Skip to main content

COPT Defense Reports Third Quarter 2025 Results

EPS of $0.37

FFO per Share, as Adjusted for Comparability, of $0.69

6.2% FFO per Share Growth Year-over-Year

2-cents above the Midpoint of Guidance

Increased Midpoint of 2025 FFO per Share Guidance by 3-cents to $2.70

Implies 5.1% FFO per Share Growth for the Year

Same Property Cash NOI Increased 4.6% in both 3Q25 and Year-to-Date

Increased Midpoint of 2025 Guidance for the Year by 75 basis points to 4.0%

Continued Strong Occupancy and Leased Levels

Total Portfolio 93.9% Occupied and 95.7% Leased

Highest Leased Rate in 20 Years

Defense/IT Portfolio 95.4% Occupied and 97.0% Leased

Increased Midpoint of 2025 Guidance for Same Property Year-End Occupancy by 20 basis points to 94.2%

3Q25 Leasing Outperformed Expectations; On Track to Exceed Already Increased 2025 Goals

Total Leasing in 3Q25 and YTD of 971,000 SF and 2.3 million SF, respectively

Vacancy Leasing in 3Q25 and YTD of 78,000 SF and 432,000 SF, respectively

Increased Annual Target to 500,000 SF from 450,000 SF

Tenant Retention of 82% in both 3Q25 and YTD

Investment Leasing in 3Q25 and YTD of 101,000 SF and 203,000 SF, respectively

Success in Capital Deployment

Over the Past 5 Weeks, Committed $72M of Capital to a Build-to-Suit Development Project and a Building Acquisition

Capital Commitment to New Investments YTD is $124M

COPT Defense Properties (“COPT Defense” or the “Company”) (NYSE: CDP) announced results for the third quarter ended September 30, 2025.

Management Comments

Stephen E. Budorick, COPT Defense’s President & Chief Executive Officer, commented, “Our Defense/IT investment strategy, which concentrates our portfolio near priority U.S. defense installations, continued to generate excellent results during the third quarter. FFO per share exceeded the midpoint of our guidance range by $0.02. Based on this outperformance, and our forecast for the remainder of the year, we increased the midpoint of 2025 FFO per share guidance by $0.03 to $2.70, which implies 5.1% year-over-year growth, and is $0.04 above our initial guidance.

We are exceeding our plan in several areas and raised 2025 guidance on multiple key metrics. We increased the midpoint of 2025 guidance for same property cash NOI growth by 75 basis points to 4.0%, cash rent spread on renewals by 200 basis points to 2%, and year-end same property occupancy by 20 basis points to 94.2%. In addition, with 432,000 square feet signed in the first nine months of the year, and a strong pipeline of deals in advanced negotiations, we raised our target for vacancy leasing by 11% from 450,000 square feet to 500,000 square feet. Our revised target is 25% higher than our initial target of 400,000 square feet, and reflects the depth of tenant demand to support priority missions. Additionally, in October, we successfully closed on three financings which pre-fund our 2026 bond maturity and provide $400 million of additional liquidity to fund our external growth.

We committed $72 million of capital to two new investments in September and October, both of which expand our strategic relationships with existing Defense/IT tenants. In September, we commenced construction on a 101,000 square foot build-to-suit development for Yulista, our 14th largest tenant, at our Redstone Gateway park in Huntsville, and in October, we acquired a 142,000 square foot office building in Chantilly, Virginia, which is 100% leased to a top 20 U.S. Defense Contractor. This acquisition exceeds our development yield threshold, is accretive to FFO per share, and reinforces our position as the dominant owner in the highly-leased and supply-constrained Westfields submarket, as we own roughly one-third of the 4 million square feet of office inventory.

We have produced excellent results for the first nine months of the year, we expect a strong fourth quarter and we continue to anticipate compound annual FFO per share growth of over 4% between 2023 to 2026.”

