Biggest changeComparison of Statements of Operations for the Years Ended December 31, 2024 and 2023 For the Years Ended December 31, 2024 2023 Variance (in thousands) Revenues Revenues from real estate operations $ 677,717 $ 624,803 $ 52,914 Construction contract and other service revenues 75,550 60,179 15,371 Total revenues 753,267 684,982 68,285 Operating expenses Property operating expenses 266,001 247,385 18,616 Depreciation and amortization associated with real estate operations 153,640 148,950 4,690 Construction contract and other service expenses 73,265 57,416 15,849 Impairment losses — 252,797 (252,797) General, administrative, leasing and other expenses 47,038 42,769 4,269 Total operating expenses 539,944 749,317 (209,373) Interest expense (82,151) (71,142) (11,009) Interest and other income, net 12,661 12,587 74 Gain on sales of real estate — 49,392 (49,392) Equity in income (loss) of unconsolidated entities 397 (261) 658 Income tax expense (288) (588) 300 Net income (loss) $ 143,942 $ (74,347) $ 218,289 31 NOI from Real Estate Operations For the Years Ended December 31, 2024 2023 Variance (Dollars in thousands, except per square foot data) Revenues Same Property revenues Lease revenue, excluding lease termination revenue and collectability loss provisions $ 629,389 $ 604,397 $ 24,992 Lease termination revenue, net 3,451 3,745 (294) Collectability loss provisions included in lease revenue (3,157) (1,313) (1,844) Other property revenue 6,241 4,832 1,409 Same Property total revenues 635,924 611,661 24,263 Developed properties placed in service 30,488 5,079 25,409 Acquired properties 3,024 — 3,024 Dispositions, net of retained interest in newly-formed UJVs (3) 401 (404) Other 8,284 7,662 622 677,717 624,803 52,914 Property operating expenses Same Property (250,314) (239,768) (10,546) Developed properties placed in service (6,222) (705) (5,517) Acquired properties (1,833) — (1,833) Dispositions, net of retained interest in newly-formed UJVs (31) (56) 25 Other (7,601) (6,856) (745) (266,001) (247,385) (18,616) UJV NOI allocable to COPT Defense Same Property 5,459 4,946 513 Retained interests in newly-formed UJVs 1,758 1,713 45 7,217 6,659 558 NOI from real estate operations Same Property 391,069 376,839 14,230 Developed properties placed in service 24,266 4,374 19,892 Acquired properties 1,191 — 1,191 Dispositions, net of retained interest in newly-formed UJVs 1,724 2,058 (334) Other 683 806 (123) $ 418,933 $ 384,077 $ 34,856 Same Property NOI from real estate operations by segment Defense/IT Portfolio $ 361,642 $ 348,707 $ 12,935 Other 29,427 28,132 1,295 $ 391,069 $ 376,839 $ 14,230 Same Property rent statistics Average occupancy rate 93.6 % 93.2 % 0.4 % Average straight-line rent per occupied square foot (1) $ 27.74 $ 27.17 $ 0.57 (1) Includes minimum base rents, net of abatements and lease incentives and excluding lease termination revenue, on a straight-line basis for the years set forth above. 32 Regarding the changes in NOI from real estate operations reported above: > the increase for our Same Property pool was due in large part to additional revenue in 2024 resulting from increased rental and occupancy rates; > developed properties placed in service reflects the effect of nine properties placed in service in 2024 and 2023; > acquired properties includes two operating office properties acquired in 2024; and > dispositions, net of retained interest in newly-formed UJVs reflects the effect of our sale of 90% of our interests in three data center shells in 2023.
Biggest changeA reconciliation of NOI from real estate operations and NOI from service operations to net income reported on the consolidated statements of operations is provided in Note 13 to our consolidated financial statements. 31 Comparison of Statements of Operations for the Years Ended December 31, 2025 and 2024 For the Years Ended December 31, 2025 2024 Variance (in thousands) Revenues Revenues from real estate operations $ 721,849 $ 677,717 $ 44,132 Construction contract and other service revenues 42,074 75,550 (33,476) Total revenues 763,923 753,267 10,656 Operating expenses Property operating expenses 283,927 266,001 17,926 Depreciation and amortization associated with real estate operations 161,826 153,640 8,186 Construction contract and other service expenses 39,962 73,265 (33,303) General, administrative, leasing and other expenses 47,840 47,038 802 Total operating expenses 533,555 539,944 (6,389) Interest expense (86,660) (82,151) (4,509) Interest and other income, net 10,683 12,661 (1,978) Gain on sales of real estate 3,350 — 3,350 Loss on early extinguishment of debt (66) — (66) Equity in income of unconsolidated entities 2,806 397 2,409 Income tax expense (947) (288) (659) Net income $ 159,534 $ 143,942 $ 15,592 32 NOI from Real Estate Operations For the Years Ended December 31, 2025 2024 Variance (Dollars in thousands, except per square foot data) Revenues Same Property revenues Lease revenue, excluding lease termination revenue and collectability loss provisions $ 680,993 $ 654,994 $ 25,999 Lease termination revenue, net 3,612 3,451 161 Collectability loss provisions included in lease revenue (2,136) (3,157) 1,021 Other property revenue 7,568 6,241 1,327 Same Property total revenues 690,037 661,529 28,508 Developed properties placed in service 15,086 4,883 10,203 Acquired properties 7,066 3,024 4,042 Other 9,660 8,281 1,379 721,849 677,717 44,132 Property operating expenses Same Property (269,775) (255,679) (14,096) Developed properties placed in service (3,017) (857) (2,160) Acquired properties (2,967) (1,833) (1,134) Other (8,168) (7,632) (536) (283,927) (266,001) (17,926) UJV NOI allocable to COPT Defense Same Property 7,706 7,217 489 7,706 7,217 489 NOI from real estate operations Same Property 427,968 413,067 14,901 Developed properties placed in service 12,069 4,026 8,043 Acquired properties 4,099 1,191 2,908 Other 1,492 649 843 $ 445,628 $ 418,933 $ 26,695 Same Property NOI from real estate operations by segment Defense/IT Portfolio $ 393,882 $ 384,887 $ 8,995 Other 34,086 28,180 5,906 $ 427,968 $ 413,067 $ 14,901 Same Property rent statistics Average occupancy rate 94.3 % 93.9 % 0.4 % Average straight-line rent per occupied square foot (1) $ 28.42 $ 27.62 $ 0.80 (1) Includes minimum base rents, net of abatements and lease incentives and excluding lease termination revenue, on a straight-line basis for the years set forth above.
Additionally, it should not be used as an alternative to net income or loss when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.
Additionally, it should not be used as an alternative to net income or loss when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.
