COPT Defense Properties (FRA:WX7)

COPT Defense Properties Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	152.32	138.93	-73.47	173.03	76.54
Depreciation & Amortization	163.7	156.02	151.4	143.59	150.64
Other Amortization	7.26	6.82	5.57	4.74	5.22
Gain (Loss) on Sale of Assets	-3.35	-	-49.39	-47.81	-65.59
Asset Writedown	-	-	252.8	-	-
Stock-Based Compensation	11.69	10.44	8.54	8.79	7.98
Change in Accounts Receivable	-15.94	6.5	-5.62	-2.44	-0.66
Change in Accounts Payable	0.56	-4.09	-2.9	-11.14	22
Change in Other Net Operating Assets	-10.43	-2.69	-4.85	2.13	-27.36
Other Operating Activities	4.77	15.88	-11.2	-2.81	81.53
Operating Cash Flow	309.93	330.96	276.27	265.83	249.15
Operating Cash Flow Growth	-6.35%	19.79%	3.93%	6.69%	4.50%
Acquisition of Real Estate Assets	-290.29	-280.93	-352.45	-363.13	-319.42
Sale of Real Estate Assets	5	-	189.51	281.07	143.12
Net Sale / Acq. of Real Estate Assets	-285.29	-280.93	-162.94	-82.06	-176.3
Investment in Marketable & Equity Securities	21.81	1.2	1.09	26.63	1.29
Other Investing Activities	-7.79	1.37	8.56	-14.43	-6.04
Investing Cash Flow	-289.74	-291.01	-169.62	-83.46	-202.97
Long-Term Debt Issued	924.46	76	627.38	977	1,984
Long-Term Debt Repaid	-552.72	-105.98	-445.95	-1,020	-1,901
Net Debt Issued (Repaid)	371.74	-29.98	181.42	-43.33	82.81
Common Dividends Paid	-136.6	-131.84	-127.18	-123.65	-123.53
Total Dividends Paid	-136.6	-131.84	-127.18	-123.65	-123.53
Other Financing Activities	-18.6	-7.85	-7.98	-16.2	-10.18
Net Cash Flow	236.73	-129.73	152.92	-0.81	-4.72
Cash Interest Paid	75.41	75.55	59.81	56.06	65.18
Cash Income Tax Paid	0.04	0.05	0.04	-	0.06
Levered Free Cash Flow	251.04	256.28	340.5	251.47	219.93
Unlevered Free Cash Flow	297.94	300.81	379.39	284.97	255.58
Change in Working Capital	-26.45	2.88	-7.98	-13.7	-7.18

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.