EPS of ($0.67) for Full Year Impacted by
3Q23 Impairment of Assets in Other Segment
FFO per Share, as Adjusted for
Comparability, of $2.42 Increased 2.5% Over 2022 Results
Defense/IT Portfolio 96.2% Occupied and 97.2%
Leased
Same Property Cash NOI Increased 5.7% Highest
Reported Year-over-Year Annual Increase in Over 15 Years
Placed 848,000 SF of Developments into Service
that are 98% Leased
817,000 SF of Active Developments are 91%
Leased
Exceeded Leasing Goals in 2023 Total
Leasing of 2.9 million SF
452,000 SF of Vacancy Leasing Exceeded Annual
Target of 400,000 SF
Tenant Retention of 80% 3rd Highest Annual
Retention Rate Over Last 20 Years
747,000 SF of Development Leasing Exceeded
Annual Guidance of 700,000 SF
COPT Defense Properties (“COPT Defense” or the “Company”) (NYSE:
CDP) announced results for the fourth quarter and full year ended
December 31, 2023.
Management Comments
Stephen E. Budorick, COPT Defense’s President & Chief
Executive Officer, commented, “The performance of our Defense/IT
investment strategy, which concentrates our portfolio near priority
U.S. defense installations, continues to demonstrate operating
strength, resulting in a solid earnings growth profile.
We achieved several key operating and financial performance
milestones in 2023. Our Defense/IT Portfolio was 96.2% occupied and
97.2% leased at year end, which are the highest rates reported
since we began disclosing the segment in 2015. Our sector leading
tenant retention rate of 79.4% was the third highest figure in the
last 20 years. Same property cash NOI increased 5.7%, the highest
reported level in over 15 years, while cash rent spreads on
renewals were the highest since 2008.
We attribute our continued strong performance to the strength in
defense spending over the past few years, which has resulted in
growing tenant demand in our Defense/IT Portfolio to support
mission-critical national defense activities.
The outlook for defense spending remains favorable as the FY24
National Defense Authorization Act, which was passed in December
and is awaiting Appropriation, calls for 3.3% year-over-year
growth, which we believe will fuel demand for space in our
portfolio through 2025.
We have generated FFO per share growth in each of the past 5
years, which amounts to a compound annual growth rate of 4.5%
between 2019 to 2023. Looking forward, we expect FFO per share to
increase 3.7% at the midpoint in 2024 and continue to anticipate
compound annual growth of roughly 4% between 2023 to 2026.”
Financial Highlights
4th Quarter Financial Results:
- Diluted earnings per share (“EPS”) was $0.30 for the quarter
ended December 31, 2023 as compared to $0.45 for the quarter ended
December 31, 2022.
- Diluted funds from operations per share (“FFOPS”), as
calculated in accordance with Nareit’s definition and as adjusted
for comparability, was $0.62 for the quarter ended December 31,
2023 compared to $0.60 for the quarter ended December 31,
2022.
Full Year 2023 Financial Results:
- EPS for the year ended December 31, 2023 was $(0.67), which
included a $252.8 million impairment charge for six operating
properties in the Other segment and a parcel of land, located in
Baltimore, Maryland, Northern Virginia and Washington, D.C.,
resulting from the Company’s quarterly portfolio review, as
compared to $1.53 for 2022.
- Per Nareit’s definition, FFOPS for 2023 was $2.41 as compared
to $2.35 for 2022.
- FFOPS, as adjusted for comparability, for 2023 was $2.42 as
compared to $2.36 for 2022.
Operating Performance
Highlights
Operating Portfolio Summary:
- At December 31, 2023, the Company’s 23.9 million square foot
Total Portfolio was 94.2% occupied and 95.3% leased, which includes
the 21.7 million square foot Defense/IT Portfolio that was 96.2%
occupied and 97.2% leased.
- During the quarter and year ended December 31, 2023, the
Company placed into service 379,000 and 848,000 square feet,
respectively, of developments that were 100% and 98% leased,
respectively, as of year end.
Same Property Performance:
- At December 31, 2023, the Company’s 20.6 million square foot
same property portfolio was 93.4% occupied and 94.7% leased.
- The Company’s same property cash NOI increased 4.5% and 5.7%
for the three months and year ended December 31, 2023,
respectively, compared to the same periods in 2022.
