effect of dilutive potential common shares outstanding during the period attributable to redeemable noncontrolling interests and share-based compensation awards using the if-converted or treasury stock methods; and
•the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common shares that we add to the denominator.
25
Summaries of the numerator and denominator for purposes of basic and diluted EPS calculations are set forth below (in thousands, except per share data):
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
| Income from continuing operations attributable to noncontrolling interests | ( | ( | ( | ( | |||||||||||||||||||
| Income from continuing operations attributable to share-based compensation awards for basic EPS | ( | ( | ( | ( | |||||||||||||||||||
| Numerator for basic EPS from continuing operations attributable to common shareholders | |||||||||||||||||||||||
| Redeemable noncontrolling interests | ( | ( | ( | ( | |||||||||||||||||||
| Adjustment to income from continuing operations attributable to share-based compensation awards for diluted EPS | |||||||||||||||||||||||
| Numerator for diluted EPS from continuing operations attributable to common shareholders | |||||||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Discontinued operations attributable to noncontrolling interests | ( | ||||||||||||||||||||||
| Income from discontinued operations attributable to share-based compensation awards for diluted EPS | ( | ||||||||||||||||||||||
| Numerator for diluted EPS on net income attributable to common shareholders | $ | $ | $ | $ | |||||||||||||||||||
| Denominator (all weighted averages): | |||||||||||||||||||||||
| Denominator for basic EPS (common shares) | |||||||||||||||||||||||
| Dilutive effect of redeemable noncontrolling interests | |||||||||||||||||||||||
| Dilutive effect of share-based compensation awards | |||||||||||||||||||||||
| Denominator for diluted EPS (common shares) | |||||||||||||||||||||||
| Basic EPS attributable to common shareholders: | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||||||||
| Diluted EPS attributable to common shareholders: | |||||||||||||||||||||||
| Income from continuing operations | $ | $ | $ | $ | |||||||||||||||||||
| Discontinued operations | |||||||||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||||||||
| Weighted Average Shares Excluded from Denominator | |||||||||||||||||||||||
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Conversion of common units | |||||||||||||||||||||||
| Conversion of redeemable noncontrolling interests | |||||||||||||||||||||||
The following securities were also excluded from the computation of diluted EPS because their effect was antidilutive:
•weighted average restricted shares and deferred share awards for the three months ended June 30, 2023 and 2022 of 412,000 and 404,000 , respectively, and for the six months ended June 30, 2023 and 2022 of 405,000 and 401,000 , respectively;
•weighted average TB-PIUs for the three months ended June 30, 2023 and 2022 of 170,000 and 191,000 , respectively, and for the six months ended June 30, 2023 and 2022 of 176,000 and 182,000 , respectively; and
•weighted average vested PIUs for the three and six months ended June 30, 2023 of 170,000 and 137,000 , respectively.
26
17. Commitments and Contingencies
Litigation and Claims
In the normal course of business, we are subject to legal actions and other claims. We record losses for specific legal proceedings and claims when we determine that a loss is probable and the amount of loss can be reasonably estimated. As of June 30, 2023, management believes that it is reasonably possible that we could recognize a loss of up to $4.2 million for certain municipal tax claims; while we do not believe this loss would materially affect our financial position or liquidity, it could be material to our results of operations. Management believes that it is also reasonably possible that we could incur losses pursuant to other claims but do not believe such losses would materially affect our financial position, liquidity or results of operations. Our assessment of the potential outcomes of these matters involves significant judgment and is subject to change based on future developments.
Environmental
We are subject to various federal, state and local environmental regulations related to our property ownership and operations. We have performed environmental assessments of our properties, the results of which have not revealed any environmental liability that we believe would have a materially adverse effect on our financial position, operations or liquidity.
In connection with a lease and subsequent sale in 2008 and 2010 of three properties in Dayton, New Jersey, we agreed to provide certain environmental indemnifications limited to $19 million in the aggregate. We have insurance coverage in place to mitigate most of any potential future losses that may result from these indemnification agreements.
Tax Incremental Financing Obligation
Anne Arundel County, Maryland issued tax incremental financing bonds to third-party investors in order to finance public improvements needed in connection with our project known as the National Business Park. These bonds had a remaining principal balance of approximately $29 million as of June 30, 2023. The real estate taxes on increases in assessed values post-bond issuance of properties in development districts encompassing the National Business Park are transferred to a special fund pledged to the repayment of the bonds. While we are obligated to fund, through a special tax, any future shortfalls between debt service of the bonds and real estate taxes available to repay the bonds, as of June 30, 2023, we do not expect any such future fundings will be required.
27
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
During the six months ended June 30, 2023, we:
•finished the period with our portfolio 93.4% occupied and 94.9% leased;
•achieved a tenant retention rate of 82.7%, which was driven by strong leasing demand for space in our large concentration of Defense/IT Locations that more than offset the effect of lagging demand in our Regional Office properties; and
•sold a 90% interest in three data center shell properties in Northern Virginia for $190.2 million, resulting in a gain on sale of $49.4 million. We used virtually all of the proceeds to pay down our Revolving Credit Facility to create additional borrowing capacity available to fund future development.
For operating portfolio square footage, occupancy and leasing statistics included below and elsewhere in this Quarterly Report on Form 10-Q, amounts disclosed include information pertaining to properties owned through unconsolidated real estate joint ventures.