Important factors that may affect these expectations, estimates and projections include, but are not limited to: > general economic and business conditions, which will, among other things, affect office property and data center demand and rents, tenant creditworthiness, interest rates, financing availability, property operating and construction costs, and property values; > adverse changes in the real estate markets, including, among other things, increased competition with other companies; > our ability to borrow on favorable terms; > risks of property acquisition and development activities, including, among other things, risks that development projects may not be completed on schedule, that tenants may not take occupancy or pay rent or that development or operating costs may be greater than anticipated; > risks of investing through joint venture structures, including risks that our joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with our objectives; > changes in our plans for properties or views of market economic conditions or failure to obtain development rights, either of which could result in recognition of significant impairment losses; > potential impact of prolonged government shutdowns or budgetary reductions or impasses, such as a reduction of rental revenues, non-renewal of leases and/or reduced or delayed demand for additional space by existing or new tenants; > potential additional costs, such as capital improvements, fees and penalties, associated with environmental laws or regulations; > adverse changes resulting from other government actions and initiatives, such as changes in taxation, zoning laws or other regulations; > our ability to satisfy and operate effectively under federal income tax rules relating to real estate investment trusts and partnerships; > the dilutive effects of issuing additional common shares; and > security breaches relating to cyber attacks, cyber intrusions or other factors, and other significant disruptions of our information technology networks and related systems.
Important factors that may affect these expectations, estimates and projections include, but are not limited to: • general economic and business conditions, which will, among other things, affect office property and data center demand and rents, tenant creditworthiness, interest rates, financing availability, property operating and construction costs, and property values; • adverse changes in the real estate markets, including, among other things, increased competition with other companies; • our ability to borrow on favorable terms or at all; • risks of property acquisition and development activities, including, among other things, risks that development projects may not be completed on schedule, that tenants may not take occupancy or pay rent or that development or operating costs may be greater than anticipated; • risks of investing through joint venture structures, including risks that our joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with our objectives; • changes in our plans for properties or views of market economic conditions or failure to obtain development rights, either of which could result in recognition of significant impairment losses; • potential impact of prolonged government shutdowns or budgetary reductions or impasses, such as a reduction of rental revenues, non-renewal of leases and/or reduced or delayed demand for additional space by existing or new tenants; • potential additional costs, such as capital improvements, fees and penalties, associated with environmental laws or regulations; • adverse changes resulting from other government actions and initiatives, such as changes in taxation, zoning laws or other regulations; • our ability to satisfy and operate effectively under federal income tax rules relating to real estate investment trusts and partnerships; • the dilutive effects of issuing additional common shares; and • security breaches relating to cyber attacks, cyber intrusions or other factors, and other significant disruptions of our information technology networks and related systems.
Factors we consider in making this assessment include the uniqueness of the purpose or location of the property, the availability of a comparable replacement property, the relative importance or significance of the property to the continuation of the lessee’s line of business and the existence of tenant leasehold improvements or other assets whose value would be impaired by the tenant vacating or discontinuing use of the leased property.
Factors we consider in making this 26 assessment include the uniqueness of the purpose or location of the property, the availability of a comparable replacement property, the relative importance or significance of the property to the continuation of the lessee’s line of business and the existence of tenant leasehold improvements or other assets whose value would be impaired by the tenant vacating or discontinuing use of the leased property.
Our determination of appropriate 26 capitalization or discount rates for use in estimating property fair values also requires significant judgment and is typically based on many factors, including the prevailing rate for the market or submarket, as well as the quality, location and other unique attributes of the property.
Our determination of appropriate capitalization or discount rates for use in estimating property fair values also requires significant judgment and is typically based on many factors, including the prevailing rate for the market or submarket, as well as the quality, location and other unique attributes of the property.
In addition, since most equity REITs provide Diluted FFO per share information to the investment community, we believe that Diluted FFO per share is a useful supplemental measure for comparing us to other equity REITs. We believe that diluted EPS is the most directly comparable GAAP measure to Diluted FFO per share.
In addition, since most equity REITs provide Diluted FFO per share information to the investment community, we believe that Diluted FFO per share is a useful 35 supplemental measure for comparing us to other equity REITs. We believe that diluted EPS is the most directly comparable GAAP measure to Diluted FFO per share.
This measure has essentially the same limitations as Diluted FFO, as well as the further limitation of 34 not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.
This measure has essentially the same limitations as Diluted FFO, as well as the further limitation of not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.
Our material cash requirements, including contractual and other obligations, include: > property operating expenses, including future lease obligations from us as a lessee; > construction contract expenses; > general, administrative, leasing and other expenses; > debt service, including interest expense; > property development costs; > tenant and capital improvements and leasing costs for operating properties (expected to total approximately $100 million in 2025); > debt balloon payments due upon maturity; and > dividends to our shareholders.
Our material cash requirements, including contractual and other obligations, include: • property operating expenses, including future lease obligations from us as a lessee; • construction contract expenses; • general, administrative, leasing and other expenses; • debt service, including interest expense; • property development costs; • tenant and capital improvements and leasing costs for operating properties (expected to total approximately $100 million in 2026); • debt balloon payments due upon maturity; and • dividends to our shareholders.
Assessment of Lease Term as Lessor As discussed above, a significant portion of our portfolio is leased to the USG, and the majority of those leases provide for one-year terms, with a series of one-year renewal options (with defined rent escalations upon each renewal), and/or provide for early termination rights.
Assessment of Lease Term as Lessor A significant portion of our portfolio is leased to the USG, and the majority of those leases provide for one-year terms, with a series of one-year renewal options (with defined rent escalations upon each renewal), and/or provide for early termination rights.
We expect to use cash flow from operations in 2025 and annually thereafter for the foreseeable future to fund all of these cash requirements except for debt balloon payments due upon maturity and a portion of property development costs, the fundings for which are discussed below.
We expect to use cash flow from operations in 2026 and annually thereafter for the foreseeable future to fund all of these cash requirements except for debt balloon payments due upon maturity and a portion of property development costs, the fundings for which are discussed below.
Our estimates of fair value consider matters such as recent sales data for comparable properties and, where applicable, contracts or the results of negotiations with prospective purchasers. These estimates are subject to revision as market conditions, and our assessment of such conditions, change.
Our estimates of fair value consider matters such as recent sales data for comparable properties and, when applicable, contracts or the results of negotiations with prospective purchasers. These estimates are subject to revision as market conditions, and our assessment of such conditions, change.
For further discussion of the concept of “operational,” refer to the Properties section of Note 2 of the consolidated financial statements; > developed properties placed into service that were not 100% operational throughout the two years being compared; 30 > acquired properties; and > disposed properties.
For further discussion of the concept of “operational,” refer to the Properties section of Note 2 of the consolidated financial statements; • developed properties placed into service that were not 100% operational throughout the two years being compared; and • acquired properties.
Diluted FFO available to common share and common unit holders, as adjusted for comparability is defined as Diluted FFO adjusted to exclude: operating property acquisition costs (for acquisitions classified as business combinations); gain or loss on early extinguishment of debt; FFO associated with properties that secured non-recourse debt on which we defaulted and, subsequently, extinguished via conveyance of such properties (including property NOI, interest expense and gains on debt extinguishment); loss on interest rate derivatives; and executive transition costs associated with named executive officers.
Diluted FFO available to common share and common unit holders, as adjusted for comparability is defined as Diluted FFO adjusted to exclude: operating property acquisition costs (for acquisitions classified as business combinations); gain or loss on early extinguishment of debt; demolition costs on redevelopment and nonrecurring improvements; FFO associated with properties that secured non-recourse debt on which we defaulted and, subsequently, extinguished via conveyance of such properties (including property NOI, interest expense and gains on debt extinguishment); loss on interest rate derivatives; and executive transition costs associated with named executive officers.
