EX-99.1 2 a08-27033_1ex99d1.htm EX-99.1

Exhibit 99.1

 

Supplemental Information

(Unaudited)

 

September 30, 2008

 

 



 

Corporate Office Properties Trust

Index to Supplemental Information (Unaudited)

September 30, 2008

 

 

Page

Highlights and Discussion

 

Reporting Period Highlights – Quarter Ended September 30, 2008

1

Forward-Looking Statements

3

 

 

Financial Statements

 

Quarterly Selected Financial Summary Data

4

Quarterly Consolidated Balance Sheets

5

Quarterly Consolidated Statements of Operations

6

Quarterly Consolidated Reconciliations of Funds From Operations (FFO), Adjusted Funds From Operations (AFFO) and Earnings per diluted share, as adjusted

7

Quarterly Consolidated Reconciliations of Earnings Before Interest, Income Taxes, Depreciation and Amortization (EBITDA), Combined Net Operating Income (NOI), Discontinued Operations and Gains on Sales of Real Estate

8

 

 

Selected Financial Analyses

 

Quarterly Equity Analysis

9

Quarterly Debt Analysis

10

Quarterly Operating Ratios

11

Quarterly Dividend Analysis

12

Investor Composition and Analyst Coverage

13

Debt Maturity Schedule – September 30, 2008

14

 

 

Portfolio Summary

 

Property Summary by Region – September 30, 2008 – Wholly Owned Properties

15

Property Summary by Region – September 30, 2008 – Joint Venture Properties

21

Property Occupancy Rates by Region by Quarter – Wholly Owned Properties

22

Property Occupancy Rates by Region by Quarter – Joint Venture Properties

23

Top Twenty Office Tenants of Wholly Owned Properties as of September 30, 2008

24

Combined Real Estate Revenue and Combined Net Operating Income by Geographic Region by Quarter

25

Same Office Property Cash and GAAP Net Operating Income by Quarter

26

Average Occupancy Rates by Region for Same Office Properties

27

Office Lease Expiration Analysis by Year for Wholly Owned Properties

28

Quarterly and Year to Date Office Renewal Analysis for Wholly Owned Properties as of September 30, 2008

29

Year to Date Wholly Owned Acquisition and Disposition Summaries as of September 30, 2008

30

Development Summary as of September 30, 2008

31

Total Development Placed into Service as of September 30, 2008

33

Land Inventory as of September 30, 2008

34

Joint Venture Summary as of September 30, 2008

35

Reconciliations of Non GAAP Measurements

36

 



 

To Members of the Investment Community:

 

We prepared this supplemental information package to provide you with additional detail on our properties and operations. The information in this package is unaudited, furnished to the Securities and Exchange Commission (“SEC”) and should be read in conjunction with our quarterly and annual reports. If you have any questions or comments, please contact Ms. Mary Ellen Fowler, Vice President and Treasurer at (443) 285-5450 or maryellen.fowler@copt.com. Reconciliations between GAAP and non GAAP measurements have been provided on page 36. Refer to our Form 8-K for definitions of certain terms used herein.

 

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. More information on COPT can be found at www.copt.com.

 

Reporting Period Highlights – Quarter Ended September 30, 2008

 

Financial Results

 

·                  Reported FFO – diluted of $36.2 million, or $0.64 per share/unit, for the quarter ended September 30, 2008 as compared to $32.4 million, or $0.58 per share/unit, for the comparable 2007 period, representing an increase of 10.3% per share/unit.

·                  Reported net income available to common shareholders of $8.9 million, or $0.19 per diluted share, for the quarter ended September 30, 2008 as compared to $7.4 million, or $0.15 per diluted share, for the comparable 2007 period.

·                  Reported AFFO – diluted of $25.8 million for the quarter ended September 30, 2008 as compared to $23.9 million for the comparable 2007 period, representing an increase of 8.0%.

·                  Our diluted FFO payout ratio was 61.4% for the quarter ended September 30, 2008 as compared to 58.3% for the comparable 2007 period. Our diluted AFFO payout ratio was 86.1% for the quarter ended September 30, 2008 as compared to 79.1% for the comparable 2007 period.

 

Acquisitions / Dispositions

 

·                  On July 16, 2008, we acquired, for $8.1 million, a 31-acre land parcel in San Antonio, Texas which we believe can support approximately 500,000 developable square feet.

·                  On August 28, 2008, we acquired, for $8.0 million, a 107-acre land parcel in Frederick, Maryland which we believe can support approximately 1.0 million developable square feet.

 

Development Activities

 

·                  During the quarter ended September 30, 2008, we placed into service 43,721 square feet of the 53,745 square foot property located at 9925 Federal Drive (Hybrid II) in Colorado Springs, Colorado.

·                  During the quarter ended September 30, 2008, we completed leases on an aggregate of 121,571 square feet in the following newly-constructed properties:

·                  38,900 of the 155,731 square foot property located at 302 Sentinel Drive (302 NBP) in Annapolis Junction, Maryland to a large credit-worthy tenant;

·                  33,809 of the 145,723 square foot property located at 10807 New Allegiance Drive (Epic One) in Colorado Springs, Colorado to Lockheed Martin Corporation;

·                  27,862 of the 105,964 square foot property located at 5520 Research Park Drive (UMBC) in Baltimore, Maryland to RMF Engineering, Inc.; and

·                  an aggregate of 21,000 square feet under two leases at 5825 University Research Court (M Square Research Park) in College Park, Maryland.

 

1



 

Operations

 

·                  Our wholly owned portfolio was 93.2% occupied and 94.3% leased as of September 30, 2008. Our entire portfolio was 93.1% occupied and 94.2% leased as of September 30, 2008.

·                  During the quarter ended September 30, 2008, we completed leases for 333,000 square feet on the Unisys Campus in Blue Bell, Pennsylvania, which included the following:

·                  a new lease with Merck, Inc. to continue occupancy of the entire 219,000 square foot property located at 785 Jolly Road; and

·                  a renewal of Unisys Corporation for the entire 114,000 square foot property located at 751 Jolly Road.

·                  Our same office property cash NOI, excluding the effect of a $431,000 reduction in lease termination fees, increased for the quarter ended September 30, 2008 by $1.8 million, or 3.1%, as compared to the quarter ended September 30, 2007. Including the effect of lower lease termination fees, our same office property cash NOI increased $1.4 million, or 2.4%, as compared to the quarter ended September 30, 2007. Our same office portfolio consists of 218 properties and represents 89.9% of the rentable square footage of our consolidated properties as of September 30, 2008.

·                  The weighted average lease term of our wholly owned portfolio was 4.8 years as of September 30, 2008, with an average contractual rental rate (including tenant reimbursements of operating costs) of $22.17 per square foot.

·                  For the quarter ended September 30, 2008, we renewed 850,000 square feet, or 79.6%, of our expiring office leases (based upon square footage), with an average committed cost of $8.24 per square foot. For our renewed space during the quarter ended September 30, 2008, we realized increases of 26.7% in total rent, as measured from the GAAP straight-line rent in effect preceding the renewal date, and 13.1% in total cash rent. For our renewed and retenanted space of 950,000 square feet during the quarter ended September 30, 2008, we realized increases of 23.1% in total rent, as measured from the GAAP straight-line rent in effect preceding the renewal date, and 9.8% in total cash rent. The average committed cost for our space renewed and retenanted during the quarter ended September 30, 2008 totaled $10.14 per square foot. For the nine months ended September 30, 2008, we renewed 1.6 million square feet, or 77.9%, of our expiring office leases (based upon square footage), with an average committed cost of $6.49 per square foot.

·                  We recognized $188,000 in lease termination fees, net of write-offs of related straight-line rents and accretion of intangible assets and liabilities (i.e., SFAS 141 revenues), in the quarter ended September 30, 2008, as compared to $1.2 million in the quarter ended September 30, 2007.

 

Financing Activity and Capital Transactions

 

·                  As of September 30, 2008, our ratio of debt to market capitalization was 41.4%, and our ratio of debt to undepreciated book value of real estate assets was 58.3%. We achieved an EBITDA to interest coverage ratio of 3.04x and an EBITDA to fixed charge coverage ratio of 2.53x for the quarter ended September 30, 2008.

·                  On July 18, 2008, we borrowed $221.4 million under a mortgage loan requiring interest only payments for the term at a variable rate of LIBOR plus 225 basis points. This loan facility has a four-year term with an option to extend by an additional year. We used $63.5 million of the proceeds from this loan to repay construction loan facilities that were due to mature in 2008, $11.8 million to repay borrowings under an additional construction loan facility, $142.0 million to repay borrowings under our unsecured revolving credit facility and the balance to fund transaction costs.

·                  The aggregate amount of debt repaid by us totaled $187.6 million in the quarter ended September 30, 2008 and $241.1 million in the nine months ended September 30, 2008, excluding scheduled principal amortization payments and repayments of our unsecured revolving credit facility and revolving construction facility. We have no remaining debt scheduled to mature during the balance of 2008 other than scheduled principal amortization.

·                  In September 2008, we issued 3.7 million common shares at a public offering price of $39.00 per share for net proceeds of $139.2 million  after underwriting discounts but before offering expenses. The net proceeds were used to pay down our Revolving Credit Facility.

·                  Our Board of Trustees increased our dividend per Common Share of beneficial interest for the third quarter of 2008 to $0.3725 per share, representing a 9.6% increase from the previous per share quarterly dividend of $0.34.

 

2



 

Other Transaction

 

·                  On August 26, 2008, we loaned $24.8 million to the owner of a 17-story Class A+ office property containing 470,603 square feet in Baltimore, Maryland. We have a secured interest in the ownership of the entity that owns the property and adjacent land parcels that is subordinate to that of a first mortgage on the property. The loan carries an interest rate of 16.0% and matures on August 26, 2011. The property was 91% leased as of August 26, 2008.

 

Subsequent Events

 

·                  On October 1, 2008, we placed into service 90,607 square feet in two properties located at 7700 Potranco Road in San Antonio, Texas.  These two buildings are leased 100% to a large credit-worthy tenant.

·                  On October 24, 2008, we executed a swap for an aggregate notional amount of $100.0 million at a fixed one-month LIBOR rate of 2.51%, which commences on November 3, 2008 and expires on December 31, 2009.

 

Forward-Looking Statements

 

This supplemental information contains “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 our current expectations, estimates and projections about future events and financial trends affecting us.  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 we cannot predict with accuracy and some of which we might not even anticipate.  Accordingly, we 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:

 

·                  our 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 our joint venture partners may not fulfill their financial obligations as investors or may take actions that are inconsistent with our 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.

 

We undertake no obligation to update or supplement any forward-looking statements.  For further information, please refer to our filings with the Securities and Exchange Commission, particularly the section entitled “Risk Factors” in Item 1 of our Annual Report on Form 10-K for the year ended December 31, 2007.

 

3



 

Quarterly Selected Financial Summary Data

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from real estate operations

 

$

101,644

 

$

98,111

 

$

97,151

 

$

94,567

 

$

94,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

191,646

 

$

120,535

 

$

107,765

 

$

103,065

 

$

105,059

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined net operating income

 

$

65,781

 

$

64,228

 

$

62,692

 

$

63,734

 

$

62,573

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

62,372

 

$

60,327

 

$

60,150

 

$

61,255

 

$

61,783

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

12,949

 

$

12,853

 

$

11,395

 

$

9,929

 

$

11,431

 

Preferred share dividends

 

(4,025

)

(4,026

)

(4,025

)

(4,025

)

(4,025

)

Net income available to common shareholders

 

$

8,924

 

$

8,827

 

$

7,370

 

$

5,904

 

$

7,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per diluted share

 

$

0.19

 

$

0.18

 

$

0.15

 

$

0.12

 

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations (FFO) - diluted

 

$

36,187

 

$

34,205

 

$

32,373

 

$

32,832

 

$

32,352

 

FFO per diluted share

 

$

0.64

 

$

0.61

 

$

0.58

 

$

0.59

 

$

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO - diluted

 

$

25,774

 

$

25,148

 

$

24,490

 

$

23,232

 

$

23,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings payout

 

215.0

%

183.5

%

219.4

%

272.6

%

217.3

%

 

 

 

 

 

 

 

 

 

 

 

 

FFO - diluted

 

61.4

%

55.5

%

58.5

%

57.5

%

58.3

%

 

 

 

 

 

 

 

 

 

 

 

 

AFFO - diluted

 

86.1

%

75.4

%

77.4

%

81.2

%

79.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Total dividends/distributions

 

$

26,394

 

$

23,160

 

$

23,134

 

$

23,064

 

$

23,059

 

 

Note: The above presentation does not separately report discontinued operations.

 

4



 

Quarterly Consolidated Balance Sheets

(Dollars in thousands except per share data)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

 

 

 

 

 

Land - operational

 

$

421,311

 

$

420,182

 

$

416,632

 

$

416,711

 

$

415,061

 

Land - development

 

221,066

 

208,742

 

210,449

 

214,696

 

218,890

 

Construction in progress

 

281,098

 

247,422

 

198,514

 

181,316

 

193,081

 

Buildings and improvements

 

2,159,530

 

2,145,700

 

2,095,178

 

2,079,963

 

2,029,300

 

Less: accumulated depreciation

 

(339,429

)

(320,879

)

(303,709

)

(288,747

)

(270,899

)

Net investment in real estate

 

2,743,576

 

2,701,167

 

2,617,064

 

2,603,939

 

2,585,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

21,316

 

12,857

 

37,607

 

24,638

 

21,895

 

Restricted cash

 

15,534

 

23,066

 

16,712

 

15,121

 

16,874

 

Accounts receivable, net

 

13,044

 

23,452

 

19,832

 

24,831

 

20,680

 

Deferred rent receivable

 

62,137

 

59,238

 

56,330

 

53,631

 

50,891

 

Intangible assets on real estate acquisitions, net

 

98,282

 

104,136

 

102,647

 

108,661

 

116,368

 

Deferred charges, net

 

51,680

 

48,620

 

48,231

 

49,051

 

46,019

 

Prepaid and other assets

 

94,159

 

37,934

 

38,321

 

51,981

 

57,863

 

Total assets

 

$

3,099,728

 

$

3,010,470

 

$

2,936,744

 

$

2,931,853

 

$

2,916,023

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Mortgage and other loans payable

 

$

1,656,280

 

$

1,704,351

 

$

1,645,968

 

$

1,625,842

 

$

1,599,912

 

3.5% Exchangeable Senior Notes

 

200,000

 

200,000

 

200,000

 

200,000

 

200,000

 

Accounts payable and accrued expenses

 

93,676

 

82,526

 

66,210

 

75,535

 

80,281

 

Rents received in advance and security deposits

 

26,372

 

32,569

 

33,169

 

31,234

 

25,568

 

Dividends and distributions payable

 

25,774

 

22,548

 

22,519

 

22,441

 

22,433

 

Deferred revenue associated with acquired operating leases

 

11,832

 

12,762

 

10,665

 

11,530

 

12,475

 

Distributions in excess of investment in unconsolidated real estate joint ventures

 

4,668

 

4,506

 

4,215

 

4,246

 

4,124

 

Other liabilities

 

7,059

 

8,820

 

10,171

 

8,288

 

6,855

 

Total liabilities

 

2,025,661

 

2,068,082

 

1,992,917

 

1,979,116

 

1,951,648

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interests:

 

 

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

122,557

 

111,033

 

111,904

 

114,127

 

115,837

 

Preferred units in the Operating Partnership

 

8,800

 

8,800

 

8,800

 

8,800

 

8,800

 

Other consolidated real estate joint ventures

 

10,169

 

10,259

 

8,421

 

7,168

 

6,970

 

Total minority interests

 

141,526

 

130,092

 

129,125

 

130,095

 

131,607

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Preferred Shares ($0.01 par value; 15,000,000 authorized)

 

81

 

81

 

81

 

81

 

81

 

Common Shares of beneficial interest ($0.01 par value; 75,000,000 authorized, 51,530,162 shares issued as of September 30, 2008)

 

515

 

477

 

476

 

474

 

473

 

Additional paid-in capital

 

1,086,210

 

956,683

 

953,473

 

950,615

 

949,392

 

Cumulative distributions in excess of net income

 

(152,589

)

(142,330

)

(134,960

)

(126,156

)

(115,963

)

Accumulated other comprehensive loss

 

(1,676

)

(2,615

)

(4,368

)

(2,372

)

(1,215

)

Total shareholders’ equity

 

932,541

 

812,296

 

814,702

 

822,642

 

832,768

 

Total shareholders’ equity and minority interests

 

1,074,067

 

942,388

 

943,827

 

952,737

 

964,375

 

Total liabilities and shareholders’ equity

 

$

3,099,728

 

$

3,010,470

 

$

2,936,744

 

$

2,931,853

 

$

2,916,023

 

 

Note: The above presentation does not separately report discontinued operations.

