MSFT 435.0 0.7061% AAPL 230.65 -1.2924% NVDA 139.965 -0.9097% GOOGL 176.965 4.2934% GOOG 178.65 4.3882% AMZN 193.73 1.5197% META 594.31 0.1736% AVGO 177.28 -1.0935% TSLA 262.2401 1.0481% TSM 195.14 -0.914% LLY 831.501 -7.977% V 291.3 3.3418% JPM 224.685 0.8008% UNH 564.77 0.4696% NVO 113.15 1.0448% WMT 81.58 -0.1469% LVMUY 134.2 -1.4033% XOM 117.0342 -0.2096% LVMHF 670.0 -1.3008% MA 513.51 1.4281%

Corporate Office Properties Trust

Real Estate US OFC

NoneUSD
-(-%)

Last update at 2024-01-23T20:02:13.015501Z

Day Range

--
LowHigh

52 Week Range

21.0627.99
LowHigh

Fundamentals

  • Previous Close -
  • Market Cap2853.06M
  • VolumeNone
  • P/E Ratio14.85
  • Dividend Yield4.57%
  • EBITDA332.52M
  • Revenue TTM695.03M
  • Revenue Per Share TTM6.20
  • Gross Profit TTM 363.38M
  • Diluted EPS TTM1.68

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 149.70M 78.36M 103.23M 199.79M 75.94M
Minority interest -5.79300M -5.03700M 5.50M 8.31M 2.40M
Net income 173.03M 76.54M 97.37M 191.69M 72.30M
Selling general administrative 38.99M 40.77M 37.47M 39.64M 34.74M
Selling and marketing expenses - - - - -
Gross profit 220.41M 209.47M 199.72M 196.05M 181.63M
Reconciled depreciation 143.59M 150.64M 140.03M 138.90M 139.06M
Ebit 48.64M 28.16M 33.54M 28.87M 16.83M
Ebitda 192.23M 178.80M 173.57M 165.94M 153.95M
Depreciation and amortization 143.59M 150.64M 140.03M 137.07M 137.12M
Non operating income net other 29.73M -26.06400M 9.52M 114.76M 9.14M
Operating income 48.64M 28.16M 33.54M 28.87M 144.53M
Other operating expenses 557.88M 494.62M 446.19M 484.81M 431.22M
Interest expense 61.17M 65.40M 67.94M 71.05M 75.39M
Tax provision 0.45M 0.14M 0.35M -0.21700M -0.36300M
Interest income 50.09M 56.43M 8.57M 7.89M 4.36M
Net interest income -51.83300M -57.51900M -59.36300M -63.15800M -71.02700M
Extraordinary items 29.57M 3.36M 2.28M 4.65M -
Non recurring - - 1.53M 0.33M 2.37M
Other items - - - - -
Income tax expense 0.45M 0.14M 0.35M -0.21700M -0.36300M
Total revenue 739.03M 664.45M 609.37M 641.23M 578.11M
Total operating expenses 39.26M 39.65M 36.54M 39.64M 34.74M
Cost of revenue 518.62M 454.97M 409.65M 445.17M 396.48M
Total other income expense net 101.06M 50.21M 69.69M 170.92M 0.07M
Discontinued operations 29.57M 3.36M 3.36M 3.36M 3.36M
Net income from continuing ops 149.25M 78.22M 101.05M 198.37M 75.95M
Net income applicable to common shares 172.40M 76.54M 97.07M 191.69M 72.30M
Preferred stock and other adjustments - - 0.30M - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 4257.27M 4262.45M 4077.02M 3854.45M 3656.01M
Intangible assets 9.96M 14.57M 19.34M 27.39M 43.47M
Earning assets - - - - -
Other current assets 86.62M 130.74M 104.58M 96.08M 85.58M
Total liab 2509.53M 2578.48M 2357.88M 2105.78M 2002.70M
Total stockholder equity 1681.80M 1622.74M 1661.04M 1678.96M 1585.41M
Deferred long term liab 11.00M 65.85M 10.83M 7.36M 9.12M
Other current liab -179.60000M -44.70100M -111.76900M -145.73700M -182.14400M
Common stock 1.12M 1.12M 1.12M 1.12M 1.10M
Capital stock 1.12M 1.12M 1.12M 1.12M 1.10M
Retained earnings -807.50800M -856.86300M -809.83600M -778.27500M -846.80800M
Other liab - 55.69M 56.75M 50.51M 49.62M
Good will - - 19.34M 27.39M 43.47M
Other assets 3992.46M 3921.01M 3997.67M 72.03M 67.21M
Cash 12.34M 13.26M 18.37M 14.73M 8.07M
Cash and equivalents 12.34M 13.26M 18.37M 14.73M 8.07M
Total current liabilities 230.42M 259.10M 218.21M 220.99M 162.91M
Current deferred revenue 41.02M 41.60M 44.26M 40.98M 39.20M
Net debt 2459.22M 2288.38M 2099.30M 1833.72M 1816.50M
