COPT Defense Reports Strong Second Quarter 2024 Results

_______________________________________________________________

EPS of $0.31

FFO per Share, as Adjusted for Comparability, of $0.64

1-cent above the Midpoint of Guidance

Increased Midpoint of 2024 FFO per Share Guidance by 2-cents to $2.56

Implies 5.8% FFO per Share Growth for the Year

Defense/IT Portfolio 95.5% Occupied and 96.7% Leased

Same Property Cash NOI Increased 10.9% in 2Q24 and 8.5% Year-to-Date

Raised Midpoint of Same Property Cash NOI Guidance for the Year by 150 Basis Points to 8.0%

Raised Midpoint of Same Property Year-End 2024 Occupancy Guidance by 25 Basis Points to 93.75%

959,000 SF of Active Developments are 74% Leased

_______________________________________________________________

Strong Leasing in 1H24; Well Positioned to Achieve 2024 Goals

Total Leasing of 1.0 million SF in 2Q24 and 1.7 million SF Year-to-Date

104,000 SF in 2Q24 and 264,000 SF Year-to-Date of Vacancy Leasing

On Track to Achieve or Exceed Annual Target of 400,000 SF

Tenant Retention of 86% in 2Q24 and 83% Year-to-Date

Raised Midpoint of Guidance for the Year by 250 Basis Points to 82.5%

_______________________________________________________________

COPT Defense Properties (โ€œCOPT Defenseโ€ or the โ€œCompanyโ€) (NYSE: CDP) announced results for the second quarter ended June 30, 2024.

Management Comments

Stephen E. Budorick, COPT Defenseโ€™s President & Chief Executive Officer, commented, โ€œOur Defense/IT investment strategy, which concentrates our portfolio near priority U.S. defense installations, continued to generate strong results during the second quarter, with FFO per share exceeding the midpoint of our guidance range. Based on this outperformance, and our forecast for the remainder of the year, we increased the midpoint of 2024 FFO per share guidance by $0.02 to $2.56, which implies nearly 6% year-over-year growth. This marks our second increase for the year and a total of $0.05 of outperformance compared to our initial guidance. The growth off the midpoint of our 2024 FFO per share guidance is one of the highest growth rates in the Nareit-defined Office REIT sector, and ranks in the 75th percentile for the entire REIT sector.

We are exceeding our plan in several areas and raised 2024 guidance on a group of key metrics. We increased the midpoint of 2024 guidance for same property cash NOI growth by 150 basis points to 8%, increased same property year-end occupancy by 25 basis points to 93.75%, and increased tenant retention by 250 basis points to 82.5%.

During the quarter, the year-over-year increase in same property cash NOI for our Total Portfolio was the highest level in over a decade, while the increase in our Defense/IT Portfolio was the highest level since we began reporting the segment.

Taken together, our solid performance during the first half of 2024, coupled with our strong full year outlook, illustrates the strength of demand we are seeing in our portfolio for tenants serving priority defense missions. Looking forward, we continue to anticipate compound annual FFO per share growth of at least 4% between 2023 and 2026.โ€

Financial Highlights

2nd Quarter Financial Results:

  • Diluted earnings per share (โ€œEPSโ€) was $0.31 for the quarter ended June 30, 2024, compared to $0.27 for the quarter ended June 30, 2023.
  • Diluted funds from operations per share (โ€œFFOPSโ€), as calculated in accordance with Nareitโ€™s definition and as adjusted for comparability, was $0.64 for the quarter ended June 30, 2024, compared to $0.60 for the quarter ended June 30, 2023.

Operating Performance Highlights

Operating Portfolio Summary:

  • At June 30, 2024, the Companyโ€™s 24.1 million square foot Total Portfolio was 93.6% occupied and 94.9% leased, which includes the 22.0 million square foot Defense/IT Portfolio that was 95.5% occupied and 96.7% leased.

Same Property Performance:

  • At June 30, 2024, the Companyโ€™s 22.2 million square foot same property portfolio was 93.5% occupied and 95.0% leased.
  • The Companyโ€™s same property cash NOI increased 10.9% for the three months ended June 30, 2024 compared to the same period in 2023.

