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

Senior Vice President and Treasurer

443-285-5450

maryellen.fowler@copt.com

 

CORPORATE OFFICE PROPERTIES TRUST

REPORTS THIRD QUARTER 2009 RESULTS

 

COLUMBIA, MD October 28, 2009 — Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the quarter and nine months ended September 30, 2009.

 

Highlights

·                  6% increase in diluted earnings per share (“Diluted EPS”) to $.18 or $10.4 million of net income available to common shareholders for the third quarter 2009 as compared to $.17 per diluted share or $8.2 million of net income available to common shareholders for the third quarter 2008. Year to date, diluted EPS increased 32% to $.62 or $35.2 million of net income available to common shareholders as compared to $.47 per diluted share or $23.0 million of net income available to common shareholders for the first nine months of 2008.

 

·                  3% decrease in diluted Funds from Operations (“FFO”) per share to $.60 for the third quarter 2009 from $.62 for the third quarter 2008. FFO increased 7% to $42.4 million for the third quarter 2009 from $39.5 million for the third quarter 2008. Year to date, diluted FFO per share increased 10% to $1.94 or $134.1 million from $1.77 or $113.2 million for the first nine months of 2008.

 

·                  9% increase in diluted Adjusted Funds from Operations available to common share and common unit holders (“Diluted AFFO”) to $27.8 million for the third quarter 2009 as compared to $25.5 million for the third quarter 2008. Year to date, diluted AFFO increased 31% to $97.4 million from $74.5 million for the first nine months of 2008.

 

·                  91% occupied and leased for our wholly-owned portfolio as of September 30, 2009.

 

·                  68% renewal rate on expiring leases for third quarter 2009, with a 4% decrease in total straight-line rents for renewed space.

 

·                  5% increase in same office property cash NOI for the quarter compared to the third quarter 2008. The Company’s same office portfolio for the quarter ended September 30, 2009 represents 91% of the rentable square feet of its consolidated portfolio and consists of 230 properties.

 

1



 

·                  761,000 square feet leased in the quarter and approximately 1.9 million square feet leased year to date.

 

“The Company continues to perform well despite an increasingly difficult real estate environment.  We increased our cash dividend during the quarter by 5.4%, one of the few REITs to do so this year,” stated Randall M. Griffin, President and Chief Executive Officer, Corporate Office Properties Trust. “We had an active leasing quarter. Our focused expense control efforts helped produce strong same office performance,” he added.

 

Financial Ratios

Diluted FFO payout ratio for the nine months ended September 30, 2009 was 59% as compared to 60% for the nine months ended September 30, 2008. Diluted AFFO payout ratio for the nine months ended September 30, 2009 was 73% as compared to 81% for the nine months ended September 30, 2008.

 

As of September 30, 2009, the Company had a total market capitalization of $4.5 billion, with $1.9 billion in debt outstanding, equating to a 43% debt to total market capitalization ratio.

 

For the third quarter 2009, the Company’s weighted average interest rate was 4.9% and at September 30, 2009, the Company had 85% of its total debt subject to fixed interest rates.

 

For the third quarter 2009, the Company’s EBITDA to interest coverage ratio was 3.2x, and the EBITDA fixed charge coverage ratio was 2.6x.

 

Reconciliations of non-GAAP measures to the most directly comparable GAAP measures are included in the tables that follow the text of this press release.

 

Operating Results

At September 30, 2009, the Company’s wholly-owned portfolio of 246 office properties totaled 18.4 million square feet. The weighted average remaining lease term for the portfolio was 4.5 years and the average rental rate (including tenant reimbursements) was $24.04 per square foot.

 

For the quarter ended September 30, 2009, 529,000 square feet was renewed equating to a 68% renewal rate, at an average committed cost of $5.04 per square foot. Total rent on renewed space decreased 4% on a straight-line basis, as measured from the straight-line rent in effect preceding the renewal date and decreased 8% on a cash basis. For renewed and retenanted space of 670,000 square feet, total straight-line rent decreased 6% and total rent on a cash basis decreased 12%. The average committed cost for renewed and retenanted space was $6.09 per square foot.

 

For the nine months ended September 30, 2009, 1.4 million square feet was renewed equating to a 72% renewal rate, at an average committed cost of $6.14 per square foot.

 

Development Activity

At September 30, 2009, the Company had 2.4 million square feet under construction, development and redevelopment for a total projected cost of $478.3 million.

