Exhibit 99.1
The following table sets forth summary financial data as of and for each of the years ended December 31, 2004 through 2008. Certain information in this table has been retrospectively adjusted for our adoption of certain accounting standards effective January 1, 2009 as discussed further in Note 2 to the Consolidated Financial Statements. The table illustrates the significant growth our Company experienced over the periods reported. Most of this growth, particularly pertaining to revenues, operating income and total assets, was attributable to our addition of properties through acquisition and development activities. We financed most of the acquisition and development activities by incurring debt and issuing preferred and common equity, as indicated by the growth in our interest expense, preferred share dividends and weighted average common shares outstanding. The growth in our general and administrative expenses reflects, in large part, the growth in management resources required to support the increased size of our portfolio. Since this information is only a summary, you should refer to our Consolidated Financial Statements and notes thereto and the section of this report entitled Managements Discussion and Analysis of Financial Condition and Results of Operations for additional information.
Corporate Office Properties Trust and Subsidiaries
(in thousands, except per share data and number of properties)
|
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues from real estate operations (1) |
|
$ |
399,633 |
|
$ |
365,914 |
|
$ |
291,444 |
|
$ |
235,956 |
|
$ |
198,672 |
|
Construction contract and other service operations revenues |
|
188,385 |
|
41,225 |
|
60,084 |
|
79,234 |
|
28,903 |
|
|||||
Total revenues |
|
588,018 |
|
407,139 |
|
351,528 |
|
315,190 |
|
227,575 |
|
|||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating expenses (1) |
|
141,139 |
|
123,258 |
|
93,088 |
|
70,202 |
|
57,745 |
|
|||||
Depreciation and other amortization associated with real estate operations (1) |
|
102,720 |
|
104,700 |
|
76,344 |
|
60,342 |
|
48,623 |
|
|||||
Construction contract and other service operations expenses |
|
184,142 |
|
39,793 |
|
57,345 |
|
77,287 |
|
26,996 |
|
|||||
General and administrative expenses |
|
25,329 |
|
21,704 |
|
18,048 |
|
13,533 |
|
10,938 |
|
|||||
Total operating expenses |
|
453,330 |
|
289,455 |
|
244,825 |
|
221,364 |
|
144,302 |
|
|||||
Operating income |
|
134,688 |
|
117,684 |
|
106,703 |
|
93,826 |
|
83,273 |
|
|||||
Interest expense |
|
(86,870 |
) |
(88,638 |
) |
(74,023 |
) |
(55,979 |
) |
(43,663 |
) |
|||||
Interst and other income |
|
2,070 |
|
3,030 |
|
1,077 |
|
304 |
|
269 |
|
|||||
Gain on early extinguishment of debt |
|
8,101 |
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations before equity in loss of unconsolidated entities and income taxes |
|
57,989 |
|
32,076 |
|
33,757 |
|
38,151 |
|
39,879 |
|
|||||
Equity in loss of unconsolidated entities |
|
(147 |
) |
(224 |
) |
(92 |
) |
(88 |
) |
(88 |
) |
|||||
Income tax expense |
|
(201 |
) |
(569 |
) |
(887 |
) |
(668 |
) |
(795 |
) |
|||||
Income from continuing operations |
|
57,641 |
|
31,283 |
|
32,778 |
|
37,395 |
|
38,996 |
|
|||||
Discontinued operations (1)(2) |
|
2,571 |
|
2,622 |
|
22,321 |
|
7,766 |
|
4,012 |
|
|||||
Income before gain (loss) on sales of real estate, net of income taxes |
|
60,212 |
|
33,905 |
|
55,099 |
|
45,161 |
|
43,008 |
|
|||||
Gain (loss) on sales of real estate, net of income taxes (1)(3) |
|
1,104 |
|
2,037 |
|
889 |
|
334 |
|
(150 |
) |
|||||
Net income |
|
61,316 |
|
35,942 |
|
55,988 |
|
45,495 |
|
42,858 |
|
|||||
Net income attributable to noncontrolling interests |
|
(7,351 |
) |
(3,741 |
) |
(7,621 |
) |
(6,464 |
) |
(5,826 |
) |
|||||
Net income attributable to Corporate Office Properties Trust |
|
53,965 |
|
32,201 |
|
48,367 |
|
39,031 |
|
37,032 |
|
|||||
Preferred share dividends |
|
(16,102 |
) |
(16,068 |
) |
(15,404 |
) |
(14,615 |
) |
(16,329 |
) |
|||||
Issuance costs associated with redeemed preferred shares (4) |
|
|
|
|
|
(3,896 |
) |
|
|
(1,813 |
) |
|||||
Net income attributable to Corporate Office Properties Trust common shareholders |
|
$ |
37,863 |
|
$ |
16,133 |