Financial Highlights

3rd Quarter Financial Results:

  • Diluted earnings per share (“EPS”) was $0.37 for the quarter ended September 30, 2025, compared to $0.32 for the quarter ended September 30, 2024.
  • Diluted funds from operations per share (“FFOPS”), as calculated in accordance with Nareit’s definition and as adjusted for comparability, was $0.69 for the quarter ended September 30, 2025, compared to $0.65 for the quarter ended September 30, 2024.

Operating Performance Highlights

Operating Portfolio Summary:

  • At September 30, 2025, the Company’s 24.6 million square foot total portfolio was 93.9% occupied and 95.7% leased, which includes the 22.6 million square foot Defense/IT Portfolio that was 95.4% occupied and 97.0% leased.

Same Property Performance:

  • At September 30, 2025, the Company’s 23.9 million square foot Same Property portfolio was 94.3% occupied and 95.8% leased.
  • The Company’s Same Property cash NOI increased 4.6% in the quarter ended September 30, 2025, compared to the same period in 2024.

Leasing:

  • Total Square Feet Leased: For the quarter ended September 30, 2025, the Company leased 971,000 square feet, including 792,000 square feet of renewals, 78,000 square feet of vacancy leasing, and 101,000 square feet of investment leasing. For the nine months ended September 30, 2025, the Company executed 2.3 million square feet of total leasing, including 1.7 million square feet of renewals, 432,000 square feet of vacancy leasing, and 203,000 square feet of investment leasing.
  • Tenant Retention Rates: During the quarter ended September 30, 2025, the Company renewed 81.8% of expiring square feet in its total portfolio. During the nine months ended September 30, 2025, the Company renewed 81.9% of expiring square feet in its total portfolio.
  • Rent Spreads and Average Escalations on Renewing Leases: For the quarter and nine months ended September 30, 2025, straight-line rents on renewals increased 13.4% and 11.0%, respectively, and cash rents on renewed space increased 7.5% and 2.4%, respectively, while annual escalations on renewing leases averaged 1.4% and 1.9%, respectively.
  • Lease Terms: In the quarter ended September 30, 2025, lease terms averaged 5.4 years on renewing leases, 8.6 years on vacancy leasing, and 12.6 years on investment leasing. For the nine months ended September 30, 2025, lease terms averaged 5.1 years on renewing leases, 7.8 years on vacancy leasing, and 11.2 years on investment leasing.

Investment Activity Highlights

  • Development Pipeline: The Company’s development pipeline consists of five properties totaling 812,000 square feet that were 68% leased as of October 30, 2025. These projects represent a total estimated investment of $311 million, of which $154 million was spent as of September 30, 2025.
  • Acquisition: On October 30, 2025, the Company acquired Stonegate I at 15050 Conference Center Drive in Chantilly, Virginia, a 142,000 square foot Class A office building for a gross purchase price of $40.2 million. The building is fully leased to a top 20 U.S. Government defense contractor.
  • Please see the Company’s acquisition press release dated October 30, 2025 and pages 13-17 of the Company’s 3Q25 Results Presentation (refer to the ‘Associated Supplemental Presentation’ section below).

Balance Sheet and Capital Transaction Highlights

  • On October 2, 2025, the Company issued $400 million of 4.50% Senior Notes due 2030. The Company intends to use the net proceeds to repay the 2.25% Senior Notes at maturity in March 2026. Until March, the proceeds will be used for general corporate purposes, including paying down amounts under its Revolving Credit Facility and investment in interest-bearing accounts.
  • On October 6, 2025, the Company entered into an amendment to the credit agreement underlying its Revolving Credit Facility (the “Revolver”) and Unsecured Bank Term Loan (the “Term Loan”). This amendment: increased the aggregate lender commitment under the Revolver from $600 million to $800 million; extended the maturity date of the Revolver from October 2026 to October 2029, which may be extended by two six-month periods at the Company’s option; reduced the initial interest rate on the Revolver to SOFR + 0.85% and on the Term Loan to SOFR + 1.05%; and eliminated the 0.10% SOFR transition charge.
  • On October 16, 2025, the Company entered into a secured revolving credit agreement with a lender for an aggregate of $200 million of available borrowings, which the Company intends to use to fund property development activities.
  • For the quarter ended September 30, 2025, the Company’s adjusted EBITDA fixed charge coverage ratio was 4.8x.
  • At September 30, 2025, the Company’s net debt to in-place adjusted EBITDA ratio was 6.1x and its net debt adjusted for fully-leased investment properties to in-place adjusted EBITDA ratio was 5.8x.
  • At September 30, 2025, and including the effect of interest rate swaps, the Company’s weighted average effective interest rate on its consolidated debt portfolio was 3.4% with a weighted average maturity of 4.1 years (assuming exercise of available extension options and including effect of subsequent amendment to the Company’s Revolving Credit Facility), and 97% of the Company’s debt was subject to fixed interest rates.