Supplemental Guarantor Information As of December 31, 2024, CDPLP had several series of unsecured senior notes outstanding that were issued in transactions registered with the SEC under the Securities Act of 1933, as amended.
Supplemental Guarantor Information As of December 31, 2025, CDPLP had several series of unsecured senior notes outstanding that were issued in transactions registered with the SEC under the Securities Act of 1933, as amended.
We believe that this demand drove our strong retention rate for the properties in this segment, along with the following unique advantages associated with our Defense/IT strategy: proximity of the properties to the demand drivers they serve; prevalence of significant investments in high security improvements, which may make tenants unable, or less likely, to relocate; and the high level of technical proficiency and credentials of our operations team (many of whom are credentialed) charged with managing these spaces.
We believe that this demand drove the strong performance of this segment, along with the following unique advantages associated with our Defense/IT strategy: proximity of the properties to the demand drivers they serve; prevalence of significant investments in high security improvements, which may make tenants unable, or less likely, to relocate; and the high level of technical proficiency and credentials of our operations team (many of whom are credentialed) charged with managing these spaces.
Changes in the estimated future cash flows due to changes in our plans for a property or significant changes in our views regarding property market and economic conditions and/or our ability to obtain development rights could result in recognition of impairment losses that could be substantial. 27 Concentration of Operations Customer Concentration of Property Operations The table below sets forth the 20 largest tenants in our portfolio of operating properties based on percentage of ARR: Percentage of ARR of Operating Properties for 20 Largest Tenants as of December 31, Tenant (1) 2024 2023 2022 USG 35.9 % 35.9 % 35.5 % Fortune 100 Company 9.8 % 8.7 % 8.4 % General Dynamics Corporation 4.8 % 5.0 % 5.1 % Northrop Grumman Corporation 2.2 % 2.3 % 2.4 % The Boeing Company 2.1 % 2.3 % 2.4 % CACI International Inc 2.1 % 2.3 % 2.4 % Peraton Corp. 2.0 % 2.0 % 2.1 % Booz Allen Hamilton, Inc. 1.8 % 1.8 % 1.9 % Fortune 100 Company 1.7 % 1.8 % 1.9 % Morrison & Foerster, LLP 1.4 % 1.5 % 1.4 % CareFirst Inc. 1.4 % 1.4 % 1.5 % KBR, Inc. 1.1 % 1.2 % 1.2 % Amentum Holdings, LLC 1.1 % N/A N/A Yulista Holding, LLC 1.0 % 1.1 % 1.1 % AT&T Corporation 1.0 % 1.0 % 1.1 % Mantech International Corp. 1.0 % 1.0 % 1.0 % University System of Maryland 0.9 % 0.9 % N/A Wells Fargo & Company 0.9 % 1.0 % 1.1 % Lockheed Martin Corporation 0.8 % NA N/A Miles and Stockbridge, P.C. 0.8 % 1.0 % 1.1 % RTX Corporation N/A 1.1 % 1.1 % Jacobs Engineering Group Inc.
Changes in the estimated future cash flows due to changes in our plans for a property or significant changes in our views regarding property market and economic conditions and/or our ability to obtain development rights could result in recognition of impairment losses that could be substantial. 27 Concentration of Operations Customer Concentration of Property Operations The table below sets forth the 20 largest tenants in our portfolio of operating properties based on percentage of ARR (dollars in thousands): Percentage of ARR of Operating Properties for 20 Largest Tenants as of December 31, Tenant (1) 2025 2024 2023 USG 35.4 % 35.9 % 35.9 % Fortune 100 Company 11.3 % 9.8 % 8.7 % General Dynamics Corporation 4.5 % 4.8 % 5.0 % Peraton Corp. 2.6 % 2.0 % 2.0 % The Boeing Company 2.1 % 2.1 % 2.3 % Northrop Grumman Corporation 2.1 % 2.2 % 2.3 % CACI International Inc 2.0 % 2.1 % 2.3 % Fortune 100 Company 1.7 % 1.7 % 1.8 % Booz Allen Hamilton, Inc. 1.5 % 1.8 % 1.8 % Morrison & Foerster, LLP 1.4 % 1.4 % 1.5 % KBR, Inc. 1.1 % 1.1 % 1.2 % CareFirst, Inc. 1.1 % 1.4 % 1.4 % Amentum Holdings, LLC 1.0 % 1.1 % N/A Yulista Holding, LLC 1.0 % 1.0 % 1.1 % Mantech International Corp. 1.0 % 1.0 % 1.0 % AT&T Corporation 0.9 % 1.0 % 1.0 % University System of Maryland 0.9 % 0.9 % 0.9 % Wells Fargo & Company 0.8 % 0.9 % 1.0 % Lockheed Martin Corporation 0.8 % 0.8 % NA The MITRE Corporation 0.7 % N/A N/A Miles and Stockbridge, P.C.
Straight-line rents include annual minimum base rents, net of abatements and lease incentives and excluding rent associated with tenant funded landlord assets, on a straight-line basis over the term of the lease, and estimated annual expense reimbursements (as of lease commencement for new or renewed leases or as of lease expiration for expiring leases).
Straight-line rents include: (1) annual minimum base rents, net of abatements and lease incentives and excluding rent associated with tenant funded landlord assets, on a straight-line basis over the term of the lease; (2) and estimated annual expense reimbursements. Straight-line rents are disclosed as of lease commencement for new or renewed leases or as of lease expiration for expiring leases.
ARR is a measure that we use to evaluate the source of our rental revenue as of a point in time.
ARR is a measure that we use to evaluate the sources of our rental revenue as of a point in time.
The facility matures in October 2026 and may be extended by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.0625% of the total availability under the facility for each extension period. Our available borrowing capacity under the facility totaled $525.0 million as of December 31, 2024.
The facility matures in October 2029 and may be extended by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.0625% of the total availability under the facility for each extension period. Our available borrowing capacity under the facility totaled $746.0 million as of December 31, 2025.
Our business is driven by our Defense/IT Portfolio segment, which as of year end represented 91.3% of our property square footage and 90.3% of our ARR.
Our business is driven by our Defense/IT Portfolio segment, which as of year end represented 92.1% of our property square footage and 90.3% of our ARR.
This pool of properties changed from the pool used for purposes of comparing 2023 and 2022 in our 2023 Annual Report on Form 10-K due to the addition of seven properties placed in service and 100% operational on or before January 1, 2023 and two properties owned through a UJV that was formed in 2022.
This pool of properties changed from the pool used for purposes of comparing 2024 and 2023 in our 2024 Annual Report on Form 10-K due to the addition of six properties placed in service and 100% operational on or before January 1, 2024 and three properties owned through a UJV that was formed in 2023.
Our general, administrative, leasing and other expenses are reported net of amounts capitalized for compensation and indirect costs associated with properties, or portions thereof, undergoing development activities. Our capitalized compensation and indirect costs totaled $9.3 million in 2024 and $9.5 million in 2023.
General, Administrative, Leasing and Other Expenses Our general, administrative, leasing and other expenses are reported net of amounts capitalized for compensation and indirect costs associated with properties, or portions thereof, undergoing development activities. Our capitalized compensation and indirect costs totaled $10.6 million in 2025 and $9.3 million in 2024.
