| Earnings Per Share (“EPS”) and Earnings Per Unit (“EPU”) |
Earnings Per Share (“EPS”) and Earnings Per Unit (“EPU”)
COPT and Subsidiaries EPS
We present both basic and diluted EPS. We compute basic EPS by dividing net income available to common shareholders allocable to unrestricted common shares under the two-class method by the weighted average number of unrestricted common shares outstanding during the period. Our computation of diluted EPS is similar except that:
|
|
• |
the denominator is increased to include: (1) the weighted average number of potential additional common shares that would have been outstanding if securities that are convertible into COPT common shares were converted; and (2) the effect of dilutive potential common shares outstanding during the period attributable to share-based compensation using the treasury stock or if-converted methods; and |
|
|
• |
the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common shares that we added to the denominator. |
Summaries of the numerator and denominator for purposes of basic and diluted EPS calculations are set forth below (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Numerator: |
|
|
|
|
|
|
|
|
|
Income from continuing operations |
$ |
94,279 |
|
|
$ |
13,727 |
|
|
$ |
122,105 |
|
|
$ |
28,635 |
|
Gain on sales of real estate, net |
15 |
|
|
10,630 |
|
|
4,000 |
|
|
10,630 |
|
Preferred share dividends |
(3,552 |
) |
|
(3,553 |
) |
|
(10,657 |
) |
|
(12,387 |
) |
Issuance costs associated with redeemed preferred shares |
— |
|
|
— |
|
|
— |
|
|
(1,769 |
) |
Income from continuing operations attributable to noncontrolling interests |
(4,494 |
) |
|
(1,820 |
) |
|
(7,322 |
) |
|
(3,923 |
) |
Income from continuing operations attributable to share-based compensation awards |
(369 |
) |
|
(103 |
) |
|
(475 |
) |
|
(332 |
) |
Numerator for basic EPS from continuing operations attributable to COPT common shareholders |
85,879 |
|
|
18,881 |
|
|
107,651 |
|
|
20,854 |
|
Convertible preferred shares |
372 |
|
|
— |
|
|
— |
|
|
— |
|
Dilutive effect of common units in COPLP on diluted EPS from continuing operations |
— |
|
|
— |
|
|
4,225 |
|
|
— |
|
Numerator for diluted EPS from continuing operations attributable to COPT common shareholders |
$ |
86,251 |
|
|
$ |
18,881 |
|
|
$ |
111,876 |
|
|
$ |
20,854 |
|
Numerator for basic EPS from continuing operations attributable to COPT common shareholders |
$ |
85,879 |
|
|
$ |
18,881 |
|
|
$ |
107,651 |
|
|
$ |
20,854 |
|
Discontinued operations |
— |
|
|
191 |
|
|
156 |
|
|
4 |
|
Discontinued operations attributable to noncontrolling interests |
— |
|
|
(8 |
) |
|
(3 |
) |
|
5 |
|
Numerator for basic EPS on net income attributable to COPT common shareholders |
85,879 |
|
|
19,064 |
|
|
107,804 |
|
|
20,863 |
|
Convertible preferred shares |
372 |
|
|
— |
|
|
— |
|
|
— |
|
Dilutive effect of common units in COPLP |
— |
|
|
— |
|
|
4,231 |
|
|
— |
|
Numerator for diluted EPS on net income attributable to COPT common shareholders |
$ |
86,251 |
|
|
$ |
19,064 |
|
|
$ |
112,035 |
|
|
$ |
20,863 |
|
Denominator (all weighted averages): |
|
|
|
|
|
|
|
|
|
Denominator for basic EPS (common shares) |
94,153 |
|
|
87,290 |
|
|
93,830 |
|
|
87,196 |
|
Convertible preferred shares |
434 |
|
|
— |
|
|
— |
|
|
— |
|
Dilutive effect of common units |
— |
|
|
— |
|
|
3,697 |
|
|
— |
|
Dilutive effect of share-based compensation awards |
21 |
|
|
195 |
|
|
82 |
|
|
169 |
|
Denominator for diluted EPS (common shares) |
94,608 |
|
|
87,485 |
|
|
97,609 |
|
|
87,365 |
|
Basic EPS: |
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to COPT common shareholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Discontinued operations attributable to COPT common shareholders |
0.00 |
|
|
0.00 |
|
|
0.00 |
|
|
0.00 |
|
Net income attributable to COPT common shareholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Diluted EPS: |
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to COPT common shareholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Discontinued operations attributable to COPT common shareholders |
0.00 |
|
|
0.00 |
|
|
0.00 |
|
|
0.00 |
|
Net income attributable to COPT common shareholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Our diluted EPS computations do not include the effects of the following securities since the conversions of such securities would increase diluted EPS for the respective periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Excluded from Denominator |
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Conversion of common units |
3,679 |
|
|
3,876 |
|
|
— |
|
|
3,915 |
|
Conversion of Series I Preferred Units |
176 |
|
|
176 |
|
|
176 |
|
|
176 |
|
Conversion of Series K Preferred Shares |
— |
|
|
434 |
|
|
434 |
|
|
434 |
|
The following share-based compensation securities were excluded from the computation of diluted EPS because their effects were antidilutive:
|
|
• |
weighted average restricted shares and deferred share awards for the three months ended September 30, 2015 and 2014 of 411,000 and 401,000, respectively, and for the nine months ended September 30, 2015 and 2014 of 412,000 and 404,000, respectively; and
|
|
|
• |
weighted average options for the three months ended September 30, 2015 and 2014 of 440,000 and 490,000, respectively, and for the nine months ended September 30, 2015 and 2014 of 480,000 and 495,000, respectively.
|
As discussed in Note 9, we had outstanding senior notes, which we redeemed in April 2015, with an exchange settlement feature, but such notes did not affect our diluted EPS reported above since the weighted average closing price of COPT’s common shares during each of the periods was less than the exchange prices per common share applicable for such periods.