Leasing:
- Total Square Feet Leased: For the
quarter ended December 31, 2023, the Company leased 668,000 square
feet, including 301,000 square feet of renewals, 115,000 square
feet of vacancy leasing, and 252,000 square feet in development
projects. For the year ended December 31, 2023, the Company
executed 2.9 million square feet of total leasing, including 1.7
million square feet of renewals, 452,000 square feet of vacancy
leasing, and 747,000 square feet in development projects.
- Tenant Retention Rates: During the
quarter and year ended December 31, 2023, the Company renewed 68.9%
and 79.7% in its Total Portfolio, respectively, of expiring square
feet. During the quarter and year ended December 31, 2023, the
Company renewed 77.6% and 85.7% in its Defense/IT Portfolio,
respectively, of expiring square feet.
- Rent Spreads & Average Escalations on
Renewing Leases: For the quarter and year ended December 31,
2023, straight-line rents on renewals increased 20.5% and 9.3%,
respectively, and cash rents on renewed space increased 3.1% and
1.5%, respectively. For the same time periods, annual escalations
on renewing leases averaged 2.5% and 2.6%, respectively.
- Lease Terms: In the quarter ended
December 31, 2023, lease terms averaged 6.3 years on renewing
leases, 9.3 years on vacancy leasing, and 14.6 years on development
projects. For the year ended December 31, 2023, lease terms
averaged 4.8 years on renewing leases, 8.2 years on vacancy
leasing, and 14.4 years on development leasing.
Investment Activity
Highlights
- Development Pipeline: The
Company’s development pipeline consists of five properties totaling
817,000 square feet that were 91% leased as of December 31, 2023.
These projects represent a total estimated investment of $323.8
million, of which $84.4 million has been spent.
Balance Sheet and Capital Transaction
Highlights
- For the quarter ended December 31, 2023, the Company’s adjusted
EBITDA fixed charge coverage ratio was 4.4x.
- At December 31, 2023, the Company’s net debt to in-place
adjusted EBITDA ratio was 6.1x and its net debt adjusted for
fully-leased development to in-place adjusted EBITDA ratio was
6.0x.
- At December 31, 2023, and including the effect of interest rate
swaps, the Company’s weighted average effective interest rate on
its consolidated debt portfolio was 3.3% with a weighted average
maturity of 5.7 years and, 100% of the Company’s debt was subject
to fixed interest rates.
Associated Supplemental
Presentation
Prior to the call, the Company will post a slide presentation to
accompany management’s prepared remarks for its fourth quarter and
full year 2023 conference call; the presentation can be viewed and
downloaded from the ‘Financial Info – Financial Results’ section of
COPT Defense’s Investors website:
https://investors.copt.com/financial-information/financial-results
2024 Guidance
The Company details its initial full year and first quarter
guidance, with supporting assumptions, in a separate press release
issued concurrently with this press release; 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 fourth quarter and full year 2023
results on its conference call tomorrow at 12:00 p.m. Eastern Time,
details of which are listed below:
Conference Call Date:
Friday, February 09, 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/BIec6f0e6112cd459ab4eda8f3c55c2d22
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
December 31, 2023, the Company’s Defense/IT Portfolio of 190
properties, including 24 owned through unconsolidated joint
ventures, encompassed 21.7 million square feet and was 97.2%
leased.
Forward-Looking
Information
This press release may contain “forward-looking” statements, as
defined in Section 27A of the Securities Act of 1933 and Section
21E of the Securities Exchange Act of 1934, that are based on the
Company’s current expectations, estimates and projections about
future events and financial trends affecting the Company.
Forward-looking statements can be identified by the use of words
such as “may,” “will,” “should,” “could,” “believe,” “anticipate,”
“expect,” “estimate,” “plan” or other comparable terminology.
Forward-looking statements are inherently subject to risks and
uncertainties, many of which the Company cannot predict with
accuracy and some of which the Company might not even anticipate.
Although the Company believes that the expectations, estimates and
projections reflected in such forward-looking statements are based
on reasonable assumptions at the time made, the Company can give no
assurance that these expectations, estimates and projections will
be achieved. Future events and actual results may differ materially
from those discussed in the forward-looking statements and the
Company undertakes no obligation to update or supplement any
forward-looking statements.
The areas of risk that may affect these expectations, estimates
and projections include, but are not limited to, those risks
described in Item 1A of the Company’s Annual Report on Form 10-K
for the year ended December 31, 2022.
