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 SECOND QUARTER 2010 RESULTS

 

COLUMBIA, MD July 28, 2010 — Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the quarter ended June 30, 2010.

 

Highlights

 

·                  Funds from Operations (“FFO”) per diluted share for the second quarter 2010, excluding the effect of operating property acquisition costs, was $.54 as compared to $.67 for the second quarter 2009, a decrease of 19%. Including these costs, FFO per diluted share for the second quarter 2010 was $.53. This decline was primarily a result of a $7 million increase in interest expense and a $1.5 million decrease in net construction fees. Net Operating Income (“NOI”) increased primarily due to development placed in service and acquisitions that occurred late in 2009, partially offset by a $2.3 million decrease in NOI attributable to vacancies in assets we expect to redevelop in Blue Bell, PA and a warehouse in Columbia, MD.

 

·                  Net income attributable to common shareholders for the second quarter 2010 was $4.4 million or $.07 per diluted earnings per share (“Diluted EPS”) as compared to $12.6 million of net income available to common shareholders or $.22 Diluted EPS for the second quarter 2009, a decrease of 68% per share.

 

·                  Diluted Adjusted Funds from Operations (“Diluted AFFO”) available to common share and common unit holders was $26.7 million for the second quarter 2010 as compared to $36.2 million for the second quarter 2009, a decrease of 26%.

 

·                  88.3% occupied and 89.3% leased for our wholly-owned portfolio as of June 30, 2010.

 

·                  Flat same office property cash NOI including gross lease termination fees for the quarter ended June 30, 2010 as compared to the quarter ended June 30, 2009.

 

·                  588,000 square feet renewed for a 71% renewal rate for the quarter ended June 30, 2010.

 

·                  545,000 square feet of development space leased during the six months ended June 30, 2010.

 

“Our results for the quarter were in line with our expectations. However, consensus was impacted by several estimates that assumed NOI contributions from development placed in service and

 

1



 

acquisitions earlier than our guidance indicated,” stated Randall M. Griffin, President and Chief Executive Officer, Corporate Office Properties Trust. “Also, a few estimates did not include our guidance regarding higher interest expense as a result of our exchangeable notes offering,” he added.

 

Financial Ratios

 

Diluted FFO payout ratio for the six months ended June 30, 2010 was 75% as compared to 56% for the six months ended June 30, 2009. Diluted AFFO payout ratio for the six months ended June 30, 2010 was 96% as compared to 66% for the six months ended June 30, 2009.

 

As of June 30, 2010, the Company had a total market capitalization of $4.8 billion, with $2.2 billion in debt outstanding, equating to a 45% debt to total market capitalization ratio.

 

For the second quarter 2010, the Company’s weighted average interest rate was 5.3% compared to 4.7% for the second quarter 2009. At June 30, 2010, the Company had 81% of its total debt subject to fixed interest rates.

 

For the second quarter 2010, the Company’s EBITDA to interest coverage ratio was 2.8x, and the EBITDA fixed charge coverage ratio was 2.4x.

 

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 June 30, 2010, the Company’s wholly-owned portfolio of 247 office properties totaled 19.5 million square feet. The weighted average remaining lease term for the portfolio was 4.6 years and the average rental rate (including tenant reimbursements) was $24.72 per square foot.

 

For the quarter ended June 30, 2010, 588,000 square feet was renewed, at an average committed cost of $4.09 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. For renewed and retenanted space of 752,000 square feet, total straight-line rent increased 3% and total rent on a cash basis decreased 4%. The average committed cost for renewed and retenanted space was $9.97 per square foot.

 

Development Activity

 

At June 30, 2010, the Company had 3.3 million square feet under construction, development and redevelopment for a total projected cost of $707.8 million.

 

The Company’s land inventory (wholly-owned and joint venture) at June 30, 2010 totaled 2,270 acres that can support up to 21.6 million square feet of estimated development.

 

During the quarter, the Company placed into service 255,000 square feet located in four properties.

 

The Company entered a new submarket with control of approximately 15 acres and the development potential of up to 980,000 square feet in the Northern Virginia submarket of Springfield. This project, known as Patriot Ridge, is adjacent to the new National Geospatial Intelligence Agency (NGA) headquarters currently under construction. The NGA will occupy a 2.4 million square foot facility which will be located at Fort Belvoir, the beneficiary of the largest BRAC gain of any military installation in the country.

 

2



 

Acquisition Activity

 

The Company acquired a 152,000 square foot building for $40 million located at 1550 Westbranch Drive in Tysons Corner, Virginia. The building is 100% leased to The MITRE Corporation.