Leasing:

  • Total Square Feet Leased: For the quarter ended June 30, 2024, the Company leased 985,000 square feet, including 881,000 square feet of renewals and 104,000 square feet of vacancy leasing. For the six months ended June 30, 2024, the Company executed 1.7 million square feet of total leasing, including 1.4 million square feet of renewals, 264,000 square feet of vacancy leasing, and 10,000 square feet in development projects.
  • Tenant Retention Rates: During the quarter ended June 30, 2024, the Company renewed 86.3% of expiring square feet in its Total Portfolio and 87.4% in its Defense/IT Portfolio. During the six months ended June 30, 2024, the Company renewed 82.9% of expiring square feet in its Total Portfolio and 85.7% in its Defense/IT Portfolio.
  • Rent Spreads & Average Escalations on Renewing Leases: For the quarter and six months ended June 30, 2024, straight-line rents on renewals increased 7.7% and 6.4%, respectively, and cash rents on renewed space increased 0.6% and decreased 0.4%, respectively, while annual escalations on renewing leases averaged 2.2% and 2.3%, respectively.
  • Lease Terms: In the quarter ended June 30, 2024, lease terms averaged 3.9 years on renewing leases and 8.1 years on vacancy leasing. For the six months ended June 30, 2024, lease terms averaged 4.0 years on renewing leases, 8.2 years on vacancy leasing, and 5.3 years on development leasing.

Investment Activity Highlights

  • Development Pipeline: The Companyโ€™s development pipeline consists of six properties totaling 959,000 square feet that were 74% leased as of June 30, 2024. These projects represent a total estimated investment of $381.4 million, of which $119.0 million has been spent.

Balance Sheet and Capital Transaction Highlights

  • For the quarter ended June 30, 2024, the Companyโ€™s adjusted EBITDA fixed charge coverage ratio was 4.7x.
  • At June 30, 2024, the Companyโ€™s net debt to in-place adjusted EBITDA ratio was 6.0x and its net debt adjusted for fully-leased development to in-place adjusted EBITDA ratio was 5.9x.
  • At June 30, 2024, and including the effect of interest rate swaps, the Companyโ€™s weighted average effective interest rate on its consolidated debt portfolio was 3.3% with a weighted average maturity of 5.2 years, and 100% of the Companyโ€™s debt was subject to fixed interest rates.

Associated Supplemental Presentation

Prior to the call, the Company will post a slide presentation to accompany managementโ€™s prepared remarks for its second quarter 2024 conference call; the presentation can be viewed and downloaded from the โ€˜Financial Info โ€“ Financial Resultsโ€™ section of COPT Defenseโ€™s Investors website: https://investors.copt.com/financial-information/financial-results

2024 Guidance

Management is revising its full-year guidance for diluted EPS and diluted FFOPS, per Nareit and as adjusted for comparability, from the prior range of $1.19-$1.25, and $2.51-$2.57, respectively, to new ranges of $1.22-$1.26, and $2.54-$2.58, respectively. Management is establishing third quarter guidance for diluted EPS and diluted FFOPS per Nareit and as adjusted for comparability at $0.30-$0.32 and $0.63-$0.65, respectively. Reconciliations of projected diluted EPS to projected diluted FFOPS, in accordance with Nareit and as adjusted for comparability are as follows:

Reconciliation of Diluted EPS to FFOPS, per Nareit,

and As Adjusted for Comparability

ย 

Quarter Ending

September 30, 2024

ย 

Year Ending

December 31, 2024

ย 

Low

ย 

High

ย 

Low

ย 

High

Diluted EPS

ย 

$

0.30

ย 

$

0.32

ย 

$

1.22

ย 

$

1.26

Real estate-related depreciation and amortization

ย 

ย 

0.33

ย 

ย 

0.33

ย 

ย 

1.32

ย 

ย 

1.32

Diluted FFOPS, Nareit definition and as adjusted for comparability

ย 

$

0.63

ย 

$

0.65

ย 

$

2.54

ย 

$

2.58

Conference Call Information

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

Conference Call Date:

Tuesday, July 30, 2024

Time:

12:00 p.m. Eastern Time

Participants must register for the conference call at the link below to receive the dial-in number and personal pin. Registering only takes a few moments and provides direct access to the conference call without waiting for an operator. You may register at any time, including up to and after the call start time: https://register.vevent.com/register/BI51bd912e5a264e098e9d8c72a60cdb2c

The conference call will also be available via live webcast in the โ€˜News & Events โ€“ IR Calendarโ€™ section of COPT Defenseโ€™s Investors website: https://investors.copt.com/news-events/ir-calendar

Replay Information

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

Definitions

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

About COPT Defense

COPT Defense, an S&P MidCap 400 Company, is a self-managed REIT focused on owning, operating and developing properties in locations proximate to, or sometimes containing, key U.S. Government (โ€œUSGโ€) defense installations and missions (referred to as its Defense/IT Portfolio). The Companyโ€™s tenants include the USG and their defense contractors, who are primarily engaged in priority national security activities, and who generally require mission-critical and high security property enhancements. As of June 30, 2024, the Companyโ€™s Defense/IT Portfolio of 193 properties, including 24 owned through unconsolidated joint ventures, encompassed 22.0 million square feet and was 96.7% leased.