Source: COPT Defense Properties
COPT Defense Properties
Summary Financial Data
(unaudited)
(dollars and shares in thousands,
except per share data)
For the Three Months Ended
December 31,
For the Years Ended December
31,
2023
2022
2023
2022
Revenues
Lease revenue
$
160,337
$
150,022
$
619,847
$
580,169
Other property revenue
1,225
1,163
4,956
4,229
Construction contract and other service
revenues
18,167
24,062
60,179
154,632
Total revenues
179,729
175,247
684,982
739,030
Operating expenses
Property operating expenses
64,577
58,470
247,385
227,430
Depreciation and amortization associated
with real estate operations
36,735
36,907
148,950
141,230
Construction contract and other service
expenses
17,167
23,454
57,416
149,963
Impairment losses
—
—
252,797
—
General and administrative expenses
8,240
7,766
31,105
27,461
Leasing expenses
2,308
2,235
8,932
8,337
Business development expenses and land
carry costs
797
1,157
2,732
3,193
Total operating expenses
129,824
129,989
749,317
557,614
Interest expense
(20,383
)
(16,819
)
(71,142
)
(61,174
)
Interest and other income, net
5,659
4,671
12,587
9,070
Gain on sales of real estate
—
19,238
49,392
19,250
Loss on early extinguishment of debt
—
(267
)
—
(609
)
Income (loss) from continuing operations
before equity in (loss) income of unconsolidated entities and
income taxes
35,181
52,081
(73,498
)
147,953
Equity in (loss) income of unconsolidated
entities
(240
)
229
(261
)
1,743
Income tax expense
(121
)
(223
)
(588
)
(447
)
Income (loss) from continuing
operations
34,820
52,087
(74,347
)
149,249
Discontinued operations
—
—
—
29,573
Net income (loss)
34,820
52,087
(74,347
)
178,822
Net (income) loss attributable to
noncontrolling interests:
Common units in the Operating Partnership
(“OP”)
(576
)
(775
)
1,306
(2,603
)
Other consolidated entities
(592
)
(833
)
(428
)
(3,190
)
Net income (loss) attributable to common
shareholders
$
33,652
$
50,479
$
(73,469
)
$
173,029
Earnings per share (“EPS”)
computation:
Numerator for diluted EPS:
Net income (loss) attributable to common
shareholders
$
33,652
$
50,479
$
(73,469
)
$
173,029
Amount allocable to share-based
compensation awards
(100
)
(129
)
(1,199
)
(463
)
Redeemable noncontrolling interests
—
(60
)
—
(169
)
Numerator for diluted EPS
$
33,552
$
50,290
$
(74,668
)
$
172,397
Denominator:
Weighted average common shares - basic
112,199
112,096
112,178
112,073
Dilutive effect of share-based
compensation awards
432
435
—
431
Dilutive effect of redeemable
noncontrolling interests
—
102
—
116
Weighted average common shares -
diluted
112,631
112,633
112,178
112,620
Diluted EPS
$
0.30
$
0.45
$
(0.67
)
$
1.53
COPT Defense Properties
Summary Financial Data
(unaudited)
(in thousands, except per share
data)
For the Three Months Ended
December 31,
For the Years Ended December
31,
2023
2022
2023
2022
Net income (loss)
$
34,820
$
52,087
$
(74,347
)
$
178,822
Real estate-related depreciation and
amortization
36,735
36,907
148,950
141,230
Impairment losses on real estate
—
—
252,797
—
Gain on sales of real estate from
continuing and discontinued operations
—
(19,238
)
(49,392
)
(47,814
)
Depreciation and amortization on
unconsolidated real estate JVs
805
526
3,217
2,101
Funds from operations (“FFO”)
72,360
70,282
281,225
274,339
FFO allocable to other noncontrolling
interests
(972
)
(1,227
)
(3,978
)
(4,795
)
Basic FFO allocable to share-based
compensation awards
(513
)
(360
)
(1,940
)
(1,433
)
Basic FFO available to common share and
common unit holders (“Basic FFO”)
70,875
68,695
275,307
268,111
Redeemable noncontrolling interests
—
(27
)
