Exhibit 99.1

 

6711 Columbia Gateway Drive, Suite 300

Columbia, Maryland 21046

Telephone 443-285-5400

Facsimile 443-285-7650

www.copt.com

NYSE: OFC

 

 

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

Contact:

 

Mary Ellen Fowler

 

Senior Vice President and Treasurer

 

443-285-5450

 

maryellen.fowler@copt.com

 

CORPORATE OFFICE PROPERTIES TRUST

REPORTS THIRD QUARTER 2010 RESULTS

 

COLUMBIA, MD October 27, 2010 — Corporate Office Properties Trust (COPT) (NYSE: OFC) announced today financial and operating results for the quarter ended September 30, 2010.

 

Highlights

 

·                  Funds from Operations (“FFO”) per diluted share for the third quarter 2010, excluding the effect of operating property acquisition costs, was $.58 as compared to $.60 for the third quarter 2009, a decrease of 3%. Including these costs, FFO per diluted share for the third quarter 2010 was $.54. This decline was primarily a result of a $5.6 million increase in interest expense. Net Operating Income (“NOI”) increased primarily due to development placed in service and acquisitions.

 

·                  Net income attributable to common shareholders for the third quarter 2010 was $4.8 million or $.08 of diluted earnings per share (“Diluted EPS”) as compared to $10.4 million of net income available to common shareholders or $.18 Diluted EPS for the third quarter 2009, a decrease of 56% per share.

 

·                  Diluted Adjusted Funds from Operations (“Diluted AFFO”) available to common share and common unit holders was $29.5 million for the third quarter 2010 as compared to $27.8 million for the third quarter 2009, an increase of 6%.

 

·                  87.4% occupied and 88.7% leased for our wholly-owned portfolio as of September 30, 2010.

 

·                  3% increase in same office property cash NOI excluding gross lease termination fees for the quarter ended September 30, 2010 as compared to the quarter ended September 30, 2009.

 

·                  428,000 square feet renewed for a 54% renewal rate for the quarter ended September 30, 2010.

 

·                  253,000 square feet of development space leased in the third quarter 2010 and 798,000 square feet of development space leased during the nine months ended September 30, 2010.

 

·                  5.1% increase in quarterly common dividend from $.3925 to $.4125 per share.

 

1



 

“During the third quarter, we achieved significant progress in positioning the Company for future growth with a Super Core acquisition in a Washington, DC submarket and the establishment of a wholesale data center growth platform through the acquisition of Power Loft @ Innovation,” stated Randall M. Griffin, Chief Executive Officer, Corporate Office Properties Trust. “Despite the lingering effects of a recession that continues to pressure NOI, we were able to demonstrate steady development leasing and strong leasing on our overall portfolio,” he added.

 

Financial Ratios

 

Diluted FFO payout ratio for the nine months ended September 30, 2010, excluding the effect of operating property acquisition costs, was 73% as compared to 59% for the nine months ended September 30, 2009. Diluted AFFO payout ratio for the nine months ended September 30, 2010 was 93% as compared to 73% for the nine months ended September 30, 2009.

 

As of September 30, 2010, the Company had a total market capitalization of $5.1 billion, with $2.5 billion in debt outstanding, equating to a 49% debt to total market capitalization ratio.

 

For the third quarter 2010, the Company’s weighted average interest rate was 5.1% compared to 4.9% for the third quarter 2009. At September 30, 2010, the Company had 72% of its total debt subject to fixed interest rates.

 

For the third 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 September 30, 2010, the Company’s wholly-owned portfolio of 249 office properties totaled 19.9 million square feet. The weighted average remaining lease term for the portfolio was 4.7 years and the average rental rate (including tenant reimbursements) was $25.48 per square foot.

 

For the quarter ended September 30, 2010, 428,000 square feet was renewed, at an average committed cost of $3.62 per square foot. Total rent on renewed space decreased 1% on a straight-line basis, as measured from the straight-line rent in effect preceding the renewal date, and decreased 9% on a cash basis. For renewed and retenanted space of 524,000 square feet, total straight-line rent decreased 2% and total rent on a cash basis decreased 10%. The average committed cost for renewed and retenanted space was $7.92 per square foot.

 

Development Activity

 

At September 30, 2010, the Company had 2.8 million square feet under construction, development and redevelopment for a total projected cost of $591.1 million.

 

The Company’s land inventory (wholly-owned and joint venture) at September 30, 2010 totaled 2,314 acres that can support up to 21.9 million square feet of estimated development.

