Exhibit 99.1

 

6711 Columbia Gateway Drive, Suite 300
Columbia, Maryland 21046
Telephone 443-285-5400
Facsimile 443-285-7650
www.copt.com
NYSE: OFC

 

 

 

 

 

 

 

 

FOR IMMEDIATE RELEASE

 

Contact:

 

 

Mary Ellen Fowler

 

 

Vice President and Treasurer

 

 

443-285-5450

 

 

maryellen.fowler@copt.com

CORPORATE OFFICE PROPERTIES TRUST

REPORTS STRONG SECOND QUARTER 2007 RESULTS

COLUMBIA, MD July 31, 2007 - Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the quarter ended June 30, 2007.

Highlights

·                  Earnings per diluted share (“EPS”) of $.08 for the second quarter 2007 compared to $.13 per diluted share for the second quarter 2006, representing a 38.5% decrease per share. Included in second quarter 2007 is a $9.3 million increase in depreciation and amortization associated with real estate operations, as compared to the second quarter 2006, contributing to the significant decline in EPS. The acquisition of the Nottingham portfolio generated depreciation and amortization of $6.2 million, representing the majority of the $9.3 million increase in depreciation and amortization. During the second quarter 2007, a $1.0 million gain from the sale of a non-real estate investment, TractManager, Inc., was recognized.

·                  16.3% increase in Funds from Operations (“FFO”) per diluted share to $.57 or $31.8 million for second quarter 2007 compared to $.49 or $25.2 million for second quarter 2006.

·                  14.1% increase in Adjusted Funds from Operations (“AFFO”) diluted to $21.6 million for second quarter 2007 as compared to $18.9 million for second quarter 2006.

·                  54.0% Diluted FFO payout ratio, 79.5% Diluted AFFO payout ratio for the quarter.

·                  $14.0 million acquisition of the remaining 50.0% undivided interest in a 132 acre land parcel that can support 1.75 million square feet of office development in Colorado Springs, Colorado.

·                  92.7% occupied and 93.3% leased for our wholly owned portfolio as of June 30, 2007.

·                  3.1 million square feet under construction, development and redevelopment for a total projected cost of $569.7 million.

·                  69.3% of leases expiring during the quarter were renewed, with a 5.7% increase in total straight line rent for renewed space.

1




“We are pleased with our strong FFO growth for the quarter,” stated Randall M. Griffin, President and Chief Executive Officer. “We placed 247,000 square feet of 100% leased development into service this quarter, almost half of the anticipated square feet to be placed into service by year end. We continue to see positive leasing activity and we are adding projects to our construction and development pipelines,” he added.

Financial Results

EPS for the quarter ended June 30, 2007 totaled $.08 per diluted share, or $3.9 million of net income available to common shareholders, as compared to $.13 per diluted share, or $5.5 million for the quarter ended June 30, 2006.  Included in the second quarter 2007 is a $9.3 million increase in depreciation and amortization associated with real estate operations, as compared to the second quarter 2006, contributing to the significant decline in EPS. The acquisition of the Nottingham portfolio generated depreciation and amortization of $6.2 million, the primary driver of the $9.3 million increase. During the second quarter 2007, the Company recognized a $1.0 million gain from the sale of a non-real estate investment, TractManager, Inc., as described below.

Diluted FFO per share for the quarter ended June 30, 2007 increased 16.3% to $31.8 million, or $.57 per diluted share, as compared to $25.2 million, or $.49 per diluted share, for the quarter ended June 30, 2006. Included in FFO is a $1.0 million gain from the sale of TractManager, Inc. The Company’s Diluted FFO payout ratio was 54.0% for second quarter 2007 compared to 56.4% for the comparable 2006 period.

Diluted AFFO for the quarter ended June 30, 2007 increased 14.1% to $21.6 million, as compared to $18.9 million for the quarter ended June 30, 2006. The Company’s AFFO Payout ratio was 79.5% for second quarter 2007 compared to 75.0% for the comparable 2006 period.

As of June 30, 2007, the Company had a total market capitalization of $4.3 billion, with $1.8 billion in debt outstanding, equating to a 41.2% debt-to-total market capitalization ratio. The Company’s total quarterly weighted average interest rate was 5.9% and 83.4% of total debt is subject to fixed interest rates. For the second quarter 2007, EBITDA Interest coverage ratio was 2.77x and EBITDA Fixed Charge coverage was 2.31x.