We discuss significant factors contributing to changes in our net income in the section below entitled “Results of Operations.” In addition, the section below entitled “Liquidity and Capital Resources” includes discussions of, among other things:
•how we expect to generate and obtain cash for short and long-term capital needs; and
•material cash requirements for known contractual and other obligations.
You should refer to our consolidated financial statements and the notes thereto as you read this section.
This section contains “forward-looking” statements, as defined in the Private Securities Litigation Reform Act of 1995, that are based on our current expectations, estimates and projections about future events and financial trends affecting the financial condition and operations of our business. 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 we cannot predict with accuracy and some of which we might not even anticipate. Although we believe that the expectations, estimates and projections reflected in such forward-looking statements are based on reasonable assumptions at the time made, we 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. We caution readers that forward-looking statements reflect our opinion only as of the date on which they were made. You should not place undue reliance on forward-looking statements. The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
•general economic and business conditions, which will, among other things, affect office property and data center demand and rents, tenant creditworthiness, interest rates, financing availability, property operating and construction costs, and property values;
•adverse changes in the real estate markets, including, among other things, increased competition with other companies;
•governmental actions and initiatives, including risks associated with the impact of a prolonged government shutdown or budgetary reductions or impasses, such as a reduction in rental revenues, non-renewal of leases and/or reduced or delayed demand for additional space by our strategic customers;
•our ability to borrow on favorable terms;
•risks of property acquisition and development activities, including, among other things, risks that development projects may not be completed on schedule, that tenants may not take occupancy or pay rent or that development or operating costs may be greater than anticipated;
•risks of investing through joint venture structures, including risks that our joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with our objectives;
•changes in our plans for properties or views of market economic conditions or failure to obtain development rights, either of which could result in recognition of significant impairment losses;
•risks and uncertainties regarding the impact of the COVID-19 pandemic, and similar pandemics, along with restrictive measures instituted to prevent spread, on our business, the real estate industry and national, regional and local economic conditions;
•our ability to satisfy and operate effectively under federal income tax rules relating to real estate investment trusts and partnerships;
•possible adverse changes in tax laws;
•the dilutive effects of issuing additional common shares;
•our ability to achieve projected results;
•security breaches relating to cyber attacks, cyber intrusions or other factors, and other significant disruptions of our information technology networks and related systems; and
•environmental requirements.
28
We undertake no obligation to publicly update or supplement forward-looking statements.
Occupancy and Leasing
The tables below set forth occupancy information:
| June 30, 2023 | December 31, 2022 | ||||||||||
| Occupancy rates at period end | |||||||||||
| Total | 93.4 | % | 92.7 | % | |||||||
| Defense/IT Locations: | |||||||||||
| Fort Meade/BW Corridor | 95.4 | % | 92.7 | % | |||||||
| NoVA Defense/IT | 89.9 | % | 90.0 | % | |||||||
| Lackland Air Force Base | 100.0 | % | 100.0 | % | |||||||
| Navy Support | 86.9 | % | 89.8 | % | |||||||
| Redstone Arsenal | 92.5 | % | 89.9 | % | |||||||
| Data Center Shells | 100.0 | % | 100.0 | % | |||||||
| Total Defense/IT Locations | 95.3 | % | 94.1 | % | |||||||
| Regional Office | 74.8 | % | 79.0 | % | |||||||
| Other | 76.5 | % | 75.5 | % | |||||||
| Annualized rental revenue per occupied square foot at period end | $ | 34.31 | $ | 33.16 | |||||||
| Rentable Square Feet | Occupied Square Feet | ||||||||||
| (in thousands) | |||||||||||
| December 31, 2022 | 23,006 | 21,327 | |||||||||
| Vacated upon lease expiration (1) | — | (310) | |||||||||
| Occupancy for new leases | — | 491 | |||||||||
| Development placed in service | 26 | 15 | |||||||||
| Other changes | 3 | 2 | |||||||||
| June 30, 2023 | 23,035 | 21,525 | |||||||||
(1)Includes lease terminations and space reductions occurring in connection with lease renewals.
During the six months ended June 30, 2023, we leased 1.7 million square feet, including: 495,000 square feet of development leasing; 997,000 square feet of renewal leasing (representing a tenant retention rate of 82.7%); and 187,000 square feet of vacant space leasing.
Annualized rental revenue is a measure that we use to evaluate the source of our rental revenue as of a point in time. It is computed by multiplying by 12 the sum of monthly contractual base rents and estimated monthly expense reimbursements under active leases as of a point in time (ignoring free rent then in effect and rent associated with tenant funded landlord assets). Our computation of annualized rental revenue excludes the effect of lease incentives. We consider annualized rental revenue to be a useful measure for analyzing revenue sources because, since it is point-in-time based, it does not contain increases and decreases in revenue associated with periods in which lease terms were not in effect; historical revenue under generally accepted accounting principles in the United States of America (“GAAP”) does contain such fluctuations. We find the measure particularly useful for leasing, tenant and segment analysis. Tenant retention rate is a measure we use that represents the percentage of square feet renewed in a period relative to the total square feet scheduled to expire in that period; we include the effect of early renewals in this measure.