(58
)
(34
)
Diluted FFO adjustments allocable to
share-based compensation awards
38
28
150
109
Diluted FFO available to common share and
common unit holders (“Diluted FFO”)
70,913
68,696
275,399
268,186
Loss on early extinguishment of debt
—
267
—
609
Gain on early extinguishment of debt on
unconsolidated real estate JVs
—
(168
)
—
(168
)
Executive transition costs
188
—
518
343
Diluted FFO comparability adjustments
allocable to share-based compensation awards
(1
)
(1
)
(4
)
(5
)
Diluted FFO available to common share and
common unit holders, as adjusted for comparability
71,100
68,794
275,913
268,965
Straight line rent adjustments and lease
incentive amortization
313
(3,043
)
6,518
(8,825
)
Amortization of intangibles and other
assets included in net operating income (“NOI”)
26
15
50
(258
)
Share-based compensation, net of amounts
capitalized
2,318
2,247
8,544
8,700
Amortization of deferred financing
costs
681
619
2,580
2,297
Amortization of net debt discounts, net of
amounts capitalized
1,004
615
2,994
2,440
Replacement capital expenditures
(21,498
)
(43,283
)
(93,494
)
(95,886
)
Other
336
158
(84
)
980
Diluted adjusted funds from operations
available to common share and common unit holders (“Diluted
AFFO”)
$
54,280
$
26,122
$
203,021
$
178,413
Diluted FFO per share
$
0.62
$
0.60
$
2.41
$
2.35
Diluted FFO per share, as adjusted for
comparability
$
0.62
$
0.60
$
2.42
$
2.36
Dividends/distributions per common
share/unit
$
0.285
$
0.275
$
1.140
$
1.100
COPT Defense Properties
Summary Financial Data
(unaudited)
(Dollars and shares in thousands,
except per share data)
December 31,
2023
December 31,
2022
Balance Sheet Data
Properties, net of accumulated
depreciation
$
3,503,678
$
3,556,398
Total assets
$
4,246,966
$
4,257,275
Debt per balance sheet
$
2,416,287
$
2,231,794
Total liabilities
$
2,699,631
$
2,509,527
Redeemable noncontrolling interests
$
23,580
$
26,293
Total equity
$
1,523,755
$
1,721,455
Debt to assets
56.9
%
52.4
%
Net debt to adjusted book
40.6
%
39.8
%
Defense/IT Portfolio Data (as of period
end)
Number of operating properties
190
186
Total operational square feet (in
thousands)
21,719
20,869
% Occupied
96.2
%
94.1
%
% Leased
97.2
%
96.7
%
For the Three Months Ended
December 31,
For the Years Ended December
31,
2023
2022
2023
2022
GAAP
Payout ratio:
Net income
93.7
%
60.3
%
N/A
70.2
%
Debt ratios:
Net income to interest expense ratio
1.7x
3.1x
N/A
2.9x
Debt to net income ratio
17.3x
10.7x
N/A
N/A
Non-GAAP
Payout ratios:
Diluted FFO
45.7
%
45.5
%
47.1
%
46.6
%
Diluted FFO, as adjusted for
comparability
45.6
%
45.4
%
47.0
%
46.5
%
Diluted AFFO
59.7
%
119.7
%
63.9
%
70.1
%
Debt ratios:
Adjusted EBITDA fixed charge coverage
ratio
4.4x
4.7x
4.7x
5.1x
Net debt to in-place adjusted EBITDA
ratio
6.1x
6.3x
N/A
N/A
Pro forma net debt to in-place adjusted
EBITDA ratio (1)
N/A
6.0x
N/A
N/A
Net debt adj. for fully-leased development
to in-place adj. EBITDA ratio
6.0x
6.1x
N/A
N/A
Pro forma net debt adj. for fully-leased
development to in-place adj. EBITDA ratio (1)
N/A
5.7x
N/A
N/A
Reconciliation of denominators for per
share measures
Denominator for diluted EPS
112,631
112,633
112,178
112,620
Weighted average common units
1,514
1,476
1,509
1,454
Dilutive effect of additional share-based
compensation awards
—
—
424
—
Redeemable noncontrolling interests
—
—
38
—
Denominator for diluted FFO per share and
as adjusted for comparability
114,145
114,109
114,149
114,074
(1)
Includes, for the 12/31/22 period,
adjustments associated with our sale on 1/10/23 of a 90% interest
in three data center shell properties.