Associated Supplemental Presentation

Prior to the call, the Company will post a slide presentation to accompany management’s prepared remarks for its third quarter 2025 conference call; the presentation can be viewed and downloaded from the ‘Financial Info – Financial Results’ section of COPT Defense’s Investors website:

https://investors.copt.com/financial-information/financial-results

2025 Guidance

Management is revising and increasing the midpoint of its full-year guidance for diluted EPS and diluted FFOPS, per Nareit and as adjusted for comparability of $1.30-$1.34 and $2.65-$2.69, respectively, to new ranges of $1.35-$1.37 and $2.69-$2.71, respectively. Management is establishing fourth quarter guidance for diluted EPS and diluted FFOPS per Nareit and as adjusted for comparability at $0.32-$0.34 and $0.67-$0.69, respectively. Reconciliations of projected diluted EPS to projected diluted FFOPS, in accordance with Nareit and as adjusted for comparability, are as follows:

Reconciliation of Diluted EPS to FFOPS, per Nareit,

and As Adjusted for Comparability

 

Quarter Ending

December 31, 2025

 

Year Ending

December 31, 2025

 

Low

 

High

 

Low

 

High

Diluted EPS

 

$

0.32

 

$

0.34

 

$

1.35

 

 

$

1.37

 

Real estate-related depreciation and amortization

 

 

0.35

 

 

 

0.35

 

 

 

1.37

 

 

 

1.37

 

Gain on sales of real estate

 

 

 

 

 

 

 

 

(0.03

)

 

 

(0.03

)

Diluted FFOPS, Nareit definition and as adjusted for comparability

 

$

0.67

 

 

$

0.69

 

 

$

2.69

 

 

$

2.71

 

The Company detailed its initial full year guidance, with supporting assumptions, in a separate press release issued February 6, 2025; that release can be found in the ‘News & Events – Press Releases’ section of COPT Defense’s Investors website: https://investors.copt.com/news-events/press-releases

Conference Call Information

Management will discuss third quarter 2025 results on its conference call tomorrow, details of which are listed below:

Conference Call Date:

Friday, October 31, 2025

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-conf.media-server.com/register/BI35f24564a63b4f47ada7811d5e985227

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

Replay Information

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

Definitions

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

About COPT Defense

COPT Defense, an S&P MidCap 400 Company, is a self-managed REIT focused on owning, operating and developing properties in locations proximate to, or sometimes containing, key U.S. Government (“USG”) defense installations and missions (referred to as its Defense/IT Portfolio). The Company’s tenants include the USG and their defense contractors, who are primarily engaged in priority national security activities, and who generally require mission-critical and high security property enhancements. As of September 30, 2025, the Company’s Defense/IT Portfolio of 198 properties, including 24 owned through unconsolidated joint ventures, encompassed 22.6 million square feet and was 97.0% leased.