29
Results of Operations
We evaluate the operating performance of our properties using NOI from real estate operations, our segment performance measure, which includes: real estate revenues and property operating expenses from continuing and discontinued operations; and the net of revenues and property operating expenses of real estate operations owned through UJVs that is allocable to our ownership interest (“UJV NOI allocable to COPT”). The table below reconciles NOI from real estate operations to net income, the most directly comparable GAAP measure:
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| 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, administrative, leasing and other expenses | 10,358 | 9,056 | 20,848 | 18,383 | |||||||||||||||||||
| 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) | |||||||||||||||||||
| UJV 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 | |||||||||||||||
We view our changes in NOI from real estate operations as being comprised of the following primary categories:
•Same Properties, which we define as properties stably owned and 100% operational throughout the current and prior year reporting periods being compared;
•developed or redeveloped properties placed into service that were not 100% operational throughout the current and prior year reporting periods; and
•disposed properties.
In addition to owning properties, we provide construction management and other services. The primary manner in which we evaluate the operating performance of our construction management and other service activities is through a measure we define as NOI from service operations, which is based on the net of the revenues and expenses from these activities. The revenues and expenses from these activities consist primarily of subcontracted costs that are reimbursed to us by customers along with a management fee. The operating margins from these activities are small relative to the revenue. We believe NOI from service operations is a useful measure in assessing both our level of activity and our profitability in conducting such operations.
Since both of the measures discussed above exclude certain items includable in net income, reliance on these measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are considered alongside other GAAP and non-GAAP measures. A reconciliation of NOI from real estate operations and NOI from service operations to income from continuing operations reported on the consolidated statements of operations is provided in Note 12 to our consolidated financial statements.
30
Comparison of Statements of Operations for the Three Months Ended June 30, 2023 and 2022
| For the Three Months Ended June 30, | |||||||||||||||||
| 2023 | 2022 | Variance | |||||||||||||||
| (in thousands) | |||||||||||||||||
| Revenues | |||||||||||||||||
| Revenues from real estate operations | $ | 154,953 | $ | 143,246 | $ | 11,707 | |||||||||||
| Construction contract and other service revenues | 14,243 | 42,557 | (28,314) | ||||||||||||||
| Total revenues | 169,196 | 185,803 | (16,607) | ||||||||||||||
| Operating expenses | |||||||||||||||||
| Property operating expenses | 61,600 | 54,116 | 7,484 | ||||||||||||||
| Depreciation and amortization associated with real estate operations | 37,600 | 34,812 | 2,788 | ||||||||||||||
| Construction contract and other service expenses | 13,555 | 41,304 | (27,749) | ||||||||||||||
| General, administrative, leasing and other expenses | 10,358 | 9,056 | 1,302 | ||||||||||||||
| Total operating expenses | 123,113 | 139,288 | (16,175) | ||||||||||||||
| Interest expense | (16,519) | (14,808) | (1,711) | ||||||||||||||
| Interest and other income, net | 2,143 | 1,593 | 550 | ||||||||||||||
| Gain on sales of real estate | 14 | (19) | 33 | ||||||||||||||
| Equity in income of unconsolidated entities | 111 | 318 | (207) | ||||||||||||||
| Income tax expense | (190) | (4) | (186) | ||||||||||||||
| Net income | $ | 31,642 | $ | 33,595 | $ | (1,953) | |||||||||||
31
NOI from Real Estate Operations
| For the Three Months Ended June 30, | |||||||||||||||||
| 2023 | 2022 | Variance | |||||||||||||||
| (Dollars in thousands, except per square foot data) | |||||||||||||||||
| Revenues | |||||||||||||||||
| Same Properties revenues | |||||||||||||||||
| Lease revenue, excluding lease termination revenue and collectability loss provisions | $ | 140,915 | $ | 134,150 | $ | 6,765 | |||||||||||
| Lease termination revenue, net | 1,059 | 399 | 660 | ||||||||||||||
| Collectability recovery (loss) provisions included in lease revenue | 168 | (727) | 895 | ||||||||||||||
| Other property revenue | 1,242 | 935 | 307 | ||||||||||||||
| Same Properties total revenues | 143,384 | 134,757 | 8,627 | ||||||||||||||
| Developed and redeveloped properties placed in service | 9,574 | 2,353 | 7,221 | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | 2 | 5,007 | (5,005) | ||||||||||||||
| Other | 1,993 | 1,129 | 864 | ||||||||||||||
| 154,953 | 143,246 | 11,707 | |||||||||||||||
| Property operating expenses | |||||||||||||||||
| Same Properties | (58,203) | (52,230) | (5,973) | ||||||||||||||
| Developed and redeveloped properties placed in service | (1,577) | (264) | (1,313) | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | (3) | (718) | 715 | ||||||||||||||
| Other | (1,817) | (904) | (913) | ||||||||||||||
| (61,600) | (54,116) | (7,484) | |||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||
| Same Properties | 1,073 | 1,080 | (7) | ||||||||||||||
| Retained interest in newly-formed UJVs | 598 | — | 598 | ||||||||||||||
| 1,671 | 1,080 | 591 | |||||||||||||||
| NOI from real estate operations | |||||||||||||||||
| Same Properties | 86,254 | 83,607 | 2,647 | ||||||||||||||
| Developed and redeveloped properties placed in service | 7,997 | 2,089 | 5,908 | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | 597 | 4,289 | (3,692) | ||||||||||||||
| Other | 176 | 225 | (49) | ||||||||||||||
| $ | 95,024 | $ | 90,210 | $ | 4,814 | ||||||||||||
| Same Properties NOI from real estate operations by segment | |||||||||||||||||
| Defense/IT Locations | $ | 79,242 | $ | 76,781 | $ | 2,461 | |||||||||||
| Regional Office | 6,613 | 6,493 | 120 | ||||||||||||||
| Other | 399 | 333 | 66 | ||||||||||||||
| $ | 86,254 | $ | 83,607 | $ | 2,647 | ||||||||||||
| Same Properties rent statistics | |||||||||||||||||
| Average occupancy rate | 92.3 | % | 91.1 | % | 1.2 | % | |||||||||||
| Average straight-line rent per occupied square foot (1) | $ | 6.77 | $ | 6.73 | $ | 0.04 | |||||||||||
(1)Includes minimum base rents, net of abatements and lease incentives and excluding lease termination revenue, on a straight-line basis for the periods set forth above.