 

5



 

Quarterly Consolidated Statements of Operations

(Dollars and units in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

85,060

 

$

83,154

 

$

81,710

 

$

81,046

 

$

80,038

 

Tenant recoveries and other real estate operations revenue

 

16,584

 

14,957

 

15,441

 

13,521

 

14,064

 

Construction contract revenues (1)

 

89,653

 

21,899

 

10,136

 

7,716

 

10,047

 

Other service operations revenues

 

349

 

525

 

478

 

782

 

910

 

Total revenues

 

191,646

 

120,535

 

107,765

 

103,065

 

105,059

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

35,854

 

33,957

 

34,542

 

31,090

 

31,577

 

Depreciation and amortization associated with real estate operations

 

25,583

 

24,955

 

24,892

 

25,889

 

26,025

 

Construction contract expenses (1)

 

87,111

 

21,472

 

9,905

 

7,597

 

9,507

 

Other service operations expenses

 

546

 

454

 

602

 

733

 

806

 

General and administrative expenses

 

6,103

 

6,036

 

5,933

 

5,758

 

5,743

 

Total operating expenses

 

155,197

 

86,874

 

75,874

 

71,067

 

73,658

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

36,449

 

33,661

 

31,891

 

31,998

 

31,401

 

Interest expense

 

(20,506

)

(19,437

)

(20,309

)

(20,719

)

(20,968

)

Amortization of deferred financing costs

 

(1,169

)

(910

)

(803

)

(970

)

(901

)

Gain on sales of non-real estate investments

 

1

 

5

 

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

14,775

 

13,319

 

10,825

 

10,309

 

9,532

 

Equity in loss of unconsolidated entities

 

(57

)

(56

)

(54

)

(27

)

(46

)

Income tax (expense) benefit

 

(97

)

107

 

(112

)

(89

)

(197

)

Income from continuing operations before minority interests

 

14,621

 

13,370

 

10,659

 

10,193

 

9,289

 

Minority interest in income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

Common units in the Operating Partnership

 

(1,593

)

(1,378

)

(987

)

(916

)

(789

)

Preferred units in the Operating Partnership

 

(165

)

(165

)

(165

)

(165

)

(165

)

Other consolidated entities

 

90

 

(120

)

14

 

32

 

12

 

Income from continuing operations

 

12,953

 

11,707

 

9,521

 

9,144

 

8,347

 

(Loss) income from discontinued operations, net of minority interests

 

(8

)

1,115

 

1,072

 

424

 

2,046

 

Income before gain on sales of real estate

 

12,945

 

12,822

 

10,593

 

9,568

 

10,393

 

Gain on sales of real estate, net of income taxes and minority interests

 

4

 

31

 

802

 

361

 

1,038

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

12,949

 

12,853

 

11,395

 

9,929

 

11,431

 

Preferred share dividends

 

(4,025

)

(4,026

)

(4,025

)

(4,025

)

(4,025

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

8,924

 

$

8,827

 

$

7,370

 

$

5,904

 

$

7,406

 

 

 

 

 

 

 

 

 

 

 

 

 

For EPS Computations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for Dilutive EPS

 

$

8,924

 

$

8,827

 

$

7,370

 

$

5,904

 

$

7,406

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

47,273

 

47,110

 

47,001

 

46,947

 

46,781

 

Dilutive effect of share-based compensation awards

 

916

 

888

 

765

 

914

 

1,005

 

Weighted average common shares - diluted

 

48,189

 

47,998

 

47,766

 

47,861

 

47,786

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per diluted share

 

$

0.19

 

$

0.18

 

$

0.15

 

$

0.12

 

$

0.15

 

 


(1) Reflects the effect of increases from amounts previously reported for construction contract revenues and expenses by equal dollar amounts (zero net effect) in the quarters ended June 30 and March 31, 2008 resulting from a change in our presentation of activity from a construction contract.

 

6



 

Quarterly Consolidated Reconciliations of Funds From Operations (FFO), Adjusted Funds From

Operations (AFFO) and Earnings per diluted share, as adjusted

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

12,949

 

$

12,853

 

$

11,395

 

$

9,929

 

$

11,431

 

Combined real estate related depreciation and other amortization

 

25,583

 

24,955

 

24,944

 

26,607

 

26,266

 

Depreciation and amortization of unconsolidated real estate entities

 

162

 

163

 

164

 

163

 

166

 

Depreciation and amortization allocable to minority interests in other consol. entities

 

(74

)

(75

)

(49

)

(51

)

(48

)

Gain on sales of real estate properties, excluding development, net of income taxes

 

 

(1,250

)

(1,380

)

(1,049

)

(2,789

)

Funds from operations (FFO)

 

38,620

 

36,646

 

35,074

 

35,599

 

35,026

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest - common units, gross

 

1,592

 

1,585

 

1,324

 

1,258

 

1,351

 

Preferred share dividends

 

(4,025

)

(4,026

)

(4,025

)

(4,025

)

(4,025

)

Funds from operations (FFO) - basic & diluted

 

36,187

 

34,205

 

32,373

 

32,832

 

32,352

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight line rent adjustments

 

(2,850

)

(2,778

)

(2,656

)

(2,680

)

(3,247

)

Amortization of deferred market rental revenue

 

(555

)

(458

)

(445

)

(416

)

(585

)

Recurring capital expenditures

 

(7,008

)

(5,821

)

(4,782

)

(6,504

)

(4,664

)

Adjusted funds from operations (AFFO) - diluted

 

$

25,774

 

$

25,148

 

$

24,490

 

$

23,232

 

$

23,856

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends

 

$

4,025

 

$

4,026

 

$

4,025

 

$

4,025

 

$

4,025

 

Preferred distributions

 

165

 

165

 

165

 

165

 

165

 

Common distributions

 

3,021

 

2,772

 

2,771

 

2,777

 

2,777

 

Common dividends

 

19,183

 

16,197

 

16,173

 

16,097

 

16,092

 

Total dividends/distributions

 

$

26,394

 

$

23,160

 

$

23,134

 

$

23,064

 

$

23,059

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for earnings per share - diluted

 

48,189

 

47,998

 

47,766

 

47,861

 

47,786

 

Common units

 

8,130

 

8,151

 

8,154

 

8,167

 

8,297

 

Denominator for funds from operations per share - diluted

 

56,319

 

56,149

 

55,920

 

56,028

 

56,083

 

 

7



 

Quarterly Consolidated Reconciliations of Earnings Before Interest, Income Taxes, Depreciation and Amortization

(EBITDA), Combined Net Operating Income (NOI), Discontinued Operations and Gains on Sales of Real Estate

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

12,949

 

$

12,853

 

$

11,395

 

$

9,929

 

$

11,431

 

Combined interest expense

 

20,506

 

19,447

 

20,350

 

20,799

 

21,145

 

Combined amortization of deferred financing costs

 

1,169

 

910

 

803

 

970

 

901

 

Combined income tax expense (benefit) (1)

 

97

 

(102

)

685

 

1,201

 

197

 

Depreciation of furniture, fixtures and equipment (FF&E)

 

401

 

392

 

384

 

358

 

339

 

Combined real estate related depreciation and other amortization

 

25,583

 

24,955

 

24,944

 

26,607

 

26,266

 

Minority interest - preferred units

 

165

 

165

 

165

 

165

 

165

 

Minority interest - other consolidated entities

 

(90

)

122

 

100

 

(32

)

(12

)

Minority interest - common units, gross

 

1,592

 

1,585

 

1,324

 

1,258

 

1,351

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before interest, income taxes, depreciation and amortization (EBITDA)

 

$

62,372

 

$

60,327

 

$

60,150

 

$

61,255

 

$

61,783

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

6,103

 

6,036

 

5,933

 

5,758

 

5,743

 

Depreciation of FF&E included in general and administrative expense

 

(401

)

(392

)

(384

)

(358

)

(339

)

Income from service operations

 

(2,345

)

(498

)

(107

)

(168

)

(644

)

Gain on sales of depreciated real estate properties

 

 

(1,250

)

(1,276

)

(1,093

)

(2,789

)

Gain on sale of non-real estate investments

 

(1

)

(5

)

(46

)

 

 

Non-operational property sales and real estate services

 

(4

)

(46

)

(1,632

)

(1,687

)

(1,227

)

Equity in loss of unconsolidated entities

 

57

 

56

 

54

 

27

 

46

 

Combined net operating income (NOI)

 

$

65,781

 

$

64,228

 

$

62,692

 

$

63,734

 

$

62,573

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

Revenues from real estate operations

 

$

3

 

$

85

 

$

270

 

$

549

 

$

736

 

Property operating expenses

 

(12

)

(11

)

(187

)

(292

)

(688

)

Depreciation and amortization

 

 

 

(52

)

(718

)

(241

)

Income taxes

 

 

 

 

(44

)

 

Interest

 

 

(10

)

(41

)

(80

)

(177

)

Gain on sales of depreciated real estate properties

 

 

1,250

 

1,276

 

1,093

 

2,789

 

(Loss) income from discontinued operations

 

(9

)

1,314

 

1,266

 

508

 

2,419

 

Minority interests in discontinued operations

 

1

 

(199

)

(194

)

(84

)

(373

)

(Loss) income from discontinued operations, net of minority interests

 

$

(8

)

$

1,115

 

$

1,072

 

$

424

 

$

2,046

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of real estate, net, per statements of operations

 

$

4

 

$

31

 

$

802

 

$

361

 

$

1,038

 

Add income taxes and minority interest

 

 

15

 

830

 

1,326

 

189

 

Gain on sales of real estate from discontinued operations

 

 

1,250

 

1,276

 

1,093

 

2,789

 

Combined gain on sales of real estate

 

4

 

1,296

 

2,908

 

2,780

 

4,016

 

Non-operational property sales and real estate services

 

(4

)

(46

)

(1,632

)

(1,687

)

(1,227

)

Gain on sales of depreciated real estate properties

 

$

 

$

1,250

 

$

1,276

 

$

1,093

 

$

2,789

 

 


(1) Includes income taxes from continuing operations, discontinued operations and gains on other sales of real estate (see components on page 36).

 

8



 

Quarterly Equity Analysis

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

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

Common Equity - End of Quarter

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

51,530

 

47,702

 

47,616

 

47,366

 

47,345

 

Common Units

 

8,111

 

8,151

 

8,151

 

8,167

 

8,168

 

Total

 

59,641

 

55,853

 

55,768

 

55,533

 

55,513

 

End of Quarter Common Share Price

 

$

40.35

 

$

34.33

 

$

33.61

 

$

31.50

 

$

41.63

 

Market Value of Common Shares/Units

 

$

2,406,514

 

$

1,917,433

 

$

1,874,353

 

$

1,749,290

 

$

2,310,995

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares Trading Volume

 

 

 

 

 

 

 

 

 

 

 

Average Daily Volume (Shares)

 

649

 

438

 

548

 

482

 

446

 

Average Daily Volume (Dollars in thousands)

 

$

24,908

 

$

16,222

 

$

16,981

 

$

17,714

 

$

18,121

 

As a Percentage of Weighted Average Common Shares

 

1.4

%

0.9

%

1.2

%

1.0

%

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price Range

 

 

 

 

 

 

 

 

 

 

 

Quarterly High

 

$

43.50

 

$

40.00

 

$

36.16

 

$

45.39

 

$

44.63

 

Quarterly Low

 

$

32.00

 

$

33.65

 

$

25.43

 

$

30.81

 

$

35.21

 

Quarterly Average

 

$

38.06

 

$

37.05

 

$

30.97

 

$

36.75

 

$

40.66

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Equity - End of Quarter

 

 

 

 

 

 

 

 

 

 

 

Convertible Series I Preferred Units Outstanding

 

352

 

352

 

352

 

352

 

352

 

Conversion Ratio

 

0.5000

 

0.5000

 

0.5000

 

0.5000

 

0.5000

 

Common Shares Issued Assuming Conversion

 

176

 

176

 

176

 

176

 

176

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Series K Preferred Shares Outstanding

 

532

 

532

 

532

 

532

 

532

 

Conversion Ratio

 

0.8163

 

0.8163

 

0.8163

 

0.8163

 

0.8163

 

Common Shares Issued Assuming Conversion

 

434

 

434

 

434

 

434

 

434

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonconvertible Preferred Equity - End of Quarter

 

 

 

 

 

 

 

 

 

 

 

Redeemable Series G Shares Outstanding

 

2,200

 

2,200

 

2,200

 

2,200

 

2,200

 

Redeemable Series H Shares Outstanding

 

2,000

 

2,000

 

2,000

 

2,000

 

2,000

 

Redeemable Series J Shares Outstanding

 

3,390

 

3,390

 

3,390

 

3,390

 

3,390

 

Total Nonconvertible Preferred Equity

 

7,590

 

7,590

 

7,590

 

7,590

 

7,590

 

Total Convertible Preferred Equity

 

884

 

884

 

884

 

884

 

884

 

Total Preferred Equity

 

8,474

 

8,474

 

8,474

 

8,474

 

8,474

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonconvertible Preferred Equity ($25 par value)

 

 

 

 

 

 

 

 

 

 

 

Redeemable Series G Shares

 

$

55,000

 

$

55,000

 

$

55,000

 

$

55,000

 

$

55,000

 

Redeemable Series H Shares

 

50,000

 

50,000

 

50,000

 

50,000

 

50,000

 

Redeemable Series J Shares

 

84,750

 

84,750

 

84,750

 

84,750

 

84,750

 

Total Nonconvertible Preferred Equity

 

$

189,750

 

$

189,750

 

$

189,750

 

$

189,750

 

$

189,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Equity ($25 par value)

 

 

 

 

 

 

 

 

 

 

 

Convertible Series I Units

 

$

8,800

 

$

8,800

 

$

8,800

 

$

8,800

 

$

8,800

 

Convertible Preferred Equity ($50 par value)

 

 

 

 

 

 

 

 

 

 

 

Convertible Series K Shares

 

26,583

 

26,583

 

26,583

 

26,583

 

26,583

 

Total Convertible Preferred Equity

 

$

35,383

 

$

35,383

 

$

35,383

 

$

35,383

 

$

35,383

 

Total Recorded Book Value of Preferred Equity

 

$

225,133

 

$

225,133

 

$

225,133

 

$

225,133

 

$

225,133

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

47,273

 

47,110

 

47,001

 

46,947

 

46,781

 

Dilutive effect of share-based compensation awards

 

916

 

888

 

765

 

914

 

1,005

 

Common Units

 

8,130

 

8,151

 

8,154

 

8,167

 

8,297

 

Denominator for funds from operations per share - diluted

 

56,319

 

56,149

 

55,920

 

56,028

 

56,083

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalization

 

 

 

 

 

 

 

 

 

 

 

Recorded Book Value of Preferred Shares/Units

 

$

225,133

 

$

225,133

 

$

225,133

 

$

225,133

 

$

225,133

 

Market Value of Common Shares/Units

 

2,406,514

 

1,917,433

 

1,874,353

 

1,749,290

 

2,310,995

 

Total Equity Market Capitalization

 

$

2,631,648

 

$

2,142,567

 

$

2,099,487

 

$

1,974,423

 

$

2,536,128

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

 

$

1,856,280

 

$

1,904,351

 

$

1,845,968

 

$

1,825,842

 

$

1,799,912

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

$

4,487,928

 

$

4,046,918

 

$

3,945,455

 

$

3,800,265

 

$

4,336,040

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to Total Market Capitalization

 

41.4

%

47.1

%

46.8

%

48.0

%

41.5

%

Debt to Total Assets

 

59.9

%

63.3

%

62.9

%

62.3

%

61.7

%

Debt to Undepreciated Book Value of Real Estate Assets

 

58.3

%

60.9

%

61.1

%

60.8

%

60.5

%

 

9



 

Quarterly Debt Analysis

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

Debt Outstanding

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loans

 

$

1,193,659

 

$

1,099,830

 

$

1,144,879

 

$

1,160,753

 

$

1,169,094

 

Construction Loans

 

82,121

 

139,521

 

104,089

 

104,089

 

103,818

 

Unsecured Revolving Credit Facility

 

380,500

 

465,000

 

397,000

 

361,000

 

327,000

 

Exchangeable Senior Notes

 

200,000

 

200,000

 

200,000

 

200,000

 

200,000

 

 

 

$

1,856,280

 

$

1,904,351

 

$

1,845,968

 

$

1,825,842

 

$

1,799,912

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Outstanding Balance

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loans

 

$

1,253,145

 

$

1,107,674

 

$

1,157,866

 

$

1,163,419

 

$

1,172,087

 

Construction Loans

 

78,842

 

126,186

 

104,089

 

104,084

 

95,025

 

Unsecured Revolving Credit Facility

 

421,587

 

435,238

 

377,420

 

352,043

 

312,792

 

Exchangeable Senior Notes

 

200,000

 

200,000

 

200,000

 

200,000

 

200,000

 

 

 

$

1,953,574

 

$

1,869,098

 

$

1,839,375

 

$

1,819,546

 

$

1,779,904

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Structure

 

 

 

 

 

 

 

 

 

 

 

Fixed-Mortgage Loans

 

$

972,259

 

$

1,065,330

 

$

1,110,379

 

$

1,126,253

 

$

1,134,594

 

Fixed-Exchangeable Senior Notes

 

200,000

 

200,000

 

200,000

 

200,000

 

200,000

 

Variable

 

534,021

 

489,021

 

385,589

 

349,589

 

365,318

 

Variable Subject to Interest Rate Protection (1) (2) (3)

 

150,000

 

150,000

 

150,000

 

150,000

 

100,000

 

 

 

$

1,856,280

 

$

1,904,351

 

$

1,845,968

 

$

1,825,842

 

$

1,799,912

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Fixed Rate Loans (4)

 

71.23

%

74.32

%

79.11

%

80.85

%

79.70

%

% of Variable Rate Loans (1) (2) (3)

 

28.77

%

25.68

%

20.89

%

19.15

%

20.30

%

 

 

100.00

%

100.00

%

100.00

%

100.00

%

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Average Contract Interest Rates

 

 

 

 

 

 

 

 

 

 

 

Mortgage & Construction Loans

 

5.50

%

5.60

%

5.81

%

5.96

%

6.01

%

Unsecured Revolving Credit Facility

 

4.25

%

4.24

%

4.93

%

5.79

%

6.72

%

Exchangeable Senior Notes

 

3.50

%

3.50

%

3.50

%

3.50

%

3.50

%

Total Weighted Average

 

5.11

%

5.11

%

5.42

%

5.74

%

5.89

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios (excluding capitalized interest) – All coverage computations include the effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Interest Coverage - Combined NOI

 

3.21

x

3.30

x

3.08

x

3.06

x

2.96

x

Interest Coverage - EBITDA

 

3.04

x

3.10

x

2.96

x

2.95

x

2.92

x

Debt Service Coverage - Combined NOI

 

2.75

x

2.79

x

2.59

x

2.51

x

2.49

x

Debt Service Coverage - EBITDA

 

2.61

x

2.62

x

2.49

x

2.41

x

2.46

x

Fixed Charge Coverage - Combined NOI

 

2.66

x

2.72

x

2.55

x

2.55

x

2.47

x

Fixed Charge Coverage - EBITDA

 

2.53

x

2.55

x

2.45

x

2.45

x

2.44

x

 


(1)          On March 28, 2006, we entered into a $50.0 million notional amount swap at a fixed one-month LIBOR rate of 5.036%, which commenced on the same day and expires March 30, 2009.