Forward-Looking Information

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

The areas of risk that may affect these expectations, estimates and projections include, but are not limited to, those risks described in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

 

COPT Defense Properties

Summary Financial Data

(unaudited)

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

 

 

For the Three Months Ended

September 30,

 

For the Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues

 

 

 

 

 

 

 

Lease revenue

$

178,272

 

 

$

170,549

 

 

$

529,178

 

 

$

501,601

 

Other property revenue

 

2,038

 

 

 

2,014

 

 

 

6,186

 

 

 

4,710

 

Construction contract and other service revenues

 

8,485

 

 

 

16,662

 

 

 

31,202

 

 

 

63,523

 

Total revenues

 

188,795

 

 

 

189,225

 

 

 

566,566

 

 

 

569,834

 

Operating expenses

 

 

 

 

 

 

 

Property operating expenses

 

70,356

 

 

 

68,881

 

 

 

209,311

 

 

 

199,037

 

Depreciation and amortization associated with real estate operations

 

40,631

 

 

 

38,307

 

 

 

119,563

 

 

 

114,819

 

Construction contract and other service expenses

 

7,952

 

 

 

16,127

 

 

 

29,530

 

 

 

61,746

 

General and administrative expenses

 

8,483

 

 

 

8,157

 

 

 

24,833

 

 

 

25,126

 

Leasing expenses

 

2,449

 

 

 

2,341

 

 

 

8,061

 

 

 

6,990

 

Business development expenses and land carry costs

 

1,098

 

 

 

918

 

 

 

3,203

 

 

 

3,079

 

Total operating expenses

 

130,969

 

 

 

134,731

 

 

 

394,501

 

 

 

410,797

 

Interest expense

 

(20,894

)

 

 

(20,376

)

 

 

(62,336

)

 

 

(61,760

)

Interest and other income, net

 

2,591

 

 

 

3,324

 

 

 

5,382

 

 

 

10,330

 

Gain on sales of real estate

 

3,018

 

 

 

 

 

 

3,318

 

 

 

 

Income before equity in income of unconsolidated entities and income taxes

 

42,541

 

 

 

37,442

 

 

 

118,429

 

 

 

107,607

 

Equity in income of unconsolidated entities

 

1,815

 

 

 

85

 

 

 

2,541

 

 

 

180

 

Income tax expense

 

(612

)

 

 

(130

)

 

 

(832

)

 

 

(312

)

Net income

 

43,744

 

 

 

37,397

 

 

 

120,138

 

 

 

107,475

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

Common units in the Operating Partnership (“OP”)

 

(924

)

 

 

(711

)

 

 

(2,496

)

 

 

(2,013

)

Other consolidated entities

 

(1,093

)

 

 

(601

)

 

 

(2,828

)

 

 

(1,654

)

Net income attributable to common shareholders

$

41,727

 

 

$

36,085

 

 

$

114,814

 

 

$

103,808

 

 

 

 

 

 

 

 

 

Earnings per share (“EPS”) computation

 

 

 

 

 

 

 

Numerator for diluted EPS

 

 

 

 

 

 

 

Net income attributable to common shareholders

$

41,727

 

 

$

36,085

 

 

$

114,814

 

 

$

103,808

 

Amount allocable to share-based compensation awards

 

(133

)

 

 

(104

)

 

 

(340

)

 

 

(319

)

Numerator for diluted EPS

$

41,594

 

 

$

35,981

 

 

$

114,474

 

 

$

103,489

 

Denominator

 

 

 

 

 

 

 

Weighted average common shares - basic

 

112,485

 

 

 

112,314

 

 

 

112,442

 

 

 

112,279

 

Dilutive effect of share-based compensation awards

 

702

 

 

 

696

 

 

 

749

 

 

 

566

 

Weighted average common shares - diluted

 

113,187

 

 

 

113,010

 

 

 

113,191

 

 

 

112,845

 

Diluted EPS

$

0.37

 

 

$

0.32

 

 

$

1.01

 

 

$

0.92

 

 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands, except per share data)

 

 

For the Three Months Ended

September 30,

 

For the Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income

$

43,744

 

 

$

37,397

 

 

$

120,138

 

 

$

107,475

 

Real estate-related depreciation and amortization

 

40,631

 

 

 

38,307

 

 

 

119,563

 

 

 

114,819

 

Gain on sales of real estate

 

(3,018

)

 

 

 

 

 

(3,318

)

 