Our Same Properties pool consisted of 180 properties, comprising 89.5% of our portfolio’s square footage as of June 30, 2023. This pool of properties changed from the pool used for purposes of comparing 2022 and 2021 in our 2022 Annual Report on Form 10-K due to the: addition of seven properties placed in service and 100% operational on or before January 1, 2022 and two properties owned through an unconsolidated real estate joint venture that was formed in 2021; and removal of three properties in which we sold a 90% interest in 2023.
32
Regarding the changes in NOI from real estate operations reported above:
•the increase for our Same Properties pool was due in large part to additional revenue in the current period resulting from higher occupancy and the commencement of tenant expense reimbursements on certain recently commenced leases;
•developed and redeveloped properties placed in service reflects the effect of nine properties placed in service in 2022 and 2023; and
•dispositions, net of retained interest in newly-formed UJVs reflects the effect of our sale of 90% of our interests in three data center shells in 2023 and two in 2022.
NOI from Service Operations
| For the Three Months Ended June 30, | ||||||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Construction contract and other service revenues | $ | 14,243 | $ | 42,557 | $ | (28,314) | ||||||||||||||
| Construction contract and other service expenses | (13,555) | (41,304) | 27,749 | |||||||||||||||||
| NOI from service operations | $ | 688 | $ | 1,253 | $ | (565) | ||||||||||||||
Construction contract and other service revenues and expenses decreased in the current period due primarily to a lower volume of construction activity for one of our tenants. Construction contract activity is inherently subject to significant variability depending on the volume and nature of projects undertaken by us primarily on behalf of tenants. Service operations are an ancillary component of our overall operations that typically contribute an insignificant amount of income relative to our real estate operations.
General, Administrative, Leasing and Other Expenses
General, administrative, leasing and other expenses increased primarily due to higher compensation-related expenses in the current period.
Interest Expense
Interest expense increased due to higher weighted average variable interest rates in the current period. While our debt is predominantly fixed rate and in the form of long-term unsecured notes, for variable rate loans, we have used interest rate swaps to hedge the effect of interest rate increases on variable rate debt, including swaps for a $200.0 million notional amount that: fixed the one-month LIBOR interest rate in 2022 at 1.9% through December 1, 2022; and, effective February 1, 2023, fixed the one-month SOFR interest rate at 3.7% for a three-year term.
33
Comparison of Statements of Operations for the Six Months Ended June 30, 2023 and 2022
| For the Six Months Ended June 30, | |||||||||||||||||
| 2023 | 2022 | Variance | |||||||||||||||
| (in thousands) | |||||||||||||||||
| Revenues | |||||||||||||||||
| Revenues from real estate operations | $ | 306,634 | $ | 285,526 | $ | 21,108 | |||||||||||
| Construction contract and other service revenues | 30,063 | 95,757 | (65,694) | ||||||||||||||
| Total revenues | 336,697 | 381,283 | (44,586) | ||||||||||||||
| Operating expenses | |||||||||||||||||
| Property operating expenses | 121,020 | 111,297 | 9,723 | ||||||||||||||
| Depreciation and amortization associated with real estate operations | 74,595 | 69,076 | 5,519 | ||||||||||||||
| Construction contract and other service expenses | 28,756 | 92,954 | (64,198) | ||||||||||||||
| General, administrative, leasing and other expenses | 20,848 | 18,383 | 2,465 | ||||||||||||||
| Total operating expenses | 245,219 | 291,710 | (46,491) | ||||||||||||||
| Interest expense | (32,961) | (29,232) | (3,729) | ||||||||||||||
| Interest and other income, net | 4,399 | 3,802 | 597 | ||||||||||||||
| Gain on sales of real estate | 49,392 | (4) | 49,396 | ||||||||||||||
| Loss on early extinguishment of debt | — | (342) | 342 | ||||||||||||||
| Equity in income of unconsolidated entities | 47 | 1,206 | (1,159) | ||||||||||||||
| Income tax expense | (315) | (157) | (158) | ||||||||||||||
| Income from continuing operations | 112,040 | 64,846 | 47,194 | ||||||||||||||
| Discontinued operations | — | 29,573 | (29,573) | ||||||||||||||
| Net income | $ | 112,040 | $ | 94,419 | $ | 17,621 | |||||||||||
34
NOI from Real Estate Operations
| For the Six Months Ended June 30, | |||||||||||||||||
| 2023 | 2022 | Variance | |||||||||||||||
| (Dollars in thousands, except per square foot data) | |||||||||||||||||
| Revenues | |||||||||||||||||
| Same Properties revenues | |||||||||||||||||
| Lease revenue, excluding lease termination revenue and collectability loss provisions | $ | 279,889 | $ | 268,923 | $ | 10,966 | |||||||||||
| Lease termination revenue, net | 2,280 | 620 | 1,660 | ||||||||||||||
| Collectability loss provisions included in lease revenue | (1,000) | (727) | (273) | ||||||||||||||
| Other property revenue | 2,326 | 1,794 | 532 | ||||||||||||||
| Same Properties total revenues | 283,495 | 270,610 | 12,885 | ||||||||||||||
| Developed and redeveloped properties placed in service | 19,088 | 2,760 | 16,328 | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | 401 | 11,840 | (11,439) | ||||||||||||||
