QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT 99.2


Corporate Office Properties Trust

Summary Financial Data

(Unaudited)

 
  Three Months Ended
 
 
  June 30,
2003

  June 30,
2002

 
Reconciliation of GAAP net income to earnings before interest, income taxes, depreciation and amortization ("EBITDA")              
Net (loss) income available to common shareholders   $ (7,520 ) $ 3,350  
Preferred share dividends     2,534     2,534  
Repurchase of preferred units in excess of recorded book value     11,224      
Interest expense on continuing operations     10,037     9,008  
Interest expense on discontinued operations         74  
Income tax benefit, gross     (30 )   (36 )
Depreciation and amortization on real estate operations     9,108     7,918  
Amortization of deferred financing costs     595     706  
Other depreciation and amortization     121     115  
Gain on sales of real estate, excluding redevelopment portion     (8 )    
Minority interests, gross     1,815     2,075  
   
 
 
EBITDA   $ 27,876   $ 25,744  
   
 
 



QuickLinks

Corporate Office Properties Trust Summary Financial Data (Unaudited)