 

Financing and Capital Transactions

 

The Company closed the following transactions during the quarter:

 

·                  On April 7, 2010, the Company issued $240 million aggregate principal amount of 4.25% Exchangeable Senior Notes due 2030. The notes have an exchange settlement feature that provides that the notes may, under certain circumstances, be exchangeable for cash and our common shares at an initial exchange rate (subject to adjustment) of 20.7658 shares for $1,000 principal amount of the notes (equivalent to an exchange price of $48.16 per common share, a 20% premium over the closing price on the NYSE on the transaction pricing date). The Company used the proceeds for general corporate purposes, including repayment of borrowings under its unsecured revolving credit facility.

 

·                  Increased the Company’s revolving credit facility by $100 million, from $600 million to $700 million in April 2010.

 

“We continue to experience a challenging leasing environment for portions of our existing portfolio. Offsetting this pressure, we are capturing increased leasing activity, at excellent margins, for our projects under construction and are starting new projects based on demand. We have added two strong future projects to our development pipeline,” stated Randall M. Griffin, President and Chief Executive Officer, Corporate Office Properties Trust. “In addition, we have commenced our 2010 acquisitions that are expected to total over $300 million for the year. The combination of our development placed in service, acquisitions under way and gains on our strategic investment is expected to accelerate FFO results for the second half of 2010,” he added.

 

Earnings Guidance

 

The Company revised its 2010 diluted EPS guidance from a range of $.51 to $.68 to a range of $.50 to $.63 per diluted share.

 

The Company revised its 2010 diluted FFO per share guidance from a range of $2.31 to $2.49 to a range of $2.31 to $2.46. This guidance excludes any initial property acquisition costs that would be required to be expensed as incurred.

 

Conference Call

 

The Company will hold an investor/analyst conference call:

 

Conference Call (within the United States)

 

Date:

Thursday, July 29, 2010

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

888-679-8034

 

 

Passcode:

39421048

 

3



 

Conference Call (outside the United States)

 

Date:

Thursday, July 29, 2010

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

617-213-4847

 

 

Passcode:

39421048

 

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=PU738Q8YR

 

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, July 29 at 3:00 p.m. Eastern Time through Thursday, August 12 at midnight Eastern Time. To access the replay within in the United States, please call 888-286-8010 and use passcode 67473908. To access the replay outside the United States, please call 617-801-6888 and use passcode 67473908.

 

The conference calls 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 calls 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 June 30, 2010, the Company owned 267 office and data properties totaling 20.6 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.

 

4



 

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”, “could”, “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;

 

·                  changes in our plans for properties or our views of market economic conditions that could result in recognition of impairment losses;

 

·                  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, 2009.

 

5



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenues

 

 

 

 

 

 

 

 

 

Real estate revenues

 

$

109,257

 

$

105,007

 

$

221,485

 

$

211,115

 

Construction contract and other service revenues

 

26,065

 

103,324

 

63,430

 

178,213

 

Total revenues

 

135,322

 

208,331

 

284,915

 

389,328

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating expenses

 

40,005

 

37,100

 

88,140

 

76,064

 

Depreciation and amortization associated with real estate operations

 

29,548

 

28,493

 

57,144

 

54,770

 

Construction contract and other service expenses

 

25,402

 

101,161

 

61,801

 

174,484

 

General and administrative expenses

 

5,926

 

5,834

 

11,826

 

11,377

 

Business development expenses

 

465

 

446

 

620

 

1,092

 

Total operating expenses

 

101,346

 

173,034

 

219,531

 

317,787

 

Operating income

 

33,976

 

35,297

 

65,384

 

71,541

 

Interest expense

 

(25,812

)

(18,620

)

(48,450

)

(37,983

)

Interest and other income

 

245

 

1,252

 

1,547

 

2,330

 

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

 

8,409

 

17,929

 

18,481

 

35,888

 

Equity in loss of unconsolidated entities

 

(72

)

(202

)

(277

)

(317

)

Income tax expense

 

(7

)

(52

)

(48

)

(122

)

Income from continuing operations

 

8,330

 

17,675

 

18,156

 

35,449

 

Discontinued operations

 

486

 

376

 

1,318

 

768

 

Income before gain on sales of real estate

 

8,816

 

18,051

 

19,474

 

36,217

 

Gain on sales of real estate, net of income taxes

 

335

 

 

352

 

 

Net income

 

9,151

 

18,051

 

19,826

 

36,217

 

Less net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

(364

)

(1,272

)

(891

)

(3,076

)

Preferred units in the Operating Partnership

 