Forward-Looking Information

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

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

Source: COPT Defense Properties

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

ย 

ย 

For the Three Months Ended

June 30,

ย 

For the Six Months Ended

June 30,

ย 

2024

ย 

2023

ย 

2024

ย 

2023

Revenues

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Lease revenue

$

165,619

ย 

ย 

$

153,682

ย 

ย 

$

331,052

ย 

ย 

$

304,242

ย 

Other property revenue

ย 

1,466

ย 

ย 

ย 

1,271

ย 

ย 

ย 

2,696

ย 

ย 

ย 

2,392

ย 

Construction contract and other service revenues

ย 

20,258

ย 

ย 

ย 

14,243

ย 

ย 

ย 

46,861

ย 

ย 

ย 

30,063

ย 

Total revenues

ย 

187,343

ย 

ย 

ย 

169,196

ย 

ย 

ย 

380,609

ย 

ย 

ย 

336,697

ย 

Operating expenses

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Property operating expenses

ย 

63,410

ย 

ย 

ย 

61,600

ย 

ย 

ย 

130,156

ย 

ย 

ย 

121,020

ย 

Depreciation and amortization associated with real estate operations

ย 

38,161

ย 

ย 

ย 

37,600

ย 

ย 

ย 

76,512

ย 

ย 

ย 

74,595

ย 

Construction contract and other service expenses

ย 

19,612

ย 

ย 

ย 

13,555

ย 

ย 

ย 

45,619

ย 

ย 

ย 

28,756

ย 

General and administrative expenses

ย 

8,591

ย 

ย 

ย 

7,287

ย 

ย 

ย 

16,969

ย 

ย 

ย 

15,283

ย 

Leasing expenses

ย 

2,462

ย 

ย 

ย 

2,345

ย 

ย 

ย 

4,649

ย 

ย 

ย 

4,344

ย 

Business development expenses and land carry costs

ย 

979

ย 

ย 

ย 

726

ย 

ย 

ย 

2,161

ย 

ย 

ย 

1,221

ย 

Total operating expenses

ย 

133,215

ย 

ย 

ย 

123,113

ย 

ย 

ย 

276,066

ย 

ย 

ย 

245,219

ย 

Interest expense

ย 

(20,617

)

ย 

ย 

(16,519

)

ย 

ย 

(41,384

)

ย 

ย 

(32,961

)

Interest and other income, net

ย 

2,884

ย 

ย 

ย 

2,143

ย 

ย 

ย 

7,006

ย 

ย 

ย 

4,399

ย 

Gain on sales of real estate

ย 

โ€”

ย 

ย 

ย 

14

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

49,392

ย 

Income before equity in income of unconsolidated entities and income taxes

ย 

36,395

ย 

ย 

ย 

31,721

ย 

ย 

ย 

70,165

ย 

ย 

ย 

112,308

ย 

Equity in income of unconsolidated entities

ย 

26

ย 

ย 

ย 

111

ย 

ย 

ย 

95

ย 

ย 

ย 

47

ย 

Income tax expense

ย 

(14

)

ย 

ย 

(190

)

ย 

ย 

(182

)

ย 

ย 

(315

)

Net income

ย 

36,407

ย 

ย 

ย 

31,642

ย 

ย 

ย 

70,078

ย 

ย 

ย 

112,040

ย 

Net income attributable to noncontrolling interests:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Common units in the Operating Partnership (โ€œOPโ€)

ย 

(694

)

ย 

ย 

(516

)

ย 

ย 

(1,302

)

ย 

ย 

(1,809

)

Other consolidated entities

ย 

(599

)

ย 

ย 

(839

)

ย 

ย 

(1,053

)

ย 

ย 

(1,165

)

Net income attributable to common shareholders

$

35,114

ย 

ย 

$

30,287

ย 

ย 

$

67,723

ย 

ย 

$

109,066

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Earnings per share (โ€œEPSโ€) computation:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Numerator for diluted EPS:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income attributable to common shareholders

$

35,114

ย 

ย 

$

30,287

ย 

ย 

$

67,723

ย 

ย 

$

109,066

ย 

Amount allocable to share-based compensation awards

ย 

(92

)

ย 

ย 

(98

)

ย 

ย 

(215

)

ย 

ย 

(349

)