| Other | 3,650 | 2,296 | 1,354 | ||||||||||||||
| 306,634 | 287,506 | 19,128 | |||||||||||||||
| Property operating expenses | |||||||||||||||||
| Same Properties | (114,938) | (107,737) | (7,201) | ||||||||||||||
| Developed and redeveloped properties placed in service | (2,805) | (338) | (2,467) | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | (57) | (2,387) | 2,330 | ||||||||||||||
| Other | (3,220) | (1,806) | (1,414) | ||||||||||||||
| (121,020) | (112,268) | (8,752) | |||||||||||||||
| UJV NOI allocable to COPT | |||||||||||||||||
| Same Properties | 2,149 | 2,160 | (11) | ||||||||||||||
| Retained interest in newly-formed UJVs | 1,164 | — | 1,164 | ||||||||||||||
| 3,313 | 2,160 | 1,153 | |||||||||||||||
| NOI from real estate operations | |||||||||||||||||
| Same Properties | 170,706 | 165,033 | 5,673 | ||||||||||||||
| Developed and redeveloped properties placed in service | 16,283 | 2,422 | 13,861 | ||||||||||||||
| Dispositions, net of retained interest in newly-formed UJVs | 1,508 | 9,453 | (7,945) | ||||||||||||||
| Other | 430 | 490 | (60) | ||||||||||||||
| $ | 188,927 | $ | 177,398 | $ | 11,529 | ||||||||||||
| Same Properties NOI from real estate operations by segment | |||||||||||||||||
| Defense/IT Locations | $ | 156,118 | $ | 150,750 | $ | 5,368 | |||||||||||
| Regional Office | 13,816 | 13,645 | 171 | ||||||||||||||
| Other | 772 | 638 | 134 | ||||||||||||||
| $ | 170,706 | $ | 165,033 | $ | 5,673 | ||||||||||||
| Same Properties rent statistics | |||||||||||||||||
| Average occupancy rate | 92.2 | % | 91.1 | % | 1.1 | % | |||||||||||
| Average straight-line rent per occupied square foot (1) | $ | 13.50 | $ | 13.48 | $ | 0.02 | |||||||||||
(1)Includes minimum base rents, net of abatements and lease incentives and excluding lease termination revenue, on a straight-line basis for the periods set forth above.
Regarding the changes in NOI from real estate operations reported above:
•the increase for our Same Properties pool was due in large part to additional revenue in the current period resulting from higher occupancy and the commencement of tenant expense reimbursements on certain recently commenced leases;
•developed and redeveloped properties placed in service reflects the effect of nine properties placed in service in 2022 and 2023; and
•dispositions, net of retained interest in newly-formed UJVs reflects the effect of our sale of 90% of our interests in three data center shells in 2023 and two in 2022, as well as the sale of our wholesale data center on January 25, 2022.
35
NOI from Service Operations
| For the Six Months Ended June 30, | ||||||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Construction contract and other service revenues | $ | 30,063 | $ | 95,757 | $ | (65,694) | ||||||||||||||
| Construction contract and other service expenses | (28,756) | (92,954) | 64,198 | |||||||||||||||||
| NOI from service operations | $ | 1,307 | $ | 2,803 | $ | (1,496) | ||||||||||||||
Construction contract and other service revenue and expenses decreased in the current period due primarily to a lower volume of construction activity for one of our tenants.
General, Administrative, Leasing and Other Expenses
General, administrative, leasing and other expenses increased primarily due to higher compensation-related expenses in the current period.
Interest Expense
Refer to our explanation above for the three-month periods.
Gain on Sales of Real Estate
The gain on sales of real estate recognized in the current period was due to our sale of a 90% interest in three data center shell properties.
Discontinued Operations
Discontinued operations in the prior period relates to our wholesale data center, including $28.6 million in gain from its sale on January 25, 2022.
Funds from Operations
Funds from operations (“FFO”) is defined as net income computed using GAAP, excluding gains on sales and impairment losses of real estate and investments in UJVs (net of associated income tax) and real estate-related depreciation and amortization. FFO also includes adjustments to net income for the effects of the items noted above pertaining to UJVs that were allocable to our ownership interest in the UJVs. We believe that we use the National Association of Real Estate Investment Trusts (“Nareit”) definition of FFO, although others may interpret the definition differently and, accordingly, our presentation of FFO may differ from those of other REITs. We believe that FFO is useful to management and investors as a supplemental measure of operating performance because, by excluding gains on sales and impairment losses of real estate (net of associated income tax), and real estate-related depreciation and amortization, FFO can help one compare our operating performance between periods. In addition, since most equity REITs provide FFO information to the investment community, we believe that FFO is useful to investors as a supplemental measure for comparing our results to those of other equity REITs. We believe that net income is the most directly comparable GAAP measure to FFO.
Since FFO excludes certain items includable in net income, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in balance with other GAAP and non-GAAP measures. FFO is not necessarily an indication of our cash flow available to fund cash needs. Additionally, it should not be used as an alternative to net income when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.
