VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CDP
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
CDPCOPT Defense Properties
$36.82$4.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksCDPCash Flow

COPT Defense Properties (CDP) Cash Flow Statement

30Y historyFree accessUpdated daily

Operating cash flow remains robust, frequently exceeding $80 million per quarter, which supports a dividend payout ratio that has stayed within a conservative 42% to 46% range relative to AFFO.

CDP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations262.86M334.93M330.95M276.27M265.82M249.15M238.42M228.56M180.48M230.12M232.9M204.13M193.88M158.98M191.84M152.14M156.44M194.82M180.89M137.7M113.15M95.94M84.49M67.78M62.24M50.88M35.03M32.3M12.86M3.2M800K
Operating CF Growth %-83.64%1.2%19.79%3.93%6.69%4.5%4.32%26.64%-21.57%-1.19%14.1%5.28%21.96%-17.13%26.09%-2.74%-19.7%7.7%31.37%21.7%17.93%13.55%24.65%8.9%22.34%45.25%8.45%151.08%301.97%300%14.29%
Operating CF / Revenue %33.84%43.84%43.94%40.33%35.97%37.5%40.81%37.36%31.22%37.55%40.54%32.65%33.05%30.25%37.75%30.86%31.78%25.4%30.89%33.82%31.99%29.86%36.29%34.62%43.18%41.35%33.31%41.68%32.75%48.48%32%
Net Income156.13M152.31M138.93M-73.47M178.82M81.58M102.88M200M78.64M74.94M33.77M188.88M40.26M93.71M20.34M-127.58M45.5M61.3M61.32M34.78M49.23M39.03M37.03M30.88M23.3M19.92M15.29M16M4.7M-1M300K
Depreciation & Amortization165.3M161.9M156.01M151.4M143.59M150.64M140.03M138.9M137.12M134.23M132.72M140.03M125.59M115.27M124.42M136.59M125.82M111.81M104.97M105.64M80.07M63.55M51.9M38.12M31.18M22.79M16.51M11.65M6.29M1.3M600K
Stock-Based Compensation-1.7M010.44M8.54M8.79M7.98M6.5M6.71M6.38M5.62M6.84M6.57M6.16M6.53M9.98M11.92M11.85M10.6M9.04M6.64M00000000000
Other Non-Cash Items-39.73M47.17M22.69M219.97M-4.48M-18.91M-3.34M-6.47M-3.93M2.67M44.8M-139.41M32.66M-41.64M31.38M156.07M-8.19M195K-10.27M-662K-5.68M5.85M9.47M11.86M6.78M12.61M13.82M7.65M3.57M1.5M-100K
Working Capital Changes-22.44M-26.45M2.88M-7.98M-13.7M-7.18M-7.64M-5.69M-39.67M10.4M-21.82M6.97M-10.79M-14.89M5.71M-24.87M-18.54M10.91M15.84M-8.7M-10.47M-12.49M-13.91M-13.07M980K-4.45M-10.6M-3M-1.68M1.4M0
Cash from Investing-245.2M-314.74M-291.01M-169.62M-83.46M-202.97M-325.79M-138.01M-232.92M-89.36M71.45M-307.53M-209.69M-119.79M13.74M-260.39M-479.17M-349.08M-290.82M-327.71M-253.83M-420.3M-268.72M-172.95M-128.57M-155.74M-73.26M-125.84M-183.65M1M100K
Acquisitions (Net)000021.79M160.69M59.84M201.5M00000005.52M00-115K-1.26M499K250K0001.26M00000
Purchase of Investments-37.6M-218.56M00-302.86M-273.79M0-405.62M-160.09M-200.5M-161.57M-437.23M00-250K0-6.6M0-25.25M0-454K-130K-661K-9.58M-2.09M-22.13M-6.39M-1.11M-10K-1.4M-1M
Sale of Investments05M00281.07M143.12M0108.13M0180.84M306.55M200.3M00000091K2.53M00004.87M00001.9M1.1M
Other Investing-183.47M-1.47M-259.67M-149.12M-47.08M-202.97M-352.88M-17.36M-4.52M1.17M-2.62M-4.33M-209.69M-119.79M34.06M53.71M23.87M-86.44M26.34M37.29M36.33M81.94M-14.77M33.52M2.21M-852K-1.74M27.98M-2.99M1M0
Cash from Financing232.72M216.54M-169.67M46.26M-183.18M-50.9M91.27M-84.36M49.55M-338.55M-154.43M157.76M-32.49M4.59M-200.55M103.7M324.57M155.75M92.07M206.73M137.82M321.32M188.57M108.66M65.68M106.53M40.84M93.57M169.74M-1.1M-1M
Dividends Paid-103.32M-136.6M-131.84M-127.18M-123.64M-123.53M-123.37M-122.66M-114.29M-118.48M-118.34M-117.85M-113.06M-114.81M-108.25M-130.75M-109.89M-109.67M-83.75M-85.47M-62.84M-53.59M-47.55M-43.93M-39.26M-31.51M-27.45M-20.1M-8.64M-700K-700K
Common Dividends-103.32M-136.6M-1.18K-127.18M-123.64M-123.53M-123.37M-122.66M-114.29M-109.17M-104.14M-103.64M-96.33M-93.47M-89.16M-114.64M-93.79M00000000000000
Debt Issuance (Net)3M1000K-1000K1000K-1000K1000K1000K1000K-1000K-1000K-1000K1000K-1000K1000K-1000K1000K1000K1000K1000K1000K-1000K1000K1000K-190K1000K1000K1000K1000K1000K-300K-300K
Share Repurchases000000000-1.97M-2.47M-2.46M-1.55M-2M-55M00-2.05M-1.32M-351K-64.38M0-31.25M-35.59M00-1.42M00-59K0
Other Financing-5.57M-8.01M-7.85M-7.98M-9.69M-10.18M-21.57M-11.35M-19.01M-10.48M-26.34M-9.54M91.38M56.51M-13.42M-24.73M-24.98M-1.26M-5.76M-3.35M193.82M-3.71M801K5.13M-13.89M-1.45M-1.57M-32.47M-2.13M-41K0
Net Change in Cash251.38M236.73M-129.73M152.91M-807K-4.72M3.9M6.18M-4.2M-197.6M149.55M54.23M-48.3M43.78M5.04M-4.54M1.84M1.49M-17.86M16.71M-2.86M-3.04M4.34M3.49M-649K1.66M2.6M100K-1.05M3.1M-300K
Exchange Rate Effect992K000000000000000000000000000000
Cash at Beginning039.7M169.42M16.51M17.32M22.03M18.13M11.95M12.26M209.86M60.31M6.08M54.37M10.59M5.56M10.1M8.26M6.78M24.64M7.92M10.78M13.82M9.48M5.99M6.64M4.98M2.38M2.3M3.4M300K300K
Cash at End0276.43M39.7M169.42M16.51M17.32M22.03M18.13M8.07M12.26M209.86M60.31M6.08M54.37M10.59M5.56M10.1M8.26M6.78M24.64M7.92M10.78M13.82M9.48M5.99M6.64M4.98M2.4M2.35M3.4M0
Free Cash Flow215.18M253.68M299.61M255.77M229.45M219.12M205.67M203.9M112.18M159.25M161.99M137.86M193.88M158.98M171.77M135.24M146.01M-67.82M-111M-228.57M-177.06M-406.42M-168.8M-129.1M-71.31M-83.14M35.03M-120.4M12.86M2.7M800K
FCF Growth %-21.11%-15.33%17.14%11.47%4.71%6.54%0.87%81.77%-29.56%-1.69%17.5%-28.9%21.96%-7.45%27.02%-7.38%315.29%38.9%51.44%-29.09%56.43%-140.77%-30.74%-81.05%14.23%-337.37%129.09%-1036.05%376.41%237.5%14.29%
FCF / Revenue %27.7%33.21%39.78%37.34%31.05%32.98%35.21%33.33%19.4%25.99%28.19%22.05%33.05%30.25%33.8%27.43%29.66%-8.84%-18.95%-56.14%-50.06%-126.49%-72.49%-65.94%-49.48%-67.57%33.31%-155.4%32.75%40.91%32%