 

 

Depreciation and amortization on unconsolidated real estate JVs

 

733

 

 

 

756

 

 

 

2,206

 

 

 

2,311

 

Funds from operations (“FFO”)

 

82,090

 

 

 

76,460

 

 

 

238,589

 

 

 

224,605

 

FFO allocable to other noncontrolling interests

 

(1,502

)

 

 

(985

)

 

 

(4,042

)

 

 

(2,805

)

Basic FFO allocable to share-based compensation awards

 

(548

)

 

 

(617

)

 

 

(1,628

)

 

 

(1,803

)

Basic FFO available to common share and common unit holders (“Basic FFO”)

 

80,040

 

 

 

74,858

 

 

 

232,919

 

 

 

219,997

 

Redeemable noncontrolling interest

 

 

 

 

 

 

 

 

 

 

1,446

 

Diluted FFO adjustments allocable to share-based compensation awards

 

53

 

 

 

47

 

 

 

294

 

 

 

141

 

Diluted FFO available to common share and common unit holders (“Diluted FFO”)

 

80,093

 

 

 

74,905

 

 

 

233,213

 

 

 

221,584

 

Loss on early extinguishment of debt on unconsolidated real estate JVs

 

28

 

 

 

 

 

 

28

 

 

 

 

Executive transition costs

 

 

 

 

69

 

 

 

 

 

 

227

 

Diluted FFO comparability adjustments allocable to share-based compensation awards

 

 

 

 

 

 

 

 

 

 

(1

)

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

 

80,121

 

 

 

74,974

 

 

 

233,241

 

 

 

221,810

 

Straight line rent adjustments and lease incentive amortization

 

5,053

 

 

 

613

 

 

 

1,518

 

 

 

7,874

 

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

 

42

 

 

 

211

 

 

 

268

 

 

 

544

 

Share-based compensation, net of amounts capitalized

 

2,961

 

 

 

2,617

 

 

 

8,739

 

 

 

7,826

 

Amortization of deferred financing costs

 

657

 

 

 

671

 

 

 

1,981

 

 

 

2,037

 

Amortization of net debt discounts, net of amounts capitalized

 

1,070

 

 

 

1,032

 

 

 

3,181

 

 

 

3,069

 

Replacement capital expenditures

 

(26,982

)

 

 

(27,824

)

 

 

(72,365

)

 

 

(69,850

)

Other

 

352

 

 

 

298

 

 

 

508

 

 

 

493

 

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

$

63,274

 

 

$

52,592

 

 

$

177,071

 

 

$

173,803

 

Diluted FFO per share

$

0.69

 

 

$

0.65

 

 

$

2.02

 

 

$

1.92

 

Diluted FFO per share, as adjusted for comparability

$

0.69

 

 

$

0.65

 

 

$

2.02

 

 

$

1.92

 

Dividends/distributions per common share/unit

$

0.305

 

 

$

0.295

 

 

$

0.915

 

 

$

0.885

 

 

COPT Defense Properties

Summary Financial Data

(unaudited)

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

 

 

September 30,

2025

 

December 31,

2024

Balance Sheet Data

 

 

 

Properties, net of accumulated depreciation

$

3,725,856

 

 

$

3,630,526

 

Total assets

$

4,351,432

 

 

$

4,254,191

 

Debt per balance sheet

$

2,443,518

 

 

$

2,391,755

 

Total liabilities

$

2,772,176

 

 

$

2,693,624

 

Redeemable noncontrolling interest

$

24,217

 

 

$

23,974

 

Total equity

$

1,555,039

 

 

$

1,536,593

 

Debt to assets

 

56.2

%

 

 

56.2

%

Net debt to adjusted book

 

40.2

%

 

 

40.4

%

 

 

 

 

Defense/IT Portfolio Data (as of period end)

 

 

 

Number of operating properties

 

198

 

 

 

197

 

Total operational square feet (in thousands)

 

22,597

 

 

 

22,549

 

% Occupied

 

95.4

%

 

 

95.4

%

% Leased

 