Redeemable noncontrolling interests

ย 

โ€”

ย 

ย 

ย 

(51

)

ย 

ย 

โ€”

ย 

ย 

ย 

(115

)

Numerator for diluted EPS

$

35,022

ย 

ย 

$

30,138

ย 

ย 

$

67,508

ย 

ย 

$

108,602

ย 

Denominator:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Weighted average common shares - basic

ย 

112,293

ย 

ย 

ย 

112,188

ย 

ย 

ย 

112,261

ย 

ย 

ย 

112,157

ย 

Dilutive effect of share-based compensation awards

ย 

492

ย 

ย 

ย 

426

ย 

ย 

ย 

501

ย 

ย 

ย 

418

ย 

Dilutive effect of redeemable noncontrolling interests

ย 

โ€”

ย 

ย 

ย 

62

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

77

ย 

Weighted average common shares - diluted

ย 

112,785

ย 

ย 

ย 

112,676

ย 

ย 

ย 

112,762

ย 

ย 

ย 

112,652

ย 

Diluted EPS

$

0.31

ย 

ย 

$

0.27

ย 

ย 

$

0.60

ย 

ย 

$

0.96

ย 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands, except per share data)

ย 

For the Three Months Ended

June 30,

ย 

For the Six Months Ended

June 30,

ย 

2024

ย 

2023

ย 

2024

ย 

2023

Net income

$

36,407

ย 

ย 

$

31,642

ย 

ย 

$

70,078

ย 

ย 

$

112,040

ย 

Real estate-related depreciation and amortization

ย 

38,161

ย 

ย 

ย 

37,600

ย 

ย 

ย 

76,512

ย 

ย 

ย 

74,595

ย 

Gain on sales of real estate

ย 

โ€”

ย 

ย 

ย 

(14

)

ย 

ย 

โ€”

ย 

ย 

ย 

(49,392

)

Depreciation and amortization on unconsolidated real estate JVs

ย 

778

ย 

ย 

ย 

805

ย 

ย 

ย 

1,555

ย 

ย 

ย 

1,606

ย 

Funds from operations (โ€œFFOโ€)

ย 

75,346

ย 

ย 

ย 

70,033

ย 

ย 

ย 

148,145

ย 

ย 

ย 

138,849

ย 

FFO allocable to other noncontrolling interests

ย 

(984

)

ย 

ย 

(1,239

)

ย 

ย 

(1,820

)

ย 

ย 

(1,947

)

Basic FFO allocable to share-based compensation awards

ย 

(599

)

ย 

ย 

(480

)

ย 

ย 

(1,186

)

ย 

ย 

(946

)

Basic FFO available to common share and common unit holders (โ€œBasic FFOโ€)

ย 

73,763

ย 

ย 

ย 

68,314

ย 

ย 

ย 

145,139

ย 

ย 

ย 

135,956

ย 

Redeemable noncontrolling interests

ย 

471

ย 

ย 

ย 

(28

)

ย 

ย 

940

ย 

ย 

ย 

(58

)

Diluted FFO adjustments allocable to share-based compensation awards

ย 

46

ย 

ย 

ย 

37

ย 

ย 

ย 

94

ย 

ย 

ย 

76

๏ฟฝ๏ฟฝ

Diluted FFO available to common share and common unit holders (โ€œDiluted FFOโ€)

ย 

74,280

ย 

ย 

ย 

68,323

ย 

ย 

ย 

146,173

ย 

ย 

ย 

135,974

ย 

Executive transition costs

ย 

81

ย 

ย 

ย 

248

ย 

ย 

ย 

158

ย 

ย 

ย 

248

ย 

Diluted FFO comparability adjustments allocable to share-based compensation awards

ย 

(1

)

ย 

ย 

(2

)

ย 

ย 

(1

)

ย 

ย 

(2

)

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

ย 

74,360

ย 

ย 

ย 

68,569

ย 

ย 

ย 

146,330

ย 

ย 

ย 

136,220

ย 

Straight line rent adjustments and lease incentive amortization

ย 

3,788

ย 

ย 

ย 

(3,161

)

ย 

ย 

7,261

ย 

ย 

ย 

(6,677

)

Amortization of intangibles and other assets included in net operating income (โ€œNOIโ€)

ย 

211

ย 

ย 

ย 

17

ย 

ย 

ย 

333

ย 

ย 

ย 

(2

)

