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

 

 

 

 

 

NEWS RELEASE

 

 

 

FOR IMMEDIATE RELEASE

 

Contact:

Mary Ellen Fowler

Vice President and Treasurer

443-285-5450

maryellen.fowler@copt.com

 

CORPORATE OFFICE PROPERTIES TRUST

REPORTS FIRST QUARTER 2008 RESULTS

 

COLUMBIA, MD May 6, 2008 - Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the quarter ended March 31, 2008.

 

Highlights

 

·                  13.7% increase in Diluted Funds from Operations (“Diluted FFO”) per share to $.58 for the first quarter 2008 or $32.4 million from $.51 for the first quarter 2007 or $28.3 million.

 

·                  Earnings per diluted share (“Diluted EPS”) of $.15 for the first quarter 2008 or $7.4 million of net income available to common shareholders as compared to $.03 per diluted share for the first quarter 2007 or $1.6 million of net income available to common shareholders. Included in first quarter 2008 net income is a gain on sales of real estate net of minority interests and income taxes of $1.9 million or $.04 per share.

 

·                  11.0% increase in Adjusted Funds from Operations (“AFFO”) diluted to $24.5 million for the first quarter 2008 as compared to $22.1 million for the first quarter 2007.

 

·                  58.5% Diluted FFO payout ratio for first quarter 2008 as compared to 60.4% for the first quarter 2007.

 

·                  77.4% Diluted AFFO payout ratio for both the first quarters of 2008 and 2007.

 

·                  92.9% occupied and 94.1% leased for our wholly-owned portfolio as of March 31, 2008.

 

·                  83.2% renewal rate on expiring leases for the first quarter 2008, with a 12.3% increase in total straight-line rent for renewed space.

 

·                  5.0% increase in same office property cash NOI for the quarter, excluding the effect of a $1.1 million reduction in lease termination fees. Including the effect of lower lease termination fees, same office property cash NOI increased 2.8% for the quarter. The Company’s same office portfolio is 82.5% of its wholly owned portfolio and consists of 164 properties.

 

·                  2.5 million square feet under construction, development and redevelopment for a total projected cost of $450.6 million at March 31, 2008.

 

1



 

·                  $28.6 million in dispositions of wholly owned and joint venture properties so far this year, representing 237,000 square feet.

 

·                  292,000 square feet of development projects placed into service, which includes 89,500 square feet placed into service during second and third quarters 2007, that were 74.9% leased at March 31, 2008.

 

“We experienced strong lease renewals for the first quarter and are seeing significant leasing activity for our development pipeline which will positively impact the Company in the second half of 2008,” stated Randall M. Griffin, President and CEO, Corporate Office Properties Trust. “In a challenging capital environment, we successfully addressed our capital need for funding most of our development pipeline for the next several years,” he stated.

 

Financial Results

 

Revenues from real estate operations for the quarter ended March 31, 2008 were $97.3 million, as compared to revenue for the quarter ended March 31, 2007 of $89.0 million.

 

As of March 31, 2008, the Company had a total market capitalization of $3.9 billion, with $1.8 billion in debt outstanding, equating to a 46.8% debt-to-total market capitalization ratio.

 

As of March 31, 2008, the Company’s total quarterly weighted average interest rate was 5.4% and the Company had 79.1% of the total debt subject to fixed interest rates.

 

For the first quarter 2008, EBITDA interest coverage ratio was 2.96x and the EBITDA fixed charge coverage ratio was 2.45x.

 

A reconciliation of non GAAP measures to the comparable GAAP measures are included in the tables that follow the text of this press release.

 

Operating Results

 

At March 31, 2008, the Company’s wholly-owned portfolio of 230 office properties totaled 17.9 million square feet. The weighted average remaining lease term for the portfolio was 4.8 years and the average rental rate (including tenant reimbursements) was $21.87 per square foot.

 

During the quarter, 588,000 square feet were renewed equating to a 83.2% renewal rate, at an average capital cost of $3.77 per square foot. Total rent on renewed space increased 12.3% on a straight-line basis, as measured from the GAAP straight-line rent in effect preceding the renewal date and increased 6.4% on a cash basis. For renewed and retenanted space of 719,000 square feet, total straight-line rent increased 9.9% and total rent on a cash basis increased 3.9%. The average committed capital cost for renewed and retenanted space was $6.48 per square foot.

 

The Company recognized total lease termination fees of $56,000, net of write-offs of related straight-line rents and accretion of intangible assets and liabilities for the quarter, as compared to $1.7 million in the first quarter of 2007.