 

The Company’s land inventory (wholly-owned and joint venture) at September 30, 2009 totaled 1,821 acres that can support 16.1 million square feet of development.

 

During the quarter, the Company placed into service 338,000 square feet located in six properties.

 

2



 

Financing and Capital Transactions

The Company closed the following transactions during the quarter:

 

·                  A $90.0 million secured loan with a five-year term that carries interest at 7.25%.

·                  A $185.0 million secured loan with a seven-year term that carries interest at 7.25%.

 

Subsequent Events

The Company executed the following transactions subsequent to quarter end:

 

·                  Acquired a newly-constructed, 156,000 square foot property that is 100% leased, long-term to Northrop Grumman Corporation and a 0.9 acre adjacent land parcel located in Linthicum, Maryland.

·                  Acquired a 474,000 square foot office tower, parking lot, utility distribution center, four waterfront lots and riparian rights, all part of the Canton Crossing planned unit development in Baltimore, Maryland. The waterfront lots are approved for 500,000 square feet of office, 150,000 square feet of retail, a 450 room hotel and a marina. The office tower is 91% leased with CareFirst as the largest tenant at 34%.

 

Earnings Guidance

The Company will discuss its updated 2009 diluted FFO per share guidance and its initial 2010 diluted FFO per share guidance on its earnings conference call.

 

Conference Call

The Company will hold an investor/analyst conference call:

 

Conference Call (within the United States)

 

Date:

Thursday, October 29, 2009

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

888-679-8018

 

 

Passcode:

90330872

 

 

Conference Call (outside the United States)

 

 

Date:

Thursday, October 29, 2009

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

617-213-4845

 

 

Passcode:

90330872

 

Please use the following link to pre-register and view important information about this conference call. Pre-registering is not mandatory but is recommended as it will provide you immediate entry

 

3



 

into the call and will facilitate the timely start of the conference. Pre-registration only takes a few moments and you may pre-register at anytime, including up to and after the call start time. To pre-register, please click on the below link:

https://www.theconferencingservice.com/prereg/key.process?key=P86DV6HWU

 

You may also pre-register in the Investor Relations section of the Company’s website at www.copt.com. Alternatively, you may be placed into the call by an operator by calling the number provided above at least 5 to 10 minutes before the start of the call. A replay of this call will be available beginning Thursday, October 29 at 3:00 p.m. Eastern Time through Thursday, November 12 at midnight Eastern Time. To access the replay within the United States, please call 888-286-8010 and use passcode 18266981. To access the replay outside the United States, please call 617-801-6888 and use passcode 18266981.

 

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 non-GAAP measures to the most directly comparable GAAP measures 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 September 30, 2009, the Company owned 265 office and data properties totaling 19.4 million rentable square feet, which includes 19 properties totaling 989,000 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. COPT is an S&P MidCap 400 company and more information 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;

·                  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;

 

4



 

·                  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 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2008.

 

5



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

Revenues

 

 

 

 

 

 

 

 

 

Real estate revenues

 

$

104,843

 

$

101,086

 

$

317,405

 

$

296,034

 

Service operations revenues

 

95,321

 

90,002

 

273,534

 

123,040

 

Total revenues

 

200,164

 

191,088

 

590,939

 

419,074

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating expenses

 

38,583

 

35,854

 

114,778

 

104,353

 

Depreciation and other amortization associated with real estate operations

 

26,712

 

25,583

 

81,911

 

75,430

 

Service operations expenses

 

93,805

 

87,657

 

268,289

 

120,090

 

General and administrative expenses

 

5,898

 

5,904

 

17,275

 

17,608

 

Business development expenses

 

458

 

199

 

1,550

 

464

 

Total operating expenses

 

165,456

 

155,197

 

483,803

 

317,945

 

Operating income

 

34,708

 

35,891

 

107,136

 

101,129

 

Interest expense

 

(20,986

)

(22,503

)

(59,088

)

(65,580

)

Interest and other income

 

2,619

 

559

 

4,949

 

924

 

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

 

16,341

 

13,947

 

52,997

 

36,473

 

Equity in loss of unconsolidated entities

 

(758

)

(57

)

(1,075

)

(167

)

Income tax expense

 

(47

)

(97

)

(169

)

(102

)

Income from continuing operations

 

15,536

 

13,793

 

51,753

 

36,204

 

Discontinued operations

 

 

(9

)