Share-based compensation, net of amounts capitalized

ย 

2,564

ย 

ย 

ย 

2,213

ย 

ย 

ย 

5,209

ย 

ย 

ย 

3,946

ย 

Amortization of deferred financing costs

ย 

681

ย 

ย 

ย 

628

ย 

ย 

ย 

1,366

ย 

ย 

ย 

1,260

ย 

Amortization of net debt discounts, net of amounts capitalized

ย 

1,023

ย 

ย 

ย 

622

ย 

ย 

ย 

2,037

ย 

ย 

ย 

1,240

ย 

Replacement capital expenditures

ย 

(21,250

)

ย 

ย 

(22,664

)

ย 

ย 

(42,026

)

ย 

ย 

(50,874

)

Other

ย 

58

ย 

ย 

ย 

(221

)

ย 

ย 

195

ย 

ย 

ย 

(494

)

Diluted adjusted funds from operations available to common share and common unit holders (โ€œDiluted AFFOโ€)

$

61,435

ย 

ย 

$

46,003

ย 

ย 

$

120,705

ย 

ย 

$

84,619

ย 

Diluted FFO per share

$

0.64

ย 

ย 

$

0.60

ย 

ย 

$

1.27

ย 

ย 

$

1.19

ย 

Diluted FFO per share, as adjusted for comparability

$

0.64

ย 

ย 

$

0.60

ย 

ย 

$

1.27

ย 

ย 

$

1.19

ย 

Dividends/distributions per common share/unit

$

0.295

ย 

ย 

$

0.285

ย 

ย 

$

0.59

ย 

ย 

$

0.57

ย 

COPT Defense Properties

Summary Financial Data

(unaudited)

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

ย 

June 30,

2024

ย 

December 31,

2023

Balance Sheet Data

ย 

ย 

ย 

Properties, net of accumulated depreciation

$

3,535,593

ย 

ย 

$

3,503,678

ย 

Total assets

$

4,219,338

ย 

ย 

$

4,246,966

ย 

Debt per balance sheet

$

2,389,925

ย 

ย 

$

2,416,287

ย 

Total liabilities

$

2,666,067

ย 

ย 

$

2,699,631

ย 

Redeemable noncontrolling interests

$

22,765

ย 

ย 

$

23,580

ย 

Total equity

$

1,530,506

ย 

ย 

$

1,523,755

ย 

Debt to assets

ย 

56.6

%

ย 

ย 

56.9

%

Net debt to adjusted book

ย 

40.5

%

ย 

ย 

40.6

%

ย 

ย 

ย 

ย 

Defense/IT Portfolio Data (as of period end)

ย 

ย 

ย 

Number of operating properties

ย 

193

ย 

ย 

ย 

190

ย 

Total operational square feet (in thousands)

ย 

21,993

ย 

ย 

ย 

21,719

ย 

% Occupied

ย 

95.5

%

ย 

ย 

96.2

%

% Leased

ย 

96.7

%

ย 

ย 

97.2

%

ย 

For the Three Months Ended

June 30,

ย 

For the Six Months Ended

June 30,

2024

ย 

2023

ย 

2024

ย 

2023

GAAP

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Payout ratio:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income

93.1

%

ย 

103.1

%

ย 

96.8

%

ย 

58.3

%

Debt ratios:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income to interest expense ratio

1.8x

ย 

1.9x

ย 

1.7x

ย 

3.4x

Debt to net income ratio

16.4x

ย 

17.2x

ย 

N/A

ย 

N/A

Non-GAAP

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Payout ratios:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Diluted FFO

45.3

%

ย 

47.5

%

ย 

46.0

%

ย 

47.7

%

Diluted FFO, as adjusted for comparability

45.3

%

ย 

47.3

%

ย 

46.0

%

ย 

47.6

%

Diluted AFFO

54.8

%

ย 

70.5

%

ย 

55.8

%

ย 

76.6

%

Debt ratios:

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Adjusted EBITDA fixed charge coverage ratio

4.7x

ย 

4.9x

ย 

4.6x

ย 

5.0x

Net debt to in-place adjusted EBITDA ratio

6.0x

ย 

6.3x

ย 

N/A

ย 

N/A

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

5.9x

ย 

5.7x

ย 

N/A

ย 

N/A

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Reconciliation of denominators for per share measures

ย 

ย 

ย 

ย 

ย 

ย 

Denominator for diluted EPS

112,785

ย 

ย 

112,676

ย 

ย 

112,762

ย 

ย 

112,652

ย 

Weighted average common units

1,703

ย 

ย 

1,514

ย 

ย 

1,664

ย 

ย 

1,502

ย 

Redeemable noncontrolling interests

926

ย 

ย 

โ€”

ย 

ย 

937

ย 

ย 

โ€”