COPT Defense Properties
Summary Financial Data
(unaudited)
(in thousands)
For the Three Months Ended
December 31,
For the Years Ended December
31,
2023
2022
2023
2022
Numerators for Payout Ratios
Dividends on unrestricted common and
deferred shares
$
31,998
$
30,844
$
127,978
$
123,367
Distributions on unrestricted common
units
430
406
1,725
1,623
Dividends and distributions on restricted
shares and units
209
134
828
567
Total dividends and distributions for GAAP
payout ratio
32,637
31,384
130,531
125,557
Dividends and distributions on
antidilutive shares and units
(212
)
(121
)
(835
)
(516
)
Dividends and distributions for non-GAAP
payout ratios
$
32,425
$
31,263
$
129,696
$
125,041
Reconciliation of net income (loss) to
earnings before interest, income taxes, depreciation and
amortization for real estate (“EBITDAre”), adjusted EBITDA and
in-place adjusted EBITDA
Net income (loss)
$
34,820
$
52,087
$
(74,347
)
$
178,822
Interest expense
20,383
16,819
71,142
61,174
Income tax expense
121
223
588
447
Real estate-related depreciation and
amortization
36,735
36,907
148,950
141,230
Other depreciation and amortization
619
602
2,445
2,363
Impairment losses on real estate
—
—
252,797
—
Gain on sales of real estate from
continuing and discontinued operations
—
(19,238
)
(49,392
)
(47,814
)
Adjustments from unconsolidated real
estate JVs
1,911
1,033
6,917
3,313
EBITDAre
94,589
88,433
359,100
339,535
Credit loss (recoveries) expense
(1,288
)
(1,331
)
(611
)
271
Business development expenses
445
794
1,393
1,891
Executive transition costs
188
387
824
730
Loss on early extinguishment of debt
—
267
—
609
Gain on early extinguishment of debt on
unconsolidated real estate JVs
—
(168
)
—
(168
)
Net gain on other investments
—
(595
)
(25
)
(1,159
)
Adjusted EBITDA
93,934
87,787
$
360,681
$
341,709
Pro forma NOI adjustment for property
changes within period
1,341
2,704
Change in collectability of deferred
rental revenue
(198
)
—
In-place adjusted EBITDA
$
95,077
$
90,491
Pro forma NOI adjustment from subsequent
event transactions
N/A
(2,903
)
Pro forma in-place adjusted EBITDA
$
95,077
$
87,588
Reconciliations of tenant improvements
and incentives, building improvements and leasing costs for
operating properties to replacement capital expenditures
Tenant improvements and incentives
$
7,850
$
33,439
$
74,912
$
62,952
Building improvements
14,762
8,468
25,976
29,528
Leasing costs
2,440
4,389
9,634
11,480
Net (exclusions from) additions to tenant
improvements and incentives
(189
)
(75
)
(12,170
)
2,150
Excluded building improvements and leasing
costs
(3,365
)
(2,938
)
(4,858
)
(10,224
)
Replacement capital expenditures
$
21,498
$
43,283
$
93,494
$
95,886
COPT Defense Properties
Summary Financial Data
(unaudited)
(in thousands)
For the Three Months Ended
December 31,
For the Years Ended December
31,
2023
2022
2023
2022
Reconciliation of interest expense to
the denominator for fixed charge coverage-Adjusted EBITDA
Interest expense
$
20,383
$
16,819
$
71,142
$
61,174
Less: Amortization of deferred financing
costs
(681
)
(619
)
(2,580
)
(2,297
)
Less: Amortization of net debt discounts,
net of amounts capitalized
(1,004
)
(615
)
(2,994
)
(2,440
)
COPT Defense’s share of interest expense
of unconsolidated real estate JVs, excluding amortization of
deferred financing costs and net debt premium and loss on interest
rate derivatives
819
423
3,188
1,123
Scheduled principal amortization
763
864
3,052
3,333
Capitalized interest
1,028
1,835
4,479
6,709
Denominator for fixed charge
coverage-Adjusted EBITDA
$
21,308
$
18,707
$
76,287
$
67,602
Reconciliation of net income (loss) to
NOI from real estate operations, same property NOI from real estate
operations and same property cash NOI from real estate
operations
Net income (loss)
$
34,820
$
52,087
$
(74,347
)
$
178,822
Construction contract and other service
revenues
(18,167
)
(24,062
)
(60,179
)
(154,632
)