97.0

%

 

 

96.7

%

 

 

For the Three Months Ended

September 30,

 

For the Nine Months Ended

September 30,

2025

 

2024

 

2025

 

2024

GAAP

 

 

 

 

 

 

 

Payout ratio

 

 

 

 

 

 

 

Net income

80.5

%

 

90.7

%

 

87.9

%

 

94.6

%

Debt ratios

 

 

 

 

 

 

 

Net income to interest expense ratio

2.1x

 

 

1.8x

 

 

1.9x

 

 

1.7x

 

Debt to net income ratio

14.0x

 

 

16.0x

 

 

N/A

 

 

N/A

 

Non-GAAP

 

 

 

 

 

 

 

Payout ratios

 

 

 

 

 

 

 

Diluted FFO

43.7

%

 

44.9

%

 

45.0

%

 

45.6

%

Diluted FFO, as adjusted for comparability

43.7

%

 

44.9

%

 

45.0

%

 

45.5

%

Diluted AFFO

55.3

%

 

64.0

%

 

59.3

%

 

58.1

%

Debt ratios

 

 

 

 

 

 

 

Adjusted EBITDA fixed charge coverage ratio

4.8x

 

 

4.8x

 

 

4.8x

 

 

4.7x

 

Net debt to in-place adjusted EBITDA ratio

6.1x

 

 

6.1x

 

 

N/A

 

 

N/A

 

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

5.8x

 

 

5.9x

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

Reconciliation of denominators for per share measures

 

 

 

 

 

 

Denominator for diluted EPS

113,187

 

 

113,010

 

 

113,191

 

 

112,845

 

Weighted average common units

2,182

 

 

1,696

 

 

2,136

 

 

1,675

 

Redeemable noncontrolling interest

 

 

 

 

 

 

873

 

Denominator for diluted FFO per share and as adjusted for comparability

115,369

 

 

114,706

 

 

115,327

 

 

115,393

 

 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

 

 

For the Three Months Ended

September 30,

 

For the Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Numerators for Payout Ratios

 

 

 

 

 

 

 

Dividends on unrestricted common and deferred shares

$

34,332

 

 

$

33,165

 

 

$

102,974

 

 

$

99,461

 

Distributions on unrestricted common units

 

658

 

 

 

491

 

 

 

1,985

 

 

 

1,496

 

Dividends and distributions on restricted shares and units

 

209

 

 

 

247

 

 

 

663

 

 

 

752

 

Total dividends and distributions for GAAP payout ratio

 

35,199

 

 

 

33,903

 

 

 

105,622

 

 

 

101,709

 

Dividends and distributions on antidilutive shares and units

 

(202

)

 

 

(249

)

 

 

(592

)

 

 

(756

)

Dividends and distributions for non-GAAP payout ratios

$

34,997

 

 

$

33,654

 

 

$

105,030

 

 

$

100,953

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net income

$

43,744

 

 

$

37,397

 

 

$

120,138

 

 

$

107,475

 

Interest expense

 

20,894

 

 

 

20,376

 

 

 

62,336

 

 

 

61,760

 

Income tax expense

 

612

 

 

 

130

 

 

 

832

 

 

 

312

 

Real estate-related depreciation and amortization

 

40,631

 

 

 

38,307

 

 

 

119,563

 

 

 

114,819

 

Other depreciation and amortization

 

428

 

 

 

614

 

 

 

1,438

 

 

 

1,786

 

Gain on sales of real estate

 

(3,018

)

 

 

 

 

 

(3,318

)

 

 

 

Adjustments from unconsolidated real estate JVs

 

1,758

 

 

 

1,759

 

 

 

4,791

 

 

 

5,139

 

EBITDAre

 

105,049

 

 

 

98,583

 

 

 

305,780

 

 

 

291,291

 

Credit loss (recoveries) expense

 

(324

)

 

 

38

 

 

 

1,378

 

 

 

496

 

Business development expenses

 

731

 

 

 

557

 

 

 

2,065

 

 

 

1,790

 