(2)          On April 27, 2006, we entered into two notional amount swaps aggregating $50.0 million at a fixed one-month LIBOR rate of 5.232%, which commenced May 1, 2006 and expire May 1, 2009.

(3)          On October 23, 2007, we entered into a $50.0 million notional amount swap at a fixed one-month LIBOR rate of 4.330%, which commenced on the same day and expires October 23, 2009.

(4)          Includes interest rate protection agreements.

 

10



 

Quarterly Operating Ratios

(Dollars in thousands except per share data and ratios)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING RATIOS — All computations include the effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Net Income as a % of Combined Real Estate Revenues
(Net Income / Combined Real Estate Revenues)

 

12.74

%

13.09

%

11.70

%

10.44

%

12.05

%

 

 

 

 

 

 

 

 

 

 

 

 

Combined NOI as a % of Combined Real Estate Revenues
(Combined NOI / Combined Real Estate Revenues)

 

64.72

%

65.41

%

64.35

%

67.01

%

65.98

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA as a % of Combined Real Estate Revenues
(EBITDA / Combined Real Estate Revenues)

 

61.36

%

61.44

%

61.74

%

64.40

%

65.15

%

 

 

 

 

 

 

 

 

 

 

 

 

G&A as a % of Net Income
(G&A / Net Income)

 

47.13

%

46.96

%

52.07

%

57.99

%

50.24

%

 

 

 

 

 

 

 

 

 

 

 

 

G&A as a % of Combined Real Estate Revenues
(G&A / Combined Real Estate Revenues)

 

6.00

%

6.15

%

6.09

%

6.05

%

6.06

%

 

 

 

 

 

 

 

 

 

 

 

 

G&A as a % of EBITDA
(G&A / EBITDA)

 

9.78

%

10.01

%

9.86

%

9.40

%

9.30

%

 

 

 

 

 

 

 

 

 

 

 

 

Recurring Capital Expenditures

 

$

7,008

 

$

5,821

 

$

4,782

 

$

6,504

 

$

4,664

 

Recurring Capital Expenditures per average square foot of wholly owned properties

 

$

0.38

 

$

0.32

 

$

0.27

 

$

0.37

 

$

0.26

 

Recurring Capital Expenditures as a % of NOI (Combined NOI)

 

10.65

%

9.06

%

7.63

%

10.20

%

7.45

%

 

11



 

Quarterly Dividend Analysis

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

Common Share Dividends

 

 

 

 

 

 

 

 

 

 

 

Dividends per share/unit

 

$

0.3725

 

$

0.3400

 

$

0.3400

 

$

0.3400

 

$

0.3400

 

Increase over prior quarter

 

9.6

%

0.0

%

0.0

%

0.0

%

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Dividend Payout Ratios

 

 

 

 

 

 

 

 

 

 

 

Payout - Earnings

 

215.0

%

183.5

%

219.4

%

272.6

%

217.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Payout - FFO - Diluted

 

61.4

%

55.5

%

58.5

%

57.5

%

58.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Payout - AFFO - Diluted

 

86.1

%

75.4

%

77.4

%

81.2

%

79.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Coverage - FFO - Diluted

 

1.63

x

1.80

x

1.71

x

1.74

x

1.71

x

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Coverage - AFFO - Diluted

 

1.16

x

1.33

x

1.29

x

1.23

x

1.26

x

 

 

 

 

 

 

 

 

 

 

 

 

Common Dividend Yields

 

 

 

 

 

 

 

 

 

 

 

Dividend Yield

 

3.69

%

3.96

%

4.05

%

4.32

%

3.27

%

 

 

 

 

 

 

 

 

 

 

 

 

Series I Preferred Unit Distributions

 

 

 

 

 

 

 

 

 

 

 

Preferred Unit Distributions Per Unit

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

Preferred Unit Distributions Yield

 

7.500

%

7.500

%

7.500

%

7.500

%

7.500

%

Quarter End Recorded Book Value

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Series G Preferred Share Dividends

 

 

 

 

 

 

 

 

 

 

 

Preferred Share Dividends Per Share

 

$

0.50000

 

$

0.50000

 

$

0.50000

 

$

0.50000

 

$

0.50000

 

Preferred Share Dividend Yield

 

8.000

%

8.000

%

8.000

%

8.000

%

8.000

%

Quarter End Recorded Book Value

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Series H Preferred Share Dividends

 

 

 

 

 

 

 

 

 

 

 

Preferred Share Dividends Per Share

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

$

0.46875

 

Preferred Share Dividend Yield

 

7.500

%

7.500

%

7.500

%

7.500

%

7.500

%

Quarter End Recorded Book Value

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Series J Preferred Share Dividends

 

 

 

 

 

 

 

 

 

 

 

Preferred Share Dividends Per Share

 

$

0.47656

 

$

0.47656

 

$

0.47656

 

$

0.47656

 

$

0.47656

 

Preferred Share Dividend Yield

 

7.625

%

7.625

%

7.625

%

7.625

%

7.625

%

Quarter End Recorded Book Value

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

$

25.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Series K Preferred Share Dividends

 

 

 

 

 

 

 

 

 

 

 

Preferred Share Dividends Per Share

 

$

0.70000

 

$

0.70000

 

$

0.70000

 

$

0.70000

 

$

0.70000

 

Preferred Share Dividend Yield

 

5.600

%

5.600

%

5.600

%

5.600

%

5.600

%

Quarter End Recorded Book Value

 

$

50.00

 

$

50.00

 

$

50.00

 

$

50.00

 

$

50.00

 

 

12



 

Investor Composition and Analyst Coverage

(as of September 30, 2008)

 

 

 

 

 

 

 

As if Converted

 

 

 

Fully Diluted

 

 

 

Common

 

Common

 

Preferred

 

 

 

Ownership

 

 

 

Shares

 

Units

 

Shares / Units

 

Total

 

% of Total

 

SHAREHOLDER CLASSIFICATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insiders

 

985,352

 

7,032,152

 

 

8,017,504

 

13.31

%

Non-insiders

 

50,544,810

 

1,079,142

 

610,014

 

52,233,966

 

86.69

%

 

 

51,530,162

 

8,111,294

 

610,014

 

60,251,470

 

100.00

%

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2008

 

2008

 

2008

 

2007

 

2007

 

RESEARCH COVERAGE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A.G. Edwards

 

n/a

 

n/a

 

n/a

 

n/a

 

x

 

BMO Capital Markets

 

x

 

x

 

x

 

x

 

x

 

Citigroup Global Markets

 

x

 

x

 

x

 

x

 

x

 

Ferris, Baker Watts, Incorporated

 

n/a

 

n/a

 

x

 

x

 

x

 

Friedman Billings Ramsey & Co.

 

x

 

x

 

x

 

x

 

x

 

Green Street Advisors

 

x

 

x

 

x

 

x

 

x

 

Merrill Lynch

 

x

 

x

 

x

 

x

 

x

 

RBC Capital Markets

 

x

 

x

 

x

 

x

 

x

 

Raymond James

 

x

 

x

 

x

 

x

 

x

 

Robert W. Baird & Co. Incorporated

 

x

 

x

 

x

 

x

 

x

 

Stifel, Nicolaus & Company, Incorporated

 

x

 

x

 

x

 

x

 

x

 

Wachovia Securities

 

x

 

x

 

x

 

x

 

x

 

 

13



 

Debt Maturity Schedule - September 30, 2008

(Dollars in thousands)

 

 

 

Non-Recourse Debt (1)

 

Recourse Debt (1)

 

 

 

Year of Maturity

 

Annual
Amortization of
Monthly
Payments

 

Due on Maturity

 

Weighted
Average Interest
Rate of Amounts
Maturing (2)

 

Annual Amortization
of Monthly Payments

 

Due on Maturity

 

Weighted
Average Interest
Rate of Amounts
Maturing (2)

 

Revolver (3)

 

Total Scheduled
Payments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October - December

 

$

2,667

 

$

 

0.00

%

$

191

 

$

1,750

 

2.55

%

$

 

$

4,608

 

Total 2008

 

$

2,667

 

$

 

0.00

%

$

191

 

$

1,750

 

2.55

%

$

 

$

4,608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

$

9,620

 

$

52,228

 

 

 

$

795

 

$

40,589

 

 

 

$

 

$

103,232

 

2010

(4)

9,103

 

52,177

 

 

 

272

 

12,481

 

 

 

 

74,033

 

2011

(5)

7,309

 

102,264

 

 

 

241

 

41,532

 

 

 

380,500

 

531,846

 

2012

 

5,816

 

257,523

 

 

 

260

 

 

 

 

 

263,599

 

2013

 

2,593

 

134,843

 

 

 

282

 

 

 

 

 

137,718

 

2014

(6)

890

 

8,212

 

 

 

305

 

 

 

 

 

9,407

 

2015

 

552

 

114,558

 

 

 

329

 

 

 

 

 

115,439

 

2016

 

321

 

113,169

 

 

 

356

 

 

 

 

 

113,846

 

2017

 

193

 

300,610

 

 

 

385

 

 

 

 

 

301,188

 

2018

 

 

 

 

 

417

 

 

 

 

 

417

 

2019

 

 

 

 

 

373

 

39

 

 

 

 

412

 

 

 

$

39,064

 

$

1,135,584

 

 

 

$

4,206

 

$

96,391

 

 

 

$

380,500

 

$

1,655,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premium to adjust to fair value of debt

 

 

 

 

 

 

 

535

 

 

 

 

 

Mortgage and Other Loans Payable

 

 

 

 

 

 

 

$

1,656,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchangeable Senior Notes (7)

 

 

 

 

 

 

 

$

200,000

 

 

 

 

 

Total Debt

 

 

 

 

 

 

 

$

1,856,280

 

 

Notes:


 

(1)

Certain mortgages contain extension options, generally either for a period of six months or one year, subject to certain conditions. The maturity dates presented above in the table assume that the extension options have not been exercised.

 

 

(2)

For the variable rate loans expiring in 2008, the interest rate used for this calculation was the rate at September 30, 2008.

 

 

(3)

As of October 29, 2008, our borrowing capacity under the Revolving Credit Facility was $600.0 million, of which $190.6 million was available.

 

 

(4)

Our $9.1 million non-recourse loan that matures in September 2025 will be called in October 2010. The above table includes the $8.5 million amount due on maturity in 2010.

 

 

(5)

Includes $41.5 million due under our Revolving Construction Facility at September 30, 2008. As of October 29, 2008, the borrowing capacity under this agreement totaled $140.6 million, of which $85.8 million was available.

 

 

(6)

We have a $4.8 million non-recourse loan maturing in March 2034 that may be prepaid in March 2014, subject to certain conditions. The above table includes $4.3 million due on maturity of this loan in 2014.

 

 

(7)

Exchangeable Senior Notes mature in September 2026 but are subject to a put by the holders in September 2011 and every five years thereafter.

 

14



 

Property Summary by Region - September 30, 2008

Wholly Owned Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or 
Renovated

 

S or M

 

Total 
Operational 
Square Feet

 

Total Square Feet 
Under 
Construction / 
Redevelopment

 

 

Office Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore /Washington Corridor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

2730 Hercules Road

 

BWI Airport

 

NBP

 

1990

 

M

 

240,336

 

 

 

 

300 Sentinel Drive (300 NBP)

 

BWI Airport

 

NBP

 

 

 

M

 

 

 

185,719

 

2

304 Sentinel Drive (304 NBP)

 

BWI Airport

 

NBP

 

2005

 

M

 

162,498

 

 

 

3

306 Sentinel Drive (306 NBP)

 

BWI Airport

 

NBP

 

2006

 

M

 

157,896

 

 

 

4

2720 Technology Drive (220 NBP)

 

BWI Airport

 

NBP

 

2004

 

M

 

156,730

 

 

 

5

302 Sentinel Drive (302 NBP)

 

BWI Airport

 

NBP

 

2007

 

M

 

155,731

 

 

 

6

2711 Technology Drive (211 NBP)

 

BWI Airport

 

NBP

 

2002

 

M

 

152,000

 

 

 

7

320 Sentinel Way (320 NBP)

 

BWI Airport

 

NBP

 

2007

 

M

 

125,681

 

 

 

8

318 Sentinel Way (318 NBP)

 

BWI Airport

 

NBP

 

2005

 

M

 

125,681

 

 

 

9

322 Sentinel Way (322 NBP)

 

BWI Airport

 

NBP

 

2006

 

M

 

125,568

 

 

 

10

140 National Business Parkway

 

BWI Airport

 

NBP

 

2003

 

M

 

119,904

 

 

 

11

132 National Business Parkway

 

BWI Airport

 

NBP

 

2000

 

M

 

118,598

 

 

 

12

2721 Technology Drive (221 NBP)

 

BWI Airport

 

NBP

 

2000

 

M

 

118,093

 

 

 

13

2701 Technology Drive (201 NBP)

 

BWI Airport

 

NBP

 

2001

 

M

 

117,450

 

 

 

14

2691 Technology Drive (191 NBP)

 

BWI Airport

 

NBP

 

2005

 

M

 

103,683

 

 

 

15

134 National Business Parkway

 

BWI Airport

 

NBP

 

1999

 

M

 

93,482

 

 

 

16

135 National Business Parkway

 

BWI Airport

 

NBP

 

1998

 

M

 

87,655

 

 

 

17

133 National Business Parkway

 

BWI Airport

 

NBP

 

1997

 

M

 

87,401

 

 

 

18

141 National Business Parkway

 

BWI Airport

 

NBP

 

1990

 

M

 

87,206

 

 

 

19

131 National Business Parkway

 

BWI Airport

 

NBP

 

1990

 

M

 

69,039

 

 

 

20

114 National Business Parkway

 

BWI Airport

 

NBP

 

2002

 

S

 

9,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,414,540

 

185,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

1306 Concourse Drive

 

BWI Airport

 

APS

 

1990

 

M

 

114,046

 

 

 

2

870-880 Elkridge Landing Road

 

BWI Airport

 

APS

 

1981

 

M

 

105,151

 

 

 

3

1304 Concourse Drive

 

BWI Airport

 

APS

 

2002

 

M

 

101,753

 

 

 

4

900 Elkridge Landing Road

 

BWI Airport

 

APS

 

1982

 

M

 

97,261

 

 

 

5

1199 Winterson Road

 

BWI Airport

 

APS

 

1988

 

M

 

96,636

 

 

 

6

920 Elkridge Landing Road

 

BWI Airport

 

APS

 

1982

 

M

 

96,566

 

 

 

7

1302 Concourse Drive

 

BWI Airport

 

APS

 

1996

 

M

 

84,505

 

 

 

8

881 Elkridge Landing Road

 

BWI Airport

 

APS

 

1986

 

M

 

73,572

 

 

 

9

1099 Winterson Road

 

BWI Airport

 

APS

 

1988

 

M

 

70,569

 

 

 

10

1190 Winterson Road

 

BWI Airport

 

APS

 

1987

 

M

 

69,127

 

 

 

11

849 International Drive

 

BWI Airport

 

APS

 

1988

 

M

 

68,791

 

 

 

12

911 Elkridge Landing Road

 

BWI Airport

 

APS

 

1985

 

M

 

68,296

 

 

 

13

1201 Winterson Road

 

BWI Airport

 

APS

 

1985

 

M

 

67,903

 

 

 

14

999 Corporate Boulevard

 

BWI Airport

 

APS

 

2000

 

M

 

67,455

 

 

 

15

891 Elkridge Landing Road

 

BWI Airport

 

APS

 

1984

 

M

 

58,454

 

 

 

16

901 Elkridge Landing Road

 

BWI Airport

 

APS

 

1984

 

M

 

57,628

 

 

 

17

930 International Drive

 

BWI Airport

 

APS

 

1986

 

S

 

57,409

 

 

 

18

800 International Drive

 

BWI Airport

 

APS

 

1988

 

S

 

57,379

 

 

 

19

900 International Drive

 

BWI Airport

 

APS

 

1986

 

S

 

57,140

 

 

 

20

921 Elkridge Landing Road

 

BWI Airport

 

APS

 

1983

 

M

 

54,175

 

 

 

21

939 Elkridge Landing Road

 

BWI Airport

 

APS

 

1983

 

M

 

53,218

 

 

 

22

938 Elkridge Landing Road

 

BWI Airport

 

APS

 

1984

 

M

 

52,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,630,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7467 Ridge Road

 

BWI Airport

 

Comm./Pkwy.