ย 

Denominator for diluted FFO per share and as adjusted for comparability

115,414

ย 

ย 

114,190

ย 

ย 

115,363

ย 

ย 

114,154

ย 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

ย 

For the Three Months Ended

June 30,

ย 

For the Six Months Ended

June 30,

ย 

2024

ย 

2023

ย 

2024

ย 

2023

Numerators for Payout Ratios

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Dividends on unrestricted common and deferred shares

$

33,153

ย 

ย 

$

31,995

ย 

ย 

$

66,296

ย 

ย 

$

63,984

ย 

Distributions on unrestricted common units

ย 

505

ย 

ย 

ย 

433

ย 

ย 

ย 

1,005

ย 

ย 

ย 

863

ย 

Dividends and distributions on restricted shares and units

ย 

238

ย 

ย 

ย 

204

ย 

ย 

ย 

505

ย 

ย 

ย 

419

ย 

Total dividends and distributions for GAAP payout ratio

ย 

33,896

ย 

ย 

ย 

32,632

ย 

ย 

ย 

67,806

ย 

ย 

ย 

65,266

ย 

Dividends and distributions on antidilutive shares and units

ย 

(241

)

ย 

ย 

(205

)

ย 

ย 

(507

)

ย 

ย 

(421

)

Dividends and distributions for non-GAAP payout ratios

$

33,655

ย 

ย 

$

32,427

ย 

ย 

$

67,299

ย 

ย 

$

64,845

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Reconciliation of net income to earnings before interest, income taxes, depreciation and amortization for real estate (โ€œEBITDAreโ€), adjusted EBITDA and in-place adjusted EBITDA

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income

$

36,407

ย 

ย 

$

31,642

ย 

ย 

$

70,078

ย 

ย 

$

112,040

ย 

Interest expense

ย 

20,617

ย 

ย 

ย 

16,519

ย 

ย 

ย 

41,384

ย 

ย 

ย 

32,961

ย 

Income tax expense

ย 

14

ย 

ย 

ย 

190

ย 

ย 

ย 

182

ย 

ย 

ย 

315

ย 

Real estate-related depreciation and amortization

ย 

38,161

ย 

ย 

ย 

37,600

ย 

ย 

ย 

76,512

ย 

ย 

ย 

74,595

ย 

Other depreciation and amortization

ย 

564

ย 

ย 

ย 

609

ย 

ย 

ย 

1,172

ย 

ย 

ย 

1,211

ย 

Gain on sales of real estate

ย 

โ€”

ย 

ย 

ย 

(14

)

ย 

ย 

โ€”

ย 

ย 

ย 

(49,392

)

Adjustments from unconsolidated real estate JVs

ย 

1,709

ย 

ย 

ย 

1,559

ย 

ย 

ย 

3,380

ย 

ย 

ย 

3,263

ย 

EBITDAre

ย 

97,472

ย 

ย 

ย 

88,105

ย 

ย 

ย 

192,708

ย 

ย 

ย 

174,993

ย 

Credit loss expense

ย 

436

ย 

ย 

ย 

238

ย 

ย 

ย 

458

ย 

ย 

ย 

305

ย 

Business development expenses

ย 

603

ย 

ย 

ย 

394

ย 

ย 

ย 

1,233

ย 

ย 

ย 

635

ย 

Executive transition costs

ย 

81

ย 

ย 

ย 

307

ย 

ย 

ย 

511

ย 

ย 

ย 

554

ย 

Net gain on other investments

ย 

โ€”

ย 

ย 

ย 

โ€”

ย 

ย 

ย 

(477

)

ย 

ย 

โ€”

ย 

Adjusted EBITDA

ย 

98,592

ย 

ย 

ย 

89,044

ย 

ย 

$

194,433

ย 

ย 

$

176,487

ย 

Pro forma NOI adjustment for property changes within period

ย 

โ€”

ย 

ย 

ย 

56

ย 

ย 

ย 

ย 

ย 

Change in collectability of deferred rental revenue

ย 

27

ย 

ย 

ย 

28

ย 

ย 

ย 

ย 

ย 

In-place adjusted EBITDA

$

98,619

ย 

ย 

$

89,128

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

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

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Tenant improvements and incentives

$

15,045

ย 

ย 

$

32,619

ย 

ย 

$

27,821

ย 

ย 

$

52,605

ย 

Building improvements

ย 

5,705

ย 

ย 

ย 

2,766

ย 

ย 

ย 

10,658

ย 

ย 

ย 

4,907

ย 

Leasing costs

ย 

3,110

ย 

ย 

ย 

3,542

ย 

ย 

ย 

6,700

ย 

ย 

ย 

5,292

ย 

Net exclusions from tenant improvements and incentives

ย 

(1,040

)