 

Development Activity

 

The Company’s land inventory (wholly-owned and joint venture) at quarter end totaled 1,753 acres that can support 15.4 million square feet of development.

 

2



 

During the quarter, the Company placed 292,000 square feet of development projects into service, which includes 89,500 square feet placed into service during second and third quarters 2007, that were 74.9% leased at March 31, 2008.

 

Disposition Activity

 

So far this year, the Company sold two properties totaling 183,000 square feet in Central New Jersey, reducing the Company’s Central New Jersey portfolio to only two properties totaling 201,000 square feet.

 

Included in the 183,000 square feet sold, are the following:

 

·                  142,000 square foot operating property sold for $17.0 million and realized a gain of $1.4 million.

 

·                  41,000 square foot property sold for $3.2 million.

 

The Company also sold 53,000 square feet of industrial condominiums for $8.4 million held in a joint venture at 13849 Park Center Road in Northern Virginia and realized an after-tax gain of $768,000 (or $554,000, net of minority interests).

 

The Company recognized a gain of $293,000 during the quarter, associated with $654,000 of condemnation proceeds that the Maryland State Highway Administration awarded to the Company, primarily for the transfer of White Marsh, Maryland land that will facilitate the expansion of Interstate 95.

 

Subsequent Events

 

The Company executed the following transactions subsequent to quarter end:

 

·                  Closed a $225 million construction loan facility that will be utilized to fund most of the Company’s construction costs for its wholly owned properties over the next three years. The facility has a one year extension option and interest only payments throughout the term.  The interest rate is based on a pricing grid that is dependent on the Company’s leverage, with the initial interest rate on the facility of Libor plus 160 basis points.

 

·                  41,500 square feet was leased to the University of Maryland’s Earth System Science Interdisciplinary Center in the first 116,000 square foot building at M Square Research Park located in College Park, Maryland.

 

·                  44,000 square feet was leased to Plasmon LMS, Inc. in the 54,000 square foot InterQuest Hybrid II building in Colorado Springs, Colorado.

 

·                  ITT Corporation, Systems Division expanded its lease signed in December 2007 to take occupancy of the entire 104,000 square foot Patriot Park VI building in Colorado Springs, Colorado.

 

Earnings Guidance

 

The Company’s 2008 EPS guidance is $.62 to $.70 per diluted share, including actual gains but excluding any potential gains or losses from the sale of previously depreciated operating properties.

 

3



 

The Company’s 2008 FFO guidance is $2.41 to $2.49 per diluted share, representing FFO growth of 8% to 11% compared to 2007 actual results.

 

Conference Call

 

The Company will hold an investor/analyst conference call:

 

Conference Call and Webcast Date:  Wednesday, May 7, 2008

 

Time:  11:00 a.m. Eastern Time

 

Dial In Number: 800-291-5365

 

Passcode:  30678420

 

A replay of this call will be available beginning Wednesday, May 7 at 1:00 p.m. Eastern Time through Wednesday, May 21 at midnight Eastern Time. To access the replay, please call 888-286-8010 and use passcode 90286124.

 

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) (NYSE: OFC) is a specialty office real estate investment trust (REIT) that focuses on strategic customer relationships and specialized tenant requirements in the U.S. Government, Defense Information Technology and Data sectors. The Company acquires, develops, manages and leases properties which are typically concentrated in large office parks primarily located adjacent to government demand drivers and/or in growth corridors. As of March 31, 2008, the Company owned 248 office and data properties totaling 18.7 million rentable square feet, which includes 18 properties totaling 806,000 square feet held through joint ventures. The Company’s portfolio primarily consists of technically sophisticated buildings in visually appealing settings that are environmentally sensitive, sustainable and meet unique customer requirements. More information on COPT can be found 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, 2007.

 

5



 

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

 

 

 

Three Months Ended
March 31,

 

 

 

2008

 

2007

 

Revenues

 

 

 

 

 

Real estate revenues

 

$

97,280

 

$

89,009

 

Service operations revenues

 

8,992

 

10,077

 

Total revenues

 

106,272

 

99,086

 

Expenses

 

 

 

 

 

Property operating expenses

 

34,563

 

31,583

 

Depreciation and other amortization associated with real estate operations

 

24,937

 

25,997

 

Service operations expenses

 

8,885

 

9,888

 

General and administrative expenses

 

5,933

 

4,877

 

Total operating expenses

 

74,318

 

72,345

 

Operating income

 

31,954

 

26,741

 

Interest expense

 

(20,329

)

(19,776

)