 

During the quarter, the Company placed into service 493,000 square feet located in five properties.

 

Acquisition Activity

 

The Company completed the following acquisitions during the quarter:

 

2



 

·                  Acquired a 233,000 square foot wholesale data center known as Power Loft @ Innovation in Manassas, Virginia for $115.5 million. The shell of the data center was completed in early 2010 and the property was 17% leased, long term, on the acquisition date to two tenants who have a combined initial critical load of 3 megawatts and further expansion rights of up to a combined 5 megawatts. The Company will complete the remaining development with an initial stabilization at 18 megawatts with additional development costs estimated at $166 million. Full critical load of the property is expected to be up to 30 megawatts.

 

·                  Acquired 362,000 square feet in two Class A office buildings known as Maritime Plaza I and II in the Capitol Riverfront submarket of Washington, DC for approximately $119 million. In connection with the acquisition, we assumed a $70.1 million mortgage loan with a fixed interest rate of 5.35% that matures in March 2014. The buildings are subject to ground leases that expire August 2099 and November 2100. The buildings are 100% leased with over 50% of the space leased to investment grade tenants, of which most are Super Core tenants, such as Computer Sciences Corporation, General Dynamics and SAIC.

 

Disposition Activity

 

During the quarter, the Company sold two properties in Dayton, New Jersey totaling 201,000 square feet for $20.9 million and recognized a gain of $784,000. The Company also sold a contiguous land parcel for $3 million and recognized a gain of $2.5 million.

 

Earnings Guidance

 

The Company will discuss its updated 2010 diluted FFO per share guidance and its initial 2011 diluted FFO per share guidance on its earnings conference call.

 

Conference Call

 

The Company will hold an investor/analyst conference call:

 

Conference Call (within the United States)

 

Date:

Thursday, October 28, 2010

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

888-679-8018

 

 

Passcode:

55526047

 

Conference Call (outside the United States)

 

Date:

Thursday, October 28, 2010

 

 

Time:

11:00 a.m. Eastern Time

 

 

Telephone Number:

617-213-4845

 

 

Passcode:

55526047

 

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

 

3



 

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

https://www.theconferencingservice.com/prereg/key.process?key=P4J9NCBW8

 

You may also pre-register in the Investor Relations section of the Company’s website at www.copt.com. Alternatively, you may be placed into the call by an operator by calling the number provided above at least 5 to 10 minutes before the start of the call. A replay of this call will be available beginning Thursday, October 28 at 3:00 p.m. Eastern Time through Thursday, November 11 at midnight Eastern Time. To access the replay within in the United States, please call 888-286-8010 and use passcode 90157200. To access the replay outside the United States, please call 617-801-6888 and use passcode 90157200.

 

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 office and data center properties which are typically concentrated in large office parks primarily located adjacent to government demand drivers and/or in growth corridors. As of September 30, 2010, the Company owned 269 office properties totaling 21.0 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”, “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;

 

4



 

·                  risk of real estate acquisition and development, including, among other things, risks that development projects may not be completed on schedule, that tenants may not take occupancy or pay rent or that development or operating costs may be greater than anticipated;

 

·                  risks of investing through joint venture structures, including risks that the Company’s joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with the Company’s objectives;

 

·                  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
September 30,

 

Nine Months Ended
September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenues

 

 

 

 

 

 

 

 

 

Real estate revenues

 

$

114,550

 

$

104,132

 

$

336,035

 

$

315,247

 

Construction contract and other service revenues

 

13,608

 

95,321

 

77,038

 

273,534

 

Total revenues

 

128,158

 

199,453

 

413,073

 

588,781

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating expenses

 

44,260

 

38,523

 

132,400

 

114,587

 

Depreciation and amortization associated with real estate operations

 

30,745

 

26,498

 

87,889

 

81,268

 

Construction contract and other service expenses

 

13,347

 

93,805

 

75,148

 

268,289

 

General and administrative expenses

 

6,079

 

5,898

 

17,905

 

17,275

 

Business development expenses

 

2,886

 

458

 

3,506

 

1,550

 

Total operating expenses

 

97,317

 

165,182

 

316,848

 

482,969

 

Operating income

 

30,841

 

34,271

 

96,225

 

105,812

 

Interest expense

 

(26,537

)

(20,931

)

(74,987

)

(58,914

)

Interest and other income

 

395

 

2,619

 

1,942

 

4,949

 

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

 

4,699

 

15,959

 

23,180

 

51,847

 

Equity in income (loss) of unconsolidated entities

 