We also use secured nonrecourse debt from institutional lenders and banks primarily for joint venture financings. In addition, we periodically raise equity when we access the public equity markets by issuing common shares and, to a lesser extent, preferred shares.
We also use secured nonrecourse debt from institutional lenders and banks primarily for joint venture financings. In addition, we periodically raise equity when we access the public equity markets by issuing common shares.
In 2025 and beyond, we expect to continue to actively develop additional properties and also could opportunistically acquire operating properties. We expect to fund these activities using, in part, available cash flow from operations and any excess available cash and cash equivalents, with the balance funded, at least initially, using borrowings under our Revolving Credit Facility.
In 2026 and beyond, we expect to continue to actively develop additional properties and also could opportunistically acquire operating properties. We expect to fund these activities using, in part, available cash flow from operations, with the balance funded using any remaining excess available cash and cash equivalents and borrowings under our Revolving Development Facility and Revolving Credit Facility.
We believe that the critical nature of the activities served by this segment’s properties has helped fuel strong demand for space, enabling the segment to consistently achieve year end occupancy of at least 93% in recent years.
We believe that the critical nature of the activities served by this segment’s properties has 23 helped fuel strong demand for space, enabling the segment to consistently achieve year end occupancy of at least 93% for each of the last nine years.
We discuss significant factors contributing to changes in our net income or loss between 2024 and 2023 in the section below entitled “Results of Operations.” In addition, the section below entitled “Liquidity and Capital Resources” includes discussions of, among other things: > how we expect to generate and obtain cash for short and long-term capital needs; and > material cash requirements for known contractual and other obligations.
Additional disclosure comparing our 2025 and 2024 results of operations is provided below. 25 We discuss significant factors contributing to changes in our net income between 2025 and 2024 in the section below entitled “Results of Operations.” In addition, the section below entitled “Liquidity and Capital Resources” includes discussions of, among other things: • how we expect to generate and obtain cash for short and long-term capital needs; and • material cash requirements for known contractual and other obligations.
N/A 1.0 % 1.0 % The MITRE Corporation N/A N/A 0.8 % Subtotal of 20 largest tenants 73.8 % 74.3 % 74.5 % All remaining tenants 26.2 % 25.7 % 25.5 % Total 100.0 % 100.0 % 100.0 % Total ARR $ 686,844 $ 646,660 $ 609,700 (1) Includes affiliated organizations where applicable.
N/A 0.8 % 1.0 % RTX Corporation N/A N/A 1.1 % Jacobs Engineering Group Inc. N/A N/A 1.0 % Subtotal of 20 largest tenants 73.9 % 73.8 % 74.3 % All remaining tenants 26.1 % 26.2 % 25.7 % Total 100.0 % 100.0 % 100.0 % Total ARR $ 728,085 $ 686,844 $ 646,660 (1) Includes affiliated organizations where applicable.
The cash rents for our renewals (totaling $35.26 per square foot) increased on average by approximately 0.6% and the straight-line rents (totaling $35.47 per square foot) increased on average by approximately 8.6% relative to the leases previously in place for the space.
The cash rents for our renewals (totaling $34.38 per square foot) increased on average by approximately 1.1% and the 29 straight-line rents (totaling $34.50 per square foot) increased on average by approximately 9.6% relative to the leases previously in place for the space.
Investment space leasing represents vacant space leased within two years of the shell completion date for development properties or the acquisition date for operating property acquisitions.
Investment space leasing represents vacant space leased within two years of the shell completion date for development properties or the acquisition date for operating property acquisitions. Vacant space leasing represents our vacated second-generation space leased and vacant space leased in development properties and operating property acquisitions after two years from such properties’ shell completion or acquisition date.
The renewed leases had a weighted average lease term of approximately 3.9 years, with average escalations per year of 2.4%, and the per annum average committed costs associated with completing the leasing was approximately $2.79 per square foot; > 500,000 square feet of vacant space leased, most of which for our Defense/IT Portfolio.
The renewed leases had a weighted average lease term of approximately 5.3 years, with average escalations per year of 2.0%, and the per annum average committed costs associated with completing the leasing was approximately $2.51 per square foot; • 557,000 square feet of vacant space leased, including 424,000 in our Defense/IT Portfolio and 133,000 in our Other segment.
Funds from Operations Funds from operations (“FFO”) is defined as net income or loss computed using GAAP, excluding gains on sales and impairment losses of real estate and investments in UJVs (net of associated income tax) and real estate-related depreciation and amortization.
Gain on Sales of Real Estate We recognized a gain on sale of real estate of $3.0 million in 2025 in connection with our sale of an undeveloped land parcel. 34 Funds from Operations Funds from operations (“FFO”) is defined as net income or loss computed using GAAP, excluding gains on sales and impairment losses of real estate and investments in UJVs (net of associated income tax) and real estate-related depreciation and amortization.
This increase was driven primarily by a: > $19.9 million increase from newly-developed properties placed in service; and > $14.2 million increase from our Same Properties, which included the effect of increased rental and occupancy rates in our Defense/IT Portfolio; and > diluted funds from operations per share, as adjusted for comparability increased 6.2% and the numerator for that measure increased $20.9 million, or 7.6%, relative to 2023 due primarily to increased NOI from real estate operations in 2024, offset in part by higher interest expense.
This increase was driven primarily by a $14.9 million increase from our Same Properties, which included the effect of increased rental and occupancy rates in our Defense/IT Portfolio, and an $11.0 million increase from external growth in our portfolio, including newly-developed properties placed in service and property acquisitions; and • diluted funds from operations per share, as adjusted for comparability increased 5.8% relative to 2024 due primarily to increased NOI from real estate operations in 2025.
The table below reconciles net income (loss), the most directly comparable GAAP measure, to NOI from real estate operations: For the Years Ended December 31, 2024 2023 (in thousands) Net income (loss) $ 143,942 $ (74,347) Construction contract and other service revenues (75,550) (60,179) Depreciation and other amortization associated with real estate operations 153,640 148,950 Construction contract and other service expenses 73,265 57,416 Impairment losses — 252,797 General, administrative, leasing and other expenses 47,038 42,769 Interest expense 82,151 71,142 Interest and other income, net (12,661) (12,587) Gain on sales of real estate — (49,392) Equity in (income) loss of unconsolidated entities (397) 261 UJV NOI allocable to COPT Defense included in equity in income (loss) of unconsolidated entities 7,217 6,659 Income tax expense 288 588 NOI from real estate operations $ 418,933 $ 384,077 We view our changes in NOI from real estate operations as being comprised of the following primary categories: > Same Property, which we define as properties stably owned and 100% operational throughout the two years being compared.
The table below reconciles net income, the most directly comparable GAAP measure, to NOI from real estate operations: For the Years Ended December 31, 2025 2024 (in thousands) Net income $ 159,534 $ 143,942 Construction contract and other service revenues (42,074) (75,550) Depreciation and other amortization associated with real estate operations 161,826 153,640 Construction contract and other service expenses 39,962 73,265 General, administrative, leasing and other expenses 47,840 47,038 Interest expense 86,660 82,151 Interest and other income, net (10,683) (12,661) Gain on sales of real estate (3,350) — Loss on early extinguishment of debt 66 — Equity in income of unconsolidated entities (2,806) (397) UJV NOI allocable to COPT Defense included in equity in income of unconsolidated entities 7,706 7,217 Income tax expense 947 288 NOI from real estate operations $ 445,628 $ 418,933 , Our changes in NOI from real estate operations included the following primary categories: • Same Property, which we define as properties stably owned and 100% operational throughout the two years being compared.