 

1990

 

M

 

74,326

 

 

 

2

7240 Parkway Drive

 

BWI Airport

 

Comm./Pkwy.

 

1985

 

M

 

74,160

 

 

 

3

7272 Park Circle Drive

 

BWI Airport

 

Comm./Pkwy.

 

1991/1996

 

M

 

59,436

 

 

 

4

7318 Parkway Drive

 

BWI Airport

 

Comm./Pkwy.

 

1984

 

S

 

59,204

 

 

 

5

7320 Parkway Drive

 

BWI Airport

 

Comm./Pkwy.

 

1983

 

S

 

58,453

 

 

 

6

1340 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

46,400

 

 

 

7

1362 Mellon Road

 

BWI Airport

 

Comm./Pkwy.

 

2006

 

M

 

44,134

 

 

 

8

1334 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

37,565

 

 

 

9

1331 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

29,153

 

 

 

10

1350 Dorsey Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

19,992

 

 

 

11

1344 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

M

 

17,062

 

 

 

12

1341 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

15,841

 

 

 

13

1343 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1989

 

S

 

9,962

 

 

 

14

1348 Ashton Road

 

BWI Airport

 

Comm./Pkwy.

 

1988

 

S

 

3,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

548,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

Subtotal (continued on next page)

 

 

 

 

 

 

 

 

 

4,593,358

 

185,719

 

 

The S or M notation indicates single story or multi-story, respectively.

 

15



 

Property Summary by Region - September 30, 2008 (continued)

Wholly Owned Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or 
Renovated

 

S or M

 

Total 
Operational 
Square Feet

 

Total Square Feet 
Under 
Construction / 
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

Subtotal (continued from prior page)

 

 

 

 

 

 

 

 

 

4,593,358

 

185,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5520 Research Park Drive (UMBC) (1)

 

BWI Airport

 

bwtech@UMBC

 

 

 

M

 

 

 

105,964

 

1

5522 Research Park Drive (UMBC) (1)

 

BWI Airport

 

bwtech@UMBC

 

2007

 

S

 

23,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,500

 

105,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

2500 Riva Road

 

Annapolis

 

 

 

2000

 

M

 

155,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Old Annapolis Road

 

Howard Co. Perimeter

 

Oakland Ridge

 

1985

 

M

 

171,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7125 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1973/1999

 

M

 

611,379

 

 

 

2

7000 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1999

 

M

 

145,806

 

 

 

 

6721 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

 

 

M

 

 

 

131,451

 

3

6731 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2002

 

M

 

123,911

 

 

 

4

6711 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2006-2007

 

M

 

123,410

 

 

 

5

6940 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1999

 

M

 

109,003

 

 

 

6

6950 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1998

 

M

 

107,778

 

 

 

7

7067 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2001

 

M

 

86,055

 

 

 

8

8621 Robert Fulton Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2005-2006

 

M

 

86,033

 

 

 

9

6750 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2001

 

M

 

79,135

 

 

 

10

6700 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1988

 

M

 

74,852

 

 

 

11

6740 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1992

 

M

 

63,480

 

 

 

12

7015 Albert Einstein Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1999

 

S

 

61,203

 

 

 

13

8671 Robert Fulton Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2002

 

S

 

56,350

 

 

 

14

6716 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1990

 

M

 

52,203

 

 

 

15

8661 Robert Fulton Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2002

 

S

 

49,307

 

 

 

16

7142 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1994

 

S

 

47,668

 

 

 

17

7130 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1989

 

S

 

46,460

 

 

 

18

6708 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1988

 

M

 

39,203

 

 

 

19

7065 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2000

 

S

 

38,560

 

 

 

20

7138 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1990

 

S

 

38,225

 

 

 

21

7063 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2000

 

S

 

36,813

 

 

 

22

6760 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1991

 

M

 

36,440

 

 

 

23

7150 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1991

 

S

 

35,812

 

 

 

24

7061 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2000

 

M

 

29,910

 

 

 

25

6724 Alexander Bell Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2001

 

M

 

28,420

 

 

 

26

7134 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

1990

 

S

 

21,991

 

 

 

27

6741 Columbia Gateway Drive

 

Howard Co. Perimeter

 

Columbia Gateway

 

2008

 

S

 

4,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,233,999

 

131,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7200 Riverwood Drive

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1986

 

S

 

160,000

 

 

 

2

7160 Riverwood Drive

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

2000

 

M

 

62,084

 

 

 

3

9140 Guilford Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1983

 

S

 

41,704

 

 

 

4

7150 Riverwood Drive

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

2000

 

M

 

41,382

 

 

 

5

9160 Guilford Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1984

 

M

 

37,034

 

 

 

6

7170 Riverwood Drive

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

2000

 

M

 

29,162

 

 

 

7

9150 Guilford Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1984

 

S

 

18,592

 

 

 

8

10280 Old Columbia Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1988/2001

 

S

 

16,796

 

 

 

9

10270 Old Columbia Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1988/2001

 

S

 

16,686

 

 

 

10

9130 Guilford Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1984

 

S

 

13,700

 

 

 

11

10290 Old Columbia Road

 

Howard Co. Perimeter

 

Rivers Corporate Park

 

1988/2001

 

S

 

10,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

448,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

9720 Patuxent Woods Drive

 

Howard Co. Perimeter

 

Owen Brown South

 

1986/2001

 

M

 

40,004

 

 

 

2

9740 Patuxent Woods Drive

 

Howard Co. Perimeter

 

Owen Brown South

 

1986/2001

 

M

 

38,292

 

 

 

3

9700 Patuxent Woods Drive

 

Howard Co. Perimeter

 

Owen Brown South

 

1986/2001

 

M

 

31,261

 

 

 

4

9730 Patuxent Woods Drive

 

Howard Co. Perimeter

 

Owen Brown South

 

1986/2001

 

M

 

31,012

 

 

 

5

9710 Patuxent Woods Drive

 

Howard Co. Perimeter

 

Owen Brown South

 

1986/2001

 

M

 

15,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

9020 Mendenhall Court

 

Howard Co. Perimeter

 

Sieling Business Park

 

1982/2005

 

S

 

49,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103

Total Baltimore/Washington Corridor

 

 

 

 

 

 

 

 

 

7,830,380

 

423,134

 

 

The S or M notation indicates single story or multi-story building, respectively.

 


(1) This property is a land-lease property.

 

16



 

Property Summary by Region - September 30, 2008 (continued)

Wholly Owned Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or 
Renovated

 

S or M

 

Total 
Operational 
Square Feet

 

Total Square Feet 
Under 
Construction / 
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Mary’s & King George Counties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

22309 Exploration Drive

 

St. Mary’s County

 

Exploration Park

 

1984/1997

 

M

 

98,860

 

 

 

2

22289 Exploration Drive

 

St. Mary’s County

 

Exploration Park

 

2000

 

M

 

61,059

 

 

 

3

22299 Exploration Drive

 

St. Mary’s County

 

Exploration Park

 

1998

 

M

 

58,231

 

 

 

4

22300 Exploration Drive

 

St. Mary’s County

 

Exploration Park

 

1997

 

M

 

44,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

262,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

46579 Expedition Drive

 

St. Mary’s County

 

Expedition Park

 

2002

 

M

 

61,156

 

 

 

2

46591 Expedition Drive

 

St. Mary’s County

 

Expedition Park

 

2005-2006

 

M

 

59,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

44425 Pecan Court

 

St. Mary’s County

 

Wildewood Tech Park

 

1997

 

M

 

59,055

 

 

 

2

44408 Pecan Court

 

St. Mary’s County

 

Wildewood Tech Park

 

1986

 

S

 

50,532

 

 

 

3

23535 Cottonwood Parkway

 

St. Mary’s County

 

Wildewood Tech Park

 

1984

 

M

 

46,656

 

 

 

4

44417 Pecan Court

 

St. Mary’s County

 

Wildewood Tech Park

 

1989

 

S

 

29,053

 

 

 

5

44414 Pecan Court

 

St. Mary’s County

 

Wildewood Tech Park

 

1986

 

S

 

25,444

 

 

 

6

44420 Pecan Court

 

St. Mary’s County

 

Wildewood Tech Park

 

1989

 

S

 

25,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

235,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

16480 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

2000

 

M

 

70,728

 

 

 

2

16541 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

1996

 

S

 

36,053

 

 

 

3

16539 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

1990

 

S

 

32,076

 

 

 

4

16442 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

2002

 

S

 

25,518

 

 

 

5

16501 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

2002

 

S

 

22,833

 

 

 

6

16543 Commerce Drive

 

King George County

 

Dahlgren Technology Center

 

2002

 

S

 

17,370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

204,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

Total St. Mary’s & King George Counties

 

 

 

 

 

 

 

824,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

15000 Conference Center Drive

 

Dulles South

 

Westfields

 

1989

 

M

 

470,406

 

 

 

2

15010 Conference Center Drive

 

Dulles South

 

Westfields

 

2006

 

M

 

223,610

 

 

 

3

15059 Conference Center Drive

 

Dulles South

 

Westfields

 

2000

 

M

 

145,224

 

 

 

4

15049 Conference Center Drive

 

Dulles South

 

Westfields

 

1997

 

M

 

145,053

 

 

 

5

14900 Conference Center Drive

 

Dulles South

 

Westfields

 

1999

 

M

 

127,857

 

 

 

6

14280 Park Meadow Drive

 

Dulles South

 

Westfields

 

1999

 

M

 

114,126

 

 

 

7

4851 Stonecroft Boulevard

 

Dulles South

 

Westfields

 

2004

 

M

 

88,094

 

 

 

8

14850 Conference Center Drive

 

Dulles South

 

Westfields

 

2000

 

M

 

69,711

 

 

 

9

14840 Conference Center Drive

 

Dulles South

 

Westfields

 

2000

 

M

 

69,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,453,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

13200 Woodland Park Road

 

Herndon

 

Woodland

 

2002

 

M

 

404,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

13454 Sunrise Valley Road

 

Herndon

 

Dulles Tech

 

1998

 

M

 

112,633

 

 

 

2

13450 Sunrise Valley Road

 

Herndon

 

Dulles Tech

 

1998

 

M

 

53,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

1751 Pinnacle Drive

 

Tysons Corner

 

 

 

1989/1995

 

M

 

260,469

 

 

 

2

1753 Pinnacle Drive

 

Tysons Corner

 

 

 

1976/2004

 

M

 

186,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

447,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

Total Northern Virginia

 

 

 

 

 

 

 

 

 

2,471,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

11751 Meadowville Lane

 

Richmond Southwest

 

Meadowville Technology Park

 

2007

 

M

 

193,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

201 Technology Park Drive

 

Southwest Virginia

 

Russell Regional Business Tech Park

 

2007

 

S

 

102,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

607 Lakeside Drive

 

Fort Ritchie

 

 

 

1990/2007

 

S

 

6,370

 

 

 

2

304 Castle Drive

 

Fort Ritchie

 

 

 

1993/2008

 

S

 

3,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

Total Other

 

 

 

 

 

 

 

 

 

305,226

 

 

 

The S or M notation indicates single story or multi-story building, respectively.

 

17



 

Property Summary by Region - September 30, 2008 (continued)

Wholly Owned Properties

 

Operating 
Property 
Count

 

 

Submarket

 

Business Park

 

Year Built or
 Renovated

 

S or M

 

Total 
Operational 
Square Feet

 

Total Square Feet
Under 
Construction / 
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater Philadelphia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

753 Jolly Road

 

Blue Bell

 

Unisys campus

 

1992

 

S

 

418,430

 

 

 

2

785 Jolly Road

 

Blue Bell

 

Unisys campus

 

1996

 

M

 

219,065

 

 

 

3

760 Jolly Road

 

Blue Bell

 

Unisys campus

 

1994

 

M

 

208,854

 

 

 

4

751 Jolly Road

 

Blue Bell

 

Unisys campus

 

1991

 

M

 

114,000

 

 

 

 

Total Greater Philadelphia

 

 

 

 

 

 

 

 

 

960,349

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Central New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

431 Ridge Road

 

Exit 8A — Cranbury

 

Princeton Tech Cntr.

 

1998

 

S

 

171,200

 

 

 

2

437 Ridge Road

 

Exit 8A — Cranbury

 

Princeton Tech Cntr.

 

1996

 

S

 

30,000

 

 

 

 

Total Central New Jersey

 

 

 

 

 

 

 

 

 

201,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Antonio, Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

7700 Potranco Road

 

San Antonio Northwest

 

 

 

1982/1985

 

M

 

468,994

 

90,607

 

3

7700-1 Potranco Road

 

San Antonio Northwest

 

 

 

2007

 

S

 

8,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

477,668

 

90,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

1560 Cable Ranch Road - Building B

 

San Antonio Northwest

 

151 Technology Center

 

1985/2006

 

M

 

77,040

 

 

 

2

1560 Cable Ranch Road - Building A

 

San Antonio Northwest

 

151 Technology Center

 

1985/2007

 

M

 

45,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

Total San Antonio, Texas

 

 

 

 

 

 

 

 

 

600,643

 

90,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Colorado Springs, Colorado

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

655 Space Center Drive

 

Colorado Springs East

 

Patriot Park

 

2008

 

M

 

103,970

 

 

 

2

985 Space Center Drive

 

Colorado Springs East

 

Patriot Park

 

1989

 

M

 

102,821

 

 

 

 

565 Space Center Drive

 

Colorado Springs East

 

Patriot Park

 

 

 

M

 

 

 

89,773

 

3

745 Space Center Drive

 

Colorado Springs East

 

Patriot Park

 

2006

 

M

 

51,500

 

 

 

4

980 Technology Court

 

Colorado Springs East

 

Patriot Park

 

1995

 

S

 

33,190

 

 

 

5

525 Babcock Road

 

Colorado Springs East

 

Patriot Park

 

1967

 

S

 

14,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

305,481

 

89,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

1055 North Newport Road

 

Colorado Springs East

 

Aerotech Commerce Park

 

2007-2008

 

M

 

59,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

3535 Northrop Grumman Point

 

Colorado Springs East

 

Colorado Springs Airport

 

2008

 

M

 

124,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

1670 North Newport Road

 

Colorado Springs East

 

 

 

1986-1987

 

M

 

67,500

 

 

 

2

1915 Aerotech Drive

 

Colorado Springs East

 

 

 

1985

 

S

 

37,946

 

 

 

3

1925 Aerotech Drive

 

Colorado Springs East

 

 

 

1985

 

S

 

37,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

143,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10807 New Allegiance Drive

 

I-25 North Corridor

 

InterQuest Office

 

 

 

M

 

 

 

145,723

 

1

9965 Federal Drive

 

I-25 North Corridor

 

InterQuest Office

 

1983/2007

 

M

 

74,749

 

 

 

 

9945 Federal Drive

 

I-25 North Corridor

 

InterQuest Office

 

 

 

S

 

 

 

73,940

 

2

9950 Federal Drive

 

I-25 North Corridor

 

InterQuest Office

 

2001

 

S

 

66,222

 

 

 

3

9925 Federal Drive

 

I-25 North Corridor

 

InterQuest Office

 

 

 

S

 

43,721

 

10,024

 

4

9960 Federal Drive

 

I-25 North Corridor

 

InterQuest Office

 

2001

 

S

 

46,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

231,640

 

229,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

5775 Mark Dabling Boulevard

 

Colorado Springs Northwest

 

 

 

1984

 

M

 

109,678

 

 

 

2

5725 Mark Dabling Boulevard

 

Colorado Springs Northwest

 

 

 

1984

 

M

 

108,976

 

 

 

3

5755 Mark Dabling Boulevard

 

Colorado Springs Northwest

 

 

 

1989

 

M

 

105,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

324,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

Total Colorado Springs, Colorado

 

 

 

 

 

 

 

 

 

1,189,023

 

319,460

 

 

The S or M notation indicates single story or multi-story building, respectively.

 

18



 

Property Summary by Region - September 30, 2008 (continued)

Wholly Owned Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or
Renovated

 

S or M

 

Total
Operational
Square Feet

 

Total Square Feet
Under
Construction /
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

11800 Tech Road

 

North Silver Spring

 

Montgomery Industrial

 

1989

 

M

 

228,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

400 Professional Drive

 

Gaithersburg

 

Crown Point

 

2000

 

M

 

129,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

110 Thomas Johnson Drive

 

Frederick

 

 

 

1987/1999

 

M

 

121,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

45 West Gude Drive

 

Rockville

 

 

 

1987

 

M

 

108,588

 

 

 

2

15 West Gude Drive

 

Rockville

 

 

 

1986

 

M

 

106,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

215,282

 

 

5

Total Suburban Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

694,476

 

 

 

Suburban Baltimore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

11311 McCormick Road

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1984/1994

 

M

 

215,064

 

 

 

2

200 International Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1987

 

M

 

127,196

 

 

 

3

226 Schilling Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1980

 

M

 

98,640

 

 

 

4

201 International Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1982

 

M

 

78,461

 

 

 

5

11011 McCormick Road

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1974

 

M

 

56,512

 

 

 

6

216 Schilling Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1988/2001

 

M

 

36,003

 

 

 

7

222 Schilling Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1978/1997

 

M

 

28,003

 

 

 

8

224 Schilling Circle

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1978/1997

 

M

 

27,372

 

 

 

9

11101 McCormick Road

 

Hunt Valley/Rte 83 Corridor

 

Hunt Valley Business Comm.