(165

)

(165

)

(330

)

(330

)

Other consolidated entities

 

(156

)

25

 

(201

)

(25

)

Net income attributable to COPT

 

8,466

 

16,639

 

18,404

 

32,786

 

Preferred share dividends

 

(4,026

)

(4,026

)

(8,051

)

(8,051

)

Net income attributable to COPT common shareholders

 

$

4,440

 

$

12,613

 

$

10,353

 

$

24,735

 

 

 

 

 

 

 

 

 

 

 

Earnings per share “EPS” computation:

 

 

 

 

 

 

 

 

 

Numerator for diluted EPS:

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

$

4,440

 

$

12,613

 

$

10,353

 

$

24,735

 

Amount allocable to restricted shares

 

(250

)

(242

)

(540

)

(510

)

Numerator for diluted EPS

 

4,190

 

12,371

 

9,813

 

24,225

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

58,489

 

56,637

 

58,169

 

54,296

 

Dilutive effect of share-based compensation awards

 

421

 

546

 

405

 

522

 

Weighted average common shares - diluted

 

58,910

 

57,183

 

58,574

 

54,818

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.07

 

$

0.22

 

$

0.17

 

$

0.44

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

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

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,151

 

$

18,051

 

$

19,826

 

$

36,217

 

Add: Real estate-related depreciation and amortization

 

29,548

 

28,708

 

57,151

 

55,199

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

171

 

161

 

346

 

321

 

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

 

 

 

(297

)

 

Funds from operations (“FFO”)

 

38,870

 

46,920

 

77,026

 

91,737

 

Less: Noncontrolling interests - preferred units in the Operating Partnership

 

(165

)

(165

)

(330

)

(330

)

Less: Noncontrolling interests - other consolidated entities

 

(156

)

25

 

(201

)

(25

)

Less: Preferred share dividends

 

(4,026

)

(4,026

)

(8,051

)

(8,051

)

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

 

(297

)

(107

)

(579

)

(160

)

Less: Basic and diluted FFO allocable to restricted shares

 

(346

)

(450

)

(725

)

(903

)

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

 

33,880

 

42,197

 

67,140

 

82,268

 

Less: Straight-line rent adjustments

 

(1,473

)

(1,718

)

(3,819

)

(2,858

)

Less: Amortization of acquisition intangibles included in net operating income

 

(94

)

(616

)

(364

)

(996

)

Less: Recurring capital expenditures

 

(7,080

)

(4,383

)

(13,291

)

(10,266

)

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

 

1,488

 

723

 

2,270

 

1,421

 

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

 

$

26,721

 

$

36,203

 

$

51,936

 

$

69,569

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

58,489

 

56,637

 

58,169

 

54,296

 

Conversion of weighted average common units

 

4,558

 

5,483

 

4,786

 

6,363

 

Weighted average common shares/units - basic FFO per share

 

63,047

 

62,120

 

62,955

 

60,659

 

Dilutive effect of share-based compensation awards

 

421

 

546

 

405

 

522

 

Weighted average common shares/units - diluted FFO per share

 

63,468

 

62,666

 

63,360

 

61,181

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share

 

$

0.53

 

$

0.67

 

$

1.06

 

$

1.34

 

Diluted FFO per share, excluding operating property acquisition costs

 

$

0.54

 

$

0.67

 

$

1.06

 

$

1.34

 

Dividends/distributions per common share/unit

 

$

0.3925

 

$

0.3725

 

$

0.7850

 

$

0.7450

 

Diluted FFO payout ratio

 

73.8

%

55.7

%

74.5

%

55.7

%

Diluted AFFO payout ratio

 

93.6

%

64.9

%

96.3

%

65.9

%

EBITDA interest coverage ratio

 

2.85x

 

3.90x

 

2.90x

 

3.77x

 

EBITDA fixed charge coverage ratio

 

2.41x

 

3.13x

 

2.44x

 

3.04x

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

 

 

 

 

Denominator for diluted EPS

 

58,910

 

57,183

 

58,574

 

54,818

 

Weighted average common units

 

4,558

 

5,483

 

4,786

 

6,363

 

Denominator for diluted FFO per share

 

63,468

 

62,666

 

63,360

 

61,181

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

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

 

 

 

June 30,

 

December 31,

 

 

 

2010

 

2009

 

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

 

 

 

 

 

Properties, net of accumulated depreciation

 

$

3,130,514

 

$

3,029,900

 

Total assets

 

3,467,283

 

3,380,022

 

Debt

 

2,182,375

 

2,053,841

 

Total liabilities

 

2,355,717

 