Short term debt 211.00M 76.00M 143.00M 177.00M 213.00M
Short long term debt 211.00M 76.00M 143.00M 177.00M 213.00M
Short long term debt total 2471.55M 2301.65M 2117.66M 1848.46M 1824.57M
Other stockholder equity 2486.12M 2481.54M 2478.91M 2481.56M 2431.36M
Property plant equipment 3556.40M 3327.81M 3562.55M 3340.89M 3250.63M
Total current assets 513.34M 568.60M 326.22M 307.51M 266.26M
Long term investments 21.46M 39.89M 29.30M 51.95M 45.46M
Net tangible assets 1698.14M 1608.17M 1667.12M 1681.00M 1568.20M
Short term investments 11.64M 11.74M - - 5.94M
Net receivables 253.10M 231.90M 203.27M 196.70M 172.61M
Long term debt 2231.79M 2272.30M 2096.44M 1856.82M 1824.57M
Inventory 161.29M 192.70M - - 53.79M
Accounts payable 158.00M 186.20M 142.72M 148.75M 92.86M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity 39.65M 34.34M 32.68M 40.28M 41.64M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.07M -3.05900M -9.15700M -25.44400M -0.23800M
Additional paid in capital - - - - -
Common stock total equity 1.12M 1.12M 1.12M 1.12M 1.10M
Preferred stock total equity - - - - -
Retained earnings total equity -807.50800M -856.86300M -809.83600M -778.27500M -846.80800M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 3674.09M 3596.95M 3619.17M 3396.95M 3295.72M
Deferred long term asset charges - - - - -
Non current assets total 3743.93M 3693.85M 3750.80M 3546.94M 3389.75M
Capital lease obligations 28.76M 29.34M 30.75M 17.32M 0.66M
Long term debt total 2231.79M 2275.95M 2096.44M 1856.82M 1824.57M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -31.31600M -26.08100M -10.62000M 188.94M -35.09800M
Change to liabilities -11.14400M 22.00M 6.55M 20.37M -49.17900M
Total cashflows from investing activities -83.45700M -202.96900M -325.79200M -138.01500M -232.91800M
Net borrowings -46.51200M 83.05M 246.74M 7.09M -23.26500M
Total cash from financing activities -183.17500M -50.89600M 91.27M -84.36300M 49.55M
Change to operating activities - -27.35500M -7.62600M -22.45700M -0.98700M
Net income 178.82M 81.58M 102.88M 200.00M 78.64M
Change in cash -0.80700M -4.71700M 3.90M 6.18M -2.88100M
Begin period cash flow 17.32M 22.03M 18.13M 11.95M 14.83M
End period cash flow 16.51M 17.32M 22.03M 18.13M 11.95M
Total cash from operating activities 265.82M 249.15M 238.42M 228.56M 180.48M
Issuance of capital stock - 0.00000M 0.00000M 46.41M 202.06M
Depreciation 143.59M 150.64M 140.03M 138.90M 139.06M
Other cashflows from investing activities 267.38M 121.04M 61.98M 92.15M -13.60300M
Dividends paid 123.64M 123.53M 123.37M 122.66M 114.29M
Change to inventory - -27.35500M -7.62600M -22.45700M -0.98700M
Change to account receivables -2.43600M -0.66200M -6.37700M -7.14100M 5.67M
Sale purchase of stock 0.00000M 0.00000M -8.80000M 450.55M 392.70M
Other cashflows from financing activities 960.81M 1974.07M -20.71800M -9.06200M -17.30900M
Change to netincome -47.63100M 18.88M -1.11300M 3.31M 3.04M
Capital expenditures 36.38M 30.03M 32.76M 24.66M 24.22M
Change receivables -2.43600M -0.66200M -6.37700M 7.14M -5.67300M
Cash flows other operating -0.11600M -28.51800M -7.82100M 225.25M 177.45M
Exchange rate changes - - - - -
Cash and cash equivalents changes -0.80700M -4.71700M 3.90M 6.18M -2.88100M
Change in working capital -13.69600M -7.17600M -7.64400M -5.68800M -39.66600M
Stock based compensation 8.79M 7.98M 6.50M 6.71M 6.38M
Other non cash items -51.68300M -18.91300M -5.75100M -6.47400M -3.96100M
Free cash flow 229.45M 219.12M 205.67M 203.90M 156.26M

