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 Companys shareholders earned a total return of 25% for the year 2009. For the past ten years, the Companys 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
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 Companys 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 Companys 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 Companys 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 Companys 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.
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 Companys 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 Companys 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 Companys 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.
· 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 Companys 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 Companys website at www.copt.com. A replay of the conference call will be immediately available via webcast in the Investor Relations section of the Companys 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 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 Companys 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 Companys 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 Companys 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 Companys joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with the Companys 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 Companys filings with the Securities and Exchange Commission, particularly the section entitled Risk Factors in Item 1A of the Companys Annual Report on Form 10-K for the year ended December 31, 2008.
Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Year Ended |
|
||||||||
|
|
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 |
|
Year Ended |
|
||||||||
|
|
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.