Amortization of deferred financing costs

 

(803

)

(884

)

Gain on sales of non-real estate investments

 

46

 

 

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

 

10,868

 

6,081

 

Equity in loss of unconsolidated entities

 

(54

)

(94

)

Income tax expense

 

(112

)

(105

)

Income from continuing operations before minority interests

 

10,702

 

5,882

 

Minority interests in income from continuing operations

 

(1,145

)

(411

)

Income from continuing operations

 

9,557

 

5,471

 

Income from discontinued operations, net

 

1,036

 

76

 

Income before gain on sales of real estate

 

10,593

 

5,547

 

Gain on sales of real estate, net

 

802

 

 

Net income

 

11,395

 

5,547

 

Preferred share dividends

 

(4,025

)

(3,993

)

Net income available to common shareholders

 

$

7,370

 

$

1,554

 

 

 

 

 

 

 

Earnings per share “EPS” computation

 

 

 

 

 

Numerator

 

$

7,370

 

$

1,554

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

Weighted average common shares - basic

 

47,001

 

45,678

 

Dilutive effect of share-based compensation awards

 

765

 

1,465

 

Weighted average common shares - diluted

 

47,766

 

47,143

 

 

 

 

 

 

 

EPS

 

 

 

 

 

Basic

 

$

0.16

 

$

0.03

 

Diluted

 

$

0.15

 

$

0.03

 

 

6



 

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

 

 

 

Three Months Ended
March  31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Net income

 

$

11,395

 

$

5,547

 

Add: Real estate-related depreciation and amortization

 

24,944

 

26,300

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

164

 

168

 

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

 

(49

)

(42

)

Less: Gain on sales of real estate, excluding development portion

 

(1,380

)

 

Funds from operations (“FFO”)

 

35,074

 

31,973

 

Add: Minority interests-common units in the Operating Partnership

 

1,324

 

308

 

Less: Preferred share dividends

 

(4,025

)

(3,993

)

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

 

32,373

 

28,288

 

Less: Straight-line rent adjustments

 

(2,656

)

(2,571

)

Less: Recurring capital expenditures

 

(4,782

)

(3,141

)

Less: Amortization of deferred market rental revenue

 

(445

)

(511

)

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

 

$

24,490

 

$

22,065

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

Weighted average common shares

 

47,001

 

45,678

 

Conversion of weighted average common units

 

8,154

 

8,411

 

Weighted average common shares/units - basic FFO per share

 

55,155

 

54,089

 

Dilutive effect of share-based compensation awards

 

765

 

1,465

 

Weighted average common shares/units - diluted FFO per share

 

55,920

 

55,554

 

 

 

 

 

 

 

Diluted FFO per common share

 

$

0.58

 

$

0.51

 

Dividends/distributions per common share/unit

 

$

0.34

 

$

0.31

 

Earnings payout ratio

 

219.6

%

934.9

%

Diluted FFO payout ratio

 

58.5

%

60.4

%

Diluted AFFO payout ratio

 

77.4

%

77.4

%

EBITDA interest coverage ratio

 

2.96

x

2.66

x

EBITDA fixed charge coverage ratio

 

2.45

x

2.21

x

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

Denominator for diluted EPS

 

47,766

 

47,143

 

Weighted average common units

 

8,154

 

8,411

 

Denominator for diluted FFO per share

 

55,920

 

55,554

 

 

7



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars and shares in thousands, except per share data)

 

 

 

March 31,

 

December 31,

 

 

 

2008

 

2007

 

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

 

 

 

 

 

Investment in real estate, net of accumulated depreciation

 

$

2,617,079

 

$

2,603,954

 

Total assets

 

2,936,744

 

2,931,853

 

Debt

 

1,845,968

 

1,825,842

 

Total liabilities

 

1,992,917

 

1,979,116

 

Minority interests

 

129,125

 

130,095

 

Beneficiaries’ equity

 

814,702

 

822,642

 

 

 

 

 

 

 

Debt to Total Assets

 

62.9

%

62.3

%

Debt to Undepreciated Book Value of Real Estate Assets

 

61.1

%

60.8

%

Debt to Total Market Capitalization

 

46.8

%

48.0

%

 

 

 

 

 

 

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

 

 

 

 

 

Number of operating properties owned

 

230

 

228

 

Total net rentable square feet owned (in thousands)

 

17,908

 

17,832

 

Occupancy

 

92.9

%

92.6

%

 

 

 

 

 

 

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

 

$

2,936,744

 

$

2,931,853

 

