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 2009 YEAR END RESULTS

 

COLUMBIA, MD February 10, 2010 — Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the full year and quarter ended December 31, 2009.

 

Shareholder Return

 

The Company’s shareholders earned a total return of 25% for the year 2009. For the past ten years, the Company’s shareholders earned a total return of 693%, the second highest ten year return among all equity REITs based on numbers compiled by NAREIT as of December 31, 2009.

 

2009 Highlights

 

·                  5% increase in Diluted Funds from Operations (“Diluted FFO”) per share excluding non-comparable items to $2.49 for the year ended 2009 from $2.38 for 2008. Excluded from 2009 were operating property acquisition costs which under prior accounting rules would have been capitalized. Excluded from 2008 was a gain on early extinguishment of debt upon the repurchase of exchangeable notes. Including these items, we reported 2009 diluted FFO per share of $2.46 and 2008 diluted FFO per share of $2.52.

 

·                  8% decrease in diluted earnings per share (“Diluted EPS”) to $.70 for the year ended 2009 as compared to $.76 per diluted share for the year ended 2008.

 

·                  18% increase in diluted Adjusted Funds from Operations (“AFFO”) to $117.9 million for the year ended 2009 as compared to $100.1 million for the year ended 2008.

 

·                  63% Diluted FFO payout ratio and 81% Diluted AFFO payout ratio for the year.

 

·                  1.1 million square feet under construction that is 54% leased as of February 5, 2010.

 

·                  759,000 square feet in 10 development properties placed into service for the year.

 

·                  90.7% occupied and 91.3% leased for our wholly-owned portfolio as of December 31, 2009.

 

·                  73% renewal rate on expiring leases for the year, representing approximately 1.8 million square feet renewed with an average capital cost of $7.76 per square foot. Total rent on renewed

 

1



 

space increased 4% on a straight-line basis, as measured from the straight-line rent in effect preceding the renewal date and decreased 3% on a cash basis.

 

·                  5% increase in same office property cash NOI for the year, including gross lease termination fees. Excluding gross lease termination fees, same office property cash NOI increased 3% for the year. The Company’s same office portfolio for the year ended December 31, 2009 represents 83% of the rentable square feet of its consolidated portfolio and consists of 220 properties.

 

·                  5.4% increase of quarterly common cash dividend in September 2009.

 

“The Company continued to perform well in 2009 despite a challenging economic environment. We had FFO growth and positive same office results along with opportunistic acquisitions,” stated Randall M. Griffin, President and Chief Executive Officer, Corporate Office Properties Trust. “Importantly, our development activity continues to be entirely focused on our super core clients — the U.S. Government and Defense Information Technology tenants. As expected, we are starting to see an acceleration in demand due to BRAC and the Cyber Initiative, which should help position us for an earlier rebound from the impacts of the recession,” he stated.

 

Financial Ratios

 

As of December 31, 2009, the Company had a total market capitalization of $4.6 billion, with $2.1 billion in debt outstanding, equating to a 45% debt-to-total market capitalization ratio.

 

As of December 31, 2009, the Company’s weighted average interest rate was 5% and the Company had 75% of the total debt subject to fixed interest rates.

 

For the year 2009, the Company’s EBITDA to interest expense coverage ratio was 3.27x, and the EBITDA fixed charge coverage ratio was 2.69x.

 

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 December 31, 2009, the Company’s wholly-owned portfolio of 249 office properties totaled 19.1 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 $24.63 per square foot.

 

For the year, 2.2 million square feet was renewed and retenanted. Total straight-line rent for renewed and retenanted space increased 2% and total rent on a cash basis decreased 6%. The average committed cost for renewed and retenanted space was $9.17 per square foot.

 

For the quarter ended December 31, 2009, 408,000 square feet was renewed equating to a 79% renewal rate, at an average committed cost of $13.12 per square foot. Total rent on renewed space increased 5% on a straight-line basis, as measured from the straight-line rent in effect preceding the renewal date and decreased 4% on a cash basis. For renewed and retenanted space of 509,000 square feet, total straight-line rent increased 3% and total rent on a cash basis decreased 6%. The average committed cost for renewed and retenanted space was $14.14 per square foot.

 

2



 

The Company recognized lease termination fees of $4.6 million, net of write-offs of related straight-line rents and accretion of intangible assets and liabilities for the year ended December 31, 2009, as compared to $481,000 for the year ended December 31, 2008.

 

Development Activity

 

At December 31, 2009, the Company had 2.4 million square feet under construction, development and redevelopment for a total projected cost of $476.9 million.