COPLP and Subsidiaries EPU
We present both basic and diluted EPU. We compute basic EPU by dividing net income available to common unitholders allocable to unrestricted common units under the two-class method by the weighted average number of unrestricted common units outstanding during the period. Our computation of diluted EPU is similar except that:
|
|
• |
the denominator is increased to include: (1) the weighted average number of potential additional common units that would have been outstanding if securities that are convertible into our common units were converted; and (2) the effect of dilutive potential common units outstanding during the period attributable to share-based compensation using the treasury stock or if-converted methods; and |
|
|
• |
the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common units that we added to the denominator. |
Summaries of the numerator and denominator for purposes of basic and diluted EPU calculations are set forth below (in thousands, except per unit data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Numerator: |
|
|
|
|
|
|
|
|
|
Income from continuing operations |
$ |
94,279 |
|
|
$ |
13,727 |
|
|
$ |
122,105 |
|
|
$ |
28,635 |
|
Gain on sales of real estate, net |
15 |
|
|
10,630 |
|
|
4,000 |
|
|
10,630 |
|
Preferred unit distributions |
(3,717 |
) |
|
(3,718 |
) |
|
(11,152 |
) |
|
(12,882 |
) |
Issuance costs associated with redeemed preferred units |
— |
|
|
— |
|
|
— |
|
|
(1,769 |
) |
Income from continuing operations attributable to noncontrolling interests |
(972 |
) |
|
(897 |
) |
|
(2,605 |
) |
|
(2,476 |
) |
Income from continuing operations attributable to share-based compensation awards |
(369 |
) |
|
(103 |
) |
|
(475 |
) |
|
(332 |
) |
Numerator for basic EPU from continuing operations attributable to COPLP common unitholders |
89,236 |
|
|
19,639 |
|
|
111,873 |
|
|
21,806 |
|
Convertible preferred units |
372 |
|
|
— |
|
|
— |
|
|
— |
|
Numerator for diluted EPU from continuing operations attributable to COPLP common unitholders |
$ |
89,608 |
|
|
$ |
19,639 |
|
|
$ |
111,873 |
|
|
$ |
21,806 |
|
|
|
|
|
|
|
|
|
Numerator for basic EPU from continuing operations attributable to COPLP common unitholders |
$ |
89,236 |
|
|
$ |
19,639 |
|
|
$ |
111,873 |
|
|
$ |
21,806 |
|
Discontinued operations |
— |
|
|
191 |
|
|
156 |
|
|
4 |
|
Discontinued operations attributable to noncontrolling interests |
— |
|
|
— |
|
|
3 |
|
|
5 |
|
Numerator for basic EPU on net income attributable to COPLP common unitholders |
89,236 |
|
|
19,830 |
|
|
112,032 |
|
|
21,815 |
|
Convertible preferred units |
372 |
|
|
— |
|
|
— |
|
|
— |
|
Numerator for diluted EPU on net income attributable to COPLP common unitholders |
$ |
89,608 |
|
|
$ |
19,830 |
|
|
$ |
112,032 |
|
|
$ |
21,815 |
|
Denominator (all weighted averages): |
|
|
|
|
|
|
|
|
|
Denominator for basic EPU (common units) |
97,832 |
|
|
91,166 |
|
|
97,527 |
|
|
91,111 |
|
Convertible preferred shares |
434 |
|
|
— |
|
|
— |
|
|
— |
|
Dilutive effect of share-based compensation awards |
21 |
|
|
195 |
|
|
82 |
|
|
169 |
|
Denominator for basic and diluted EPU (common units) |
98,287 |
|
|
91,361 |
|
|
97,609 |
|
|
91,280 |
|
Basic EPU: |
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to COPLP common unitholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Discontinued operations attributable to COPLP common unitholders |
0.00 |
|
|
0.00 |
|
|
0.00 |
|
|
0.00 |
|
Net income attributable to COPLP common unitholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Diluted EPU: |
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to COPLP common unitholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Discontinued operations attributable to COPLP common unitholders |
0.00 |
|
|
0.00 |
|
|
0.00 |
|
|
0.00 |
|
Net income attributable to COPLP common unitholders |
$ |
0.91 |
|
|
$ |
0.22 |
|
|
$ |
1.15 |
|
|
$ |
0.24 |
|
Our diluted EPU computations do not include the effects of the following securities since the conversions of such securities would increase diluted EPU for the respective periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Units Excluded from Denominator |
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Conversion of Series I preferred units |
176 |
|
|
176 |
|
|
176 |
|
|
176 |
|
Conversion of Series K preferred units |
— |
|
|
434 |
|
|
434 |
|
|
434 |
|
The following share-based compensation securities were excluded from the computation of diluted EPU because their effects were antidilutive:
|
|
• |
weighted average restricted units and deferred share awards for the three months ended September 30, 2015 and 2014 of 411,000 and 401,000, respectively, and for the nine months ended September 30, 2015 and 2014 of 412,000 and 404,000, respectively; and
|
|
|
• |
weighted average options for the three months ended September 30, 2015 and 2014 of 440,000 and 490,000, respectively, and for the nine months ended September 30, 2015 and 2014 of 480,000 and 495,000, respectively.
|
As discussed in Note 9, we had outstanding senior notes, which we redeemed in April 2015, with an exchange settlement feature, but such notes did not affect our diluted EPU reported above since the weighted average closing price of COPT’s common shares during each of the periods was less than the exchange prices per common share applicable for such periods.
|