Assets other than assets included in investment in real estate

 

(319,665

)

(327,899

)

Accumulated depreciation on real estate assets

 

303,694

 

288,732

 

Intangible assets on real estate acquisitions, net

 

102,647

 

108,661

 

Denominator for debt to undepreciated book value of real estate assets

 

$

3,023,420

 

$

3,001,347

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2008

 

2007

 

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

 

$

3,847

 

$

6,517

 

Total capital improvements on operating properties

 

1,017

 

1,581

 

Total leasing costs on operating properties

 

1,245

 

2,979

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(795

)

(5,858

)

Less: Nonrecurring capital improvements on operating properties

 

(502

)

(408

)

Less: Nonrecurring leasing costs incurred on operating properties

 

(30

)

(1,698

)

Add: Recurring improvements on operating properties held through joint ventures

 

 

28

 

Recurring capital expenditures

 

$

4,782

 

$

3,141

 

 

8



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2008

 

2007

 

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

 

 

 

 

 

Common share dividends for earnings payout ratio

 

$

16,182

 

$

14,529

 

Common unit distributions

 

2,771

 

2,554

 

Dividends and distributions for FFO & AFFO payout ratio

 

$

18,953

 

$

17,083

 

 

 

 

 

 

 

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

 

 

 

 

 

Net income

 

$

11,395

 

$

5,547

 

Interest expense on continuing operations

 

20,329

 

19,776

 

Interest expense on discontinued operations

 

21

 

488

 

Income tax expense

 

685

 

105

 

Real estate-related depreciation and amortization

 

24,944

 

26,300

 

Amortization of deferred financing costs-continuing operations

 

803

 

884

 

Other depreciation and amortization

 

384

 

326

 

Minority interests

 

1,589

 

426

 

EBITDA

 

$

60,150

 

$

53,852

 

 

 

 

 

 

 

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

 

 

 

 

 

Interest expense from continuing operations

 

$

20,329

 

$

19,776

 

Interest expense from discontinued operations

 

21

 

488

 

Denominator for interest coverage-EBITDA

 

20,350

 

20,264

 

Preferred share dividends

 

4,025

 

3,993

 

Preferred unit distributions

 

165

 

165

 

Denominator for fixed charge coverage-EBITDA

 

$

24,540

 

$

24,422

 

 

 

 

 

 

 

Reconciliation of same property net operating income to same property cash net operating income and same property cash net operating income, adjusted for lease termination fees

 

 

 

 

 

Same property net operating income

 

$

53,575

 

$

52,846

 

Less: Straight-line rent adjustments

 

(1,722

)

(2,275

)

Less: Amortization of deferred market rental revenue

 

(376

)

(490

)

Same property cash net operating income

 

$

51,477

 

$

50,081

 

Less: Lease termination fees, gross

 

(99

)

(1,160

)

Same property cash net operating income, adjusted for lease termination fees

 

$

51,378

 

$

48,921

 

 

9



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Amounts in thousands, except per share data)

 

Reconciliation of projected EPS-diluted to projected diluted

FFO per share

 

 

 

Quarter Ending

 

 

 

June 30, 2008

 

 

 

Low

 

High

 

Reconciliation of numerators

 

 

 

 

 

Numerator for projected EPS-diluted

 

$

5,878

 

$

6,726

 

Real estate-related depreciation and amortization (1)

 

25,518

 

25,518

 

Minority interests-common units

 

1,054

 

1,206

 

Numerator for projected diluted FFO per share

 

$

32,450

 

$

33,450

 

 

 

 

 

 

 

Reconciliation of denominators

 

 

 

 

 

Denominator for projected EPS-diluted

 

48,024

 

48,024

 

Weighted average common units

 

8,126

 

8,126

 

Denominator for projected diluted FFO per share

 

56,150

 

56,150

 

 

 

 

 

 

 

Projected EPS - diluted

 

$

0.12

 

$

0.14

 

Projected diluted FFO per share

 

$

0.58

 

$

0.60

 

 

 

 

 

 

 


(1) The estimate of real estate-related depreciation and amortization excludes any impact of potential write-offs resulting from lease terminations.