Operating Results

At June 30, 2007, the Company’s wholly owned portfolio of 229 office properties totaling 17.7 million square feet was 92.7% occupied and 93.3% leased. The weighted average remaining lease term for the portfolio was 4.9 years and the average rental rate (including tenant reimbursements of operating costs) was $21.09 per square foot.

During the quarter, 476,000 square feet was renewed, equating to a 69.3% renewal rate, at an average committed capital cost of $4.91 per square foot. Total rent on renewed space increased 5.7% on a straight line basis and decreased 1.1% on a cash basis. For renewed and retenanted space of 612,000 square feet, total straight-line rent increased 6.1%, and total cash rent increased 0.5%. The average capital cost for renewed and retenanted space was $7.55 per square foot.

Same property cash NOI increased by 2.9%, or $1.3 million for the quarter compared to the quarter ended June 30, 2006. Same office property cash NOI was positively impacted by an increase in occupancy, primarily in our Northern Virginia region. The Company’s same office portfolio consists of 157 properties and represents 74.4% of our wholly owned portfolio as of June 30, 2007.

2




The Company recognized lease termination fees of $708,000 for the quarter, net of write-offs of related straight line rents and the write-off of previously unamortized deferred market revenue, as compared to $665,000 in the second quarter 2006.

Development Activity

At quarter end June 30, the Company’s development pipeline consisted of:

·                  Ten buildings under construction totaling 1.0 million square feet for a total projected cost of $211.7 million, that are 48.5% leased.

·                  Twelve buildings under development totaling 1.3 million square feet for a total projected cost of $265.8 million.

·                  Three projects under redevelopment totaling 741,000 square feet for a total projected cost of $92.2 million.

The Company’s land inventory (wholly owned and joint venture) at quarter end totaled 1,576 acres that can support 13.9 million square feet of development.

During the quarter, the Company placed two buildings totaling 247,000 square feet into service. The largest building is a 193,000 square foot development property fully leased through June 2022 to the Northrop Grumman Corporation. The building will house the Virginia Information Technologies Agency (VITA) and Northrop Grumman operations.

Acquisition Activity

During the quarter, the Company acquired the remaining 50.0% undivided interest in 132 acres of land that can support 1.75 million square feet of office development in Colorado Springs, Colorado for $14.0 million. In connection with this transaction, 262,165 common units were issued by the Company’s operating partnership and were valued at $12.5 million, or $47.68 per unit.

Disposition Activity

During the quarter, the Company disposed of most of its investment in TractManager, Inc., as part of their merger with Tudor Ventures and GE Healthcare Financial Services. The Company received $2.5 million and recognized a $1.0 million gain in connection with the disposition. TractManager, Inc. is an entity that developed an Internet-based contract imaging and management system for sale to real estate owners and healthcare providers. The Company will continue to use the cost method of accounting for its $128,000 remaining investment.

Financing and Capital Transactions

During the quarter, the Company closed a $150.0 million, 5.65% fixed interest rate loan which matures on June 1, 2017 and requires interest only payments. $120.5 million of the loan proceeds were used to retire existing indebtedness scheduled to mature June 2007. The remaining proceeds and cash reserves were used to repay $30.0 million of borrowings outstanding under the Company’s unsecured revolving credit facility.

Earnings Guidance

The Company has revised its 2007 EPS guidance from $.37 – $.44 to $.34 – $.39 per diluted share. The Company has also updated its 2007 FFO guidance to a range of $2.20 – $2.25 per diluted share from $2.18 – $2.25 per diluted share.

3




Conference Call

The Company will hold an investor/analyst conference call:

Conference Call and Webcast Date:  Wednesday, August 1, 2007

Time:  11:00 a.m. Eastern Time

Dial In Number: 866-713-8566

Passcode:  97519594

A replay of this call will be available beginning Wednesday, August 1, 2007 at 2:00 p.m. Eastern Time through Wednesday, August 15, 2007 at midnight Eastern Time. To access the replay, please call 888-286-8010 and use passcode 18361175.

The conference call will also be available via live webcast in the Investor Relations section of the Company’s website at www.copt.com. A replay of the conference call will be immediately available via webcast in the Investor Relations section of the Company’s website.

Definitions

Please refer to our Form 8-K or our website (www.copt.com) for definitions of certain terms used in this press release. Reconciliations of GAAP and non-GAAP measurements are included in the attached tables.