Basic FFO available to common share and common unit holders (“Basic FFO”) is FFO adjusted to subtract (1) preferred share dividends, (2) income attributable to noncontrolling interests through ownership of preferred units in the Operating Partnership or interests in other consolidated entities not owned by us, (3) depreciation and amortization allocable to noncontrolling interests in other consolidated entities and (4) Basic FFO allocable to share-based compensation awards. With these adjustments, Basic FFO represents FFO available to common shareholders and common unitholders. Common units in the Operating Partnership are substantially similar to our common shares and are exchangeable into common shares, subject to certain conditions. We believe that Basic FFO is useful to investors due to the close correlation of common units to common shares. We believe that net income is the most directly comparable GAAP measure to Basic FFO. Basic FFO has essentially the same limitations as FFO; management compensates for these limitations in essentially the same manner as described above for FFO.
Diluted FFO available to common share and common unit holders (“Diluted FFO”) is Basic FFO adjusted to add back any changes in Basic FFO that would result from the assumed conversion of securities that are convertible or exchangeable into
36
common shares. We believe that Diluted FFO is useful to investors because it is the numerator used to compute Diluted FFO per share, discussed below. We believe that net income is the most directly comparable GAAP measure to Diluted FFO. Since Diluted FFO excludes certain items includable in the numerator to diluted EPS, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP and non-GAAP measures. Diluted FFO (which includes discontinued operations) is not necessarily an indication of our cash flow available to fund cash needs. Additionally, it should not be used as an alternative to net income when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.
Diluted FFO available to common share and common unit holders, as adjusted for comparability is defined as Diluted FFO adjusted to exclude: operating property acquisition costs; gain or loss on early extinguishment of debt; FFO associated with properties that secured non-recourse debt on which we defaulted and, subsequently, extinguished, via conveyance of such properties (including property NOI, interest expense and gains on debt extinguishment); loss on interest rate derivatives; executive transition costs associated with named executive officers; and, for periods prior to October 1, 2022, demolition costs on redevelopment and nonrecurring improvements and executive transition costs associated with other senior management team members. This measure also includes adjustments for the effects of the items noted above pertaining to UJVs that were allocable to our ownership interest in the UJVs. We believe this to be a useful supplemental measure alongside Diluted FFO as it excludes gains and losses from certain investing and financing activities and certain other items that we believe are not closely correlated to (or associated with) our operating performance. We believe that net income is the most directly comparable GAAP measure to this non-GAAP measure. This measure has essentially the same limitations as Diluted FFO, as well as the further limitation of not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.
Diluted FFO per share is (1) Diluted FFO divided by (2) the sum of the (a) weighted average common shares outstanding during a period, (b) weighted average common units outstanding during a period and (c) weighted average number of potential additional common shares that would have been outstanding during a period if other securities that are convertible or exchangeable into common shares were converted or exchanged. We believe that Diluted FFO per share is useful to investors because it provides investors with a further context for evaluating our FFO results in the same manner that investors use earnings per share (“EPS”) in evaluating net income available to common shareholders. In addition, since most equity REITs provide Diluted FFO per share information to the investment community, we believe that Diluted FFO per share is a useful supplemental measure for comparing us to other equity REITs. We believe that diluted EPS is the most directly comparable GAAP measure to Diluted FFO per share. Diluted FFO per share has most of the same limitations as Diluted FFO (described above); management compensates for these limitations in essentially the same manner as described above for Diluted FFO.
Diluted FFO per share, as adjusted for comparability is (1) Diluted FFO, as adjusted for comparability divided by (2) the sum of the (a) weighted average common shares outstanding during a period, (b) weighted average common units outstanding during a period and (c) weighted average number of potential additional common shares that would have been outstanding during a period if other securities that are convertible or exchangeable into common shares were converted or exchanged. We believe that this measure is useful to investors because it provides investors with a further context for evaluating our FFO results. We believe this to be a useful supplemental measure alongside Diluted FFO per share as it excludes gains and losses from investing and financing activities and certain other items that we believe are not closely correlated to (or associated with) our operating performance. We believe that diluted EPS is the most directly comparable GAAP measure to this per share measure. This measure has most of the same limitations as Diluted FFO (described above) as well as the further limitation of not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.
The computations for all of the above measures on a diluted basis assume the conversion of common units in COPLP but do not assume the conversion of other securities that are convertible into common shares if the conversion of those securities would increase per share measures in a given period.
37
The table below sets forth the computation of the above stated measures, and provides reconciliations to the GAAP measures associated with such measures:
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| (Dollars and shares in thousands, except per share data) | |||||||||||||||||||||||
| 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 | (14) | 19 | (49,392) | (28,560) | |||||||||||||||||||
| Depreciation and amortization on UJVs allocable to COPT | 805 | 525 | 1,606 | 1,051 | |||||||||||||||||||
| 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 | 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 | 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 | |||||||||||||||
| Weighted average common shares | 112,188 | 112,082 | 112,157 | 112,052 | |||||||||||||||||||
| Conversion of weighted average common units | 1,514 | 1,476 | 1,502 | 1,430 | |||||||||||||||||||
| Weighted average common shares/units - Basic FFO per share | 113,702 | 113,558 | 113,659 | 113,482 | |||||||||||||||||||
| Dilutive effect of share-based compensation awards | 426 | 429 | 418 | 427 | |||||||||||||||||||
| Redeemable noncontrolling interests | 62 | 126 | 77 | 129 | |||||||||||||||||||
| Weighted average common shares/units - Diluted FFO per share and as adjusted for comparability | 114,190 | 114,113 | 114,154 | 114,038 | |||||||||||||||||||
| Diluted EPS | $ | 0.27 | $ | 0.29 | $ | 0.96 | $ | 0.81 | |||||||||||||||
| 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 | |||||||||||||||
| 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 | |||||||||||||||||||
38
Property Additions
The table below sets forth the major components of our additions to properties for the six months ended June 30, 2023 (in thousands):
| Development | $ | 139,267 | |||
| Tenant improvements on operating properties (1) | 38,570 | ||||
| Capital improvements on operating properties | 4,907 | ||||
| $ | 182,744 | ||||
(1)Tenant improvement costs incurred on newly-developed properties are classified in this table as development and redevelopment.
