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
COLUMBIA, Md., Oct. 30 /BusinessWire/ --
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:
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:
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