Company Information

Corporate Office Properties Trust (COPT) is a fully integrated, self-managed real estate investment trust (REIT) that focuses on the ownership, management, leasing, acquisition and development of suburban office properties located primarily in submarkets within the Greater Washington, DC region. As of June 30, 2007, the Company owned 247 office properties totaling 18.5 million rentable square feet, which includes 18 properties totaling 806,000 square feet held through joint ventures. The Company has implemented a core customer expansion strategy that is built around meeting, through acquisitions and development, the multi-location requirements of the Company’s existing strategic tenants. The Company’s property management services team provides comprehensive property and asset management to company owned properties and select third party clients.  The Company’s development and construction services team provides a wide range of development and construction management services for company owned properties, as well as land planning, design/build services, consulting, and merchant development to select third party clients.  The Company’s shares are traded on the New York Stock Exchange under the symbol OFC.  More information on Corporate Office Properties Trust can be found on the Internet at www.copt.com.

Forward-Looking Information

This press release may contain “forward-looking” statements, as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, that are based on the Company’s current expectations, estimates and projections about future events and financial trends affecting the Company.  Forward-looking statements can be identified by the use of words such as “may”, “will”, “should”, “expect”, “estimate” or other comparable terminology.  Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate.  Accordingly, the Company can give no assurance that these expectations, estimates and projections will be achieved.  Future events and actual results may differ materially from those discussed in the forward-looking statements.

Important factors that may affect these expectations, estimates, and projections include, but are not limited to:

·                  the Company’s ability to borrow on  favorable terms;

4




 

·                  general economic and business conditions, which will, among other things, affect office property demand and rents, tenant creditworthiness, interest rates and financing availability;

·                  adverse changes in the real estate markets including, among other things, increased competition with other companies;

·                  risk of real estate acquisition and development, 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 the Company’s joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with the Company’s objectives;

·                  our ability to satisfy and operate effectively under federal income tax rules relating to real estate investment trusts and partnerships;

·                  governmental actions and initiatives; and

·                  environmental requirements.

The Company undertakes no obligation to update or supplement any forward-looking statements.  For further information, please refer to the Company’s filings with the Securities and Exchange Commission, particularly the section entitled “Risk Factors” in Item 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2006.

 

5




Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data)

 

 

Three Months Ended
June 30,

 

 

 

2007

 

2006

 

Revenues

 

 

 

 

 

Real estate revenues

 

$

90,952

 

$

70,769

 

Service operations revenues

 

11,693

 

14,140

 

Total revenues

 

102,645

 

84,909

 

Expenses

 

 

 

 

 

Property operating expenses

 

29,038

 

21,640

 

Depreciation and other amortization associated with real estate operations

 

27,429

 

18,095

 

Service operations expenses

 

11,262

 

13,461

 

General and administrative expenses

 

5,085

 

3,705

 

Total operating expenses

 

72,814

 

56,901

 

Operating income

 

29,831

 

28,008

 

Interest expense

 

(20,541

)

(17,132

)

Amortization of deferred financing costs

 

(921

)

(606

)

Gain on sale of non-real estate investment

 

1,033

 

 

Income from continuing operations before equity in loss of unconsolidated entities, income taxes and minority interests

 

9,402

 

10,270

 

Equity in loss of unconsolidated entities

 

(57

)

(32

)

Income tax expense

 

(178

)

(206

)

Income from continuing operations before minority interests

 

9,167

 

10,032

 

Minority interests in income from continuing operations

 

(959

)

(1,235

)

Income from continuing operations

 

8,208

 

8,797

 

(Loss) income from discontinued operations, net of minority interests

 

(492

)

294

 

Income before gain on sales of real estate

 

7,716

 

9,091

 

Gain on sales of real estate, net

 

161

 

25

 

Net income

 

7,877

 

9,116

 

Preferred share dividends

 

(4,025

)

(3,653

)

Net income available to common shareholders

 

$

3,852

 

$

5,463

 

 

 

 

 

 

 

Earnings per share “EPS” computation

 

 

 

 

 

Numerator

 

$

3,852

 

$

5,463

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

Weighted average common shares - basic

 

46,686

 

41,510

 

Dilutive effect of share-based compensation awards

 

1,105

 

1,721

 

Weighted average common shares - diluted

 

47,791

 

43,231

 