Our Same Property pool consisted of 189 properties, comprising 90.6% of our portfolio’s square footage as of December 31, 2024.
Our Same Property pool consisted of 198 properties, comprising 94.9% of our portfolio’s square footage as of December 31, 2025.
These measures are defined as (1) the sum of dividends on unrestricted common and deferred shares and distributions to holders of interests in CDPLP to the extent they are dilutive in the respective related non-GAAP per share numerators divided by (2) the respective non-GAAP measures. 35 The table below sets forth the computation of the above stated measures for 2024 and 2023 and provides reconciliations from the GAAP measures associated with such measures: For the Years Ended December 31, 2024 2023 (Dollars and shares in thousands, except per share data) Net income (loss) $ 143,942 $ (74,347) Real estate-related depreciation and amortization 153,640 148,950 Impairment losses on real estate — 252,797 Gain on sales of real estate — (49,392) Depreciation and amortization on UJVs allocable to COPT Defense 3,056 3,217 FFO 300,638 281,225 FFO allocable to other noncontrolling interests (3,855) (3,978) Basic FFO allocable to share-based compensation awards (2,417) (1,940) Basic FFO available to common share and common unit holders 294,366 275,307 Redeemable noncontrolling interests 1,963 (58) Diluted FFO adjustments allocable to share-based compensation awards 188 150 Diluted FFO available to common share and common unit holders 296,517 275,399 Executive transition costs 285 518 Diluted FFO comparability adjustments allocable to share-based compensation awards (2) (4) Diluted FFO available to common share and common unit holders, as adjusted for comparability $ 296,800 $ 275,913 Weighted average common shares 112,296 112,178 Conversion of weighted average common units 1,672 1,509 Weighted average common shares/units - Basic FFO per share 113,968 113,687 Dilutive effect of share-based compensation awards 603 424 Redeemable noncontrolling interests 842 38 Weighted average common shares/units - Diluted FFO per share and as adjusted for comparability 115,413 114,149 Diluted EPS $ 1.23 $ (0.67) Diluted FFO per share $ 2.57 $ 2.41 Diluted FFO per share, as adjusted for comparability $ 2.57 $ 2.42 Denominator for diluted EPS 112,899 112,178 Weighted average common units 1,672 1,509 Redeemable noncontrolling interests 842 38 Dilutive effect of additional share-based compensation awards — 424 Denominator for diluted FFO per share and as adjusted for comparability 115,413 114,149 Dividends on unrestricted common and deferred shares $ 132,628 $ 127,978 Distributions on unrestricted common units 1,987 1,725 Dividends and distributions on restricted shares and units 1,000 828 Dividends and distributions for net income payout ratio $ 135,615 $ 130,531 Dividends on unrestricted common and deferred shares $ 132,628 $ 127,978 Distributions on unrestricted common units 1,987 1,725 Dividends and distributions for FFO payout ratio 134,615 129,703 Dividends and distributions adjustments for dilution (6) (7) Dividends and distributions for diluted non-GAAP payout ratios $ 134,609 $ 129,696 Net income payout ratio 94.2 % N/A FFO payout ratio 44.8 % 46.1 % Diluted FFO payout ratio 45.4 % 47.1 % Diluted FFO payout ratio, as adjusted for comparability 45.4 % 47.0 % 36 Property Additions The table below sets forth the major components of our additions to properties for 2024 and 2023: For the Years Ended December 31, 2024 2023 Variance (in thousands) Properties in development or held for future development $ 153,306 $ 248,790 $ (95,484) Tenant improvements on operating properties (1) 57,496 58,315 (819) Capital improvements on operating properties 28,294 25,976 2,318 Acquisition of operating properties (2) 24,996 — 24,996 $ 264,092 $ 333,081 $ (68,989) (1) Tenant improvement costs incurred on newly-developed properties are classified in this table as development.
These measures are defined as (1) the sum of dividends on unrestricted common and deferred shares and distributions to holders of interests in CDPLP to the extent they are dilutive in the respective related non-GAAP per share numerators divided by (2) the respective non-GAAP measures. 36 The table below sets forth the computation of the above stated measures for 2025 and 2024 and provides reconciliations from the GAAP measures associated with such measures: For the Years Ended December 31, 2025 2024 (Dollars and shares in thousands, except per share data) Net income $ 159,534 $ 143,942 Real estate-related depreciation and amortization 161,826 153,640 Gain on sales of real estate (3,350) — Depreciation and amortization on UJVs allocable to COPT Defense 2,950 3,056 FFO 320,960 300,638 FFO allocable to other noncontrolling interests (5,566) (3,855) Basic FFO allocable to share-based compensation awards (2,171) (2,417) Basic FFO available to common share and common unit holders 313,223 294,366 Redeemable noncontrolling interests — 1,963 Diluted FFO adjustments allocable to share-based compensation awards 387 188 Diluted FFO available to common share and common unit holders 313,610 296,517 Loss on early extinguishment of debt 66 — Executive transition costs — 285 Loss on early extinguishment of debt on unconsolidated real estate JVs 28 — Diluted FFO comparability adjustments allocable to share-based compensation awards — (2) Diluted FFO available to common share and common unit holders, as adjusted for comparability $ 313,704 $ 296,800 Weighted average common shares 112,516 112,296 Conversion of weighted average common units 2,083 1,672 Weighted average common shares/units - Basic FFO per share 114,599 113,968 Dilutive effect of share-based compensation awards 788 603 Redeemable noncontrolling interests — 842 Weighted average common shares/units - Diluted FFO per share and as adjusted for comparability 115,387 115,413 Diluted EPS $ 1.34 $ 1.23 Diluted FFO per share $ 2.72 $ 2.57 Diluted FFO per share, as adjusted for comparability $ 2.72 $ 2.57 Denominator for diluted EPS 113,304 112,899 Weighted average common units 2,083 1,672 Redeemable noncontrolling interests — 842 Denominator for diluted FFO per share and as adjusted for comparability 115,387 115,413 Dividends on unrestricted common and deferred shares $ 137,388 $ 132,628 Distributions on unrestricted common units 2,558 1,987 Dividends and distributions on restricted shares and units 868 1,000 Dividends and distributions for net income payout ratio $ 140,814 $ 135,615 Dividends on unrestricted common and deferred shares $ 137,388 $ 132,628 Distributions on unrestricted common units 2,558 1,987 Dividends and distributions for FFO payout ratio 139,946 134,615 Dividends and distributions adjustments for dilution 94 (6) Dividends and distributions for diluted non-GAAP payout ratios $ 140,040 $ 134,609 Net income payout ratio 88.3 % 94.2 % FFO payout ratio 43.6 % 44.8 % Diluted FFO payout ratio 44.7 % 45.4 % Diluted FFO payout ratio, as adjusted for comparability 44.6 % 45.4 % 37 Property Additions The table below sets forth the major components of our additions to properties for 2025 and 2024: For the Years Ended December 31, 2025 2024 Variance (in thousands) Properties in development or held for future development $ 200,839 $ 153,306 $ 47,533 Tenant improvements on operating properties (1) 58,771 57,496 1,275 Capital improvements on operating properties 20,063 28,294 (8,231) Acquisition of operating properties (2) 20,300 24,996 (4,696) $ 299,973 $ 264,092 $ 35,881 (1) Tenant improvement costs incurred on newly-developed properties are classified in this table as development.
