COPT DEFENSE PROPERTIESCDP
| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Revenues from real estate operations received | - | - | - | - | - | - | - | - | - | 530 | 543 | 571 | 581 | 638 | 700 |
|---|
| Construction contract and other service revenues received | - | - | - | - | - | - | - | - | - | 95 | 78 | 100 | 155 | 66 | 73 |
|---|
| Property operating expenses paid | - | - | - | - | - | - | - | - | - | 197 | 203 | 223 | 231 | 243 | 262 |
|---|
| Construction contract and other service expenses paid | - | - | - | - | - | - | - | - | - | 97 | 68 | 87 | 160 | 65 | 75 |
|---|
| General, administrative, leasing and other expenses paid | - | - | - | - | - | - | - | - | - | - | - | - | - | 33 | 35 |
|---|
| Interest expense paid | 88 | 94 | 87 | 82 | 79 | 66 | 78 | 73 | 72 | 67 | 61 | 65 | 56 | 60 | 76 |
|---|
| Lease incentives paid | - | - | - | - | - | - | - | - | - | 9 | 12 | 18 | 10 | 26 | 18 |
|---|
| Sales-type lease costs paid | - | - | - | - | - | - | - | - | - | - | 11 | 2 | - | 7 | 2 |
|---|
| Interest and other income received | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 5 | 23 |
|---|
| Income taxes paid | - | 0 | 0 | -0 | - | - | - | - | - | - | 0 | 0 | - | 0 | 0 |
|---|
| Other | - | - | - | - | - | - | 1 | 2 | 3 | 3 | 3 | 2 | 1 | 1 | 2 |
|---|
| Net cash provided by operating activities | 156 | 152 | 192 | 159 | 194 | 204 | 233 | 231 | 180 | 229 | 238 | 249 | 266 | 276 | 331 |
|---|
| Properties in development or held for future development | - | 233 | 165 | 202 | 200 | 234 | 162 | 201 | 160 | 394 | 344 | 268 | 283 | 265 | 164 |
|---|
| Acquisitions of operating properties and related intangible assets | - | 33 | 48 | - | - | 203 | - | - | - | - | - | - | - | - | 32 |
|---|
| Tenant improvements on operating properties | - | - | - | 22 | 27 | 29 | 34 | 33 | 35 | 24 | 29 | 21 | 44 | 67 | 54 |
|---|
| Other capital improvements on operating properties | - | 17 | 20 | 24 | 29 | 23 | 26 | 23 | 24 | 25 | 33 | 30 | 36 | 21 | 31 |
|---|
| Proceeds from sale of properties | 28 | 80 | 291 | 149 | 58 | 194 | 263 | 181 | - | 108 | 83 | 143 | 281 | 190 | - |
|---|
| Proceeds from Equity Method Investment, Distribution, Return of Capital | - | - | - | - | - | - | - | - | - | 201 | 60 | - | 27 | 1 | 1 |
|---|
| Investing receivables funded | 6 | 23 | 14 | 14 | 4 | 0 | 0 | - | - | 11 | 0 | 6 | 20 | 1 | 2 |
|---|
| Investing receivables payments received | - | 17 | 10 | 0 | 10 | 5 | - | - | - | - | 8 | - | 6 | 11 | 4 |
|---|
| Leasing costs paid | - | - | 13 | 14 | 16 | 14 | 10 | 15 | 11 | 17 | 17 | 22 | 14 | 16 | 13 |
|---|
| Other | -2 | 3 | -2 | 0 | 3 | 4 | 3 | -1 | 3 | -1 | 4 | 0 | 0 | 1 | 0 |
|---|
| Net cash used in investing activities | -479 | -260 | 14 | -120 | -210 | -308 | 71 | -90 | -233 | -138 | -326 | -203 | -83 | -170 | -291 |
|---|
| Revolving Credit Facility | - | - | 329 | 504 | 232 | 522 | 496 | 352 | 381 | 409 | 664 | 597 | 852 | 291 | 76 |
|---|
| Unsecured senior notes | - | - | - | 592 | 297 | 297 | - | - | - | - | 395 | 1,383 | - | 336 | - |
|---|
| Term loan facility | - | - | - | - | - | - | - | - | - | - | - | - | 125 | - | - |
|---|
| Revolving Credit Facility | - | - | 991 | 504 | 149 | 562 | 539 | 226 | 294 | 445 | 698 | 664 | 717 | 427 | 76 |
|---|
| Term loan facilities | - | - | - | - | - | - | - | - | - | - | - | - | 300 | - | - |
|---|
| Scheduled principal amortization | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 3 | 3 | 2 |
|---|
| Other debt repayments | - | - | 124 | 612 | 395 | 155 | 323 | 200 | 100 | 0 | 12 | 238 | - | 16 | 28 |
|---|