Executive transition costs

 

 

 

 

69

 

 

 

78

 

 

 

580

 

Loss on early extinguishment of debt on unconsolidated real estate JVs

 

28

 

 

 

 

 

 

28

 

 

 

 

Net gain on other investments

 

(1,713

)

 

 

(11

)

 

 

(1,713

)

 

 

(488

)

Adjusted EBITDA

 

103,771

 

 

 

99,236

 

 

$

307,616

 

 

$

293,669

 

Pro forma NOI adjustment for property changes within period

 

21

 

 

 

 

 

 

 

 

In-place adjusted EBITDA

$

103,792

 

 

$

99,236

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Tenant improvements and incentives

$

24,769

 

 

$

18,772

 

 

$

53,820

 

 

$

46,593

 

Building improvements

 

3,662

 

 

 

6,694

 

 

 

11,175

 

 

 

17,352

 

Leasing costs

 

2,240

 

 

 

3,013

 

 

 

10,630

 

 

 

9,713

 

Net (exclusions from) additions to tenant improvements and incentives

 

(3,390

)

 

 

728

 

 

 

(93

)

 

 

4

 

Excluded building improvements

 

(299

)

 

 

(1,383

)

 

 

(2,203

)

 

 

(3,771

)

Excluded leasing costs

 

 

 

 

 

 

 

(964

)

 

 

(41

)

Replacement capital expenditures

$

26,982

 

 

$

27,824

 

 

$

72,365

 

 

$

69,850

 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

 

 

For the Three Months Ended

September 30,

 

For the Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

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

 

 

 

 

 

 

 

Interest expense

$

20,894

 

 

$

20,376

 

 

$

62,336

 

 

$

61,760

 

Less: Amortization of deferred financing costs

 

(657

)

 

 

(671

)

 

 

(1,981

)

 

 

(2,037

)

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

 

(1,070

)

 

 

(1,032

)

 

 

(3,181

)

 

 

(3,069

)

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

 

898

 

 

 

821

 

 

 

2,409

 

 

 

2,433

 

Scheduled principal amortization

 

458

 

 

 

448

 

 

 

1,376

 

 

 

1,879

 

Capitalized interest

 

1,292

 

 

 

712

 

 

 

3,345

 

 

 

1,944

 

Denominator for fixed charge coverage-Adjusted EBITDA

$

21,815

 

 

$

20,654

 

 

$

64,304

 

 

$

62,910

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net income

$

43,744

 

 

$

37,397

 

 

$

120,138

 

 

$

107,475

 

Construction contract and other service revenues

 

(8,485

)

 

 

(16,662

)

 

 

(31,202

)

 

 

(63,523

)

Depreciation and other amortization associated with real estate operations

 

40,631

 

 

 

38,307

 

 

 

119,563

 

 

 

114,819

 

Construction contract and other service expenses

 

7,952

 

 

 

16,127

 

 

 

29,530

 

 

 

61,746

 

General and administrative expenses

 

8,483

 

 

 

8,157

 

 

 

24,833

 

 

 

25,126

 

Leasing expenses

 

2,449

 

 

 

2,341

 

 

 

8,061

 

 

 

6,990

 

Business development expenses and land carry costs

 

1,098

 

 

 

918

 

 

 

3,203

 

 

 

3,079

 

Interest expense

 

20,894

 

 

 

20,376

 

 

 

62,336

 

 

 

61,760

 

Interest and other income, net

 

(2,591

)

 

 

(3,324

)

 

 

(5,382

)

 

 

(10,330

)

Gain on sales of real estate

 

(3,018

)

 

 

 

 

 

(3,318

)

 

 

 

Equity in income of unconsolidated entities

 

(1,815

)

 

 

(85

)

 

 

(2,541

)

 

 

(180

)

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

 

1,864

 

 

 

1,844

 

 

 

5,623

 

 

 

5,319

 

Income tax expense

 

612

 

 

 

130

 

 

 

832

 

 

 

312

 

NOI from real estate operations

 

111,818

 

 

 