EPS

 

 

 

 

 

Basic

 

$

0.08

 

$

0.13

 

Diluted

 

$

0.08

 

$

0.13

 

 




Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data and ratios)

 

 

Three Months Ended
June 30,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Net income

 

$

7,877

 

$

9,116

 

Add: Real estate-related depreciation and amortization

 

27,087

 

18,490

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

169

 

109

 

Less: Depreciation and amortization allocable to minority interests in other consolidated entities

 

(47

)

(44

)

Loss on sales of real estate, excluding development portion

 

11

 

6

 

Funds from operations (“FFO”)

 

35,097

 

27,677

 

Add: Minority interests-common units in the Operating Partnership

 

765

 

1,157

 

Less: Preferred share dividends

 

(4,025

)

(3,653

)

Funds from Operations - basic and diluted (“Basic and Diluted FFO”)

 

31,837

 

25,181

 

Less: Straight-line rent adjustments

 

(3,224

)

(2,315

)

Less: Recurring capital expenditures

 

(6,526

)

(3,425

)

Less: Amortization of deferred market rental revenue

 

(473

)

(495

)

Adjusted Funds from Operations - diluted (“Diluted AFFO”)

 

$

21,614

 

$

18,946

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

Weighted average common shares

 

46,686

 

41,510

 

Conversion of weighted average common units

 

8,313

 

8,465

 

Weighted average common shares/units - basic FFO per share

 

54,999

 

49,975

 

Dilutive effect of share-based compensation awards

 

1,105

 

1,721

 

Weighted average common shares/units - diluted FFO per share

 

56,104

 

51,696

 

 

 

 

 

 

 

Diluted FFO per common share

 

$

0.57

 

$

0.49

 

Dividends/distributions per common share/unit

 

$

0.31

 

$

0.28

 

Earnings payout ratio

 

379.4

%

217.0

%

Diluted FFO payout ratio

 

54.0

%

56.4

%

Diluted AFFO payout ratio

 

79.5

%

75.0

%

EBITDA interest coverage ratio

 

2.77x

 

2.70x

 

EBITDA fixed charge coverage ratio

 

2.31x

 

2.22x

 

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

Denominator for diluted EPS

 

47,791

 

43,231

 

Weighted average common units

 

8,313

 

8,465

 

Denominator for diluted FFO per share

 

56,104

 

51,696

 

 




Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data)

 

 

Six Months Ended 
June 30,

 

 

 

2007

 

2006

 

Revenues

 

 

 

 

 

Real estate revenues

 

$

180,627

 

$

139,991

 

Service operations revenues

 

21,770

 

30,449

 

Total revenues

 

202,397

 

170,440

 

Expenses

 

 

 

 

 

Property operating expenses

 

60,786

 

42,701

 

Depreciation and other amortization associated with real estate operations

 

53,998

 

36,767

 

Service operations expenses

 

21,150

 

29,165

 

General and administrative expenses

 

9,699

 

7,668

 

Total operating expenses

 

145,633

 

116,301

 

Operating income

 

56,764

 

54,139

 

Interest expense

 

(40,417

)

(34,161

)

Amortization of deferred financing costs

 

(1,805

)

(1,162

)

Gain on sale of non-real estate investment

 

1,033

 

 

Income from continuing operations before equity in loss of unconsolidated entities, income taxes and minority interests

 

15,575

 

18,816

 

Equity in loss of unconsolidated entities

 

(151

)

(55

)

Income tax expense

 

(283

)

(421

)

Income from continuing operations before minority interests

 

15,141

 

18,340

 

Minority interests in income from continuing operations

 

(1,385

)

(2,193

)

Income from continuing operations

 

13,756

 

16,147

 

(Loss) income from discontinued operations, net of minority interests

 

(493

)

2,771

 

Income before gain on sales of real estate

 

13,263

 

18,918

 

Gain on sales of real estate, net

 

161

 

135

 

Net income

 

13,424

 

19,053

 

Preferred share dividends

 

(8,018

)

(7,307

)

Net income available to common shareholders

 

$

5,406

 

$

11,746

 

 

 

 

 

 

 

Earnings per share “EPS” computation

 

 

 

 

 

Numerator

 

$

5,406

 

$

11,746

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

Weighted average common shares - basic

 

46,185

 

40,594

 

Dilutive effect of share-based compensation awards

 

1,305

 