 

1976

 

S

 

24,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

691,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

10150 York Road

 

Hunt Valley/Rte 83 Corridor

 

 

 

1985

 

M

 

178,286

 

 

 

2

9690 Deereco Road

 

Hunt Valley/Rte 83 Corridor

 

 

 

1988

 

M

 

134,167

 

 

 

3

375 West Padonia Road

 

Hunt Valley/Rte 83 Corridor

 

 

 

1986

 

M

 

110,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

422,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7210 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1972

 

S

 

83,435

 

 

 

2

7152 Windsor Boulevard

 

Baltimore County Westside

 

Rutherford Business Center

 

1986

 

S

 

57,855

 

 

 

3

21 Governor’s Court

 

Baltimore County Westside

 

Rutherford Business Center

 

1981/1995

 

M

 

56,714

 

 

 

4

7125 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1985

 

M

 

50,488

 

 

 

5

7104 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1988

 

M

 

30,257

 

 

 

6

17 Governor’s Court

 

Baltimore County Westside

 

Rutherford Business Center

 

1981

 

S

 

14,619

 

 

 

7

15 Governor’s Court

 

Baltimore County Westside

 

Rutherford Business Center

 

1981

 

S

 

14,568

 

 

 

8

7127 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1985

 

S

 

11,630

 

 

 

9

7129 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1985

 

S

 

11,075

 

 

 

10

7108 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1988

 

S

 

9,018

 

 

 

11

7102 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1988

 

S

 

8,879

 

 

 

12

7106 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1988

 

S

 

8,858

 

 

 

13

7131 Ambassador Road

 

Baltimore County Westside

 

Rutherford Business Center

 

1985

 

S

 

7,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

364,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

502 Washington Avenue

 

Towson

 

 

 

1984

 

M

 

91,343

 

 

 

2

102 West Pennsylvania Avenue

 

Towson

 

 

 

1968/2001

 

M

 

49,497

 

 

 

3

100 West Pennsylvania Avenue

 

Towson

 

 

 

1952/1989

 

M

 

18,715

 

 

 

4

109-111 Allegheny Avenue

 

Towson

 

 

 

1971

 

M

 

18,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

177,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

Subtotal (continued on next page)

 

 

 

 

 

 

 

 

 

1,657,099

 

 

 

The S or M notation indicates single story or multi-story building, respectively.

 

19



 

Property Summary by Region - September 30, 2008 (continued)

Wholly Owned Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or
Renovated

 

S or M

 

Total
Operational
Square Feet

 

Total Square Feet
Under
Construction /
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

Subtotal (continued from prior page)

 

 

 

 

 

 

 

 

 

1,657,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

4940 Campbell Boulevard

 

White Marsh

 

Campbell Corporate Center

 

1990

 

M

 

49,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

8140 Corporate Drive

 

White Marsh

 

Corporate Place

 

2003

 

M

 

76,116

 

 

 

2

8110 Corporate Drive

 

White Marsh

 

Corporate Place

 

2001

 

M

 

75,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

9910 Franklin Square Drive

 

White Marsh

 

Franklin Ridge

 

2005

 

S

 

56,271

 

 

 

2

9920 Franklin Square Drive

 

White Marsh

 

Franklin Ridge

 

2006

 

S

 

44,566

 

 

 

3

9930 Franklin Square Drive

 

White Marsh

 

Franklin Ridge

 

2001

 

S

 

39,750

 

 

 

4

9900 Franklin Square Drive

 

White Marsh

 

Franklin Ridge

 

1999

 

S

 

33,912

 

 

 

5

9940 Franklin Square Drive

 

White Marsh

 

Franklin Ridge

 

2000

 

S

 

32,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

206,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

8020 Corporate Drive

 

White Marsh

 

McLean Ridge

 

1997

 

S

 

51,600

 

 

 

2

8094 Sandpiper Circle

 

White Marsh

 

McLean Ridge

 

1998

 

S

 

50,812

 

 

 

3

8098 Sandpiper Circle

 

White Marsh

 

McLean Ridge

 

1998

 

S

 

47,680

 

 

 

4

8010 Corporate Drive

 

White Marsh

 

McLean Ridge

 

1998

 

S

 

39,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

189,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

5325 Nottingham Ridge Road

 

White Marsh

 

Nottingham Ridge

 

2002

 

S

 

36,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7941-7949 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1996

 

S

 

57,600

 

 

 

2

8007 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1995

 

S

 

43,068

 

 

 

3

8019 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1990

 

S

 

33,274

 

 

 

4

8013 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1990

 

S

 

30,003

 

 

 

5

8003 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1999

 

S

 

18,327

 

 

 

6

8015 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1990

 

S

 

16,610

 

 

 

7

8023 Corporate Drive

 

White Marsh

 

Tyler Ridge

 

1990

 

S

 

9,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

208,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

5020 Campbell Boulevard

 

White Marsh

 

White Marsh Business Center

 

1986-1988

 

S

 

44,362

 

 

 

2

5024 Campbell Boulevard

 

White Marsh

 

White Marsh Business Center

 

1986-1988

 

S

 

33,858

 

 

 

3

5026 Campbell Boulevard

 

White Marsh

 

White Marsh Business Center

 

1986-1988

 

S

 

30,868

 

 

 

4

5022 Campbell Boulevard

 

White Marsh

 

White Marsh Business Center

 

1986-1988

 

S

 

27,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

136,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

10001 Franklin Square Drive

 

White Marsh

 

White Marsh Commerce Center

 

1997

 

S

 

216,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

8114 Sandpiper Circle

 

White Marsh

 

White Marsh Health Center

 

1986

 

S

 

44,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

4979 Mercantile Road

 

White Marsh

 

White Marsh Hi-Tech Center

 

1985

 

S

 

50,498

 

 

 

2

4969 Mercantile Road

 

White Marsh

 

White Marsh Hi-Tech Center

 

1983

 

S

 

47,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

7939 Honeygo Boulevard

 

White Marsh

 

White Marsh Professional Center

 

1984

 

M

 

28,066

 

 

 

2

8133 Perry Hall Boulevard

 

White Marsh

 

White Marsh Professional Center

 

1988

 

M

 

27,860

 

 

 

3

7923 Honeygo Boulevard

 

White Marsh

 

White Marsh Professional Center

 

1985

 

M

 

24,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

8031 Corporate Drive

 

White Marsh

 

 

 

1988/2004

 

S

 

66,000

 

 

 

2

8615 Ridgely’s Choice Drive

 

White Marsh

 

 

 

2005

 

M

 

37,840

 

 

 

3

8029 Corporate Drive

 

White Marsh

 

 

 

1988/2004

 

S

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

128,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63

Total Suburban Baltimore

 

 

 

 

 

 

 

 

 

3,205,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

235

TOTAL WHOLLY-OWNED PORTFOLIO

 

 

 

 

 

 

 

 

 

18,282,580

 

833,201

 

 

The S or M notation indicates single story or multi-story building, respectively.

 

20



 

Property Summary by Region - September 30, 2008

Joint Venture Properties

 

Operating
Property
Count

 

 

Submarket

 

Business Park

 

Year Built or
Renovated

 

S or M

 

Total
Operational
Square Feet

 

Total Square Feet
Under
Construction /
Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Joint Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater Harrisburg

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

2605 Interstate Drive

 

East Shore

 

Commerce Park

 

1990

 

M

 

79,456

 

 

 

2

2601 Market Place

 

East Shore

 

Commerce Park

 

1989

 

M

 

65,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,867

 

 

1

6345 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1989

 

S

 

69,443

 

 

 

2

6340 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1988

 

S

 

68,200

 

 

 

3

6400 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1992

 

S

 

52,439

 

 

 

4

6360 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1988

 

S

 

46,500

 

 

 

5

6385 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1995

 

S

 

32,921

 

 

 

6

6380 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1991

 

S

 

32,668

 

 

 

7

6405 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

1991

 

S

 

32,000

 

 

 

8

95 Shannon Road

 

East Shore

 

Gtwy Corp. Ctr.

 

1999

 

S

 

21,976

 

 

 

9

75 Shannon Road

 

East Shore

 

Gtwy Corp. Ctr.

 

1999

 

S

 

20,887

 

 

 

10

6375 Flank Drive

 

East Shore

 

Gtwy Corp. Ctr.

 

2000

 

S

 

19,783

 

 

 

11

85 Shannon Road

 

East Shore

 

Gtwy Corp. Ctr.

 

1999

 

S

 

12,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

409,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

5035 Ritter Road

 

West Shore

 

Rossmoyne Bus. Ctr.

 

1988

 

S

 

56,556

 

 

 

2

5070 Ritter Road - Building A

 

West Shore

 

Rossmoyne Bus. Ctr.

 

1989

 

S

 

32,309

 

 

 

3

5070 Ritter Road - Building B

 

West Shore

 

Rossmoyne Bus. Ctr.

 

1989

 

S

 

28,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

Total Greater Harrisburg

 

 

 

 

 

 

 

 

 

671,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

Total Unconsolidated Joint Venture Properties

 

 

 

 

 

 

 

 

 

671,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Joint
Venture Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

5825 University Research Court

 

College Park

 

M Square Business Park

 

2008

 

M

 

41,500

 

74,583

 

 

5850 University Research Court

 

College Park

 

M Square Business Park

 

 

 

M

 

 

 

123,464

 

 

 

 

 

 

 

 

 

 

 

 

41,500

 

198,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

4230 Forbes Boulevard

 

Lanham

 

Forbes 50

 

2003

 

S

 

55,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Maryland

 

 

 

 

 

 

 

 

 

97,366

 

198,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7468 Candlewood Road

 

BWI Airport

 

Baltimore Commons

 

1979/1982

 

M

 

 

 

356,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7740 Milestone Parkway

 

BWI Airport

 

Arundel Preserve

 

 

 

M

 

 

 

148,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Baltimore/Washington Corridor

 

 

 

 

 

 

 

 

 

 

504,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

2900 Towerview Road

 

Route 28 South

 

Renaissance Park

 

1982

 

M

 

78,171

 

58,866

 

 

13849 Park Center Road

 

Route 28 South

 

Renaissance Park

 

1982

 

M

 

 

 

4,265

 

 

Total Northern Virginia

 

 

 

 

 

 

 

 

 

78,171

 

63,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

Total Consolidated Joint Venture Properties

 

 

 

 

 

 

 

 

 

175,537

 

765,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

TOTAL JOINT VENTURE PORTFOLIO

 

 

 

 

 

 

 

 

 

847,296

 

765,308

 

 

The S or M notation indicates single story or multi-story building, respectively.

 

21



 

Property Occupancy Rates by Region by Quarter

Wholly Owned Properties

 

 

 

Baltimore /

 

 

 

 

 

 

 

St. Mary’s &

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington

 

Northern

 

Suburban

 

Suburban

 

King George

 

Colorado

 

San

 

Greater

 

Central

 

 

 

Total

 

 

 

Corridor

 

Virginia

 

Baltimore

 

Maryland

 

Counties

 

Springs

 

Antonio

 

Philadelphia

 

New Jersey

 

Other

 

Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

103

 

14

 

63

 

5

 

18

 

17

 

5

 

4

 

2

 

4

 

235

 

Rentable Square Feet

 

7,830,380

 

2,471,993

 

3,205,153

 

694,476

 

824,137

 

1,189,023

 

600,643

 

960,349

 

201,200

 

305,226

 

18,282,580

 

Occupied %

 

92.38

%

99.20

%

84.28

%

97.18

%

93.48

%

95.30

%

100.00

%

100.00

%

100.00

%

100.00

%

93.17

%

Leased %

 

93.33

%

99.34

%

87.81

%

97.18

%

95.31

%

95.30

%

100.00

%

100.00

%

100.00

%

100.00

%

94.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

103

 

14

 

63

 

5

 

18

 

16

 

5

 

4

 

2

 

4

 

234

 

Rentable Square Feet

 

7,824,771

 

2,466,923

 

3,205,931

 

690,575

 

824,137

 

1,144,724

 

600,643

 

960,349

 

201,200

 

305,226

 

18,224,479

 

Occupied %

 

92.48

%

99.34

%

85.49

%

97.58

%

92.98

%

94.90

%

100.00

%

100.00

%

100.00

%

100.00

%

93.40

%

Leased %

 

93.35

%

99.34

%

87.16

%

97.73

%

95.26

%

95.32

%

100.00

%

100.00

%

100.00

%

100.00

%

94.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

101

 

14

 

64

 

5

 

18

 

14

 

3

 

4

 

3

 

4

 

230

 

Rentable Square Feet

 

7,778,724

 

2,466,923

 

3,245,225

 

690,575

 

824,683

 

916,449

 

477,668

 

960,349

 

242,598

 

305,226

 

17,908,420

 

Occupied %

 

91.89

%

99.34

%

83.84

%

97.58

%

93.20

%

96.73

%

100.00

%

100.00

%

100.00

%

100.00

%

92.89

%

Leased %

 

93.39

%

99.34

%

86.57

%

97.58

%

94.09

%

96.73

%

100.00

%

100.00

%

100.00

%

100.00

%

94.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

101

 

14

 

64

 

5

 

18

 

13

 

2

 

4

 

4

 

3

 

228

 

Rentable Square Feet

 

7,668,383

 

2,466,149

 

3,243,814

 

690,575

 

824,683

 

822,953

 

468,994

 

960,349

 

384,983

 

300,746

 

17,831,629

 

Occupied %

 

92.59

%

98.60

%

84.77

%

97.80

%

91.55

%

96.66

%

100.00

%

100.00

%

70.82

%

100.00

%

92.59

%

Leased %

 

93.13

%

98.77

%

87.39

%

98.28

%

93.34

%

96.66

%

100.00

%

100.00

%

70.82

%

100.00

%

93.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

101

 

14

 

66

 

5

 

18

 

13

 

2

 

4

 

4

 

2

 

229

 

Rentable Square Feet

 

7,569,985

 

2,466,149

 

3,336,709

 

690,575

 

824,683

 

821,453

 

468,994

 

960,349

 

384,983

 

197,904

 

17,721,784

 

Occupied %

 

93.46

%

99.23

%

83.87

%

97.80

%

92.32

%

96.05

%

100.00

%

100.00

%

70.82

%

100.00

%

92.80

%

Leased %

 

93.85

%

99.33

%

84.69

%

97.80

%

94.11

%

96.05

%

100.00

%

100.00

%

70.82

%

100.00

%

93.22

%

 

22



 

Property Occupancy Rates by Region by Quarter

Joint Venture Properties

 

 

 

Unconsolidated

 

Consolidated

 

 

 

 

 

Greater

 

Suburban

 

Northern

 

Total

 

 

 

Harrisburg

 

Maryland

 

Virginia

 

Portfolio

 

 

 

 

 

 

 

 

 

 

 

September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

16

 

2

 

1

 

19

 

Rentable Square Feet

 

671,759

 

97,366

 

78,171

 

847,296

 

Occupied %

 

89.90

%

90.68

%

100.00

%

90.92

%

Leased %

 

90.40

%

94.79

%

100.00

%

91.79

%

 

 

 

 

 

 

 

 

 

 

June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

16

 

2

 

1

 

19

 

Rentable Square Feet

 

671,759

 

97,366

 

78,171

 

847,296

 

Occupied %

 

89.88

%

86.32

%

100.00

%

90.41

%

Leased %

 

89.88

%

86.32

%

100.00

%

90.41

%

 

 

 

 

 

 

 

 

 

 

March 31, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

16

 

1

 

1

 

18

 

Rentable Square Feet

 

671,759

 

55,866

 

78,171

 

805,796

 

Occupied %

 

89.64

%

76.15

%

100.00

%

89.71

%

Leased %

 

89.88

%

76.15

%

100.00

%

89.91

%

 

 

 

 

 

 

 

 

 

 

December 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

16

 

1

 

1

 

18

 

Rentable Square Feet

 

671,759

 

55,866

 

78,171

 

805,796

 

Occupied %

 

90.46

%

76.15

%

100.00

%

90.39

%

Leased %

 

90.46

%

76.15

%

100.00

%

90.39

%

 

 

 

 

 

 

 

 

 

 

September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

16

 

1

 

1

 

18

 

Rentable Square Feet

 

671,759

 

55,866

 

78,171

 

805,796

 

Occupied %

 

90.46

%

76.15

%

100.00

%

90.39

%

Leased %

 

90.46

%

76.15

%

100.00

%

90.39

%

 

Reconciliation of Wholly Owned Properties to Entire

Portfolio as of September 30, 2008

 

 

 

 

 

Square

 

 

 

 

 

 

 

Count

 

Feet

 

Occupied %

 

Leased %

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Properties

 

235

 

18,282,580

 

93.17

%

94.29

%

Add: Consolidated Joint Venture Properties

 

3

 

175,537

 

94.83

%

97.11

%

Subtotal

 

238

 

18,458,117

 

93.18

%

94.32

%

Add: Unconsolidated Joint Venture Properties

 

16

 

671,759

 

89.90

%

90.40

%

Entire Portfolio

 

254

 

19,129,876

 

93.07

%

94.18

%

 

23



 

Top Twenty Office Tenants of Wholly Owned Properties as of September 30, 2008 (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)

 

66

 

2,496,636

 

14.7

%

$

60,530

 

16.0

%

6.3

 

Northrop Grumman Corporation

 

(6)

 

16

 

1,139,591

 

6.7

%

28,457

 

7.5

%

7.5

 

Booz Allen Hamilton, Inc.

 

 

 

8

 

710,692

 

4.2

%

19,932

 

5.3

%

5.8

 

Computer Sciences Corporation

 

(6)

 

4

 

454,533

 

2.7

%

11,875

 

3.1

%

2.8

 

L-3 Communications Holdings, Inc.