Cash Flows
Net cash flow from operating activities increased $2.2 million when comparing the six months ended June 30, 2023 and 2022, which included the effects of increased cash flow from real estate operations resulting from the growth of our operating portfolio, offset in part by higher payments for lease incentives in the current period.
Net cash flow from investing activities decreased $51.3 million when comparing the six months ended June 30, 2023 and 2022 due in large part to lower proceeds from properties sold in the current period (which included our sale of a 90% interest in three data center shells) relative to the prior period (which included the sale of our wholesale data center) and higher cash outlays for tenant improvements on operating properties in the current period.
Net cash flow used in financing activities in the six months ended June 30, 2023 was $124.7 million, and included primarily the following:
•net repayments of debt borrowings during the period of $57.4 million, most of which resulted from the net paydown of our Revolving Credit Facility primarily using property sale proceeds; and
•dividends to common shareholders of $63.0 million.
Net cash flow used in financing activities in the six months ended June 30, 2022 was $165.3 million, and included primarily the following:
•net repayments of debt borrowings during the period of $96.6 million, which included the net effect of repaying a portion of a term loan facility using property sale proceeds, offset in part by net borrowings under our Revolving Credit Facility to fund property development; and
•dividends to common shareholders of $61.8 million.
Supplemental Guarantor Information
As of June 30, 2023, COPLP had several series of unsecured senior notes outstanding that were issued in transactions registered with the Securities and Exchange Commission under the Securities Act of 1933, as amended. These notes are COPLP’s direct, senior unsecured and unsubordinated obligations and rank equally in right of payment with all of COPLP’s existing and future senior unsecured and unsubordinated indebtedness. However, these notes are effectively subordinated in right of payment to COPLP’s existing and future secured indebtedness. The notes are also effectively subordinated in right of payment to all existing and future liabilities and other indebtedness, whether secured or unsecured, of COPLP's subsidiaries. COPT fully and unconditionally guarantees COPLP’s obligations under these notes. COPT’s guarantees of these notes are senior unsecured obligations that rank equally in right of payment with other senior unsecured obligations of, or guarantees by, COPT. COPT itself does not hold any indebtedness, and its only material asset is its investment in COPLP.
As permitted under Rule 13-01(a)(4)(vi), we do not provide summarized financial information for the Operating Partnership since: the assets, liabilities, and results of operations of the Company and the Operating Partnership are not materially different than the corresponding amounts presented in the consolidated financial statements of the Company; and we believe that inclusion of such summarized financial information would be repetitive and not provide incremental value to investors.
Liquidity and Capital Resources
As of June 30, 2023, we had $14.3 million in cash and cash equivalents.
We have a Revolving Credit Facility with a maximum borrowing capacity of $600.0 million. We use this facility to initially fund much of the cash requirements from our investing activities, including property development/redevelopment costs, as well as certain debt balloon payments due upon maturity. We then subsequently pay down the facility using cash available from operations and proceeds from long-term borrowings, equity issuances and sales of interests in properties. The facility matures in October 2026 and may be extended by two six-month periods at our option, provided that there is no default under the facility
39
and we pay an extension fee of 0.0625% of the total availability under the facility for each extension period. Our available borrowing capacity under the facility totaled $429.0 million as of June 30, 2023.
Our senior unsecured debt is rated investment grade by the three major rating agencies. We aim to maintain an investment grade rating to enable us to use debt comprised of unsecured, primarily fixed-rate debt (including the effect of interest rate swaps) from public markets and banks. We also use secured nonrecourse debt from institutional lenders and banks primarily for joint venture financings. In addition, we periodically raise equity when we access the public equity markets by issuing common shares and, to a lesser extent, preferred shares.
We have a program in place under which we may offer and sell common shares in at-the-market stock offerings having an aggregate gross sales price of up to $300 million. Under this program, we may also, at our discretion, sell common shares under forward equity sales agreements. The use of a forward equity sales agreement would enable us to lock in a price on a sale of common shares when the agreement is executed but defer issuing the shares and receiving the sale proceeds until a later date.
We believe that our liquidity and capital resources are adequate for our near-term and longer-term requirements without necessitating property sales. However, we may dispose of interests in properties opportunistically or when market conditions otherwise warrant.
Our material cash requirements, including contractual and other obligations, include:
•property operating expenses, including future lease obligations from us as a lessee;
•construction contract expenses;
•general, administrative and leasing expenses;
•debt service, including interest expense;
•property development/redevelopment costs;
•tenant and capital improvements and leasing costs for operating properties (expected to total approximately $45 million during the remainder of 2023);
•debt balloon payments due upon maturity; and
•dividends to our shareholders.