In 2025, we expect to spend $180 million to $220 million on costs for properties actively under development, most of which was contractually obligated as of December 31, 2024, and have $22.1 million in debt balloon payments maturing in 2025 that we expect to extend to 2026.
In 2026, we expect to spend $135 million to $175 million on costs for properties actively under development, most of which was contractually obligated as of December 31, 2025, and have $445.6 million in debt balloon payments maturing in 2026 (including the repayment at maturity of the 2.25% Notes).
Please refer to the section below entitled “Occupancy and Leasing” for additional related disclosure. 24 As of December 31, 2024, we ended the year with: > no significant debt maturing until 2026; > $525.0 million in available borrowing capacity under our Revolving Credit Facility; > no variable-rate debt exposure, including the effect of interest rate swaps; > only 2.9% of our outstanding debt encumbered by properties; and > the ability to fund the equity portion of our investing activities with cash flow from operations for the foreseeable future.
As of December 31, 2025, we ended the year with: • $400.0 million in 2.25% Notes maturing in March 2026 and no significant debt maturing thereafter until 2028; • $275.0 million in cash and cash equivalents; • $746.0 million in available borrowing capacity under our Revolving Credit Facility; • $104.0 million in available borrowing capacity under our Revolving Development Facility; • no variable-rate debt exposure, including the effect of interest rate swaps, although a $200.0 million notional amount of these swaps expired in February 2026; • 5.1% of our outstanding debt encumbered by properties; and • the ability to fund the equity portion of our investing activities with cash flow from operations for the foreseeable future.
Net cash flow provided by financing activities in 2023 was $46.3 million, and included primarily the following: > net proceeds from debt borrowings during the period of $181.4 million, which included the net effect of our issuance of the 5.25% Notes and a net paydown of borrowings under our Revolving Credit Facility using proceeds from the notes issuance and from property sales; and > dividends to common shareholders of $127.2 million.
Net cash flow provided by financing activities in 2025 was $216.5 million, and included primarily the following: • net proceeds of debt borrowings during the period of $371.7 million, which included proceeds from our issuance of the 4.50% Notes; and • dividends to common shareholders of $136.6 million.
The cash rents of this leasing totaled $35.23 per square foot and the straight-line rents totaled $36.26 per square foot; these leases had a weighted average lease term of approximately 7.7 years, with average escalations per year of 2.5%, and the per annum average committed costs associated with completing this leasing was approximately $11.60 per square foot; and > 124,000 square feet of investment space in our Defense/IT Portfolio, with weighted average lease terms of 8.2 years, including our leasing of 3900 Rogers Road subsequent to its acquisition. 29 Lease Expirations The table below sets forth as of December 31, 2024 our scheduled lease expirations based on the non-cancelable term of tenant leases determined in accordance with GAAP for our properties by segment/sub-segment in terms of percentage of ARR: Expiration of ARR of Operating Properties 2025 2026 2027 2028 2029 Thereafter Total Defense/IT Portfolio: Fort Meade/BW Corridor 10.1 % 6.0 % 5.5 % 9.6 % 4.4 % 11.4 % 47.0 % NoVA Defense/IT 0.3 % 0.3 % 0.9 % 2.5 % 3.7 % 5.2 % 13.0 % Lackland Air Force Base (1) 6.7 % 1.9 % 0.0 % 0.0 % 0.0 % 1.5 % 10.1 % Navy Support 0.6 % 1.1 % 1.4 % 0.4 % 0.4 % 0.6 % 4.5 % Redstone Arsenal 0.8 % 0.4 % 0.7 % 0.2 % 1.1 % 5.8 % 8.9 % Data Center Shells 0.0 % 0.1 % 0.1 % 0.1 % 0.3 % 6.2 % 6.8 % Other 0.6 % 0.9 % 0.6 % 2.2 % 1.0 % 4.4 % 9.7 % Total 19.2 % 10.7 % 9.2 % 14.9 % 10.9 % 35.1 % 100.0 % (1) Includes scheduled lease expirations in 2025 totaling $46.2 million in ARR on 703,000 square feet that we expect to renew.
Lease Expirations The table below sets forth as of December 31, 2025 our scheduled lease expirations based on the non-cancelable term of tenant leases determined in accordance with GAAP for our properties by segment/sub-segment in terms of percentage of ARR: Expiration of ARR of Operating Properties 2026 2027 2028 2029 2030 Thereafter Total Defense/IT Portfolio Fort Meade/BW Corridor 9.5 % 5.5 % 10.8 % 5.6 % 4.9 % 8.2 % 44.5 % Redstone Arsenal 0.1 % 0.7 % 0.1 % 1.4 % 0.9 % 5.6 % 8.8 % NoVA Defense/IT 0.4 % 0.5 % 2.5 % 3.9 % 0.6 % 5.8 % 13.7 % Lackland Air Force Base 8.2 % — % — % — % — % 1.8 % 10.1 % Navy Support 0.7 % 1.3 % 0.6 % 0.5 % 0.2 % 1.4 % 4.8 % Data Center Shells — % 0.1 % 0.1 % 0.3 % 0.1 % 7.8 % 8.4 % Other 0.3 % 0.5 % 2.3 % 0.9 % 0.2 % 5.5 % 9.7 % Total 19.3 % 8.7 % 16.5 % 12.6 % 6.9 % 36.1 % 100.0 % As of December 31, 2025, USG leases accounted for 83.3% of our total portfolio’s 2026 scheduled lease expirations, including 80.0% of Fort Meade/BW Corridor and 100% of Lackland Air Force Base scheduled lease expirations.
Vacant space leasing represents our vacated second-generation space leased and vacant space leased in development properties and operating property acquisitions after two years from such properties’ shell completion or acquisition date. 25 We also refer to the measures “cash rents”, “straight-line rents”, and “committed costs” in the “Occupancy and Leasing” section of the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of this Annual Report on Form 10-K.
We also refer to the measures “cash rents”, “straight-line rents”, and “committed costs” in the “Occupancy and Leasing” section of the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of this Annual Report on Form 10-K.
For our 2024 results of operations: > our diluted earnings per share increased from a loss of $(0.67) per share in 2023 to earnings of $1.23 per share in 2024, and our net income increased from a loss of $(74.3) million in 2023 to income of $143.9 million in 2024 due primarily to $252.8 million in impairment losses that we recognized in 2023 on six operating properties in our Other segment and a parcel of other land that we control; > net operating income (“NOI”) from real estate operations, our segment performance measure, increased $34.9 million, or 9.1%, relative to 2023.