 

(6)

 

5

 

267,354

 

1.6

%

9,590

 

2.5

%

5.5

 

Unisys Corporation

 

(7)

 

5

 

760,145

 

4.5

%

9,048

 

2.4

%

2.5

 

General Dynamics Corporation

 

(6)

 

9

 

288,600

 

1.7

%

7,668

 

2.0

%

1.9

 

The Aerospace Corporation

 

 

 

3

 

245,598

 

1.4

%

7,268

 

1.9

%

6.4

 

ITT Corporation

 

(6)

 

14

 

290,312

 

1.7

%

6,833

 

1.8

%

5.6

 

Wachovia Corporation

 

(6)

 

4

 

183,577

 

1.1

%

6,613

 

1.8

%

9.9

 

Comcast Corporation

 

(6)

 

11

 

342,266

 

2.0

%

6,509

 

1.7

%

3.4

 

AT&T Corporation

 

(6)

 

8

 

306,988

 

1.8

%

5,692

 

1.5

%

4.6

 

Ciena Corporation

 

 

 

4

 

229,848

 

1.3

%

4,200

 

1.1

%

3.6

 

The Boeing Company

 

(6)

 

4

 

143,480

 

0.8

%

4,199

 

1.1

%

2.9

 

BAE Systems PLC

 

(6)

 

7

 

212,339

 

1.2

%

3,164

 

0.8

%

4.0

 

Science Applications International Corp.

 

(6)

 

9

 

137,142

 

0.8

%

2,957

 

0.8

%

1.1

 

The Johns Hopkins Institutions

 

(6)

 

4

 

124,749

 

0.7

%

2,911

 

0.8

%

7.8

 

Merck & Co., Inc. (Unisys)

 

(6) (7)

 

2

 

227,273

 

1.3

%

2,747

 

0.7

%

3.5

 

Magellan Health Services, Inc.

 

 

 

2

 

113,727

 

0.7

%

2,673

 

0.7

%

2.8

 

AARP

 

 

 

1

 

104,695

 

0.6

%

2,571

 

0.7

%

13.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Top 20 Office Tenants

 

 

 

186

 

8,779,545

 

51.5

%

205,436

 

54.4

%

5.6

 

All remaining tenants

 

 

 

771

 

8,253,548

 

48.5

%

172,177

 

45.6

%

3.8

 

Total/Weighted Average

 

 

 

957

 

17,033,093

 

100.0

%

$

377,613

 

100.0

%

4.8

 

 


(1)

Table excludes owner occupied leasing activity which represents 150,373 square feet with a weighted average remaining lease term of 6.5 years as of September 30, 2008.

(2)

Total Annualized Rental Revenue is the monthly contractual base rent as of September 30, 2008, 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.

(7)

Merck & Co., Inc. subleases 219,065 rentable square feet from Unisys’ 960,349 leased rentable square feet in our Greater Philadelphia region.

 

24



 

Combined Real Estate Revenue by Geographic Region by Quarter

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

$

46,139

 

$

46,426

 

$

45,577

 

$

43,101

 

$

43,850

 

Northern Virginia

 

19,523

 

18,927

 

19,004

 

18,421

 

18,554

 

Suburban Baltimore

 

13,912

 

13,502

 

13,910

 

14,464

 

13,576

 

Suburban Maryland

 

4,966

 

4,907

 

4,584

 

4,355

 

4,410

 

Colorado Springs

 

5,612

 

4,691

 

4,172

 

3,794

 

4,311

 

St. Mary’s and King George Counties

 

3,328

 

3,134

 

3,160

 

3,200

 

3,338

 

San Antonio

 

2,641

 

1,999

 

1,908

 

1,895

 

1,832

 

Greater Philadelphia

 

2,507

 

2,506

 

2,506

 

2,506

 

2,506

 

Central New Jersey

 

591

 

586

 

752

 

943

 

1,110

 

Other

 

2,775

 

2,257

 

2,577

 

2,749

 

1,704

 

Subtotal

 

101,994

 

98,935

 

98,150

 

95,428

 

95,191

 

Eliminations / other

 

(347

)

(739

)

(729

)

(312

)

(353

)

 

 

 

 

 

 

 

 

 

 

 

 

Combined Real Estate Revenue

 

$

101,647

 

$

98,196

 

$

97,421

 

$

95,116

 

$

94,838

 

 

Combined Net Operating Income by Geographic Region by Quarter

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

$

29,676

 

$

30,740

 

$

29,362

 

$

28,822

 

$

29,169

 

Northern Virginia

 

12,005

 

11,672

 

12,020

 

11,868

 

12,026

 

Suburban Baltimore

 

7,918

 

7,811

 

7,587

 

8,643

 

8,110

 

Suburban Maryland

 

2,968

 

3,320

 

2,920

 

2,743

 

2,664

 

Colorado Springs

 

3,753

 

2,953

 

2,590

 

2,337

 

2,339

 

St. Mary’s and King George Counties

 

2,471

 

2,387

 

2,418

 

2,440

 

2,554

 

San Antonio

 

1,945

 

1,556

 

1,475

 

1,438

 

1,457

 

Greater Philadelphia

 

2,464

 

2,466

 

2,442

 

2,477

 

2,471

 

Central New Jersey

 

533

 

548

 

543

 

653

 

433

 

Other

 

2,039

 

1,343

 

1,838

 

2,095

 

1,230

 

Subtotal

 

65,772

 

64,796

 

63,195

 

63,516

 

62,453

 

Eliminations / other

 

9

 

(568

)

(503

)

218

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined NOI

 

$

65,781

 

$

64,228

 

$

62,692

 

$

63,734

 

$

62,573

 

 

25



 

Same Office Property Cash Net Operating Income by Quarter

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Properties: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

$

27,253

 

$

28,089

 

$

26,815

 

$

27,002

 

$

26,928

 

Northern Virginia

 

11,236

 

11,055

 

11,309

 

11,146

 

11,062

 

Suburban Baltimore

 

7,344

 

7,271

 

7,066

 

8,162

 

7,379

 

Suburban Maryland

 

2,852

 

2,754

 

2,679

 

2,529

 

2,486

 

Colorado Springs

 

2,128

 

2,069

 

2,326

 

2,065

 

1,832

 

St. Mary’s and King George Counties

 

2,400

 

2,352

 

2,360

 

2,394

 

2,463

 

San Antonio

 

1,194

 

1,179

 

1,136

 

1,171

 

1,128

 

Greater Philadelphia

 

2,739

 

2,688

 

2,665

 

2,697

 

2,692

 

Central New Jersey

 

525

 

535

 

547

 

566

 

451

 

Other

 

1,241

 

783

 

1,137

 

1,198

 

1,136

 

Total Office Properties

 

$

58,912

 

$

58,775

 

$

58,040

 

$

58,930

 

$

57,557

 

Less: Lease termination fees

 

(188

)

(54

)

(56

)

(688

)

(619

)

Same Office Cash NOI, adjusted for lease termination fees

 

$

58,724

 

$

58,721

 

$

57,984

 

$

58,242

 

$

56,938

 

 

Same Office Property GAAP Net Operating Income by Quarter

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Properties: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

$

27,849

 

$

28,945

 

$

27,721

 

$

27,918

 

$

27,880

 

Northern Virginia

 

11,811

 

11,418

 

11,794

 

11,635

 

11,835

 

Suburban Baltimore

 

7,964

 

7,779

 

7,530

 

8,519

 

7,888

 

Suburban Maryland

 

3,037

 

2,963

 

2,920

 

2,742

 

2,662

 

Colorado Springs

 

2,183

 

2,130

 

2,458

 

2,324

 

2,108

 

St. Mary’s and King George Counties

 

2,472

 

2,388

 

2,420

 

2,441

 

2,558

 

San Antonio

 

1,509

 

1,494

 

1,451

 

1,485

 

1,477

 

Greater Philadelphia

 

2,465

 

2,469

 

2,446

 

2,478

 

2,473

 

Central New Jersey

 

539

 

554

 

565

 

585

 

658

 

Other

 

1,465

 

898

 

1,345

 

1,406

 

1,340

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Office Properties

 

$

61,294

 

$

61,038

 

$

60,650

 

$

61,533

 

$

60,879

 

 


(1)

Same office properties represent buildings owned and 100% operational for a minimum of five reporting quarters. Amounts reported do not include the effects of eliminations.

 

26



 

Average Occupancy Rates by Region for Same Office Properties (1)

 

 

 

 

 

 

 

 

 

 

 

St.Mary’s

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore /

 

 

 

 

 

 

 

and King

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington

 

Northern

 

Suburban

 

Suburban

 

George

 

Colorado

 

San

 

Greater

 

Central

 

 

 

Total

 

 

 

Corridor

 

Virginia

 

Baltimore

 

Maryland

 

Counties

 

Springs

 

Antonio

 

Philadelphia

 

New Jersey

 

Other

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd Quarter 2008 Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

97

 

14

 

63

 

6

 

18

 

11

 

2

 

4

 

2

 

1

 

218

 

Rentable Square Feet

 

7,351,801

 

2,470,303

 

3,206,439

 

747,741

 

824,137

 

768,130

 

468,994

 

960,349

 

201,200

 

193,000

 

17,192,094

 

Percent Occupied

 

93.61

%

99.29

%

84.98

%

96.23

%

93.78

%

92.85

%

100.00

%

100.00

%

100.00

%

100.00

%

93.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Quarter 2008 Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

97

 

14

 

63

 

6

 

18

 

11

 

2

 

4

 

2

 

1

 

218

 

Rentable Square Feet

 

7,348,110

 

2,466,923

 

3,213,666

 

746,441

 

824,319

 

767,937

 

468,994

 

960,349

 

201,200

 

193,000

 

17,190,939

 

Percent Occupied

 

93.30

%

99.34

%

84.80

%

95.98

%

92.83

%

92.29

%

100.00

%

100.00

%

100.00

%

100.00

%

93.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2008 Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

97

 

14

 

63

 

6

 

18

 

11

 

2

 

4

 

2

 

1

 

218

 

Rentable Square Feet

 

7,348,258

 

2,466,428

 

3,205,354

 

746,441

 

824,683

 

767,937

 

468,994

 

960,349

 

201,200

 

193,000

 

17,182,644

 

Percent Occupied

 

92.49

%

99.34

%

83.94

%

96.18

%

92.42

%

96.10

%

100.00

%

100.00

%

100.00

%

100.00

%

92.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4th Quarter 2007 Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

97

 

14

 

63

 

6

 

18

 

11

 

2

 

4

 

2

 

1

 

218

 

Rentable Square Feet

 

7,347,676

 

2,466,149

 

3,204,853

 

746,441

 

824,683

 

766,833

 

468,994

 

960,349

 

201,200

 

193,000

 

17,180,178

 

Percent Occupied

 

93.15

%

98.88

%

84.39

%

96.18

%

91.81

%

96.20

%

100.00

%

100.00

%

100.00

%

100.00

%

93.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd Quarter 2007 Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Buildings

 

97

 

14

 

63

 

6

 

18

 

11

 

2

 

4

 

2

 

1

 

218

 

Rentable Square Feet

 

7,348,280

 

2,466,149

 

3,204,377

 

751,780

 

824,701

 

766,718

 

468,994

 

960,349

 

201,200

 

193,000

 

17,185,548

 

Percent Occupied

 

93.87

%

99.23

%

84.31

%

95.46

%

92.34

%

94.97

%

100.00

%

100.00

%

100.00

%

100.00

%

93.55

%

 


(1) Same office properties represent buildings owned and 100% operational for a minimum of five reporting quarters.

 

27



 

Office Lease Expiration Analysis by Year for Wholly Owned Properties

As of September 30, 2008 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Total Annualized

 

Percentage

 

Annual. Rental

 

 

 

 

 

Square

 

 

 

 

 

Rental

 

of Total

 

Revenue of

 

Year and Region

 

Number

 

Footage

 

Percentage of

 

Percentage of

 

Revenue of

 

Annualized Rental

 

Expiring Leases

 

of Lease

 

of Leases

 

of Leases

 

Annual Occupied

 

Total Occupied

 

Expiring

 

Revenue

 

per Occupied

 

Expiration (2)

 

Expiring

 

Expiring

 

Square Feet

 

Square Feet

 

Leases (3)

 

Expiring

 

Square Foot

 

 

 

 

 

 

 

 

 

 

 

(000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

16

 

149,535

 

47.4

%

0.9

%

4,115

 

1.1

%

27.52

 

Suburban Baltimore

 

21

 

139,119

 

44.1

%

0.8

%

2,719

 

0.7

%

19.55

 

St. Mary’s and King George Cos.

 

2

 

11,430

 

3.6

%

0.1

%

243

 

0.1

%

21.24

 

Colorado Springs

 

3

 

15,182

 

4.8

%

0.1

%

232

 

0.1

%

15.30

 

2008

 

42

 

315,266

 

100.0

%

1.9

%

7,310

 

1.9

%

23.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

81

 

1,283,857

 

44.8

%

7.5

%

25,256

 

6.7

%

19.67

 

Northern Virginia

 

20

 

207,072

 

7.2

%

1.2

%

5,455

 

1.4

%

26.34

 

Suburban Baltimore

 

55

 

384,693

 

13.4

%

2.3

%

7,490

 

2.0

%

19.47

 

Suburban Maryland

 

10

 

182,425

 

6.4

%

1.1

%

4,390

 

1.2

%

24.06

 

St. Mary’s and King George Cos.

 

13

 

163,100

 

5.7

%

1.0

%

2,535

 

0.7

%

15.55

 

Greater Philadelphia

 

2

 

467,284

 

16.3

%

2.7

%

5,763

 

1.5

%

12.33

 

Colorado Springs

 

10

 

176,710

 

6.2

%

1.0

%

3,675

 

1.0

%

20.80

 

Other

 

1

 

1,466

 

0.1

%

0.0

%

23

 

0.0

%

16.00

 

2009

 

192

 

2,866,607

 

100.0

%

16.8

%

54,588

 

14.5

%

19.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

65

 

992,400

 

42.2

%

5.8

%

23,652

 

6.3

%

23.83

 

Northern Virginia

 

20

 

568,026

 

24.2

%

3.3

%

15,431

 

4.1

%

27.17

 

Suburban Baltimore

 

54

 

229,605

 

9.8

%

1.3

%

5,220

 

1.4

%

22.74

 

Suburban Maryland

 

3

 

172,803

 

7.3

%

1.0

%

3,221

 

0.9

%

18.64

 

St. Mary’s and King George Cos.

 

12

 

168,042

 

7.1

%

1.0

%

2,698

 

0.7

%

16.06

 

Greater Philadelphia

 

1

 

160,000

 

6.8

%

0.9

%

1,630

 

0.4

%

10.19

 

Colorado Springs

 

6

 

55,350

 

2.4

%

0.3

%

1,133

 

0.3

%

20.48

 

Other

 

1

 

4,904

 

0.2

%

0.0

%

78

 

0.0

%

16.00

 

2010

 

162

 

2,351,130

 

100.0

%

13.8

%

53,064

 

14.1

%

22.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

48

 

838,345

 

48.8

%

4.9

%

17,733

 

4.7

%

21.15

 

Northern Virginia

 

10

 

89,964

 

5.2

%

0.5

%

2,687

 

0.7

%

29.87

 

Suburban Baltimore

 

71

 

484,025

 

28.2

%

2.8

%

9,908

 

2.6

%

20.47

 

Suburban Maryland

 

8

 

51,605

 

3.0

%

0.3

%

1,463

 

0.4

%

28.35

 

St. Mary’s and King George Cos.

 

5

 

36,456

 

2.1

%

0.2

%

726

 

0.2

%

19.92

 

Colorado Springs

 

11

 

216,464

 

12.6

%

1.3

%

3,861

 

1.0

%

17.84

 

2011

 

153

 

1,716,859

 

100.0

%

10.1

%

36,378

 

9.6

%

21.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

39

 

1,160,569

 

45.4

%

6.8

%

29,326

 

7.8

%

25.27

 

Northern Virginia

 

11

 

119,789

 

4.7

%

0.7

%

3,556

 

0.9

%

29.69

 

Suburban Baltimore

 

49

 

661,358

 

25.9

%

3.9

%

12,098

 

3.2

%

18.29

 

Suburban Maryland

 

3

 

38,310

 

1.5

%

0.2

%

948

 

0.3

%

24.75

 

St. Mary’s and King George Cos.

 

8

 

201,788

 

7.9

%

1.2

%

3,538

 

0.9

%

17.53

 

Greater Philadelphia

 

1

 

219,065

 

8.6

%

1.3

%

2,565

 

0.7

%

11.71

 

Colorado Springs

 

8

 

76,488

 

3.0

%

0.4

%

1,628

 

0.4

%

21.28

 

San Antonio

 

2

 

78,359

 

3.1

%

0.5

%

930

 

0.2

%

11.86

 

2012

 

121

 

2,555,726

 

100.0

%

15.0

%

54,590

 

14.5

%

21.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

46

 

977,269

 

56.5

%

5.7

%

26,517

 

7.0

%

27.13

 

Northern Virginia

 

8

 

138,753

 

8.0

%

0.8

%

3,949

 

1.0

%

28.46

 

Suburban Baltimore

 

32

 

384,646

 

22.2

%

2.3

%

6,898

 

1.8

%

17.93

 

Suburban Maryland

 

2

 

7,066

 

0.4

%

0.0

%

196

 

0.1

%

27.81

 

St. Mary’s and King George Cos.