 

 

Year Ending

 

 

 

December 31, 2008

 

 

 

Low

 

High

 

Reconciliation of numerators

 

 

 

 

 

Numerator for projected EPS-diluted

 

$

29,683

 

$

33,499

 

Less: Gain on sales of real estate, net of taxes, excluding development portion (1)

 

(1,380

)

(1,380

)

Real estate-related depreciation and amortization (2)

 

101,873

 

101,873

 

Minority interests-common units

 

5,324

 

6,008

 

Numerator for projected diluted FFO per share

 

$

135,500

 

$

140,000

 

 

 

 

 

 

 

Reconciliation of denominators

 

 

 

 

 

Denominator for projected EPS-diluted

 

48,116

 

48,116

 

Weighted average common units

 

8,114

 

8,114

 

Denominator for projected diluted FFO per share

 

56,230

 

56,230

 

 

 

 

 

 

 

Projected EPS - diluted

 

$

0.62

 

$

0.70

 

Projected diluted FFO per share

 

$

2.41

 

$

2.49

 

 


(1) Reconciliation excludes any potential gains or losses from the sale of previously depreciated operating properties.

(2) The estimate of real estate-related depreciation and amortization excludes any impact of potential write-offs resulting from lease terminations.

 

10



 

Top Twenty Office Tenants of Wholly Owned Properties as of March 31, 2008 (1)

(Dollars in thousands)

 

 

 

 

 

 

 

Percentage of

 

Total

 

Percentage

 

Weighted

 

 

 

 

 

Total

 

Total

 

Annualized

 

of Total

 

Average

 

 

 

Number of

 

Occupied

 

Occupied

 

Rental

 

Annualized Rental

 

Remaining

 

Tenant

 

Leases

 

Square Feet

 

Square Feet

 

Revenue (2) (3)

 

Revenue

 

Lease Term (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States of America (5)

 

63

 

2,500,678

 

15.0

%

$

58,283

 

16.0

%

6.2

 

Northrop Grumman Corporation (6)

 

17

 

1,045,442

 

6.3

%

25,938

 

7.1

%

7.4

 

Booz Allen Hamilton, Inc.

 

8

 

714,233

 

4.3

%

20,202

 

5.6

%

6.3

 

Computer Sciences Corporation (6)

 

4

 

454,645

 

2.7

%

11,774

 

3.2

%

3.3

 

Unisys Corporation (7)

 

4

 

760,145

 

4.6

%

8,866

 

2.4

%

1.5

 

L-3 Communications Holdings, Inc (6).

 

3

 

211,493

 

1.3

%

8,722

 

2.4

%

6.0

 

General Dynamics Corporation (6)

 

10

 

298,562

 

1.8

%

7,926

 

2.2

%

2.3

 

The Aerospace Corporation

 

2

 

231,785

 

1.4

%

6,844

 

1.9

%

6.7

 

Wachovia Corporation (6)

 

4

 

183,577

 

1.1

%

6,613

 

1.8

%

10.4

 

Comcast Corporation

 

11

 

342,266

 

2.1

%

6,494

 

1.8

%

3.9

 

AT&T Corporation (6)

 

8

 

306,988

 

1.8

%

5,605

 

1.5

%

5.1

 

ITT Corporation (6)

 

8

 

178,472

 

1.1

%

4,276

 

1.2

%

4.4

 

The Boeing Company (6)

 

4

 

143,480

 

0.9

%

4,128

 

1.1

%

3.5

 

Ciena Corporation

 

3

 

221,609

 

1.3

%

3,742

 

1.0

%

3.9

 

Science Applications International Corp.

 

11

 

167,007

 

1.0

%

3,290

 

0.9

%

0.9

 

BAE Systems PLC (6)

 

7

 

212,339

 

1.3

%

3,099

 

0.9

%

3.7

 

The Johns Hopkins Institutions (6)

 

4

 

124,749

 

0.7

%

2,911

 

0.8

%

8.3

 

Merck & Co., Inc. (Unisys) (7)

 

2

 

227,273

 

1.4

%

2,697

 

0.7

%

1.2

 

Magellan Health Services, Inc.

 

2

 

113,727

 

0.7

%

2,613

 

0.7

%

3.3

 

Wyle Laboratories, Inc.

 

4

 

174,792

 

1.1

%

2,469

 

0.7

%

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

179

 

8,613,262

 

51.8

%

196,491

 

54.0

%

5.5

 

All remaining tenants

 

761

 

8,021,314

 

48.2

%

167,243

 

46.0

%

4.1

 

Total/Weighted Average

 

940

 

16,634,576

 

100.0

%

$

363,733

 

100.0

%

4.8

 

 


(1)

 

Table excludes owner occupied leasing activity which represents 146,399 square feet with a weighted average remaining lease term of 7.0 years as of March 31, 2008.

(2)

 

Total Annualized Rental Revenue is the monthly contractual base rent as of March 31, 2008, 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.

 

11