2,259,390

 

Beneficiaries’ equity

 

1,111,566

 

1,120,632

 

 

 

 

 

 

 

Debt to total assets

 

62.9

%

60.8

%

Debt to undepreciated book value of real estate assets

 

59.1

%

57.8

%

Debt to total market capitalization

 

45.3

%

44.6

%

 

 

 

 

 

 

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

 

 

 

 

 

Number of operating properties owned

 

247

 

245

 

Total net rentable square feet owned (in thousands)

 

19,487

 

19,086

 

Occupancy

 

88.3

%

90.8

%

 

 

 

 

 

 

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

 

$

3,467,283

 

$

3,380,022

 

Assets other than assets included in properties, net

 

(336,769

)

(350,122

)

Accumulated depreciation on real estate assets

 

464,408

 

422,612

 

Intangible assets on real estate acquisitions, net

 

96,151

 

100,671

 

Denominator for debt to undepreciated book value of real estate assets

 

$

3,691,073

 

$

3,553,183

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

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

 

$

4,630

 

$

3,794

 

$

8,701

 

$

8,019

 

Total capital improvements on operating properties

 

1,248

 

2,355

 

2,118

 

3,868

 

Total leasing costs on operating properties

 

1,350

 

950

 

2,688

 

2,576

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(136

)

(2,028

)

(213

)

(2,069

)

Less: Nonrecurring capital improvements on operating properties

 

(17

)

(694

)

(77

)

(1,282

)

Less: Nonrecurring leasing costs incurred on operating properties

 

(3

)

(16

)

51

 

(916

)

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

 

8

 

22

 

23

 

70

 

Recurring capital expenditures

 

$

7,080

 

$

4,383

 

$

13,291

 

$

10,266

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

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

 

 

 

 

 

 

 

 

 

Common share dividends

 

$

23,259

 

$

21,597

 

$

46,419

 

$

41,861

 

Common unit distributions

 

1,749

 

1,894

 

3,616

 

3,979

 

Dividends and distributions for FFO & AFFO payout ratio

 

$

25,008

 

$

23,491

 

$

50,035

 

$

45,840

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of diluted FFO to diluted FFO available to common share and common unit holders, excluding operating property acquisition costs

 

 

 

 

 

 

 

 

 

Diluted FFO

 

$

33,880

 

$

42,197

 

$

67,140

 

$

82,268

 

Operating property acquisition costs

 

271

 

 

290

 

 

Diluted FFO available to common share and common unit holders, excluding operating property acquisition costs

 

$

34,151

 

$

42,197

 

$

67,430

 

$

82,268

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

9,151

 

$

18,051

 

$

19,826

 

$

36,217

 

Interest expense on continuing operations

 

25,812

 

18,620

 

48,450

 

37,983

 

Interest expense on discontinued operations

 

109

 

58

 

174

 

119

 

Income tax expense

 

7

 

52

 

59

 

122

 

Real estate-related depreciation and amortization

 

29,548

 

28,708

 

57,151

 

55,199

 

Depreciation of furniture, fixtures and equipment

 

632

 

573

 

1,282

 

1,112

 

EBITDA

 

$

65,259

 

$

66,062

 

$

126,942

 

$

130,752

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

25,812

 

$

18,620

 

$

48,450

 

$

37,983

 

Interest expense from discontinued operations

 

109

 

58

 

174

 

119

 

Less: Amortization of deferred financing costs

 

(1,495

)

(1,009

)

(2,621

)

(2,033

)

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

 

(1,488

)

(723

)

(2,270

)

(1,421

)

Denominator for interest coverage-EBITDA

 

22,938

 

16,946

 

43,733

 

34,648

 

Preferred share dividends

 

4,026

 

4,026

 

8,051

 

8,051

 

Preferred unit distributions

 

165

 

165

 

330

 

330

 

Denominator for fixed charge coverage-EBITDA

 

$

27,129

 

$

21,137

 

$

52,114

 

$

43,029

 

 

 

 

 

 

 

 

 

 

 

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

 

$

64,309

 

$

65,152

 

$

124,088

 

$

130,511

 

Less: Straight-line rent adjustments

 

(875

)

(1,550

)

(2,355

)

(2,740

)

Less: Amortization of deferred market rental revenue

 

(491

)

(584

)

(1,062

)

(932

)

Same office property cash net operating income

 

$

62,943

 

$

63,018

 

$

120,671

 

$

126,839

 

Less: Lease termination fees, gross

 

(1,086

)

(558

)

(1,364

)

(4,218

)

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

 

$

61,857

 

$

62,460

 