 

6

 

99,094

 

5.7

%

0.6

%

1,529

 

0.4

%

15.43

 

Colorado Springs

 

5

 

120,982

 

7.0

%

0.7

%

2,453

 

0.6

%

20.28

 

Other

 

1

 

3,014

 

0.2

%

0.0

%

 

0.0

%

0.00

 

2013

 

100

 

1,730,824

 

100.0

%

10.2

%

41,542

 

11.0

%

24.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baltimore/Washington Corridor

 

66

 

1,788,916

 

32.9

%

10.5

%

46,916

 

12.4

%

26.23

 

Northern Virginia

 

23

 

1,325,442

 

24.4

%

7.8

%

39,890

 

10.6

%

30.10

 

Suburban Baltimore

 

41

 

408,996

 

7.5

%

2.4

%

7,541

 

2.0

%

18.44

 

Suburban Maryland

 

9

 

222,696

 

4.1

%

1.3

%

5,095

 

1.3

%

22.88

 

St. Mary’s and King George Cos.

 

3

 

87,083

 

1.6

%

0.5

%

1,660

 

0.4

%

19.07

 

Greater Philadelphia

 

1

 

114,000

 

2.1

%

0.7

%

1,162

 

0.3

%

10.19

 

Colorado Springs

 

11

 

467,192

 

8.6

%

2.7

%

8,892

 

2.4

%

19.03

 

San Antonio

 

4

 

522,284

 

9.6

%

3.1

%

7,347

 

1.9

%

14.07

 

Central New Jersey

 

2

 

201,200

 

3.7

%

1.2

%

2,340

 

0.6

%

11.63

 

Other

 

2

 

295,842

 

5.4

%

1.7

%

8,327

 

2.2

%

28.15

 

Thereafter

 

162

 

5,433,651

 

100.0

%

31.9

%

129,171

 

34.2

%

23.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (4)

 

25

 

63,030

 

100.0

%

0.4

%

970

 

0.3

%

15.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Average

 

957

 

17,033,093

 

 

 

100.0

%

$

377,613

 

100.0

%

$

22.17

 

 

NOTE: As of September 30, 2008, the weighted average lease term for the wholly owned properties is 4.8 years.

 


(1) This expiration analysis includes the effect of early renewals completed on existing leases but excludes the effect of new tenant leases on 206,277 square feet yet to commence as of September 30, 2008.

 

(2) Many of our government leases are subject to certain early termination provisions which are customary to government leases. The year of lease expiration was computed assuming no exercise of such early termination rights.

 

(3) Total Annualized Rental Revenue is the monthly contractual base rent as of September 30, 2008 multiplied by 12 plus the estimated annualized expense reimbursements under existing office leases.

 

(4) Other consists primarily of amenities, including cafeterias, concierge offices and property management space. In addition, month-to-month leases and leases which have expired but the tenant remains in holdover are included in this line as the exact expiration date is unknown.

 

28



 

Quarterly and Year to Date Office Renewal Analysis for Wholly Owned Properties as of September 30, 2008

 

 

 

Baltimore/
Washington
Corridor

 

Northern
Virginia

 

Suburban
Baltimore

 

Suburban
Maryland

 

St. Mary’s and
King George
Counties

 

Colorado
Springs

 

Greater
Philadelphia

 

Total
Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiring Square Feet

 

437,418

 

8,154

 

145,077

 

2,198

 

100,740

 

41,507

 

333,065

 

1,068,159

 

Vacated Square Feet

 

88,005

 

3,541

 

119,354

 

 

3,552

 

3,379

 

 

217,831

 

Renewed Square Feet

 

349,413

 

4,613

 

25,723

 

2,198

 

97,188

 

38,128

 

333,065

 

850,328

 

Retention Rate (% based upon square feet)

 

79.88

%

56.57

%

17.73

%

100.00

%

96.47

%

91.86

%

100.00

%

79.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewed Space Only:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Committed Cost per Square Foot

 

$

6.32

 

$

0.99

 

$

8.83

 

$

0.52

 

$

 

$

0.35

 

$

13.67

 

$

8.24

 

Weighted Average Lease Term in years

 

4.5

 

1.0

 

3.6

 

1.0

 

2.0

 

1.5

 

5.6

 

4.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Total Rent - GAAP

 

30.97

%

37.35

%

1.31

%

-28.87

%

6.09

%

1.96

%

34.20

%

26.67

%

Change in Total Rent - Cash

 

22.33

%

20.76

%

-4.03

%

-26.55

%

3.00

%

0.00

%

1.36

%

13.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewed & Retenanted Space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Committed Cost per Square Foot

 

$

6.56

 

$

38.65

 

$

28.08

 

$

0.52

 

$

1.30

 

$

0.34

 

$

13.67

 

$

10.14

 

Weighted Average Lease Term in years

 

4.5

 

5.2

 

6.3

 

1.0

 

2.3

 

1.5

 

5.6

 

4.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Total Rent - GAAP

 

27.93

%

19.33

%

1.53

%

-28.87

%

5.37

%

1.89

%

34.20

%

23.09

%

Change in Total Rent - Cash

 

18.60

%

9.94

%

-7.15

%

-26.55

%

1.73

%

-0.01

%

1.36

%

9.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiring Square Feet

 

831,091

 

64,151

 

475,187

 

7,890

 

241,347

 

142,120

 

333,065

 

2,094,851

 

Vacated Square Feet

 

159,264

 

14,659

 

228,872

 

3,021

 

11,395

 

46,083

 

 

463,294

 

Renewed Square Feet

 

671,827

 

49,492

 

246,315

 

4,869

 

229,952

 

96,037

 

333,065

 

1,631,557

 

Retention Rate (% based upon square feet)

 

80.84

%

77.15

%

51.84

%

61.71

%

95.28

%

67.57

%

100.00

%

77.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewed Space Only:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Committed Cost per Square Foot

 

$

6.84

 

$

3.12

 

$

3.05

 

$

7.97

 

$

1.91

 

$

0.58

 

$

13.67

 

$

6.49

 

Weighted Average Lease Term in years

 

4.3

 

2.0

 

1.9

 

2.1

 

3.1

 

2.5

 

5.6

 

3.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Total Rent - GAAP

 

21.36

%

13.83

%

2.08

%

-15.94

%

10.35

%

18.55

%

34.20

%

18.24

%

Change in Total Rent - Cash

 

12.96

%

4.56

%

-0.23

%

-18.32

%

5.73

%

14.29

%

1.36

%

8.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewed & Retenanted Space:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Committed Cost per Square Foot

 

$

9.51

 

$

8.41

 

$

9.93

 

$

9.05

 

$

2.45

 

$

1.65

 

$

13.67

 

$

8.92

 

Weighted Average Lease Term in years

 

4.7

 

2.5

 

3.0

 

2.7

 

3.2

 

2.8

 

5.6

 

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Total Rent - GAAP

 

16.85

%

9.11

%

0.28

%

-11.09

%

9.54

%

16.71

%

34.20

%

14.46

%

Change in Total Rent - Cash

 

8.56

%

1.60

%

-3.25

%

-14.57

%

4.80

%

12.51

%

1.36

%

5.29

%

 

Notes:

No renewal or retenanting activity transpired in our San Antonio, Central New Jersey or Other regions.

 

Activity is exclusive of owner occupied space and leases with less than a one-year term.

 

Expiring square feet includes early renewals and early terminations.

 

29



 

Year to Date Wholly Owned Acquisition Summary as of September 30, 2008 (1)

(Dollars in thousands)

 

 

 

Submarket

 

Acquisition
Date

 

Building
Count

 

Square Feet
as of 9/30/08

 

Occupancy
Percentage at
Acquisition

 

Contractual
Purchase Price

 

Investment (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3535 Northrop Grumman Point

 

Colorado Springs East

 

6/10/2008

 

1

 

124,305

 

100.0

%

$

23,235

 

$

23,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1560 Cable Ranch Road (Buildings A and B)

 

San Antonio Northwest

 

6/19/2008

 

2

 

122,975

 

100.0

%

17,300

 

17,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

3

 

247,280

 

 

 

$

40,535

 

$

40,557

 

 


(1) Includes operational buildings only.

(2) Initial accounting investment recorded by property.

 

Year to Date Wholly Owned Disposition Summary as of September 30, 2008 (1)

(Dollars in thousands)

 

 

 

Submarket

 

Disposition
Date

 

Building
Count

 

Square Feet

 

Contractual
Sales Price

 

 

 

 

 

 

 

 

 

 

 

 

 

429 Ridge Road

 

Exit 8A — Cranbury

 

1/31/2008

 

1

 

142,385

 

$

17,000

 

 

 

 

 

 

 

 

 

 

 

 

 

47 Commerce Drive

 

Exit 8A — Cranbury

 

4/1/2008

 

1

 

41,398

 

3,150

 

 

 

 

 

 

 

 

 

 

 

 

 

7253 Ambassador Road

 

Baltimore County Westside

 

6/2/2008

 

1

 

38,930

 

5,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

3

 

222,713

 

$

25,250

 

 


(1) Includes operational buildings only.

 

30



 

Development Summary as of September 30, 2008

(Dollars in thousands)

 

 

 

 

 

Wholly

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual or

 

 

 

 

 

 

 

Owned

 

 

 

Total

 

 

 

 

 

 

 

 

 

Anticipated

 

 

 

 

 

 

 

or Joint

 

 

 

Rentable

 

 

 

Anticipated

 

 

 

Outstanding

 

Construction

 

Anticipated

 

 

 

 

 

Venture

 

Demand

 

Square

 

Percentage

 

Total

 

Cost

 

Loan as of

 

Completion

 

Operational

 

Property and Location

 

Submarket

 

(JV)

 

Driver

 

Feet

 

Leased

 

Cost (1)

 

to date

 

9/30/2008

 

Date (2)

 

Date (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7700 Potranco Road, Building C San Antonio, Texas

 

San Antonio  Northwest

 

Owned

 

Government

 

38,255

 

100

%

$

4,486

 

$

4,481

 

$

 

4Q 08

 

4Q 08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7700 Potranco Road, Building HI San Antonio, Texas

 

San Antonio
Northwest

 

Owned

 

Government

 

52,352

 

100

%

3,605

 

3,395

 

 

4Q 08

 

4Q 08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5850 University Research Court College Park, Maryland

 

College Park

 

JV

 

Government

 

123,464

 

100

%

23,510

 

1,528

 

 

4Q 09

 

1Q 10

 

Subtotal Government

 

 

 

 

 

 

 

214,071

 

100

%

$

31,601

 

$

9,404

 

$

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6721 Columbia Gateway Drive Columbia, Maryland

 

Howard Co.
Perimeter

 

Owned

 

Defense Information Technology

 

131,451

 

100

%

$

34,490

 

$

23,829

 

$

18,168

 

4Q 08

 

2Q 09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10807 New Allegiance Drive (Epic One) Colorado Springs, Colorado

 

I-25 North
Corridor

 

Owned

 

Defense Information Technology

 

145,723

 

23

%

30,870

 

14,590

 

 

2Q 09

 

2Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Sentinel Drive (300 NBP) Annapolis Junction, Maryland

 

BWI Airport

 

Owned

 

Defense Information Technology

 

185,719

 

0

%

49,471

 

20,674

 

 

2Q 09

 

2Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

565 Space Center Drive (Patriot Park 7) Colorado Springs, Colorado

 

Colorado
Springs East

 

Owned

 

Defense Information Technology

 

89,773

 

0

%

18,000

 

8,473

 

 

2Q 09

 

2Q 10

 

Subtotal Defense Information Technology

 

 

 

 

 

 

 

552,666

 

30

%

$

132,831

 

$

67,566

 

$

18,168

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7740 Milestone Parkway Hanover, Maryland

 

BWI Airport

 

JV

 

Market Demand

 

148,130

 

0

%

$

36,493

 

$

27,112

 

$

 

3Q 08

 

3Q 09

 

9945 Federal Drive (Hybrid I) Colorado Springs, Colorado

 

I-25 North
Corridor

 

Owned

 

Market Demand

 

73,940

 

0

%

12,595

 

8,219

 

5,567

 

3Q 08

 

3Q 09

 

9925 Federal Drive (Hybrid II) Colorado Springs, Colorado

(4)

I-25 North
Corridor

 

Owned

 

Market Demand

 

53,745

 

81

%

8,498

 

7,883

 

5,643

 

3Q 08

 

3Q 09

 

Subtotal Market Demand

 

 

 

 

 

 

 

275,815

 

16

%

$

57,586

 

$

43,215

 

$

11,210

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

22

%

 

 

 

 

 

 

 

 

 

 

 

 

5825 University Research Court College Park, Maryland

(5)

College Park

 

JV

 

Research Park

 

116,083

 

53

%

$

21,845

 

$

17,665

 

$

 

1Q 08

 

1Q 09

 

5520 Research Park Drive (UMBC) Baltimore, Maryland

 

BWI Airport

 

Land Lease

 

Research Park

 

105,964

 

26

%

21,960

 

15,273

 

12,153

 

3Q 08

 

3Q 09

 

Subtotal Research Park

 

 

 

 

 

 

 

222,047

 

40

%

$

43,805

 

$

32,937

 

$

12,153

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Under Construction

 

 

 

 

 

 

 

1,264,599

 

41

%

$

265,823

 

$

153,122

 

$

41,532

 

 

 

 

 

 

 

 

 

 

 

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total

 

Total Rentable

 

Percentage

 

Regions

 

Regions

 

Square Feet

 

Leased

 

Baltimore/Washington Corridor

 

45

%

571,264

 

28

%

Colorado Springs

 

29

%

363,181

 

21

%

San Antonio

 

7

%

90,607

 

100

%

Suburban Maryland

 

19

%

239,547

 

77

%

Total Under Construction by Region

 

100

%

1,264,599

 

41

%

 


(1)

 

Anticipated Total Cost includes land, construction and leasing costs.

(2)

 

Actual or anticipated construction completion date is the estimated date of completion of the building shell.

(3)

 

Anticipated operational date is the estimated date when leases have commenced on 100% of a property’s space or one year from the cessation of major construction activities.

(4)

 

Although classified as “Under Construction,” 43,721 square feet are operational.

(5)

 

Although classified as “Under Construction,” 41,500 square feet are operational.

 

Demand Driver Categories (as classified by COPT management):

 

Defense Information Technology: Development opportunity created through our current and future relationships with defense information technology contractors and, possibly, minor Government tenancy.

Government: Development opportunity created through our existing and future relationship with various agencies of the government of the United States of America. Excludes Government tenancy included in Defense Information Technology.

Market Demand: Development opportunity created through perceived unfulfilled space requirements within a specific submarket; potential submarket demand exceeds existing supply.

Research Park: Development opportunity created through specific research park relationship.

 

31



 

Development Summary as of September 30, 2008 (continued)

(Dollars in thousands)

 

 

 

 

 

Wholly

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual or

 

 

 

 

 

 

 

Owned

 

 

 

Total

 

 

 

 

 

 

 

 

 

Anticipated

 

 

 

 

 

 

 

or Joint

 

 

 

Rentable

 

 

 

Anticipated

 

 

 

Outstanding

 

Construction

 

Anticipated

 

 

 

 

 

Venture

 

Demand

 

Square

 

Percentage

 

Total

 

Cost

 

Loan as of

 

Completion

 

Operational

 

Property and Location

 

Submarket

 

(JV)

 

Driver

 

Feet

 

Leased

 

Cost (1)

 

to date

 

9/30/2008

 

Date (2)

 

Date (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2900 Towerview Road
Herndon, Virginia (4)

 

Route 28 South

 

JV

 

N/A

 

137,037

 

57

%

$

18,408

 

$

16,933

 

$

 

4Q 07

 

4Q 08

 

Subtotal Northern Virginia

 

 

 

 

 

 

 

137,037

 

57

%

$

18,408

 

$

16,933

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7468 Candlewood Road
Hanover, Maryland

 

BWI Airport

 

JV

 

N/A

 

356,000

 

0

%

$

38,307

 

$

26,762

 

$

 

3Q 09

 

3Q 10

 

Subtotal Baltimore/Washington Corridor

 

 

 

 

 

 

 

356,000

 

0

%

$

38,307

 

$

26,762

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Redevelopment

 

 

 

 

 

 

 

493,037

 

16

%

$

56,715

 

$

43,695

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Riverwood I & II
Columbia, Maryland

 

Howard Co. Perimeter

 

Owned

 

Government

 

70,000

 

 

 

$

15,200

 

$

2,287

 

$

 

2Q 10

 

3Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

324 Sentinel Drive (324 NBP)
Annapolis Junction, Maryland

 

BWI Airport

 

Owned

 

Government

 

121,250

 

 

 

30,000

 

2,296

 

 

4Q 09

 

3Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8000 Potranco Road
San Antonio, Texas

 

San Antonio
Northwest

 

Owned

 

Government

 

125,000

 

 

 

22,500

 

1,909

 

 

3Q 10

 

3Q 11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8030 Potranco Road
San Antonio, Texas

 

San Antonio
Northwest

 

Owned

 

Government

 

125,000

 

 

 

22,500

 

1,977

 

 

3Q 10

 

3Q 11

 

Subtotal Government

 

 

 

 

 

 

 

441,250

 

 

 

$

90,200

 

$

8,469

 

$

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

308 Sentinel Way (308 NBP)
Annapolis Junction, Maryland

 

BWI Airport

 

Owned

 

Defense Information Technology

 

161,200

 

 

 

$

38,000

 

$

3,080

 

$

 

1Q 10

 

4Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110 Thomas Johnson Drive, Bldg #2 Frederick, Maryland

 

Frederick

 

Owned

 

Defense Information Technology

 

85,000

 

 

 

16,000

 

1,933

 

 

2Q 10

 

2Q 11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northgate Business Park (Lot A)
Aberdeen, Maryland

 

Harford County

 

Owned

 

Defense Information Technology

 

80,000

 

 

 

16,500

 

1,337

 

 

4Q 09

 

4Q 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northgate Business Park (Lot C)
Aberdeen, Maryland

 

Harford County

 

Owned

 

Defense Information Technology

 

85,000

 

 

 

16,600

 

1,367

 

 

2Q 10

 

2Q 11

 

Subtotal Defense Information Technology

 

 

 

 

 

 

 

411,200

 

 

 

$

87,100

 

$

7,717

 

$

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8130 Corporate Drive
White Marsh, Maryland

 

White Marsh

 

Owned

 

Market Demand

 

125,000

 

 

 

$

26,500

 

$

4,213

 

$

 

1Q 10

 

1Q 11

 

Subtotal Market Demand

 

 

 

 

 

 

 

125,000

 

 

 

$

26,500

 

$

4,213

 

$

 

 

 

 

 

% of Total Drivers

 

 

 

 

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Under Development

 

 

 

 

 

 

 

977,450

 

 

 

$

203,800

 

$

20,399

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total

 

Total Rentable

 

Regions

 

Regions

 

Square Feet

 

Baltimore/Washington Corridor

 

36

%

352,450

 

San Antonio

 

26

%

250,000

 

Suburban Maryland

 

9

%

85,000

 

Suburban Baltimore

 

30

%

290,000

 

Total Under Development by Region

 

100

%

977,450

 

 


(1)

 

Anticipated Total Cost includes land, construction and leasing costs.