648

 

(758

)

371

 

(1,075

)

Income tax expense

 

(27

)

(47

)

(75

)

(169

)

Income from continuing operations

 

5,320

 

15,154

 

23,476

 

50,603

 

Discontinued operations

 

1,129

 

382

 

2,447

 

1,150

 

Income before gain on sales of real estate

 

6,449

 

15,536

 

25,923

 

51,753

 

Gain on sales of real estate, net of income taxes

 

2,477

 

 

2,829

 

 

Net income

 

8,926

 

15,536

 

28,752

 

51,753

 

Less net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

(363

)

(956

)

(1,254

)

(4,032

)

Preferred units in the Operating Partnership

 

(165

)

(165

)

(495

)

(495

)

Other consolidated entities

 

434

 

40

 

233

 

15

 

Net income attributable to COPT

 

8,832

 

14,455

 

27,236

 

47,241

 

Preferred share dividends

 

(4,025

)

(4,025

)

(12,076

)

(12,076

)

Net income attributable to COPT common shareholders

 

$

4,807

 

$

10,430

 

$

15,160

 

$

35,165

 

 

 

 

 

 

 

 

 

 

 

Earnings per share “EPS” computation:

 

 

 

 

 

 

 

 

 

Numerator for diluted EPS:

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

$

4,807

 

$

10,430

 

$

15,160

 

$

35,165

 

Amount allocable to restricted shares

 

(267

)

(253

)

(807

)

(763

)

Numerator for diluted EPS

 

4,540

 

10,177

 

14,353

 

34,402

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

58,656

 

57,470

 

58,333

 

55,366

 

Dilutive effect of share-based compensation awards

 

296

 

485

 

367

 

506

 

Weighted average common shares - diluted

 

58,952

 

57,955

 

58,700

 

55,872

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

$

0.08

 

$

0.18

 

$

0.24

 

$

0.62

 

 



 

Corporate Office Properties Trust

Summary  Financial Data

(unaudited)

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

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,926

 

$

15,536

 

$

28,752

 

$

51,753

 

Add: Real estate-related depreciation and amortization

 

30,745

 

26,712

 

87,896

 

81,911

 

Add: Depreciation and amortization on unconsolidated real estate entities

 

166

 

160

 

512

 

481

 

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

 

(784

)

 

(1,081

)

 

Funds from operations (“FFO”)

 

39,053

 

42,408

 

116,079

 

134,145

 

Less: Noncontrolling interests - preferred units in the Operating Partnership

 

(165

)

(165

)

(495

)

(495

)

Less: Noncontrolling interests - other consolidated entities

 

434

 

40

 

233

 

15

 

Less: Preferred share dividends

 

(4,025

)

(4,025

)

(12,076

)

(12,076

)

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

 

(666

)

(91

)

(1,245

)

(251

)

Less: Basic and diluted FFO allocable to restricted shares

 

(353

)

(395

)

(1,078

)

(1,298

)

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

 

34,278

 

37,772

 

101,418

 

120,040

 

Less: Straight-line rent adjustments

 

1,267

 

(2,665

)

(2,552

)

(5,523

)

Less: Amortization of acquisition intangibles included in net operating income

 

(96

)

(451

)

(460

)

(1,447

)

Less: Recurring capital expenditures

 

(10,156

)

(7,572

)

(23,447

)

(17,838

)

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

 

1,541

 

762

 

3,811

 

2,183

 

Operating property acquisition costs

 

2,664

 

 

2,954

 

 

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

 

$

29,498

 

$

27,846

 

$

81,724

 

$

97,415

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

58,656

 

57,470

 

58,333

 

55,366

 

Conversion of weighted average common units

 

4,453

 

5,084

 

4,674

 

5,932

 

Weighted average common shares/units - basic FFO per share

 

63,109

 

62,554

 

63,007

 

61,298

 

Dilutive effect of share-based compensation awards

 

296

 

485

 

367

 

506

 

Weighted average common shares/units - diluted FFO per share

 

63,405

 

63,039

 

63,374

 

61,804

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share

 

$

0.54

 

$

0.60

 

$

1.60

 

$

1.94

 

Diluted FFO per share, excluding operating property acquisition costs

 

$

0.58

 

$

0.60

 

$

1.65

 

$

1.94

 

Dividends/distributions per common share/unit

 

$

0.4125

 

$

0.3925

 

$

1.1975

 

$

1.1375

 

Diluted FFO payout ratio, excluding operating property acquisition costs

 