ย 

ย 

(16,007

)

ย 

ย 

(724

)

ย 

ย 

(11,168

)

Excluded building improvements and leasing costs

ย 

(1,570

)

ย 

ย 

(256

)

ย 

ย 

(2,429

)

ย 

ย 

(762

)

Replacement capital expenditures

$

21,250

ย 

ย 

$

22,664

ย 

ย 

$

42,026

ย 

ย 

$

50,874

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

ย 

For the Three Months Ended

June 30,

ย 

For the Six Months Ended

June 30,

ย 

2024

ย 

2023

ย 

2024

ย 

2023

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

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Interest expense

$

20,617

ย 

ย 

$

16,519

ย 

ย 

$

41,384

ย 

ย 

$

32,961

ย 

Less: Amortization of deferred financing costs

ย 

(681

)

ย 

ย 

(628

)

ย 

ย 

(1,366

)

ย 

ย 

(1,260

)

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

ย 

(1,023

)

ย 

ย 

(622

)

ย 

ย 

(2,037

)

ย 

ย 

(1,240

)

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

ย 

808

ย 

ย 

ย 

791

ย 

ย 

ย 

1,612

ย 

ย 

ย 

1,564

ย 

Scheduled principal amortization

ย 

662

ย 

ย 

ย 

746

ย 

ย 

ย 

1,431

ย 

ย 

ย 

1,536

ย 

Capitalized interest

ย 

643

ย 

ย 

ย 

1,194

ย 

ย 

ย 

1,232

ย 

ย 

ย 

1,964

ย 

Denominator for fixed charge coverage-Adjusted EBITDA

$

21,026

ย 

ย 

$

18,000

ย 

ย 

$

42,256

ย 

ย 

$

35,525

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

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

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Net income

$

36,407

ย 

ย 

$

31,642

ย 

ย 

$

70,078

ย 

ย 

$

112,040

ย 

Construction contract and other service revenues

ย 

(20,258

)

ย 

ย 

(14,243

)

ย 

ย 

(46,861

)

ย 

ย 

(30,063

)

Depreciation and other amortization associated with real estate operations

ย 

38,161

ย 

ย 

ย 

37,600

ย 

ย 

ย 

76,512

ย 

ย 

ย 

74,595

ย 

Construction contract and other service expenses

ย 

19,612

ย 

ย 

ย 

13,555

ย 

ย 

ย 

45,619

ย 

ย 

ย 

28,756

ย 

General and administrative expenses

ย 

8,591

ย 

ย 

ย 

7,287

ย 

ย 

ย 

16,969

ย 

ย 

ย 

15,283

ย 

Leasing expenses

ย 

2,462

ย 

ย 

ย 

2,345

ย 

ย 

ย 

4,649

ย 

ย 

ย 

4,344

ย 

Business development expenses and land carry costs

ย 

979

ย 

ย 

ย 

726

ย 

ย 

ย 

2,161

ย 

ย 

ย 

1,221

ย 

Interest expense

ย 

20,617

ย 

ย 

ย 

16,519

ย 

ย 

ย 

41,384

ย 

ย 

ย 

32,961

ย 

Interest and other income, net

ย 

(2,884

)

ย 

ย 

(2,143

)

ย 

ย 

(7,006

)

ย 

ย 

(4,399

)

Gain on sales of real estate

ย 

โ€”

ย 

ย 

ย 

(14

)

ย 

ย 

โ€”

ย 

ย 

ย 

(49,392

)

Equity in income of unconsolidated entities

ย 

(26

)

ย 

ย 

(111

)

ย 

ย 

(95

)

ย 

ย 

(47

)

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

ย 

1,735

ย 

ย 

ย 

1,671

ย 

ย 

ย 

3,475

ย 

ย 

ย 

3,313

ย 

Income tax expense

ย 

14

ย 

ย 

ย 

190

ย 

ย 

ย 

182

ย 

ย 

ย 

315

ย 

NOI from real estate operations

ย 

105,410

ย 

ย 

ย 

95,024

ย 

ย 

ย 

207,067

ย 

ย 

ย 

188,927

ย 

Non-Same Property NOI from real estate operations

ย 

(6,738

)

ย 

ย 

(801

)

ย 

ย 

(12,992

)

ย 

ย 

(1,981

)