(2)

 

Actual or anticipated construction completion date is the estimated date of completion of the building shell.

(3)

 

Anticipated operational date is the estimated date when leases have commenced on 100% of a property’s space or one year from the cessation of major construction activities.

(4)

 

Although classified as “Redevelopment,” 78,171 square feet are operational.

 

Demand Driver Categories (as classified by COPT management):

 

Defense Information Technology: Development opportunity created through our current and future relationships with defense information technology contractors and, possibly, minor Government tenancy.

Government: Development opportunity created through our existing and future relationship with various agencies of the government of the United States of America. Excludes Government tenancy included in Defense Information Technology.

Market Demand: Development opportunity created through perceived unfulfilled space requirements within a specific submarket; potential submarket demand exceeds existing supply.

Research Park: Development opportunity created through a specific research park relationship.

 

32



 

Total Development Placed into Service as of September 30, 2008

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of

 

 

 

 

 

 

 

 

 

 

 

Development Square

 

 

 

 

 

Wholly Owned

 

Total

 

Development Square Feet Placed Into Service

 

Feet Placed Into

 

 

 

 

 

or Joint Venture

 

Rentable

 

Year 2007

 

Year 2008

 

Service Leased

 

Property and Location

 

Submarket

 

(JV)

 

Square Feet

 

 

 

1st Quarter

 

2nd Quarter

 

3rd Quarter

 

as of 9/30/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

302 Sentinel Drive (302 NBP)
Annapolis Junction, Maryland

 

BWI Airport

 

Owned

 

155,731

 

48,377

 

107,354

 

 

(1)

79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9965 Federal Drive
Colorado Springs, Colorado

 

I-25 North
Corridor

 

Owned

 

74,749

 

41,120

 

33,629

 

 

(2)

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1055 North Newport Road
Colorado Springs, Colorado

 

Colorado Springs
East

 

Owned

 

59,763

 

 

59,763

 

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1362 Mellon Road
Hanover, Maryland

 

BWI Airport

 

Owned

 

44,134

 

 

 

44,134

 

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5825 University Research Court
College Park, Maryland

 

College Park

 

JV

 

116,083

 

 

 

41,500

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655 Space Center Drive (Patriot Park 6)
Colorado Springs, Colorado

 

Colorado Springs East

 

Owned

 

103,970

 

 

 

103,970

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9925 Federal Drive
Colorado Springs, Colorado

 

I–25 North Corridor

 

Owned

 

53,745

 

 

 

 

43,721

 

100

%

Total Development Placed Into Service

 

 

 

 

 

608,175

 

89,497

 

200,746

 

189,604

 

43,721

 

85

%

 


(1) In March 2008, 100% of this building became operational. As of December 31, 2007, 48,377 square feet were placed into service.

(2) In March 2008, 100% of this building became operational. As of December 31, 2007, 41,120 square feet were placed into service.

 

33



 

Land Inventory as of September 30, 2008

 

 

 

 

 

 

 

Non-Wholly Owned

 

Wholly Owned

 

Location

 

Submarket

 

Status

 

Acres

 

Developable
Square Feet

 

Acres

 

Developable
Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westfields Corporate Center

 

Dulles South

 

owned

 

 

 

19

 

246,773

 

Westfields Corporate Center

 

Dulles South

 

owned

 

 

 

17

 

377,297

 

Westfields Corporate Center

 

Dulles South

 

owned

 

 

 

32

 

674,163

 

Woodland Park

 

Herndon

 

owned

 

 

 

5

 

225,000

 

Total Northern Virginia

 

 

 

 

 

 

 

73

 

1,523,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

National Business Park (Phase II)

 

BWI Airport

 

owned

 

 

 

26

 

569,462

 

National Business Park (Phase III)

 

BWI Airport

 

owned

 

 

 

194

 

1,128,750

 

1243 Winterson Road (AS 22)

 

BWI Airport

 

owned

 

 

 

2

 

30,000

 

940 Elkridge Landing Road (AS 7)

 

BWI Airport

 

owned

 

 

 

3

 

53,941

 

Arundel Preserve

 

BWI Airport

 

under contract/JV

 

56

up to

1,651,870

 

 

 

1460 Dorsey Road

 

BWI Airport

 

owned

 

 

 

6

 

60,000

 

Columbia Gateway Parcel T-11

 

Howard Co. Perimeter

 

owned

 

 

 

14

 

220,000

 

7125 Columbia Gateway Drive

 

Howard Co. Perimeter

 

owned

 

 

 

5

 

120,000

 

Total Baltimore / Washington Corridor

 

 

 

 

 

56

 

1,651,870

 

251

 

2,182,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

White Marsh

 

White Marsh

 

owned

 

 

 

145

 

1,567,000

 

37 Allegheny Avenue

 

Towson

 

owned

 

 

 

0.3

 

40,000

 

Northgate Business Park

 

Harford County

 

owned

 

 

 

45

 

635,000

 

Total Suburban Baltimore

 

 

 

 

 

 

 

190

 

2,242,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110 Thomas Johnson Drive

 

Frederick

 

owned

 

 

 

3

 

85,000

 

Route 15 / Biggs Ford Road

 

Frederick

 

owned

 

 

 

107

 

1,000,000

 

Rockville Corporate Center

 

Rockville

 

owned

 

 

 

10

 

220,000

 

M Square Research Park

 

College Park

 

JV - 45% ownership

 

49

 

510,453

 

 

 

Total Suburban Maryland

 

 

 

 

 

49

 

510,453

 

120

 

1,305,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unisys Campus

 

Blue Bell

 

owned

 

 

 

45

 

600,000

 

Total Greater Philadelphia

 

 

 

 

 

 

 

45

 

600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Princeton Technology Center

 

Exit 8A - Cranbury

 

owned

 

 

 

19

 

250,000

 

Total Central New Jersey

 

 

 

 

 

 

 

19

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dahlgren Technology Center

 

King George County

 

owned

 

 

 

39

 

122,000

 

Expedition Park

 

St. Mary’s County

 

owned

 

 

 

6

 

60,000

 

Total St. Mary’s & King George Counties

 

 

 

 

 

 

 

46

 

182,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterQuest

 

I - 25 North Corridor

 

owned

 

 

 

113

 

1,626,592

 

9965 Federal Drive

 

I - 25 North Corridor

 

owned

 

 

 

4

 

30,000

 

Patriot Park

 

Colorado Springs East

 

owned

 

 

 

71

 

756,257

 

Aerotech Commerce

 

Colorado Springs East

 

owned

 

 

 

6

 

90,000

 

Total Colorado Springs

 

 

 

 

 

 

 

194

 

2,502,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Antonio

 

San Antonio Northwest

 

owned

 

 

 

9

 

125,000

 

San Antonio

 

San Antonio Northwest

 

owned

 

 

 

31

 

375,000

 

Santikos

 

San Antonio Northwest

 

owned

 

 

 

31

 

500,000

 

Total San Antonio

 

 

 

 

 

 

 

71

 

1,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indian Head

 

Charles County, MD

 

JV - 75% ownership

 

169

 

827,250

 

 

 

Fort Ritchie

(1)

Fort Ritchie

 

owned

 

 

 

591

 

1,700,000

 

Total Other

 

 

 

 

 

169

 

827,250

 

591

 

1,700,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

274

 

2,989,573

 

1,598

 

13,487,235

 

 

This land inventory schedule excludes all properties listed as under construction, redevelopment or under development as detailed on pages 31 and 32.

 


(1) The Fort Ritchie acquisition includes 284,429 square feet of existing office space targeted for future redevelopment and 110 existing usable residential units.

 

34



 

Joint Venture Summary as of September 30, 2008

(Dollars in thousands)

 

Consolidated Properties

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

 

 

 

 

Option to

 

 

 

Interest

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Acquire

 

 

 

Held By

 

 

 

Square

 

 

 

Total

 

Debt as

 

Recourse

 

Partner’s

 

Property and Location

 

COPT

 

Status

 

Feet

 

Acreage

 

Assets (1)

 

of 9/30/08

 

to COPT

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4230 Forbes Boulevard
Lanham, Maryland

 

50.0

%

Operating

 

55,866

 

5 acres

 

$

4,472

 

$

 

N/A

 

Yes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7468 Candlewood Road
Hanover, Maryland

(2)

92.5

%

Redevelopment

 

356,000

 

19 acres

 

26,867

 

 

N/A

 

Yes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2900 Towerview Road
Herndon, Virginia

 

92.5

%

Operating/ Redevelopment

 

137,037

 

8 acres

 

16,870

 

 

N/A

 

Yes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13849 Park Center Road
Herndon, Virginia

 

92.5

%

Redevelopment

 

4,265

 

.1 acre

 

563

 

 

N/A

 

Yes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indian Head Technology Center Business Park
Indian Head, Maryland

 

75.0

%

Land Inventory

 

827,250

 

169 acres

 

4,959

 

 

N/A

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7740-7744 Milestone Parkway
Hanover, Maryland

(3)

50.0

%

Construction/ Land Inventory

 

455,400

 

23 acres

 

27,126

 

 

N/A

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5825 University Research Court
College Park, Maryland

 

45.0

%

Construction

 

116,083

 

8 acres

 

19,552

 

 

N/A

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5850 University Research Court
College Park, Maryland

 

45.0

%

Construction

 

123,464

 

8 acres

 

3,284

 

 

N/A

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M Square Research Park
College Park, Maryland

 

45.0

%

Land Inventory

 

510,453

 

49 acres

 

2,559

 

 

N/A

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

 

 

 

 

$

106,252

 

$

 

 

 

 

 

 

Unconsolidated Properties

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

 

 

Option to

 

 

 

Interest

 

 

 

 

 

 

 

Off-Balance

 

 

 

Acquire

 

 

 

Held By

 

 

 

Square

 

COPT

 

Sheet Debt as

 

Recourse

 

Partner’s

 

Property and Location

 

COPT

 

Status

 

Feet

 

Investment

 

of 9/30/08

 

to COPT

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater Harrisburg Portfolio
Harrisburg and Mechanicsburg, Pennsylvania

 

20.0

%

Operating

 

671,759

 

$

(4,668

)

$

66,600

 

No

 

No

 

 


(1)  Total assets includes any outside investment basis related to the applicable joint venture plus the total assets recorded on the books of the consolidated joint venture.

(2)  The 7468 Candlewood Road project is currently being redeveloped into approximately 356,000 rentable square feet of warehouse/flex space.

(3)  In this joint venture entity, one building totaling 151,800 square feet is currently under construction.

 

35



 

Reconciliations of Non GAAP Measurements

(Dollars in thousands)

 

 

 

2008

 

2007

 

 

 

September 30

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets or Denominator for Debt to Total Assets

 

$

3,099,728

 

$

3,010,470

 

$

2,936,744

 

$

2,931,853

 

$

2,916,023

 

Accumulated depreciation

 

339,429

 

320,879

 

303,709

 

288,747

 

270,899

 

Intangible assets on real estate acquisitions, net

 

98,282

 

104,136

 

102,647

 

108,661

 

116,368

 

Assets other than assets included in investment in real estate

 

(356,152

)

(309,303

)

(319,680

)

(327,914

)

(330,590

)

Denominator for Debt to Undepreciated Book Value of Real Estate Assets

 

$

3,181,287

 

$

3,126,182

 

$

3,023,420

 

$

3,001,347

 

$

2,972,700

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP revenues from real estate operations

 

$

101,644

 

$

98,111

 

$

97,151

 

$

94,567

 

$

94,102

 

Revenues from discontinued operations

 

3

 

85

 

270

 

549

 

736

 

Combined real estate revenues

 

$

101,647

 

$

98,196

 

$

97,421

 

$

95,116

 

$

94,838

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP revenues from real estate operations

 

$

101,644

 

$

98,111

 

$

97,151

 

$

94,567

 

$

94,102

 

Property operating expenses

 

(35,854

)

(33,957

)

(34,542

)

(31,090

)

(31,577

)

Revenues from discontinued operations

 

3

 

85

 

270

 

549

 

736

 

Property operating expenses from discontinued operations

 

(12

)

(11

)

(187

)

(292

)

(688

)

Combined net operating income

 

$

65,781

 

$

64,228

 

$

62,692

 

$

63,734

 

$

62,573

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net operating income for same office properties

 

$

61,294

 

$

61,038

 

$

60,650

 

$

61,533

 

$

60,879

 

Less: Straight-line rent adjustments

 

(2,001

)

(1,903

)

(2,242

)

(2,265

)

(2,816

)

Less: Amortization of deferred market rental revenue

 

(381

)

(360

)

(368

)

(338

)

(506

)

Cash net operating income for same office properties

 

$

58,912

 

$

58,775

 

$

58,040

 

$

58,930

 

$

57,557

 

Less: Lease termination fees, gross

 

(188

)

(54

)

(56

)

(688

)

(619

)

Cash net operating income for same office properties, adjusted for lease termination fees

 

$

58,724

 

$

58,721

 

$

57,984

 

$

58,242

 

$

56,938

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

25,583

 

$

24,955

 

$

24,892

 

$

25,889

 

$

26,025

 

Depreciation and amortization from discontinued operations

 

 

 

52

 

718

 

241

 

Combined real estate related depreciation and other amortization

 

$

25,583

 

$

24,955

 

$

24,944

 

$

26,607

 

$

26,266

 

 

 

 

 

 

 

 

 

 

 

 

 

Total tenant improvements and incentives on operating properties

 

$

6,305

 

$

4,731

 

$

3,847

 

$

2,692

 

$

4,605

 

Total capital improvements on operating properties

 

3,179

 

2,631

 

1,017

 

4,748

 

2,514

 

Total leasing costs for operating properties

 

999

 

520

 

1,245

 

1,850

 

719

 

Less: Nonrecurring tenant improvements and incentives on operating properties

 

(1,995

)

(1,287

)

(795

)

(811

)

(1,887

)

Less: Nonrecurring capital improvements on operating properties

 

(1,299

)

(866

)

(502

)

(1,442

)

(1,198

)

Less: Nonrecurring leasing costs for operating properties

 

(217

)

(22

)

(30

)

(575

)

(89

)

Add: Recurring improvements on operating properties held through joint ventures

 

36

 

114

 

 

42

 

 

Recurring capital expenditures

 

$

7,008

 

$

5,821

 

$

4,782

 

$

6,504

 

$

4,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense from continuing operations

 

$

20,506

 

$

19,437

 

$

20,309

 

$

20,719

 

$

20,968

 

Interest expense from discontinued operations

 

 

10

 

41

 

80

 

177

 

Combined interest expense or denominator for interest coverage

 

$

20,506

 

$

19,447

 

$

20,350

 

$

20,799

 

$

21,145

 

Scheduled principal amortization

 

3,424

 

3,566

 

3,820

 

4,611

 

3,936

 

Denominator for Debt Service Coverage

 

$

23,930

 

$

23,013

 

$

24,170

 

$

25,410

 

$

25,081

 

Scheduled principal amortization

 

(3,424

)

(3,566

)

(3,820

)

(4,611

)

(3,936

)

Preferred dividends - redeemable non-convertible

 

4,025

 

4,026

 

4,025

 

4,025

 

4,025

 

Preferred distributions

 

165

 

165

 

165

 

165

 

165

 

Denominator for Fixed Charge Coverage

 

$

24,696

 

$

23,638

 

$

24,540

 

$

24,989

 

$

25,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common dividends for Earnings Payout Ratio

 

$

19,183

 

$

16,197

 

$

16,173

 

$

16,097

 

$

16,092

 

Common distributions

 

3,021

 

2,772

 

2,771

 

2,777

 

2,777

 

Dividends and distributions for FFO and AFFO Payout Ratio

 

$

22,204

 

$

18,969

 

$

18,944

 

$

18,874

 

$

18,869

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense from continuing operations

 

$

97

 

$

(107

)

$

112

 

$

89

 

$

197

 

Income tax expense from gain on sales of discontinued operations

 

 

 

 

44

 

 

Income tax expense from gain on other sales of real estate

 

 

5

 

573

 

1,068

 

 

Combined income tax expense

 

$

97

 

$

(102

)

$

685

 

$

1,201

 

$

197

 

 

36