$

119,307

 

$

122,621

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Amounts in thousands, except per share data)

 

Reconciliation of projected diluted EPS to projected diluted

FFO per share

 

 

 

Year Ending

 

 

 

December 31, 2010

 

 

 

Low

 

High

 

Reconciliation of numerators

 

 

 

 

 

Numerator for projected diluted EPS

 

$

29,427

 

$

37,305

 

Real estate-related depreciation and amortization (1)

 

115,500

 

116,500

 

Income allocable to noncontrolling interests-common units in the Operating Partnership

 

2,490

 

3,140

 

Less: Gain on sales of operating properties, net of income taxes (2)

 

(297

)

(297

)

Incremental FFO allocable to restricted shares

 

(420

)

(448

)

Numerator for projected diluted FFO per share

 

$

146,700

 

$

156,200

 

 

 

 

 

 

 

Reconciliation of denominators

 

 

 

 

 

Denominator for projected diluted EPS

 

58,880

 

58,880

 

Weighted average common units

 

4,620

 

4,620

 

Denominator for projected diluted FFO per share

 

63,500

 

63,500

 

 

 

 

 

 

 

Projected diluted EPS

 

$

0.50

 

$

0.63

 

Projected diluted FFO per share

 

$

2.31

 

$

2.46

 

 


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

(2)   Reconciliation excludes any potential gains or losses from the future sale of operating properties.

 



 

Top Twenty Office Tenants of Wholly Owned Properties as of June 30, 2010 (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

 

2,679,619

 

15.6

%

80,729

 

19.0

%

5.6

 

Northrop Grumman Corporation (6)

 

17

 

1,232,351

 

7.2

%

31,592

 

7.4

%

6.9

 

Booz Allen Hamilton, Inc.

 

7

 

721,564

 

4.2

%

21,023

 

4.9

%

5.1

 

Computer Sciences Corporation (6)

 

3

 

454,986

 

2.6

%

12,146

 

2.9

%

3.6

 

General Dynamics Corporation (6)

 

9

 

294,924

 

1.7

%

8,252

 

1.9

%

0.5

 

ITT Corporation (6)

 

9

 

333,169

 

1.9

%

8,017

 

1.9

%

4.5

 

The Aerospace Corporation (6)

 

3

 

247,253

 

1.4

%

7,728

 

1.8

%

4.6

 

The MITRE Corporation

 

4

 

241,745

 

1.4

%

7,585

 

1.8

%

4.5

 

Wells Fargo & Company (6)

 

6

 

215,673

 

1.3

%

7,470

 

1.8

%

7.9

 

L-3 Communications Holdings, Inc. (6)

 

4

 

256,120

 

1.5

%

7,329

 

1.7

%

3.7

 

CareFirst, Inc.

 

2

 

211,972

 

1.2

%

7,229

 

1.7

%

6.3

 

Integral Systems, Inc. (6)

 

4

 

241,610

 

1.4

%

6,175

 

1.5

%

9.6

 

Comcast Corporation (6)

 

7

 

306,123

 

1.8

%

5,950

 

1.4

%

3.3

 

AT&T Corporation (6)

 

6

 

341,279

 

2.0

%

5,706

 

1.3

%

8.4

 

Ciena Corporation

 

5

 

263,724

 

1.5

%

4,852

 

1.1

%

2.8

 

The Boeing Company (6)

 

4

 

150,768

 

0.9

%

4,715

 

1.1

%

3.2

 

Unisys Corporation

 

2

 

176,319

 

1.0

%

4,671

 

1.1

%

9.2

 

The Johns Hopkins Institutions (6)

 

5

 

139,295

 

0.8

%

3,507

 

0.8

%

6.3

 

BAE Systems PLC (6)

 

6

 

186,605

 

1.1

%

3,039

 

0.7

%

2.6

 

Merck & Co., Inc. (6)

 

2

 

225,900

 

1.3

%

2,892

 

0.7

%

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

174

 

8,920,999

 

51.8

%

240,607

 

56.6

%

5.4

 

All remaining tenants

 

688

 

8,289,199

 

48.2

%

184,859

 

43.4

%

3.7

 

Total/Weighted Average

 

862

 

17,210,198

 

100.0

%

$

425,466

 

100.0

%

4.6

 

 


(1)          Table excludes owner occupied leasing activity which represents 173,956 square feet with total annualized rental revenue of $4,028 and a weighted average remaining lease term of 5.3 years as of June 30, 2010.

(2)          Total Annualized Rental Revenue is the monthly contractual base rent as of June 30, 2010, 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.

 

27