105,526

 

 

 

331,676

 

 

 

312,593

 

Non-Same Property NOI from real estate operations

 

(3,948

)

 

 

(1,482

)

 

 

(10,865

)

 

 

(3,345

)

Same Property NOI from real estate operations

 

107,870

 

 

 

104,044

 

 

 

320,811

 

 

 

309,248

 

Straight line rent adjustments and lease incentive amortization

 

3,315

 

 

 

(498

)

 

 

3,460

 

 

 

3,597

 

Amortization of acquired above- and below-market rents

 

(92

)

 

 

(69

)

 

 

(230

)

 

 

(207

)

Lease termination fees, net

 

(1,191

)

 

 

(931

)

 

 

(2,753

)

 

 

(2,587

)

Tenant funded landlord assets and lease incentives

 

(4,920

)

 

 

(2,103

)

 

 

(12,954

)

 

 

(15,065

)

Cash NOI adjustments in unconsolidated real estate JVs

 

(209

)

 

 

(280

)

 

 

(689

)

 

 

(796

)

Same Property Cash NOI from real estate operations

$

104,773

 

 

$

100,163

 

 

$

307,645

 

 

$

294,190

 

 

COPT Defense Properties

Summary Financial Data

(unaudited)

(in thousands)

 

 

 

September 30,

2025

 

December 31,

2024

Reconciliation of total assets to adjusted book

 

 

 

 

Total assets

 

$

4,351,432

 

 

$

4,254,191

 

Accumulated depreciation

 

 

1,644,472

 

 

 

1,537,293

 

Accumulated amortization of intangibles on property acquisitions and deferred leasing costs

 

 

226,312

 

 

 

228,154

 

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

 

 

82,430

 

 

 

61,294

 

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

 

 

15,197

 

 

 

12,817

 

Less: Property - operating lease liabilities

 

 

(46,203

)

 

 

(49,240

)

Less: Property - finance lease liabilities

 

 

(370

)

 

 

(391

)

Less: Cash and cash equivalents

 

 

(23,687

)

 

 

(38,284

)

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

 

 

(2,080

)

 

 

(2,053

)

Adjusted book

 

$

6,247,503

 

 

$

6,003,781

 

 

 

September 30,

2025

 

December 31,

2024

 

September 30,

2024

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

 

 

 

 

 

 

Debt per balance sheet

 

$

2,443,518

 

 

$

2,391,755

 

 

$

2,390,839

 

Net discounts and deferred financing costs

 

 

19,123

 

 

 

23,262

 

 

 

24,633

 

COPT Defense’s share of unconsolidated JV gross debt

 

 

75,250

 

 

 

53,750

 

 

 

53,148

 

Gross debt

 

 

2,537,891

 

 

 

2,468,767

 

 

 

2,468,620

 

Less: Cash and cash equivalents

 

 

(23,687

)

 

 

(38,284

)

 

 

(34,478

)

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

 

 

(2,080

)

 

 

(2,053

)

 

 

(1,575

)

Net debt

 

 

2,512,124

 

 

 

2,428,430

 

 

 

2,432,567

 

Costs incurred on fully-leased development properties

 

 

(83,794

)

 

 

(18,774

)

 

 

(70,954

)

Costs incurred on fully-leased operating property acquisitions

 

 

 

 

 

(17,034

)

 

 

(17,034

)

Net debt adjusted for fully-leased investment properties

 

$

2,428,330

 

 

$

2,392,622

 

 

$

2,344,579

 

Source: COPT Defense Properties

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.86
+0.00 (0.00%)
AAPL  271.40
+0.00 (0.00%)
AMD  254.84
+0.00 (0.00%)
BAC  53.03
+0.00 (0.00%)
GOOG  281.90
+0.00 (0.00%)
META  666.47
+0.00 (0.00%)
MSFT  525.76
+0.00 (0.00%)
NVDA  202.89
+0.00 (0.00%)
ORCL  256.89
+0.00 (0.00%)
TSLA  440.10
+0.00 (0.00%)
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.