|
$ |
29,067 |
|
$ |
24,416 |
|
$ |
18,890 |
|
Basic earnings per common share (5) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations |
|
$ |
0.73 |
|
$ |
0.29 |
|
$ |
0.25 |
|
$ |
0.49 |
|
$ |
0.47 |
|
Net income |
|
$ |
0.77 |
|
$ |
0.34 |
|
$ |
0.69 |
|
$ |
0.65 |
|
$ |
0.57 |
|
Diluted earnings per common share (5) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations |
|
$ |
0.72 |
|
$ |
0.28 |
|
$ |
0.24 |
|
$ |
0.47 |
|
$ |
0.45 |
|
Net income |
|
$ |
0.76 |
|
$ |
0.33 |
|
$ |
0.67 |
|
$ |
0.63 |
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares outstanding basic |
|
48,132 |
|
46,527 |
|
41,463 |
|
37,371 |
|
33,173 |
|
|||||
Weighted average common shares outstanding diluted |
|
48,820 |
|
47,518 |
|
43,031 |
|
38,997 |
|
34,982 |
|
32
|
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
|||||
Balance Sheet Data (as of year end): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment in real estate |
|
$ |
2,778,466 |
|
$ |
2,604,836 |
|
$ |
2,111,517 |
|
$ |
1,888,106 |
|
$ |
1,544,501 |
|
Total assets |
|
$ |
3,114,239 |
|
$ |
2,932,364 |
|
$ |
2,419,329 |
|
$ |
2,129,759 |
|
$ |
1,732,026 |
|
Debt |
|
$ |
1,856,751 |
|
$ |
1,809,610 |
|
$ |
1,478,460 |
|
$ |
1,348,351 |
|
$ |
1,022,688 |
|
Total liabilities |
|
$ |
2,031,816 |
|
$ |
1,962,884 |
|
$ |
1,609,034 |
|
$ |
1,442,036 |
|
$ |
1,111,224 |
|
Total equity |
|
$ |
1,082,423 |
|
$ |
969,480 |
|
$ |
810,295 |
|
$ |
687,723 |
|
$ |
620,802 |
|
Other Financial Data (for the year ended): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows provided by (used in): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating activities |
|
$ |
180,892 |
|
$ |
138,391 |
|
$ |
113,358 |
|
$ |
95,944 |
|
$ |
84,494 |
|
Investing activities |
|
$ |
(290,822 |
) |
$ |
(328,404 |
) |
$ |
(254,041 |
) |
$ |
(420,301 |
) |
$ |
(268,720 |
) |
Financing activities |
|
$ |
92,067 |
|
$ |
206,728 |
|
$ |
137,822 |
|
$ |
321,320 |
|
$ |
188,566 |
|
Numerator for diluted EPS |
|
$ |
37,135 |
|
$ |
15,616 |
|
$ |
28,618 |
|
$ |
24,416 |
|
$ |
18,911 |
|
Diluted funds from operations (6) |
|
$ |
143,592 |
|
$ |
121,371 |
|
$ |
97,165 |
|
$ |
88,490 |
|
$ |
75,549 |
|
Diluted funds from operations per share (6) |
|
$ |
2.52 |
|
$ |
2.17 |
|
$ |
1.89 |
|
$ |
1.86 |
|
$ |
1.73 |
|
Cash dividends declared per common share |
|
$ |
1.43 |
|
$ |
1.30 |
|
$ |
1.18 |
|
$ |
1.07 |
|
$ |
0.98 |
|
Property Data (as of year end): |
|
|
|
|
|
|
|
|
|
|
|
|||||
Number of properties owned (1)(7) |
|
238 |
|
228 |
|
170 |
|
165 |
|
143 |
|
|||||
Total rentable square feet owned (1)(7) |
|
18,462 |
|
17,832 |
|
15,050 |
|
13,708 |
|
11,765 |
|
(1) Certain prior period amounts pertaining to properties included in discontinued operations have been reclassified to conform with the current presentation. These reclassifications did not affect consolidated net income or shareholders equity.
(2) Reflects income derived from three operating properties we sold in 2005, seven operating real estate properties we sold in 2006, four operating real estate properties we sold in 2007 and three operating real estate properties we sold in 2008 (see Note 17 to our Consolidated Financial Statements).
(3) Reflects gain (loss) from sales of properties and unconsolidated real estate joint ventures not associated with discontinued operations.
(4) Reflects a decrease to net income available to common shareholders pertaining to the original issuance costs recognized upon the redemption of the Series E and Series F Preferred Shares of beneficial interest in 2006 and the Series B Preferred Shares of beneficial interest in 2004.
(5) Basic and diluted earnings per common share are calculated based on amounts attributable to common shareholders of Corporate Office Properties Trust.
(6) For definitions of diluted funds from operations per share and diluted funds from operations and reconciliations of these measures to their comparable measures under generally accepted accounting principles, you should refer to the section entitled Funds from Operations within the section entitled Managements Discussion and Analysis of Financial Condition and Results of Operations.
(7) Amounts reported reflect only wholly owned properties.
33