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Geopolitical and Budgetary Concentration

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Dividend Coverage Remains Comfortably Supported

According to the company's reported financial statements, the dividend payout ratio relative to AFFO has consistently hovered between 42% and 46% over the last two years, indicating that COPT Defense Properties maintains a significant cash buffer to support its distributions while funding ongoing property-level capital requirements.

The stability of the payout ratio suggests that management is prioritizing a sustainable dividend policy that is well-insulated from short-term earnings volatility. Investors should monitor whether this coverage margin remains intact as the company continues to deploy capital into its specialized data center shell development pipeline.

Capital Intensity Reflects Specialized Infrastructure

Based on the provided quarterly data, recurring capital expenditures, including tenant improvements and leasing commissions, have fluctuated between $3.4 million and $25.3 million, highlighting the inherent variability in maintaining high-security SCIF-compliant facilities compared to standard commercial office assets that require less intensive physical security upgrades.

The periodic spikes in capital outlays appear to correlate with lease renewals or new tenant fit-outs, which are essential for maintaining the company's competitive moat. This level of investment is a necessary cost of doing business in the defense sector and should be viewed as a defensive measure rather than discretionary spending.

FFO Metrics Clarify Earnings Reality

As reported in recent filings, the divergence between GAAP Net Income and FFO, which reached $81.2 million in 2026Q1, underscores the significant impact of non-cash depreciation charges that mask the company's true cash-generating capacity and its ability to fund operations through internal property-level cash flows.

The consistent premium of FFO over Net Income suggests that the company's headline GAAP figures significantly understate its operational performance. Analysts should focus on the FFO-to-Net Income ratio to gauge the extent to which non-cash accounting adjustments obscure the underlying cash flow strength of the defense-focused portfolio.

Operating Cash Flow Conversion Efficiency

Data from the cash flow statements indicates that the company's ability to convert operating activities into cash is robust, with OCF frequently exceeding $80 million per quarter, providing a solid foundation for both dividend payments and the reinvestment required to sustain its specialized defense-contractor real estate niche.

The strong conversion of operating cash flow suggests that the company's revenue streams are high-quality and effectively collected from its government and defense-contractor tenant base. This reliability in cash collection appears to be a key differentiator that mitigates the risks typically associated with the broader office REIT sector.

CDP — Frequently Asked Questions

Quick answers to the most common questions about buying CDP stock.

How much cash does COPT Defense Properties (CDP) generate from operations?

COPT Defense Properties (CDP) generated $334.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is COPT Defense Properties's free cash flow?

COPT Defense Properties (CDP) generated $253.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is COPT Defense Properties's capital expenditure (CapEx)?

COPT Defense Properties (CDP) spent $99.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does COPT Defense Properties distribute cash to shareholders?

In 2025, COPT Defense Properties (CDP) returned $136.6M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.