 

2,571

 

Income before gain on sales of real estate

 

15,536

 

13,784

 

51,753

 

38,775

 

Gain on sales of real estate, net of income taxes

 

 

4

 

 

1,104

 

Net income

 

15,536

 

13,788

 

51,753

 

39,879

 

Less net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

(956

)

(1,467

)

(4,032

)

(4,130

)

Preferred units in the Operating Partnership

 

(165

)

(165

)

(495

)

(495

)

Other

 

40

 

90

 

15

 

(132

)

Net income attributable to COPT

 

14,455

 

12,246

 

47,241

 

35,122

 

Preferred share dividends

 

(4,025

)

(4,025

)

(12,076

)

(12,076

)

Net income attributable to COPT common shareholders

 

$

10,430

 

$

8,221

 

$

35,165

 

$

23,046

 

 

 

 

 

 

 

 

 

 

 

Earnings per share “EPS” computation:

 

 

 

 

 

 

 

 

 

Numerator for diluted EPS:

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

10,430

 

$

8,221

 

$

35,165

 

$

23,046

 

Amount allocable to restricted shares

 

(253

)

(192

)

(763

)

(528

)

Numerator for diluted EPS

 

10,177

 

8,029

 

34,402

 

22,518

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

57,470

 

47,273

 

55,366

 

47,128

 

Dilutive effect of stock option awards

 

485

 

779

 

506

 

765

 

Weighted average common shares - diluted

 

57,955

 

48,052

 

55,872

 

47,893

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.18

 

$

0.17

 

$

0.62

 

$

0.47

 

 

6



 

Corporate Office Properties Trust

Summary  Financial Data

(unaudited)

(Amounts in thousands, except per share data and ratios)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

Net income

 

$

15,536

 

$

13,788

 

$

51,753

 

$

39,879

 

Add: Real estate-related depreciation and amortization

 

26,712

 

25,583

 

81,911

 

75,482

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

160

 

162

 

481

 

489

 

Less: Gain on sales of operating properties, net of income taxes

 

 

 

 

(2,630

)

Funds from operations (“FFO”)

 

42,408

 

39,533

 

134,145

 

113,220

 

Less: Noncontrolling interests - preferred units in the Operating Partnership

 

(165

)

(165

)

(495

)

(495

)

Less: Noncontrolling interests - other consolidated entities

 

40

 

90

 

15

 

(132

)

Less: Preferred share dividends

 

(4,025

)

(4,025

)

(12,076

)

(12,076

)

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

 

(91

)

(74

)

(251

)

(198

)

Less: Basic and diluted FFO allocable to restricted shares

 

(395

)

(321

)

(1,298

)

(903

)

Basic and diluted FFO available to common share and common unit holders (“Basic and diluted FFO”)

 

37,772

 

35,038

 

120,040

 

99,416

 

Less: Straight-line rent adjustments

 

(2,665

)

(2,850

)

(5,523

)

(8,284

)

Less: Amortization of deferred market rental revenue

 

(451

)

(555

)

(1,447

)

(1,458

)

Less: Recurring capital expenditures

 

(7,572

)

(7,008

)

(17,838

)

(17,611

)

Add: Amortization of discount on Exchangeable Senior Notes, net of amounts capitalized

 

762

 

828

 

2,183

 

2,446

 

Diluted adjusted funds from operations available to common share and common unit holders (“Diluted AFFO”)

 

$

27,846

 

$

25,453

 

$

97,415

 

$

74,509

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

57,470

 

47,273

 

55,366

 

47,128

 

Conversion of weighted average common units

 

5,084

 

8,130

 

5,932

 

8,145

 

Weighted average common shares/units - basic FFO per share

 

62,554

 

55,403

 

61,298

 

55,273

 

Dilutive effect of share-based compensation awards

 

485

 

779

 

506

 

765

 

Weighted average common shares/units - diluted FFO per share

 

63,039

 

56,182

 

61,804

 

56,038

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share

 

$

0.60

 

$

0.62

 

$

1.94

 

$

1.77

 

Dividends/distributions per common share/unit

 

$

0.3925

 

$

0.3725

 

$

1.1375

 

$

1.0525

 

Earnings payout ratio

 

219.1

%

233.3

%

184.0

%

223.7

%

Diluted FFO payout ratio

 

65.8

%

63.4

%

58.9

%

60.5

%

Diluted AFFO payout ratio

 