 

The Company’s land inventory (wholly-owned and joint venture) at December 31, 2009 totaled 1,818 acres that can support 16.6 million square feet of development.

 

Acquisition Activity

 

For 2009, the Company acquired 697,000 square feet for $172.5 million that included:

 

·                  61,000 square foot building and adjacent land that can support approximately 90,000 square feet of additional development for $12.5 million, located at 12515 Academy Ridge in Colorado Springs, Colorado. The building is 100% leased long term to Real Time Logic, Inc., a wholly owned subsidiary of Integral Systems, Inc.

 

·                  474,000 square foot office tower, a parking lot, a utility distribution center, four waterfront lots and riparian rights for $123.2 million, all part of the Canton Crossing planned unit development in Baltimore, Maryland. The office tower was 90% leased on the date of acquisition.

 

·                  162,000 square foot building and a 0.9 acre adjacent land parcel for $38.0 million, located at 1550 West Nursery Road in Linthicum, Maryland. The building is 100% leased long term to Northrop Grumman Corporation.

 

Financing and Capital Transactions

 

The Company executed the following transactions during the year:

 

·                  Issued approximately 3.0 million common shares in an underwritten public offering made in conjunction with the Company’s inclusion in the S&P MidCap 400 Index on April 1, 2009. The shares were issued at a public offering price of $24.35 per share for net proceeds after underwriting discounts but before offering expenses of $72.1 million. The net proceeds were used to pay down the Company’s Revolving Credit Facility and for general corporate purposes.

 

·                  Closed on the following borrowings, using the proceeds primarily to repay maturing debt and pay down its Revolving Credit Facility:

 

·                  a $23.4 million joint venture construction loan with a two-year term and the right to extend for an additional year that carries interest at LIBOR plus 2.75%.

·                  a $50.0 million secured loan with a five-year term that carries interest at LIBOR plus 3.0% (subject to a LIBOR floor of 2.5%).

·                  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 leases subsequent to quarter end.

 

·                  125,000 square foot building located at 324 Sentinel Way in Annapolis Junction, Maryland. The building is 100% leased, long-term.

 

3



 

·                  250,000 square feet in 2 buildings located at 8000 and 8030 Potranco Road in San Antonio, Texas. The buildings are 100% leased, long-term.

 

Conference Call

 

The Company will hold an investor/analyst conference call:

 

Conference Call (within the United States)

 

Date: 

Thursday, February 11, 2010

 

 

Time:

10:00 a.m. Eastern Time

 

 

Telephone Number:

888-679-8033

 

 

Passcode:

10883637

 

Conference Call (outside the United States)

 

Date:

Thursday, February 11, 2010

 

 

Time: 

10:00 a.m. Eastern Time

 

 

Telephone Number:

617-213-4846

 

 

Passcode:

10883637

 

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 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=PXUDU6UW7

 

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, February 11 at 2:00 p.m. Eastern Time through Thursday, February 25 at midnight Eastern Time. To access the replay within in the United States, please call 888-286-8010 and use passcode 38751918. To access the replay outside the United States, please call 617-801-6888 and use passcode 38751918.

 

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.

 

4



 

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 December 31, 2009, the Company owned 269 office and data properties totaling 20.2 million rentable square feet, which includes 20 properties totaling 1.1 million 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;

·                  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
December 31,

 

Year Ended
December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

Revenues

 

 

 

 

 

 

 

 

 

Real estate revenues

 

$

108,850

 

$

102,961

 

$

424,432

 

$

397,220

 

Service operations revenues

 

69,553

 

65,345

 

343,087

 

188,385

 

Total revenues

 

178,403

 

168,306

 

767,519

 

585,605

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating expenses

 

42,604

 

36,766

 

157,314

 

141,052

 

Depreciation and other amortization associated with real estate operations

 

27,281

 

27,094

 

108,609

 

101,937

 

Service operations expenses

 

68,230

 

64,052

 

336,519

 

184,142

 

General and administrative expenses

 

5,965

 

6,488

 

23,240

 

24,096

 

Business development expenses

 

2,149

 

769

 

3,699

 

1,233

 

Total operating expenses

 

146,229

 

135,169

 

629,381

 

452,460

 

Operating income

 

32,174

 

33,137

 

138,138

 

133,145

 

Interest expense

 

(23,278

)

(21,201

)

(82,208

)

(86,414

)

Interest and other income

 

215

 

1,146

 

5,164

 

2,070

 