For our 2025 results of operations: • our diluted earnings per share increased from $1.23 per share in 2024 to $1.34 per share in 2025, and our net income increased from $143.9 million in 2024 to $159.5 million in 2025, due primarily to increased income from our real estate operations; • net operating income (“NOI”) from real estate operations, our segment performance measure, increased $26.7 million, or 6.4%, relative to 2024.
Concentration of Properties by Segment The table below sets forth the segment allocation of our ARR (square feet in thousands): Percentage of ARR as of December 31, Operational Square Feet as of December 31, Region 2024 2023 2022 2024 2023 2022 Defense/IT Portfolio: Fort Meade/BW Corridor 47.0 % 47.7 % 46.8 % 9,074 8,880 8,695 NoVA Defense/IT 13.0 % 12.8 % 13.3 % 2,500 2,501 2,499 Lackland Air Force Base 10.1 % 9.5 % 9.9 % 1,143 1,062 1,060 Navy Support 4.5 % 5.2 % 5.4 % 1,271 1,273 1,262 Redstone Arsenal 8.9 % 8.8 % 7.6 % 2,475 2,300 2,070 Data Center Shells 6.8 % 5.8 % 6.7 % 5,928 5,703 5,283 Total Defense/IT Portfolio 90.3 % 89.8 % 89.7 % 22,391 21,719 20,869 Other 9.7 % 10.2 % 10.3 % 2,146 2,140 2,137 100.0 % 100.0 % 100.0 % 24,537 23,859 23,006 28 Occupancy and Leasing The tables below set forth occupancy information (excluding our Wholesale Data Center that we sold on January 25, 2022): December 31, 2024 2023 2022 Occupancy rates at period end Total 93.6 % 94.2 % 92.7 % Defense/IT Portfolio: Fort Meade/BW Corridor 96.2 % 96.4 % 92.7 % NoVA Defense/IT 91.7 % 88.9 % 90.0 % Lackland Air Force Base 93.0 % 100.0 % 100.0 % Navy Support 82.6 % 87.4 % 89.8 % Redstone Arsenal 94.5 % 97.5 % 89.9 % Data Center Shells 100.0 % 100.0 % 100.0 % Total Defense/IT Portfolio 95.6 % 96.2 % 94.1 % Other 72.8 % 73.2 % 78.8 % ARR per occupied square foot at year end $ 35.35 $ 34.14 $ 33.16 Rentable Square Feet Occupied Square Feet (in thousands) December 31, 2023 23,859 22,470 Vacated upon lease expiration (1) — (506) Occupancy for new leases — 563 Development placed in service 399 325 Acquisitions 282 112 Other changes (3) (3) December 31, 2024 24,537 22,961 (1) Includes lease terminations and space reductions occurring in connection with lease renewals.
Occupancy and Leasing The tables below set forth occupancy information: December 31, 2025 2024 2023 Occupancy rates at year end Total 94.0 % 93.6 % 94.2 % Defense/IT Portfolio: Fort Meade/BW Corridor 93.6 % 95.8 % 96.0 % Redstone Arsenal 96.1 % 94.5 % 97.5 % NoVA Defense/IT 93.5 % 91.7 % 88.9 % Lackland Air Force Base 100.0 % 93.0 % 100.0 % Navy Support 86.9 % 82.6 % 87.4 % Data Center Shells 100.0 % 100.0 % 100.0 % Total Defense/IT Portfolio 95.5 % 95.4 % 96.1 % Other 76.6 % 72.7 % 73.0 % ARR per occupied square foot at year end $ 36.14 $ 35.35 $ 34.14 Rentable Square Feet Occupied Square Feet (in thousands) December 31, 2024 24,537 22,961 Vacated upon lease expiration (1) — (597) Occupancy for new leases — 678 Development placed in service 468 468 Acquisition 142 142 Other changes — (3) December 31, 2025 25,147 23,649 (1) Includes lease terminations and space reductions occurring in connection with lease renewals.
We provide disclosure in our consolidated financial statements on our future lessee obligations (expected to be funded primarily by cash flow from operations) in Note 5 and future debt obligations (expected to be refinanced by new debt borrowings or funded by future equity issuances and/or sales of interests in properties) in Note 8.
We provide disclosure in our consolidated financial statements on our future lessee obligations (expected to be funded primarily by cash flow from operations) in Note 5 and future debt obligations (expected to be funded by any remaining excess available cash and cash equivalents, refinanced by new debt borrowings or funded by future equity issuances and/or sales of interests in properties) in Note 8. 39 Certain of our debt instruments require that we comply with a number of restrictive financial covenants, including maximum leverage ratio, unencumbered leverage ratio, minimum net worth, minimum fixed charge coverage, minimum unencumbered interest coverage ratio, minimum debt service and maximum secured indebtedness ratio.
Recent Accounting Pronouncements See Note 2 to our consolidated financial statements for information regarding recent accounting pronouncements. 38
As of December 31, 2025, we were compliant with these covenants. Recent Accounting Pronouncements See Note 2 to our consolidated financial statements for information regarding recent accounting pronouncements.
We do not consider these properties to be strategic holdings since they do not align with our Defense/IT strategy.
One property accounted for 37% of this segment’s vacant space and 11% of our total portfolio’s vacant space. We do not consider our Other segment’s properties to be strategic holdings since they do not align with our Defense/IT strategy.
The weighted average lease term as of December 31, 2024 was approximately five years. We believe that the weighted average ARR per occupied square foot for leases expiring in 2025, on average, approximated current market rents for the related space, with specific results varying by segment/sub-segment.
We believe that the weighted average ARR per occupied square foot for leases expiring in 2026, on average, was approximately 1.0% to 3.0% lower than estimated current market rents for the related space, with specific results varying by segment/sub-segment. 30 Results of Operations For a discussion of our results of operations comparison for 2024 and 2023, refer to our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed on February 21, 2025.
We then subsequently pay down the facility using cash available from operations and proceeds from financing and/or investing activities, such as long-term borrowings, equity issuances and sales of interests in properties.
We expect to use our Revolving Credit Facility to initially fund most of the cash requirements from our other investing activities, including development cash requirements in excess of Revolving Development Facility available borrowings, as well as pay downs of the Revolving Development Facility discussed above and certain debt balloon payments due upon maturity; we expect to pay down this facility using cash available from operations and proceeds from financing and/or investing activities, such as long-term borrowings, equity issuances and sales of interests in properties.
In 2024, our Defense/IT Portfolio: > increased its Same Property pool’s average occupancy from 95.0% in 2023 to 95.8% in 2024, ending the year 96.4% occupied; 23 > achieved a near-record tenant retention rate of 88.6%, with average increases in rent per renewed square foot of 1.0% for cash rents (with a compound annual growth rate of 2.8%) and 8.9% for straight-line rents; and > leased 388,000 of its vacant space, which exceeded the expiring lease square footage that was vacated.
In 2025, our Defense/IT Portfolio: • achieved a tenant retention rate of 79.3%, our 10th consecutive year with a retention rate of at least 75%, with average increases in rent per renewed square foot of 2.7% for cash rents and 11.0% for straight-line rents; • leased 424,000 square feet of its vacant space, achieving progress across its sub-segments; • increased its Same Property pool’s average occupancy from 95.9% in 2024 to 96.0% in 2025, ending the year 95.8% occupied; and • completed 477,000 square feet in investment space leasing, including the four new development properties discussed below and vacant space in a property that we acquired last year.