Depreciation and other amortization
associated with real estate operations
36,735
36,907
148,950
141,230
Construction contract and other service
expenses
17,167
23,454
57,416
149,963
Impairment losses
—
—
252,797
—
General and administrative expenses
8,240
7,766
31,105
27,461
Leasing expenses
2,308
2,235
8,932
8,337
Business development expenses and land
carry costs
797
1,157
2,732
3,193
Interest expense
20,383
16,819
71,142
61,174
Interest and other income, net
(5,659
)
(4,671
)
(12,587
)
(9,070
)
Gain on sales of real estate from
continuing operations
—
(19,238
)
(49,392
)
(19,250
)
Loss on early extinguishment of debt
—
267
—
609
Equity in loss (income) of unconsolidated
entities
240
(229
)
261
(1,743
)
Unconsolidated real estate JVs NOI
allocable to COPT Defense included in equity in (loss) income of
unconsolidated entities
1,671
1,095
6,659
4,327
Income tax expense
121
223
588
447
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
98,656
93,810
384,077
362,304
Non-Same Property NOI from real estate
operations
(11,705
)
(9,015
)
(39,244
)
(27,991
)
Same Property NOI from real estate
operations
86,951
84,795
344,833
334,313
Straight line rent adjustments and lease
incentive amortization
7,947
319
25,631
(2,729
)
Amortization of acquired above- and
below-market rents
(121
)
(131
)
(536
)
(844
)
Lease termination fees, net
(717
)
(1,026
)
(3,745
)
(2,237
)
Tenant funded landlord assets and lease
incentives
(7,501
)
(1,068
)
(25,244
)
(5,915
)
Cash NOI adjustments in unconsolidated
real estate JVs
(58
)
(81
)
(267
)
(358
)
Same Property Cash NOI from real estate
operations
$
86,501
$
82,808
$
340,672
$
322,230
COPT Defense Properties
Summary Financial Data
(unaudited)
(in thousands)
December 31,
2023
December 31,
2022
Reconciliation of total assets to
adjusted book
Total assets
$
4,246,966
$
4,257,275
Accumulated depreciation
1,400,162
1,267,434
Accumulated depreciation included in
assets held for sale
—
6,014
Accumulated amortization of intangibles on
property acquisitions and deferred leasing costs
228,484
222,779
COPT Defense’s share of liabilities of
unconsolidated real estate JVs
60,583
52,404
COPT Defense’s share of accumulated
depreciation and amortization of unconsolidated real estate JVs
9,528
6,078
Less: Property - operating lease
liabilities
(33,931
)
(28,759
)
Less: Property - finance lease
liabilities
(415
)
—
Less: Cash and cash equivalents
(167,820
)
(12,337
)
Less: COPT Defense’s share of cash of
unconsolidated real estate JVs
(852
)
(456
)
Adjusted book
$
5,742,705
$
5,770,432
December 31,
2023
December 31,
2022
Reconciliation of debt to net debt, net
debt adjusted for fully-leased development and pro forma net debt
adjusted for fully-leased development
Debt per balance sheet
$
2,416,287
$
2,231,794
Net discounts and deferred financing
costs
28,713
23,160
COPT Defense’s share of unconsolidated JV
gross debt
52,613
52,100
Gross debt
2,497,613
2,307,054
Less: Cash and cash equivalents
(167,820
)
(12,337
)
Less: COPT Defense’s share of cash of
unconsolidated real estate JVs
(852
)
(456
)
Net debt
2,328,941
2,294,261
Costs incurred on fully-leased development
properties
(53,914
)
(95,972
)
Net debt adjusted for fully-leased
development
$
2,275,027
$
2,198,289
Net debt
$
2,328,941
$
2,294,261
Pro forma debt adjustments from subsequent
event transaction proceeds
N/A
(189,000
)
Pro forma net debt
2,328,941
2,105,261
Costs incurred on fully-leased development
properties
(53,914
)
(95,972
)
Pro forma net debt adjusted for
fully-leased development
$
2,275,027
$
2,009,289
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240208427624/en/
IR Contacts: Venkat Kommineni, CFA
443.285.5587 venkat.kommineni@copt.com
Michelle Layne 443.285.5452
michelle.layne@copt.com
COPT Defense Properties (NYSE:CDP)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024
COPT Defense Properties (NYSE:CDP)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024