1,801

 

Weighted average common shares - diluted

 

47,490

 

42,395

 

 

 

 

 

 

 

EPS

 

 

 

 

 

Basic

 

$

0.12

 

$

0.29

 

Diluted

 

$

0.11

 

$

0.28

 

 

 

 

 

 

 

 




 

Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data and ratios)

 

 

 

Six Months Ended
June 30,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Net income

 

$

13,424

 

$

19,053

 

Add: Real estate-related depreciation and amortization

 

53,387

 

37,558

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

337

 

194

 

Less: Depreciation and amortization allocable to minority interests in other
consolidated entities

 

(89

)

(77

)

Loss (gain) on sales of real estate, excluding development portion

 

11

 

(2,453

)

Funds from operations (“FFO”)

 

67,070

 

54,275

 

Add: Minority interests-common units in the Operating Partnership

 

1,073

 

2,563

 

Less: Preferred share dividends

 

(8,018

)

(7,307

)

Funds from Operations - basic and diluted (“Basic and Diluted FFO”)

 

60,125

 

49,531

 

Less: Straight-line rent adjustments

 

(5,795

)

(4,437

)

Less: Recurring capital expenditures

 

(9,667

)

(6,233

)

Less: Amortization of deferred market rental revenue

 

(984

)

(1,050

)

Adjusted Funds from Operations - diluted (“Diluted AFFO”)

 

$

43,679

 

$

37,811

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

Weighted average common shares

 

46,185

 

40,594

 

Conversion of weighted average common units

 

8,361

 

8,493

 

Weighted average common shares/units - basic FFO per share

 

54,546

 

49,087

 

Dilutive effect of share-based compensation awards

 

1,305

 

1,801

 

Weighted average common shares/units - diluted FFO per share

 

55,851

 

50,888

 

 

 

 

 

 

 

Diluted FFO per common share

 

$

1.08

 

$

0.97

 

Dividends/distributions per common share/unit

 

$

0.62

 

$

0.56

 

Earnings payout ratio

 

539.1

%

196.7

%

Diluted FFO payout ratio

 

57.0

%

56.2

%

Diluted AFFO payout ratio

 

78.5

%

73.6

%

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

Denominator for diluted EPS

 

47,490

 

42,395

 

Weighted average common units

 

8,361

 

8,493

 

Denominator for diluted FFO per share

 

55,851

 

50,888

 

 

 

 

 

 

 

 

 




Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Dollars and shares in thousands, except per share data)

 

 

 

June 30,
2007

 

December 31,
2006

 

Balance Sheet Data (in thousands) (as of period end):

 

 

 

 

 

Investment in real estate, net of accumulated depreciation

 

$

2,524,573

 

$

2,111,310

 

Total assets

 

2,854,729

 

2,419,601

 

Debt

 

1,752,478

 

1,498,537

 

Total liabilities

 

1,886,209

 

1,629,111

 

Minority interests

 

130,751

 

116,187

 

Beneficiaries’ equity

 

837,769

 

674,303

 

 

 

 

 

 

 

Debt to Total Assets

 

61.4

%

61.9

%

Debt to Undepreciated Book Value of Real Estate Assets

 

60.4

%

62.0

%

Debt to Total Market Capitalization

 

41.2

%

34.9

%

 

 

 

 

 

 

Property Data (wholly owned properties) (as of period end):

 

 

 

 

 

Number of operating properties owned

 

229

 

170

 

Total net rentable square feet owned (in thousands)

 

17,710

 

15,050

 

Occupancy

 

92.7

%

92.8

%

 

 

 

 

 

 

Reconciliation of denominator for debt to total assets to denominator for debt to undepreciated book value of real estate assets

 

 

 

 

 

Denominator for debt to total assets

 

$

2,854,729

 

$

2,419,601

 

Assets other than assets included in investment in real estate

 

(330,156

)

(308,291

)

Accumulated depreciation on real estate assets

 

255,248

 

219,574

 

Intangible assets on real estate acquisitions, net

 

123,861

 

87,325

 

Denominator for debt to undepreciated book value of real estate assets

 

$

2,903,682

 

$

2,418,209

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Reconciliation of tenant improvements and incentives, capital improvements and leasing costs for operating properties to recurring capital expenditures

 

 

 

 

 

 

 

 

 

Total tenant improvements and incentives on operating properties

 

$

7,673

 

$

3,317

 