Peer Comparison

Sector: Real Estate Industry: REIT - Office

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
OFC
Corporate Office Properties Trust
- -% - 14.85 - 7.78 1.74 6.92 16.64
ARE
Alexandria Real Estate Equities Inc
1.82 1.63% 113.47 93.58 16.69 7.85 1.18 11.89 21.29
BXP
Boston Properties Inc
-3.04 3.53% 83.15 57.62 29.59 3.74 1.92 7.97 15.55
GECFF
Gecina SA
- -% 113.50 - 18.42 11.51 0.70 19.50 -18.1681
VNO
Vornado Realty Trust
0.02 0.05% 42.81 - 1250.00 4.65 1.23 8.18 33.48

Reports Covered

Stock Research & News

Profile

COPT is a REIT that owns, manages, leases, develops and selectively acquires office and data center properties. The majority of its portfolio is in locations that support the United States Government and its contractors, most of whom are engaged in national security, defense and information technology ("IT") related activities servicing what the Company believes are growing, durable, priority missions ("Defense/IT Locations"). The Company also owns a portfolio of office properties located in select urban submarkets in the Greater Washington, DC/Baltimore region with durable Class-A office fundamentals and characteristics ("Regional Office Properties"). As of June 30, 2023, the Company derived 90% of its core portfolio annualized rental revenue from Defense/IT Locations and 10% from its Regional Office Properties. As of the same date and including 24 properties owned through unconsolidated joint ventures, COPT's core portfolio of 192 properties encompassed 22.9 million square feet and was 95% leased.

Corporate Office Properties Trust

6711 Columbia Gateway Drive, Columbia, MD, United States, 21046

Key Executives

Name Title Year Born
Mr. Stephen E. Budorick Pres, CEO & Trustee 1960
Mr. Anthony Mifsud Exec. VP & CFO 1964
Mr. Todd W. Hartman Exec. VP & COO 1967
Mr. Gregory J. Thor Chief Accounting Officer, Sr. VP & Controller 1964
Mr. David L. Finch VP, Gen. Counsel & Sec. NA
Mr. S. Judson Williams Sr. VP of Bus. Devel. NA
Ms. Holly G. Edington Sr. VP of HR NA
Ms. Catherine M. Ward Sr. VP of Asset Management & Leasing NA
Mr. Dean A. Lopez Sr. VP of Devel. & Construction NA
Mr. Charles J. Fiala Jr. Sr. VP of Operations & Gov. Services NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.