Gain on early extinguishment of debt

 

 

8,101

 

 

8,101

 

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

 

9,111

 

21,183

 

61,094

 

56,902

 

Equity in income (loss) of unconsolidated entities

 

134

 

20

 

(941

)

(147

)

Income tax expense

 

(27

)

(99

)

(196

)

(201

)

Income from continuing operations

 

9,218

 

21,104

 

59,957

 

56,554

 

Discontinued operations, net of income taxes

 

328

 

333

 

1,342

 

3,658

 

Income before gain on sales of real estate

 

9,546

 

21,437

 

61,299

 

60,212

 

Gain on sales of real estate, net of income taxes

 

 

 

 

1,104

 

Net income

 

9,546

 

21,437

 

61,299

 

61,316

 

Less net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

(463

)

(2,389

)

(4,495

)

(6,519

)

Preferred units in the Operating Partnership

 

(165

)

(165

)

(660

)

(660

)

Other

 

170

 

(40

)

185

 

(172

)

Net income attributable to COPT

 

9,088

 

18,843

 

56,329

 

53,965

 

Preferred share dividends

 

(4,026

)

(4,026

)

(16,102

)

(16,102

)

Net income attributable to COPT common shareholders

 

$

5,062

 

$

14,817

 

$

40,227

 

$

37,863

 

 

 

 

 

 

 

 

 

 

 

Earnings per share “EPS” computation:

 

 

 

 

 

 

 

 

 

Numerator for diluted EPS:

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

5,062

 

$

14,817

 

$

40,227

 

$

37,863

 

Amount allocable to restricted shares

 

(247

)

(200

)

(1,010

)

(728

)

Numerator for diluted EPS

 

4,815

 

14,617

 

39,217

 

37,135

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

57,604

 

51,120

 

55,930

 

48,132

 

Dilutive effect of stock option awards

 

413

 

567

 

477

 

688

 

Weighted average common shares - diluted

 

58,017

 

51,687

 

56,407

 

48,820

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.08

 

$

0.28

 

$

0.70

 

$

0.76

 

 



 

Corporate Office Properties Trust

Summary  Financial Data

(unaudited)

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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,546

 

$

21,437

 

$

61,299

 

$

61,316

 

Add: Real estate-related depreciation and amortization

 

27,475

 

27,290

 

109,386

 

102,772

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

159

 

159

 

640

 

648

 

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

 

 

 

 

(2,630

)

Funds from operations (“FFO”)

 

37,180

 

48,886

 

171,325

 

162,106

 

Less: Noncontrolling interests - preferred units in the Operating Partnership

 

(165

)

(165

)

(660

)

(660

)

Less: Noncontrolling interests - other consolidated entities

 

170

 

(40

)

185

 

(172

)

Less: Preferred share dividends

 

(4,026

)

(4,026

)

(16,102

)

(16,102

)

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

 

(242

)

(72

)

(493

)

(270

)

Less: Basic and diluted FFO allocable to restricted shares

 

(331

)

(407

)

(1,629

)

(1,310

)

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

 

32,586

 

44,176

 

152,626

 

143,592

 

Less: Straight-line rent adjustments

 

1,676

 

(1,927

)

(3,847

)

(10,211

)

Less: Amortization of deferred market rental revenue

 

(679

)

(606

)

(2,126

)

(2,064

)

Less: Recurring capital expenditures

 

(13,900

)

(8,682

)

(31,738

)

(26,293

)

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

 

772

 

778

 

2,955

 

3,224

 

Less: Gain on early extinguishment of debt

 

 

(8,101

)

 

(8,101

)

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

 

$

20,455

 

$

25,638

 

$

117,870

 

$

100,147

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

57,604

 

51,120

 

55,930

 

48,132

 

Conversion of weighted average common units

 

5,078

 

7,993

 

5,717

 

8,107

 

Weighted average common shares/units - basic FFO per share

 

62,682

 

59,113

 

61,647

 

56,239

 

Dilutive effect of share-based compensation awards

 

413

 

567

 

477

 

688

 

Weighted average common shares/units - diluted FFO per share

 

63,095

 

59,680

 

62,124

 

56,927

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share

 

$

0.52

 

$

0.74

 

$

2.46

 

$

2.52

 

Diluted FFO per share, excluding operating property acquisition costs and gain on early extinguishment of debt

 

$

0.55

 

$

0.61

 

$

2.49

 

$

2.38

 

Dividends/distributions per common share/unit

 

$

0.3925

 

$

0.3725

 