Same Property NOI from real estate operations

ย 

98,672

ย 

ย 

ย 

94,223

ย 

ย 

ย 

194,075

ย 

ย 

ย 

186,946

ย 

Straight line rent adjustments and lease incentive amortization

ย 

2,501

ย 

ย 

ย 

(2,696

)

ย 

ย 

7,868

ย 

ย 

ย 

(6,266

)

Amortization of acquired above- and below-market rents

ย 

(69

)

ย 

ย 

(129

)

ย 

ย 

(138

)

ย 

ย 

(295

)

Lease termination fees, net

ย 

(881

)

ย 

ย 

(1,059

)

ย 

ย 

(1,656

)

ย 

ย 

(2,280

)

Tenant funded landlord assets and lease incentives

ย 

(2,498

)

ย 

ย 

(2,213

)

ย 

ย 

(10,688

)

ย 

ย 

(3,435

)

Cash NOI adjustments in unconsolidated real estate JVs

ย 

(111

)

ย 

ย 

(137

)

ย 

ย 

(228

)

ย 

ย 

(290

)

Same Property Cash NOI from real estate operations

$

97,614

ย 

ย 

$

87,989

ย 

ย 

$

189,233

ย 

ย 

$

174,380

ย 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

ย 

ย 

June 30,

2024

ย 

December 31,

2023

Reconciliation of total assets to adjusted book

ย 

ย 

ย 

ย 

Total assets

ย 

$

4,219,338

ย 

ย 

$

4,246,966

ย 

Accumulated depreciation

ย 

ย 

1,468,595

ย 

ย 

ย 

1,400,162

ย 

Accumulated amortization of intangibles on property acquisitions and deferred leasing costs

ย 

ย 

226,739

ย 

ย 

ย 

228,484

ย 

COPT Defenseโ€™s share of liabilities of unconsolidated real estate JVs

ย 

ย 

60,922

ย 

ย 

ย 

60,583

ย 

COPT Defenseโ€™s share of accumulated depreciation and amortization of unconsolidated real estate JVs

ย 

ย 

11,199

ย 

ย 

ย 

9,528

ย 

Less: Property - operating lease liabilities

ย 

ย 

(33,818

)

ย 

ย 

(33,931

)

Less: Property - finance lease liabilities

ย 

ย 

(403

)

ย 

ย 

(415

)

Less: Cash and cash equivalents

ย 

ย 

(100,443

)

ย 

ย 

(167,820

)

Less: COPT Defenseโ€™s share of cash of unconsolidated real estate JVs

ย 

ย 

(1,278

)

ย 

ย 

(852

)

Adjusted book

ย 

$

5,850,851

ย 

ย 

$

5,742,705

ย 

ย 

June 30,

2024

ย 

December 31,

2023

ย 

June 30,

2023

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

ย 

ย 

ย 

ย 

ย 

Debt per balance sheet

$

2,389,925

ย 

ย 

$

2,416,287

ย 

ย 

$

2,176,174

ย 

Net discounts and deferred financing costs

ย 

25,995

ย 

ย 

ย 

28,713

ย 

ย 

ย 

21,342

ย 

COPT Defenseโ€™s share of unconsolidated JV gross debt

ย 

52,981

ย 

ย 

ย 

52,613

ย 

ย 

ย 

52,364

ย 

Gross debt

ย 

2,468,901

ย 

ย 

ย 

2,497,613

ย 

ย 

ย 

2,249,880

ย 

Less: Cash and cash equivalents

ย 

(100,443

)

ย 

ย 

(167,820

)

ย 

ย 

(14,273

)

Less: COPT Defenseโ€™s share of cash of unconsolidated real estate JVs

ย 

(1,278

)

ย 

ย 

(852

)

ย 

ย 

(974

)

Net debt

ย 

2,367,180

ย 

ย 

ย 

2,328,941

ย 

ย 

ย 

2,234,633

ย 

Costs incurred on fully-leased development properties

ย 

(56,646

)

ย 

ย 

(53,914

)

ย 

ย 

(189,407

)

Net debt adjusted for fully-leased development

$

2,310,534

ย 

ย 

$

2,275,027

ย 

ย 

$

2,045,226

ย 

ย 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  239.89
+1.51 (0.63%)
AAPL  259.20
-1.28 (-0.49%)
AMD  246.83
+1.79 (0.73%)
BAC  53.35
+0.81 (1.54%)
GOOG  319.21
+3.49 (1.11%)
META  634.53
+4.67 (0.74%)
MSFT  384.37
+13.50 (3.64%)
NVDA  189.31
+0.68 (0.36%)
ORCL  155.62
+17.53 (12.69%)
TSLA  352.42
+3.47 (0.99%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article