71.3

%

65.8

%

73.2

%

58.9

%

Diluted AFFO payout ratio

 

89.3

%

89.2

%

93.4

%

72.6

%

EBITDA interest coverage ratio

 

2.85x

 

3.33x

 

2.88x

 

3.62x

 

EBITDA fixed charge coverage ratio

 

2.42x

 

2.74x

 

2.43x

 

2.93x

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of denominators for diluted EPS and diluted FFO per share

 

 

 

 

 

 

 

 

 

Denominator for diluted EPS

 

58,952

 

57,955

 

58,700

 

55,872

 

Weighted average common units

 

4,453

 

5,084

 

4,674

 

5,932

 

Denominator for diluted FFO per share

 

63,405

 

63,039

 

63,374

 

61,804

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

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

 

 

 

September 30,

 

December 31,

 

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Properties, net of accumulated depreciation

 

$

3,349,150

 

$

3,029,900

 

 

 

 

 

Total assets

 

3,737,372

 

3,380,022

 

 

 

 

 

Debt

 

2,468,419

 

2,053,841

 

 

 

 

 

Total liabilities

 

2,647,644

 

2,259,390

 

 

 

 

 

Beneficiaries’ equity

 

1,089,728

 

1,120,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to total assets

 

66.0

%

60.8

%

 

 

 

 

Debt to undepreciated book value of real estate assets

 

62.5

%

57.8

%

 

 

 

 

Debt to total market capitalization

 

48.6

%

44.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Number of operating properties owned

 

249

 

245

 

 

 

 

 

Total net rentable square feet owned (in thousands)

 

19,929

 

19,086

 

 

 

 

 

Occupancy

 

87.4

%

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

 

$

3,737,372

 

$

3,380,022

 

 

 

 

 

Assets other than assets included in properties, net

 

(388,222

)

(350,122

)

 

 

 

 

Accumulated depreciation on real estate assets

 

479,218

 

422,612

 

 

 

 

 

Intangible assets on real estate acquisitions, net

 

123,307

 

100,671

 

 

 

 

 

Denominator for debt to undepreciated book value of real estate assets

 

$

3,951,675

 

$

3,553,183

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 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

 

$

7,789

 

$

3,553

 

$

16,490

 

$

11,572

 

Total capital improvements on operating properties

 

1,717

 

2,927

 

3,835

 

6,795

 

Total leasing costs on operating properties

 

2,004

 

1,855

 

4,692

 

4,431

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(1,067

)

(711

)

(1,280

)

(2,780

)

Less: Nonrecurring capital improvements on operating properties

 

(171

)

(58

)

(248

)

(1,340

)

Less: Nonrecurring leasing costs incurred on operating properties

 

(120

)

 

(69

)

(916

)

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

 

4

 

6

 

27

 

76

 

Recurring capital expenditures

 

$

10,156

 

$

7,572

 

$

23,447

 

$

17,838

 

 



 

Corporate Office Properties Trust

Summary Financial Data

(unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Reconciliation of common share dividends to dividends and distributions for payout ratios

 

 

 

 

 

 

 

 

 

Common share dividends

 

$

24,494

 

$

22,851

 

$

70,913

 

$

64,712

 

Common unit distributions

 

1,834

 

1,995

 

5,450

 

5,974

 

Dividends and distributions for payout ratios

 

$

26,328

 

$

24,846

 

$

76,363

 

$

70,686

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted FFO

 

$

34,278

 

$

37,772

 

$

101,418

 

$

120,040

 

Operating property acquisition costs

 

2,664

 

 

2,954

 

 

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

 

$

36,942

 

$

37,772

 

$

104,372

 

$

120,040

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income

 

$

8,926

 

$

15,536

 

$

28,752

 

$

51,753

 

Interest expense on continuing operations

 

26,537

 

20,931

 

74,987

 

58,914

 

Interest expense on discontinued operations

 

89

 

55

 

263

 

174

 

Income tax expense

 

27

 

47

 

86

 

169

 

Real estate-related depreciation and amortization

 

30,745

 

26,712

 

87,896

 

81,911

 

Depreciation of furniture, fixtures and equipment

 

652

 

637

 

1,934

 

1,749

 

EBITDA

 

$

66,976

 

$

63,918

 

$

193,918

 

$

194,670

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

26,537

 

$

20,931

 

$

74,987

 

$

58,914

 

Interest expense from discontinued operations

 

89

 

55

 

263

 

174

 

Less: Amortization of deferred financing costs

 

(1,554

)

(1,056

)