$

1.5300

 

$

1.4250

 

Earnings payout ratio

 

452.1

%

130.1

%

217.8

%

187.1

%

Diluted FFO payout ratio

 

76.3

%

50.3

%

62.6

%

57.3

%

Diluted AFFO payout ratio

 

121.6

%

86.7

%

81.1

%

82.2

%

EBITDA interest coverage ratio

 

2.75x

 

3.49x

 

3.27x

 

3.06x

 

EBITDA fixed charge coverage ratio

 

2.31x

 

2.89x

 

2.69x

 

2.54x

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

 

 

 

 

Denominator for diluted EPS

 

58,017

 

51,687

 

56,407

 

48,820

 

Weighted average common units

 

5,078

 

7,993

 

5,717

 

8,107

 

Denominator for diluted FFO per share

 

63,095

 

59,680

 

62,124

 

56,927

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

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

 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2008

 

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

 

 

 

 

 

Properties, net of accumulated depreciation

 

$

3,029,900

 

$

2,778,466

 

Total assets

 

3,380,022

 

3,114,239

 

Debt

 

2,053,841

 

1,856,751

 

Total liabilities

 

2,259,390

 

2,031,816

 

Beneficiaries’ equity

 

1,120,632

 

1,082,423

 

 

 

 

 

 

 

Debt to total assets

 

60.8

%

59.6

%

Debt to undepreciated book value of real estate assets

 

57.8

%

57.8

%

Debt to total market capitalization

 

44.6

%

47.4

%

 

 

 

 

 

 

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

 

 

 

 

 

Number of operating properties owned

 

249

 

238

 

Total net rentable square feet owned (in thousands)

 

19,101

 

18,462

 

Occupancy

 

90.7

%

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

 

$

3,380,022

 

$

3,114,239

 

Assets other than assets included in properties, net

 

(350,122

)

(335,773

)

Accumulated depreciation on real estate assets

 

422,612

 

343,110

 

Intangible assets on real estate acquisitions, net

 

100,671

 

91,848

 

Denominator for debt to undepreciated book value of real estate assets

 

$

3,553,183

 

$

3,213,424

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

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

 

$

2,426

 

$

5,472

 

$

14,030

 

$

20,355

 

Total capital improvements on operating properties

 

9,408

 

4,434

 

16,171

 

11,261

 

Total leasing costs on operating properties

 

2,801

 

1,269

 

7,232

 

4,033

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(851

)

(1,615

)

(3,631

)

(5,692

)

Less: Nonrecurring capital improvements on operating properties

 

(117

)

(836

)

(1,457

)

(3,503

)

Less: Nonrecurring leasing costs incurred on operating properties

 

(186

)

(49

)

(1,102

)

(318

)

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

 

419

 

7

 

495

 

157

 

Recurring capital expenditures

 

$

13,900

 

$

8,682

 

$

31,738

 

$

26,293

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

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

 

$

22,884

 

$

19,283

 

$

87,596

 

$

70,836

 

Common unit distributions

 

1,988

 

2,946

 

7,962

 

11,510

 

Dividends and distributions for FFO & AFFO payout ratio

 

$

24,872

 

$

22,229

 

$

95,558

 

$

82,346

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of diluted FFO to diluted FFO available to common share and common unit holders, excluding operating property acquisition costs and gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

Diluted FFO

 

$

32,586

 

$

44,176

 

$

152,626

 

$

143,592

 

Operating property acquisition costs

 

1,967

 

 

1,967

 

 

Gain on early extinguishment of debt

 

 

(8,101

)

 

(8,101

)

Gain on early extinguishment of debt allocable to restricted shares

 

 

75

 

 

75

 

Diluted FFO available to common share and common unit holders, excluding operating property acquisition costs and gain on early extinguishment of debt

 

$

34,553

 

$

36,150

 

$

154,593

 

$

135,566

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

9,546

 

$

21,437

 

$

61,299

 

$

61,316

 

Interest expense on continuing operations

 

23,278

 

21,201

 

82,208

 

86,414

 

Interest expense on discontinued operations

 

54

 

89

 

212

 

507

 

Income tax expense

 

27

 

99

 

196

 

779

 

Real estate-related depreciation and amortization

 

27,475

 

27,290

 

109,386

 

102,772

 

Depreciation of furniture, fixtures and equipment

 

676

 

548

 

2,425

 

2,196

 

EBITDA

 

$

61,056

 

$

70,664

 

$

255,726

 

$

253,984

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

23,278

 