89.2

%

87.2

%

72.6

%

80.7

%

EBITDA interest coverage ratio

 

3.20x

 

2.92x

 

3.47x

 

2.91x

 

EBITDA fixed charge coverage ratio

 

2.64x

 

2.44x

 

2.83x

 

2.43x

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

 

 

 

 

Denominator for diluted EPS

 

57,955

 

48,052

 

55,872

 

47,893

 

Weighted average common units

 

5,084

 

8,130

 

5,932

 

8,145

 

Denominator for diluted FFO per share

 

63,039

 

56,182

 

61,804

 

56,038

 

 

7



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

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

 

 

 

September 30, 
2009

 

December 31, 
2008

 

 

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

 

 

 

 

 

 

Properties, net of accumulated depreciation

 

$

2,868,707

 

$

2,778,466

 

 

Total assets

 

3,230,647

 

3,114,239

 

 

Debt

 

1,897,852

 

1,856,751

 

 

Total liabilities

 

2,094,464

 

2,031,816

 

 

Beneficiaries’ equity

 

1,136,183

 

1,082,423

 

 

 

 

 

 

 

 

 

Debt to total assets

 

58.7

%

59.6

%

 

Debt to undepreciated book value of real estate assets

 

56.7

%

57.8

%

 

Debt to total market capitalization

 

42.6

%

47.4

%

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Number of operating properties owned

 

246

 

238

 

 

Total net rentable square feet owned (in thousands)

 

18,449

 

18,462

 

 

Occupancy

 

90.9

%

93.2

%

 

 

 

 

 

 

 

 

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

 

$

3,230,647

 

$

3,114,239

 

 

Assets other than assets included in properties, net

 

(361,940

)

(335,773

)

 

Accumulated depreciation on real estate assets

 

402,125

 

343,110

 

 

Intangible assets on real estate acquisitions, net

 

75,506

 

91,848

 

 

Denominator for debt to undepreciated book value of real estate assets

 

$

3,346,338

 

$

3,213,424

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

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

 

$

3,553

 

$

6,305

 

$

11,604

 

$

14,883

 

Total capital improvements on operating properties

 

2,927

 

3,179

 

6,763

 

6,827

 

Total leasing costs on operating properties

 

1,855

 

999

 

4,431

 

2,764

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(711

)

(1,995

)

(2,780

)

(4,077

)

Less: Nonrecurring capital improvements on operating properties

 

(58

)

(1,299

)

(1,340

)

(2,667

)

Less: Nonrecurring leasing costs incurred on operating properties

 

 

(217

)

(916

)

(269

)

Add: Recurring capital expenditures on operating properties held through joint ventures

 

6

 

36

 

76

 

150

 

Recurring capital expenditures

 

$

7,572

 

$

7,008

 

$

17,838

 

$

17,611

 

 

8



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

Reconciliation of dividends for earnings payout ratio to dividends and distributions for FFO & AFFO payout ratio

 

 

 

 

 

 

 

 

 

Common share dividends for earnings payout ratio

 

$

22,851

 

$

19,183

 

$

64,712

 

$

51,553

 

Common unit distributions

 

1,995

 

3,021

 

5,974

 

8,564

 

Dividends and distributions for FFO & AFFO payout ratio

 

$

24,846

 

$

22,204

 

$

70,686

 

$

60,117

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

15,536

 

$

13,788

 

$

51,753

 

$

39,879

 

Interest expense on continuing operations

 

20,986

 

22,503

 

59,088

 

65,580

 

Interest expense on discontinued operations

 

 

 

 

51

 

Income tax expense

 

47

 

97

 

169

 

680

 

Real estate-related depreciation and amortization

 

26,712

 

25,583

 

81,911

 

75,482

 

Depreciation of furniture, fixtures and equipment

 

458

 

401

 

1,261

 

1,177

 

EBITDA

 

$

63,739

 

$

62,372

 

$

194,182

 

$

182,849

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

20,986

 

$

22,503

 

$

59,088

 

$

65,580

 

Interest expense from discontinued operations

 

 

 

 

51

 

Less: Amortization of deferred financing costs

 

(1,056

)

(1,143

)

(3,089

)

(2,805

)

Denominator for interest coverage-EBITDA

 

19,930

 

21,360

 

55,999

 

62,826

 

Preferred share dividends

 

4,025

 

4,025

 

12,076

 

12,076

 

Preferred unit distributions

 