Interest Expense The table below sets forth components of our interest expense: For the Years Ended December 31, 2024 2023 Variance (in thousands) Interest on unsecured senior notes $ 67,301 $ 53,546 $ 13,755 Interest on mortgage and other secured debt 4,245 5,072 (827) Interest on unsecured term debt 8,338 8,139 199 Interest on Revolving Credit Facility 5,009 8,341 (3,332) Interest expense offsets from interest rate swaps (4,330) (3,900) (430) Amortization of deferred financing costs 2,708 2,580 128 Other interest 1,752 1,843 (91) Capitalized interest (2,872) (4,479) 1,607 Interest expense $ 82,151 $ 71,142 $ 11,009 Interest expense increased due primarily to the issuance in September 2023 of our 5.25% Exchangeable Senior Notes due 2028 (“5.25% Notes”). 33 Our average outstanding debt was $2.4 billion in 2024 and $2.3 billion in 2023, and our weighted average effective interest rate on debt was approximately 3.2% in 2024 and 3.0% in 2023.
Interest Expense The table below sets forth components of our interest expense: For the Years Ended December 31, 2025 2024 Variance (in thousands) Interest on unsecured senior notes $ 72,115 $ 67,301 $ 4,814 Interest on mortgage and other secured debt 4,531 4,245 286 Interest on unsecured term debt 6,304 8,338 (2,034) Interest on Revolving Credit Facility 5,541 5,009 532 Interest expense offsets from interest rate swaps (1,491) (4,330) 2,839 Amortization of deferred financing costs 2,910 2,708 202 Other interest 1,921 1,752 169 Capitalized interest (5,171) (2,872) (2,299) Interest expense $ 86,660 $ 82,151 $ 4,509 Interest expense increased due primarily to the issuance in October 2025 of our 4.50% Senior Notes due 2030 to pre-fund the repayment at maturity of our 2.25% Notes.
Liquidity and Capital Resources As of December 31, 2024, we had $38.3 million in cash and cash equivalents. 37 We have a Revolving Credit Facility with a maximum borrowing capacity of $600.0 million.
Liquidity and Capital Resources As of December 31, 2025, we had $275.0 million in cash and cash equivalents.
In 2024, our total portfolio also included eight office properties in our Other segment, which as of year end represented 8.7% of our property square footage and 9.7% of our ARR. These properties, which have experienced a challenging leasing environment for several years, had an average occupancy rate of 72.7% in 2024.
In 2025, our total portfolio also included six office properties in our Other segment, which as of year end represented 7.9% of our property square footage and 9.7% of our ARR, and accounted for 31% of the portfolio’s vacant space.
Conversely, the 2024 year end occupancy rate of our Same Property pool (which excludes the effect of properties acquired and placed in service) increased (relative to 2023) from 93.8% to 94.1% for our total portfolio and from 96.0% to 96.4% for the Defense/IT Portfolio component due to lease commencements on vacant space leasing and strong tenant retention (86.0% for the total portfolio and 88.6% for the Defense/IT Portfolio).
The 2025 year end occupancy rate of our Same Property pool (which excludes the effect of properties acquired and placed in service in 2024 and 2025) decreased (relative to 2024) from 94.4% to 94.2% for our total portfolio and from 96.4% to 95.8% for the Defense/IT Portfolio component due primarily to several leases not renewed upon expiration in our Fort Meade/BW Corridor and Redstone Arsenal sub-segments.
As of December 31, 2024, we had scheduled lease expirations for 3.0 million square feet in 2025, representing 13.0% of our total occupied square feet and 19.2% of our total ARR, including: > 2.8 million square feet in our Defense/IT Portfolio segment, a high proportion of which we expect to renew due to the unique retention advantages associated with our Defense/IT strategy discussed above; and > 144,000 square feet in our Other segment, the renewal of which we believe was highly uncertain.
We expect to renew virtually all of these scheduled lease expirations due to the strong demand for space and unique retention advantages associated with our Defense/IT strategy discussed above; and • 82,000 square feet in our Other segment, which represented 5.4% of this segment’s occupied square feet.
As of December 31, 2024 we had scheduled lease expirations in 2025 for 144,000 square feet, or 9.2%, of this sub-segment’s occupied square feet, the renewal of which we believed was uncertain. In 2024, we leased 3.2 million square feet, including the following: > 2.6 million square feet in renewed leases, representing a tenant retention rate of 86.0%.
In 2025, we leased 3.1 million square feet, including the following: • 2.0 million square feet in renewed leases, representing a tenant retention rate of 77.9%. Most of these lease renewals were for our Defense/IT Portfolio, which had a retention rate of 79.3%, while our Other segment had a retention rate of 60.5%.
While we intend to sell them when market conditions and opportunities position us to optimize our return on investment, we did not initiate plans for sales in 2024 due in large part to the effects of increased interest rates and debt availability on potential buyers.
While we intend to sell them when market conditions and opportunities position us to optimize our return on investment, we did not initiate plans for sales in 2025 due in part to continued unfavorable capital markets for potential buyers. 24 Our total portfolio’s 2025 year end occupancy rate increased (relative to 2024) from 93.6% to 94.0% due primarily to improved occupancy in our Other segment resulting from vacant space leasing, with occupancy for our Defense/IT Portfolio increasing slightly from 95.4% to 95.5%.
NOI from Service Operations For the Years Ended December 31, 2024 2023 Variance (in thousands) Construction contract and other service revenues $ 75,550 $ 60,179 $ 15,371 Construction contract and other service expenses (73,265) (57,416) (15,849) NOI from service operations $ 2,285 $ 2,763 $ (478) Construction contract and other service revenues and expenses increased in 2024 due to a higher volume of construction activity for one of our tenants.
Our Same Properties also experienced increased property operating expenses, driven primarily by higher utility expenses (largely due to rate increases), labor-related increases in landscaping and janitorial and increased snow removal costs, the effect of which was mostly offset by increased tenant expense reimbursements and prior year real estate taxes refunded upon appeal; • developed properties placed in service reflects the effect of sixproperties placed in service in 2025 and 2024; and • acquired properties includes threeoperating office properties acquired in 2025 and 2024. 33 NOI from Service Operations For the Years Ended December 31, 2025 2024 Variance (in thousands) Construction contract and other service revenues $ 42,074 $ 75,550 $ (33,476) Construction contract and other service expenses (39,962) (73,265) 33,303 NOI from service operations $ 2,112 $ 2,285 $ (173) Construction contract and other service revenues and expenses decreased in 2025 due to a lower volume of construction activity for one of our tenants.
Net cash flow used in investing activities increased $121.4 million from 2023 to 2024 due primarily to proceeds from properties sold in 2023 (which included our sale of a 90% interest in three data center shells), which was partially offset by decreased cash paid for properties in development or held for future development.
Net cash flow used in investing activities decreased $1.3 million from 2024 to 2025, which included the effects of additional cash flow from distributions in 2025 of debt refinancing proceeds received from two of our UJVs, offset in part by increased cash outlays for property development activities, tenant improvements on operating properties and leasing costs.