$

14,190

 

$

6,190

 

Total capital improvements on operating properties

 

2,387

 

2,536

 

3,968

 

5,659

 

Total leasing costs on operating properties

 

2,014

 

1,421

 

4,993

 

2,367

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(3,636

)

(1,752

)

(9,494

)

(3,033

)

Less: Nonrecurring capital improvements on operating properties

 

(1,446

)

(1,068

)

(1,854

)

(3,587

)

Less: Nonrecurring leasing costs incurred on operating properties

 

(494

)

(1,076

)

(2,192

)

(1,434

)

Add: Recurring improvements on operating properties held through joint ventures

 

28

 

47

 

56

 

71

 

Recurring capital expenditures

 

$

6,526

 

$

3,425

 

$

9,667

 

$

6,233

 

 




 

Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Dollars in thousands)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

Reconciliation of dividends for Earnings Payout Ratio to dividends and distributions for FFO & AFFO Payout Ratio

 

 

 

 

 

 

 

 

 

Common share dividends for earnings payout ratio

 

$

14,613

 

$

11,853

 

$

29,142

 

$

23,110

 

Common unit distributions

 

2,574

 

2,357

 

5,128

 

4,731

 

Dividends and distributions for FFO & AFFO payout ratio

 

$

17,187

 

$

14,210

 

$

34,270

 

$

27,841

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net income to earnings before interest, income taxes, depreciation and amortization (“EBITDA”)

 

 

 

 

 

 

 

 

 

Net income

 

$

7,877

 

$

9,116

 

 

 

 

 

Interest expense on continuing operations

 

20,541

 

17,132

 

 

 

 

 

Interest expense on discontinued operations

 

533

 

504

 

 

 

 

 

Income tax expense

 

181

 

206

 

 

 

 

 

Real estate-related depreciation and amortization

 

27,087

 

18,490

 

 

 

 

 

Amortization of deferred financing costs-continuing operations

 

921

 

606

 

 

 

 

 

Amortization of deferred financing costs-discontinued operations

 

 

3

 

 

 

 

 

Other depreciation and amortization

 

342

 

260

 

 

 

 

 

Minority interests

 

899

 

1,297

 

 

 

 

 

EBITDA

 

$

58,381

 

$

47,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of interest expense from continuing operations to the denominators for interest coverage-EBITDA and fixed charge coverage-EBITDA

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

20,541

 

$

17,132

 

 

 

 

 

Interest expense from discontinued operations

 

533

 

504

 

 

 

 

 

Denominator for interest coverage-EBITDA

 

21,074

 

17,636

 

 

 

 

 

Preferred share dividends

 

4,025

 

3,653

 

 

 

 

 

Preferred unit distributions

 

165

 

165

 

 

 

 

 

Denominator for fixed charge coverage-EBITDA

 

$

25,264

 

$

21,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of same property net operating income to same property cash net operating income

 

 

 

 

 

 

 

 

 

Same property net operating income

 

$

48,419

 

$

47,686

 

 

 

 

 

Less: Straight-line rent adjustments

 

(1,532

)

(2,065

)

 

 

 

 

Less: Amortization of deferred market rental revenue

 

(245

)

(300

)

 

 

 

 

Same property cash net operating income

 

$

46,642

 

$

45,321

 

 

 

 

 

 




Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data)

 

 

 

Year Ending
December 31, 2007

 

 

 

Low

 

High

 

Reconciliation of projected EPS-diluted to projected diluted FFO per share

 

 

 

 

 

Reconciliation of numerators

 

 

 

 

 

Numerator for projected EPS-diluted

 

$

16,350

 

$

18,750

 

Real estate-related depreciation and amortization

 

103,544

 

103,544

 

Minority interests-common units

 

3,017

 

3,460

 

Numerator for projected diluted FFO per share

 

$

122,911

 

$

125,754

 

 

 

 

 

 

 

Reconciliation of denominators

 

 

 

 

 

Denominator for projected EPS-diluted

 

47,616

 

47,616

 

Weighted average common units

 

8,340

 

8,340

 

Denominator for projected diluted FFO per share

 

55,956

 

55,956

 

 

 

 

 

 

 

Projected EPS - diluted

 

$

0.34

 

$

0.39

 

Projected diluted FFO per share

 

$

2.20

 

$

2.25

 

 




 