165

 

165

 

495

 

495

 

Denominator for fixed charge coverage-EBITDA

 

$

24,120

 

$

25,550

 

$

68,570

 

$

75,397

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of same property net operating income to same office property cash net operating income and same office property cash net operating income, excluding gross lease termination fees

 

 

 

 

 

 

 

 

 

Same office property net operating income

 

$

63,608

 

$

62,412

 

$

185,660

 

$

179,560

 

Less: Straight-line rent adjustments

 

(733

)

(2,529

)

(2,204

)

(6,683

)

Less: Amortization of deferred market rental revenue

 

(385

)

(480

)

(944

)

(1,117

)

Same office property cash net operating income

 

$

62,490

 

$

59,403

 

$

182,512

 

$

171,760

 

Less: Lease termination fees, gross

 

(966

)

(209

)

(5,184

)

(368

)

Same office property cash net operating income, excluding gross lease termination fees

 

$

61,524

 

$

59,194

 

$

177,328

 

$

171,392

 

 

9



 

Top Twenty Office Tenants of Wholly Owned Properties as of September 30, 2009 (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)

 

67

 

2,649,894

 

15.8

%

75,570

 

18.7

%

6.2

 

Northrop Grumman Corporation

 

(6)

 

15

 

1,135,642

 

6.8

%

30,218

 

7.5

%

6.0

 

Booz Allen Hamilton, Inc.

 

 

 

9

 

738,284

 

4.4

%

21,545

 

5.3

%

5.5

 

Computer Sciences Corporation

 

(6)

 

3

 

454,986

 

2.7

%

12,475

 

3.1

%

1.8

 

L-3 Communications Holdings, Inc.

 

(6)

 

5

 

266,943

 

1.6

%

9,877

 

2.4

%

4.5

 

General Dynamics Corporation

 

(6)

 

10

 

299,153

 

1.8

%

8,302

 

2.1

%

1.3

 

Wells Fargo & Company

 

(6)

 

7

 

218,199

 

1.3

%

7,764

 

1.9

%

8.4

 

The Aerospace Corporation

 

(6)

 

3

 

245,935

 

1.5

%

7,523

 

1.9

%

5.3

 

ITT Corporation

 

(6)

 

8

 

305,689

 

1.8

%

7,223

 

1.8

%

4.8

 

Integral Systems, Inc.

 

(6)

 

4

 

241,504

 

1.4

%

6,062

 

1.5

%

10.4

 

Comcast Corporation

 

(6)

 

7

 

306,123

 

1.8

%

6,011

 

1.5

%

4.1

 

AT&T Corporation

 

(6)

 

5

 

306,932

 

1.8

%

5,955

 

1.5

%

3.7

 

Unisys Corporation

 

 

 

2

 

258,498

 

1.5

%

4,631

 

1.1

%

0.5

 

The Boeing Company

 

(6)

 

4

 

144,227

 

0.9

%

4,467

 

1.1

%

4.0

 

Ciena Corporation

 

 

 

4

 

229,842

 

1.4

%

4,391

 

1.1

%

3.7

 

BAE Systems PLC

 

(6)

 

7

 

211,805

 

1.3

%

3,235

 

0.8

%

5.8

 

The Johns Hopkins Institutions

 

(6)

 

4

 

128,827

 

0.8

%

3,234

 

0.8

%

3.1

 

Merck & Co., Inc.

 

(6)

 

2

 

225,900

 

1.3

%

2,772

 

0.7

%

7.0

 

Lockheed Martin Corporation

 

 

 

5

 

143,943

 

0.9

%

2,683

 

0.7

%

2.8

 

Magellan Health Services, Inc.

 

 

 

2

 

113,727

 

0.7

%

2,681

 

0.7

%

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

 

 

173

 

8,626,053

 

51.4

%

226,619

 

56.2

%

5.3

 

All remaining tenants

 

 

 

702

 

8,151,421

 

48.6

%

176,721

 

43.8

%

3.6

 

Total/Weighted Average

 

 

 

875

 

16,777,474

 

100.0

%

$

403,340

 

100.0

%

4.5

 

 


(1)

 

Table excludes owner occupied leasing activity which represents 164,257 square feet with a weighted average remaining lease term of 5.8 years as of September 30, 2009.

(2)

 

Total Annualized Rental Revenue is the monthly contractual base rent as of September 30, 2009, 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.

 

 

10