| Deferred financing costs paid | 9 | 13 | 3 | 9 | 1 | 8 | 1 | 1 | 8 | 0 | 2 | 4 | 7 | 1 | - |
|---|
| Common share dividends paid | - | - | 89 | 93 | 96 | 104 | 104 | 109 | 114 | 123 | 123 | 124 | 124 | 127 | 132 |
|---|
| Distributions paid to redeemable noncontrolling interests | - | - | - | - | - | - | - | - | - | 2 | 14 | 2 | 3 | 3 | 2 |
|---|
| Other | 0 | 0 | -1 | -2 | -3 | 3 | -5 | 3 | -4 | 1 | -2 | -4 | -6 | -4 | -6 |
|---|
| Net cash (used in) provided by financing activities | 325 | 104 | -201 | 5 | -32 | 158 | -154 | -339 | 50 | -84 | 91 | -51 | -183 | 46 | -170 |
|---|
| Net (decrease) increase in cash and cash equivalents and restricted cash | - | - | - | - | - | - | - | - | -3 | 6 | 4 | -5 | -1 | 153 | -130 |
|---|
| Net income (loss) | 46 | -124 | 20 | 102 | 45 | 189 | 16 | 76 | 79 | 200 | 103 | 82 | 179 | -74 | 144 |
|---|
| Depreciation and other amortization | - | - | - | 120 | 138 | 142 | 135 | 137 | 139 | 139 | 140 | 151 | 144 | 151 | 156 |
|---|
| Impairment losses | - | 128 | 43 | 6 | 1 | 23 | 101 | 15 | 2 | 0 | 2 | - | - | 253 | - |
|---|
| Amortization of Debt Issuance Costs and Discounts | - | - | - | - | - | - | 6 | 4 | 3 | 4 | 4 | 5 | 5 | 6 | 7 |
|---|
| Change in net deferred rent receivable and liability | - | - | 12 | 5 | 4 | 15 | 0 | 3 | 5 | 4 | 2 | 19 | 19 | 5 | 1 |
|---|
| Gain on sales of real estate | 4 | 8 | 21 | 12 | 11 | 68 | 41 | 10 | 2 | 105 | 30 | 66 | 48 | 49 | - |
|---|
| Share-based compensation | 12 | 12 | 10 | 7 | 6 | 7 | 7 | 6 | 6 | 7 | 7 | 8 | 9 | 9 | 10 |
|---|
| Other | - | -1 | 3 | 3 | 3 | -1 | 4 | 6 | 3 | 6 | 8 | 5 | -10 | 5 | -12 |
|---|
| Decrease (increase) in accounts receivable | 2 | 7 | -7 | 10 | -0 | -1 | 5 | -3 | -6 | 7 | 6 | 1 | 2 | 6 | -6 |
|---|
| (Increase) decrease in lease incentives and prepaid expenses and other assets, net | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 3 |
|---|
| Increase (Decrease) in Operating Liabilities | - | - | - | 4 | 25 | -4 | 43 | 4 | -49 | 20 | 7 | 22 | -11 | -3 | -4 |
|---|
| Increase (Decrease) in Advance Rent and Security Deposit Liability | - | - | - | - | - | - | - | - | - | 4 | -0 | -1 | -2 | 5 | 3 |
|---|
| Net cash provided by operating activities | 156 | 152 | 192 | 159 | 194 | 204 | 233 | 231 | 180 | 229 | 238 | 249 | 266 | 276 | 331 |
|---|
| Decrease in accrued capital improvements, leasing and other investing activity costs | - | - | - | - | - | - | - | - | - | 36 | -9 | 21 | -11 | -23 | -8 |
|---|
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | - | - | - | - | - | - | - | - | - | 1 | 13 | 0 | 1 | 9 | 20 |
|---|
| Right-of-Use Asset Obtained in Exchange for Finance Lease Liability | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - |
|---|
| Investment in unconsolidated real estate joint ventures retained in property disposition | - | - | - | - | - | - | - | - | - | 35 | 11 | 12 | 7 | 21 | - |
|---|
| Increase (Decrease) in Fair Value of Derivatives Applied to Aocl and Noncontrolling Interests | - | - | - | - | - | - | - | - | - | -26 | -36 | 6 | 5 | -0 | -1 |
|---|
| Equity Change Stock Issued During Period Value Conversion of Units | - | - | - | - | - | - | - | - | - | 2 | 0 | 0 | - | - | 1 |
|---|
| Adjustments to noncontrolling interests resulting from changes in CDPLP ownership | - | - | - | - | - | - | - | - | - | 0 | -1 | -2 | -1 | -1 | -1 |
|---|
| Noncontrolling Interest, Change in Redemption Value | - | - | 4 | 7 | -0 | -0 | 1 | -1 | 2 | 2 | 7 | 2 | -0 | 0 | 0 |
|---|
| Reclassification of redeemable noncontrolling interests to equity | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | - |
|---|