We expect to use cash flow from operations during the remainder of 2023 and annually thereafter for the foreseeable future to fund all of these cash requirements except for debt balloon payments due upon maturity and a portion of property development/redevelopment costs, the fundings for which are discussed below.
During the remainder of 2023, we expect to spend approximately $130 million on development costs, most of which was contractually obligated as of June 30, 2023; we expect to fund these cash requirements using, in part, remaining cash flow from operations, with the balance initially funded primarily using borrowings under our Revolving Credit Facility. We have no debt balloon payments for the remainder of 2023.
Beyond 2023, we expect to continue to actively develop and redevelop properties and fund using, in part, remaining cash flow from operations, with the balance funded primarily using borrowings under our Revolving Credit Facility, at least initially.
We provide disclosure in our consolidated financial statements on our future lessee obligations (expected to be funded primarily by cash flow from operations) in Note 5 and future debt obligations (expected to be refinanced by new debt borrowings or funded by future equity issuances and/or sales of interests in properties) in Note 8.
Certain of our debt instruments require that we comply with a number of restrictive financial covenants, including maximum leverage ratio, unencumbered leverage ratio, minimum net worth, minimum fixed charge coverage, minimum unencumbered interest coverage ratio, minimum debt service and maximum secured indebtedness ratio. As of June 30, 2023, we were compliant with these covenants.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We are exposed to certain market risks, one of the most predominant of which is a change in interest rates. Increases in interest rates can result in increased interest expense under our Revolving Credit Facility and other variable rate debt to the extent we do not have interest rate swaps in place to hedge the effect of such rate increases. Increases in interest rates can also result in increased interest expense when our fixed rate debt matures and needs to be refinanced.
40
The following table sets forth as of June 30, 2023 our debt obligations and weighted average interest rates on debt maturing each year (dollars in thousands):
| For the Periods Ending December 31, | |||||||||||||||||||||||||||||||||||||||||
| 2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
| Debt: | |||||||||||||||||||||||||||||||||||||||||
| Fixed rate debt (1) | $ | 1,246 | $ | 29,443 | $ | 1,302 | $ | 436,140 | $ | — | $ | 1,400,000 | $ | 1,868,131 | |||||||||||||||||||||||||||
| Weighted average interest rate | 3.83% | 4.42% | 3.23% | 2.38% | —% | 2.58% | 2.56% | ||||||||||||||||||||||||||||||||||
| Variable rate debt (2) | $ | 270 | $ | 540 | $ | 22,415 | $ | 306,160 | $ | — | $ | — | $ | 329,385 | |||||||||||||||||||||||||||
| Weighted average interest rate (3) | 6.66% | 6.66% | 6.71% | 6.40% | —% | —% | 6.42% | ||||||||||||||||||||||||||||||||||
(1)Represents principal maturities only and therefore excludes net discounts and deferred financing costs of $21.3 million.
(2)As of June 30, 2023, maturities in 2026 included $171.0 million that may be extended to 2027 and $125.0 million that may be extended to 2028, both subject to certain conditions.
(3)The amounts reflected above used interest rates as of June 30, 2023 for variable rate debt.
The fair value of our debt was $1.8 billion as of June 30, 2023. If interest rates had been 1% lower, the fair value of our fixed-rate debt would have increased by approximately $79 million as of June 30, 2023.
See Note 9 to our consolidated financial statements for information pertaining to interest rate swap contracts in place as of June 30, 2023 and their respective fair values.
Based on our variable-rate debt balances, including the effect of interest rate swap contracts, our interest expense would have increased by $489,000 in the six months ended June 30, 2023 if the applicable variable index rate was 1% higher.
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of June 30, 2023. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of June 30, 2023 were functioning effectively to provide reasonable assurance that the information required to be disclosed in reports filed or submitted under the Securities Exchange Act of 1934 is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
(b) Change in Internal Control over Financial Reporting
No change in our internal control over financial reporting occurred during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II: OTHER INFORMATION
Item 1. Legal Proceedings
We are not currently involved in any material litigation nor, to our knowledge, is any material litigation currently threatened against us (other than routine litigation arising in the ordinary course of business, substantially all of which is expected to be covered by liability insurance).
Item 1A. Risk Factors
There have been no material changes to the risk factors included in our 2022 Annual Report on Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) Not applicable
(b) Not applicable
(c) Not applicable
41
Item 3. Defaults Upon Senior Securities
(a) Not applicable
(b) Not applicable
Item 4. Mine Safety Disclosures
Not applicable
Item 5. Other Information
(a) Not applicable
(b) Not applicable
(c) Not applicable
Item 6. Exhibits
(a) Exhibits:
| EXHIBIT NO. | DESCRIPTION | |||||||
| 101.INS | XBRL Instance Document - The instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document (filed herewith). | |||||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document (filed herewith). | |||||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith). | |||||||
| 101.LAB | Inline XBRL Extension Labels Linkbase (filed herewith). | |||||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith). | |||||||
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document (filed herewith). | |||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |||||||
42
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| CORPORATE OFFICE PROPERTIES TRUST | |||||||||||
| Date: | August 2, 2023 | By: | /s/ Stephen E. Budorick | ||||||||
| Stephen E. Budorick | |||||||||||
| President and Chief Executive Officer | |||||||||||
| Date: | August 2, 2023 | By: | /s/ Anthony Mifsud | ||||||||
| Anthony Mifsud | |||||||||||
| Executive Vice President and Chief Financial Officer | |||||||||||
43