(4,175

)

(3,089

)

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

 

(1,541

)

(762

)

(3,811

)

(2,183

)

Denominator for interest coverage-EBITDA

 

23,531

 

19,168

 

67,264

 

53,816

 

Preferred share dividends

 

4,025

 

4,025

 

12,076

 

12,076

 

Preferred unit distributions

 

165

 

165

 

495

 

495

 

Denominator for fixed charge coverage-EBITDA

 

$

27,721

 

$

23,358

 

$

79,835

 

$

66,387

 

 

 

 

 

 

 

 

 

 

 

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

 

$

61,282

 

$

63,921

 

$

185,370

 

$

194,454

 

Less: Straight-line rent adjustments

 

2,651

 

(1,205

)

296

 

(3,945

)

Less: Amortization of deferred market rental revenue

 

(422

)

(428

)

(1,484

)

(1,360

)

Same office property cash net operating income

 

$

63,511

 

$

62,288

 

$

184,182

 

$

189,149

 

Less: Lease termination fees, gross

 

(209

)

(966

)

(1,573

)

(5,184

)

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

 

$

63,302

 

$

61,322

 

$

182,609

 

$

183,965

 

 



 

Top Twenty Tenants of Wholly Owned Office Properties as of September 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)

 

75

 

3,125,009

 

17.9

%

91,503

 

20.6

%

5.9

 

Northrop Grumman Corporation (6)

 

16

 

1,229,313

 

7.1

%

31,735

 

7.2

%

6.6

 

Booz Allen Hamilton, Inc.

 

8

 

726,070

 

4.2

%

21,246

 

4.8

%

4.8

 

Computer Sciences Corporation (6)

 

6

 

612,024

 

3.5

%

18,733

 

4.2

%

3.1

 

The MITRE Corporation

 

4

 

261,474

 

1.5

%

8,366

 

1.9

%

4.6

 

ITT Corporation (6)

 

9

 

333,169

 

1.9

%

7,960

 

1.8

%

4.2

 

The Aerospace Corporation (6)

 

3

 

247,253

 

1.4

%

7,728

 

1.7

%

4.4

 

Wells Fargo & Company (6)

 

6

 

215,673

 

1.2

%

7,479

 

1.7

%

7.6

 

L-3 Communications Holdings, Inc. (6)

 

4

 

256,120

 

1.5

%

7,344

 

1.7

%

3.5

 

CareFirst, Inc.

 

2

 

221,893

 

1.3

%

7,229

 

1.6

%

6.0

 

Integral Systems, Inc. (6)

 

4

 

241,627

 

1.4

%

6,205

 

1.4

%

9.4

 

Comcast Corporation (6)

 

7

 

306,123

 

1.8

%

6,100

 

1.4

%

3.0

 

AT&T Corporation (6)

 

5

 

321,063

 

1.8

%

5,490

 

1.2

%

8.1

 

The Boeing Company (6)

 

4

 

161,591

 

0.9

%

5,027

 

1.1

%

3.1

 

Ciena Corporation

 

5

 

263,724

 

1.5

%

4,956

 

1.1

%

2.5

 

General Dynamics Corporation (6)

 

5

 

175,716

 

1.0

%

4,859

 

1.1

%

0.6

 

Unisys Corporation

 

1

 

156,695

 

0.9

%

4,143

 

0.9

%

9.7

 

The Johns Hopkins Institutions (6)

 

5

 

139,295

 

0.8

%

3,507

 

0.8

%

6.1

 

Merck & Co., Inc. (6)

 

2

 

225,900

 

1.3

%

2,945

 

0.7

%

1.8

 

Magellan Health Services, Inc. (6)

 

2

 

118,801

 

0.7

%

2,755

 

0.6

%

0.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

173

 

9,338,533

 

53.6

%

255,310

 

57.5

%

5.4

 

All remaining tenants

 

706

 

8,074,097

 

46.4

%

188,337

 

42.5

%

3.8

 

Total/Weighted Average

 

879

 

17,412,630

 

100.0

%

$

443,647

 

100.0

%

4.7

 

 


(1)

Table excludes owner occupied leasing activity which represents 170,999 square feet with total annualized rental revenue of $4,039 and a weighted average remaining lease term of 5.1 years as of September 30, 2010.

(2)

Total Annualized Rental Revenue is the monthly contractual base rent as of September 30, 2010, multiplied by 12, plus the estimated annualized expense reimbursements under existing office leases.

(3)

Order of tenants is based on Total Annualized Rental Revenue.

(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