Top Twenty Office Tenants of Wholly Owned Properties as of June 30, 2007 (1)
(Dollars in thousands)

Tenant

 

 

 

Number of
Leases

 

Total
Occupied
Square Feet

 

Percentage
of Total
Occupied
Square Feet

 

Total
Annualized
Rental
Revenue (2) (3)

 

Percentage
of Total
Annualized
Rental
Revenue

 

Weighted
Average
Remaining
Lease
Term (4)

 

United States of America

 

(5)

 

50

 

2,314,064

 

14.1%

 

$

51,895

 

15.0%

 

6.1

 

Northrop Grumman Corporation

 

(6)

 

21

 

954,163

 

5.8%

 

23,320

 

6.7%

 

6.6

 

Booz Allen Hamilton, Inc.

 

 

 

9

 

723,409

 

4.4%

 

19,641

 

5.7%

 

7.0

 

Computer Sciences Corporation

 

(6)

 

4

 

454,645

 

2.8%

 

11,347

 

3.3%

 

3.9

 

L-3 Communications Holdings, Inc.

 

(6)

 

4

 

221,635

 

1.4%

 

8,844

 

2.6%

 

6.5

 

Unisys Corporation

 

(7)

 

4

 

760,145

 

4.6%

 

8,665

 

2.5%

 

2.2

 

General Dynamics Corporation

 

 

 

8

 

270,456

 

1.6%

 

7,005

 

2.0%

 

2.7

 

Wachovia Corporation

 

(6)

 

5

 

189,478

 

1.2%

 

6,745

 

1.9%

 

10.9

 

The Aerospace Corporation

 

 

 

2

 

221,785

 

1.4%

 

6,504

 

1.9%

 

7.4

 

AT&T Corporation

 

(6)

 

9

 

337,052

 

2.1%

 

6,013

 

1.7%

 

5.3

 

Comcast Corporation

 

 

 

9

 

280,586

 

1.7%

 

5,242

 

1.5%

 

4.5

 

The Boeing Company

 

(6)

 

4

 

143,480

 

0.9%

 

4,079

 

1.2%

 

2.5

 

Ciena Corporation

 

 

 

3

 

221,609

 

1.4%

 

3,675

 

1.1%

 

4.7

 

Science Applications International Corp.

 

 

 

12

 

170,839

 

1.0%

 

3,244

 

0.9%

 

0.4

 

Lockheed Martin Corporation

 

 

 

6

 

163,685

 

1.0%

 

3,048

 

0.9%

 

2.0

 

Magellan Health Services, Inc.

 

 

 

3

 

142,199

 

0.9%

 

3,021

 

0.9%

 

3.4

 

BAE Systems PLC

 

(6)

 

7

 

212,339

 

1.3%

 

2,841

 

0.8%

 

3.5

 

Merck & Co., Inc. (Unisys)

 

(7)

 

2

 

227,273

 

1.4%

 

2,621

 

0.8%

 

2.0

 

The Johns Hopkins University

 

 

 

4

 

115,854

 

0.7%

 

2,478

 

0.7%

 

8.5

 

Wyle Laboratories, Inc.

 

 

 

4

 

174,792

 

1.1%

 

2,435

 

0.7%

 

5.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

 

 

170

 

8,299,488

 

50.6%

 

182,661

 

52.8%

 

5.6

 

All remaining tenants

 

 

 

772

 

8,113,632

 

49.4%

 

163,509

 

47.2%

 

4.2

 

Total/Weighted Average

 

 

 

942

 

16,413,120

 

100.0%

 

$

346,170

 

100.0%

 

4.9

 


(1)             Table excludes owner occupied leasing activity which represents 147,004 square feet with a weighted average remaining lease term of  7.5 years as of June 30, 2007.

(2)             Total Annualized Rental Revenue is the monthly contractual base rent as of June 30, 2007, multiplied by 12, plus the estimated annualized expense reimbursements under existing office leases.

(3)             Order of tenants is based on Annualized Rent.

(4)             The weighting of the lease term was computed using Total Rental Revenue.

(5)             Many of our government leases are subject to early termination provisions which are customary to government leases. The weighted average remaining lease term was computed assuming no exercise of such early termination rights.

(6)             Includes affiliated organizations or agencies.

(7)             Merck & Co., Inc. subleases 219,065 rentable square feet from Unisys’ 960,349 leased rentable square feet in our Greater Philadelphia region.