$

21,201

 

$

82,208

 

$

86,414

 

Interest expense from discontinued operations

 

54

 

89

 

212

 

507

 

Less: Amortization of deferred financing costs

 

(1,125

)

(1,038

)

(4,214

)

(3,843

)

Denominator for interest coverage-EBITDA

 

22,207

 

20,252

 

78,206

 

83,078

 

Preferred share dividends

 

4,026

 

4,026

 

16,102

 

16,102

 

Preferred unit distributions

 

165

 

165

 

660

 

660

 

Denominator for fixed charge coverage-EBITDA

 

$

26,398

 

$

24,443

 

$

94,968

 

$

99,840

 

 

 

 

 

 

 

 

 

 

 

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

 

$

62,384

 

$

63,540

 

$

239,070

 

$

234,579

 

Less: Straight-line rent adjustments

 

767

 

(2,064

)

(948

)

(8,186

)

Less: Amortization of deferred market rental revenue

 

(580

)

(532

)

(1,429

)

(1,554

)

Same office property cash net operating income

 

$

62,571

 

$

60,944

 

$

236,693

 

$

224,839

 

Less: Lease termination fees, gross

 

(347

)

(201

)

(5,531

)

(569

)

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

 

$

62,224

 

$

60,743

 

$

231,162

 

$

224,270

 

 



 

Top Twenty Office Tenants of Wholly Owned Properties as of December 31, 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)

 

69

 

2,673,290

 

15.4

%

79,268

 

18.6

%

6.0

 

Northrop Grumman Corporation (6)

 

17

 

1,302,589

 

7.5

%

33,676

 

7.9

%

7.1

 

Booz Allen Hamilton, Inc.

 

10

 

742,116

 

4.3

%

21,626

 

5.1

%

5.5

 

Computer Sciences Corporation (6)

 

3

 

454,986

 

2.6

%

12,475

 

2.9

%

1.6

 

General Dynamics Corporation (6)

 

10

 

299,153

 

1.7

%

8,302

 

1.9

%

1.0

 

L-3 Communications Holdings, Inc. (6)

 

5

 

266,943

 

1.5

%

7,759

 

1.8

%

4.2

 

Wells Fargo & Company (6)

 

6

 

215,673

 

1.2

%

7,648

 

1.8

%

8.4

 

The Aerospace Corporation (6)

 

3

 

247,253

 

1.4

%

7,629

 

1.8

%

5.1

 

ITT Corporation (6)

 

8

 

305,689

 

1.8

%

7,223

 

1.7

%

4.8

 

CareFirst, Inc.

 

2

 

211,972

 

1.2

%

6,737

 

1.6

%

6.7

 

Comcast Corporation (6)

 

8

 

309,823

 

1.8

%

6,065

 

1.4

%

3.7

 

Integral Systems, Inc. (6)

 

4

 

241,610

 

1.4

%

6,062

 

1.4

%

10.1

 

AT&T Corporation (6)

 

6

 

307,313

 

1.8

%

5,931

 

1.4

%

3.5

 

The Boeing Company (6)

 

4

 

150,768

 

0.9

%

4,704

 

1.1

%

3.7

 

Unisys Corporation

 

2

 

258,498

 

1.5

%

4,631

 

1.1

%

9.5

 

Ciena Corporation

 

4

 

229,842

 

1.3

%

4,391

 

1.0

%

3.4

 

The Johns Hopkins Institutions (6)

 

5

 

139,295

 

0.8

%

3,584

 

0.8

%

5.6

 

BAE Systems PLC (6)

 

7

 

211,805

 

1.2

%

3,243

 

0.8

%

6.8

 

Merck & Co., Inc. (6)

 

2

 

225,900

 

1.3

%

2,777

 

0.7

%

2.9

 

Lockheed Martin Corporation

 

6

 

145,067

 

0.8

%

2,723

 

0.6

%

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

181

 

8,939,585

 

51.6

%

236,454

 

55.4

%

5.5

 

All remaining tenants

 

711

 

8,383,059

 

48.4

%

190,144

 

44.6

%

3.8

 

Total/Weighted Average

 

892

 

17,322,644

 

100.0

%

$

426,598

 

100.0

%

4.8

 

 


(1)   Table excludes owner occupied leasing activity which represents 164,205 square feet with total annualized rental revenue of $3,847 and a weighted average remaining lease term of 5.6 years as of  December 31, 2009.

(2)   Total Annualized Rental Revenue is the monthly contractual base rent as of December 31, 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.

 

29