|
|
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended
|
December 31, 2016
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from
|
|
to
|
|
Corporate Office Properties Trust
|
|
Maryland
|
|
23-2947217
|
|
|
(State or other jurisdiction of
|
|
(IRS Employer
|
|
|
incorporation or organization)
|
|
Identification No.)
|
Corporate Office Properties, L.P.
|
|
Delaware
|
|
23-2930022
|
|
|
(State or other jurisdiction of
|
|
(IRS Employer
|
|
|
incorporation or organization)
|
|
Identification No.)
|
6711 Columbia Gateway Drive, Suite 300, Columbia, MD
|
21046
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
(Title of Each Class)
|
|
(Name of Exchange on Which Registered
|
Common Shares of beneficial interest, $0.01 par value
|
|
New York Stock Exchange
|
Series L Cumulative Redeemable Preferred Shares of beneficial interest, $0.01 par value
|
|
New York Stock Exchange
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
|
|
Smaller reporting company
o
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
•
|
combined reports better reflect how management and the analyst community view the business as a single operating unit;
|
•
|
combined reports enhance investors’ understanding of the Company and the Operating Partnership by enabling them to view the business as a whole and in the same manner as management;
|
•
|
combined reports are more efficient for the Company and the Operating Partnership and result in savings in time, effort and expense; and
|
•
|
combined reports are more efficient for investors by reducing duplicative disclosure and providing a single document for their review.
|
•
|
consolidated financial statements;
|
•
|
the following notes to the consolidated financial statements:
|
•
|
Note 3, Fair Value Measurements of COPT and subsidiaries and COPLP and subsidiaries;
|
•
|
Note 13, Equity of COPT and subsidiaries;
|
•
|
Note 14, Equity of COPLP and subsidiaries;
|
•
|
Note 18, Earnings per Share of COPT and subsidiaries and Earnings per Unit of COPLP and subsidiaries; and
|
•
|
Note 20, Quarterly Data of COPT and subsidiaries and COPLP and subsidiaries.
|
•
|
“Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources of COPT”; and
|
•
|
“Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources of COPLP.”
|
|
PAGE
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
general economic and business conditions, which will, among other things, affect office property and data center demand and rents, tenant creditworthiness, interest rates, financing availability and property values;
|
•
|
adverse changes in the real estate markets, including, among other things, increased competition with other companies;
|
•
|
governmental actions and initiatives, including risks associated with the impact of a prolonged government shutdown or budgetary reductions or impasses, such as a reduction in rental revenues, non-renewal of leases and/or a curtailment of demand for additional space by our strategic customers;
|
•
|
our ability to borrow on favorable terms;
|
•
|
risks of real estate acquisition and development activities, 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;
|
•
|
changes in our plans for properties or views of market economic conditions or failure to obtain development rights, either of which could result in recognition of significant impairment losses;
|
•
|
our ability to satisfy and operate effectively under Federal income tax rules relating to real estate investment trusts and partnerships;
|
•
|
the dilutive effects of issuing additional common shares;
|
•
|
our ability to achieve projected results; and
|
•
|
environmental requirements.
|
•
|
164
operating office properties totaling
17.2 million
square feet, including
13
triple-net leased, single-tenant data center properties. We owned
six
of these properties through an unconsolidated real estate joint venture;
|
•
|
11
office properties under construction or redevelopment that we estimate will total approximately
1.4 million
square feet upon completion, including
three
partially operational properties and
two
properties completed but held for future lease to the United States Government;
|
•
|
1,028
acres of land controlled for future development that we believe could be developed into approximately
12.2 million
square feet and an additional
199
acres of other land; and
|
•
|
a wholesale data center with a critical load of
19.25
megawatts.
|
•
|
we finished the year with occupancy of our portfolio of operating office properties at
92.1%
, including
six
properties owned through an unconsolidated real estate joint venture;
|
•
|
we sold:
|
◦
|
21
operating properties totaling
1.6 million
square feet that were
85.9%
occupied for
$248.7 million
and other land for
$21.8 million
;
|
◦
|
a
50%
interest in
six
triple-net leased, single-tenant data center properties by contributing them into a newly-formed joint venture for an aggregate property value of
$147.6 million
. We obtained
$60.0 million
in non-recourse mortgage loans on the properties through the joint venture immediately prior to the sale of our interest and received the net proceeds. Our partner in the joint venture acquired the
50%
interest from us for
$44.3 million
;
|
•
|
we placed into service an aggregate of
700,000
square feet in
six
newly constructed properties and
three
redeveloped properties that were
90.0%
leased as of
December 31, 2016
;
|
•
|
issued
3.72 million
COPT common shares at a weighted average price of
$29.56
per share under our at-the-market (“ATM”) stock offering program established in September 2016. Net proceeds from the shares issued totaled
$109.1 million
. The net proceeds were primarily added to our cash reserves;
|
•
|
our team of executive officers changed through:
|
◦
|
our Board of Trustees’ appointments of: Stephen E. Budorick as President and Chief Executive Officer effective May 12, 2016, the date of the Company’s 2016 Annual Meeting of Shareholders; and Paul R. Adkins as Executive Vice President and Chief Operating Officer effective November 28, 2016. On May 12, 2016, Roger A. Waesche, Jr., our President and Chief Executive Officer at that time, departed the Company to pursue other interests, and he was not nominated for re-election as a Trustee. The Board appointed Mr. Budorick to our Board of Trustees after the 2016 Annual Meeting of Shareholders;
|
◦
|
the departures of: Wayne H. Lingafelter, our Executive Vice President, Development & Construction Services, effective March 31, 2016; and Karen M. Singer, our Senior Vice President, General Counsel and Secretary, effective August 31, 2016.
|
•
|
proximity of our existing properties and developable land to defense installations and other knowledge-based government demand drivers, and our willingness to expand to new locations with similar attributes;
|
•
|
extensive experience in developing secured, specialized space, with the ability to satisfy the United States Government’s unique needs, including Sensitive Compartmented Information Facility (“SCIF”) and Anti-Terrorism Force Protection (“ATFP”) requirements;
|
•
|
depth of knowledge, specialized skills and credentialed personnel in operating highly specialized space with security-oriented needs; and
|
•
|
well-established relationships with the United States Government and its contractors.
|
•
|
maintaining an investment grade rating to enable us to use debt comprised of unsecured, primarily fixed-rate debt (including the effect of interest rate swaps) from public markets and banks;
|
•
|
using secured nonrecourse debt from institutional lenders and banks;
|
•
|
managing our debt by monitoring, among other things: (1) our total and secured debt levels relative to our overall capital structure; (2) the relationship of certain measures of earnings to our debt level and to certain capital costs; (3) the timing of debt maturities to ensure that maturities in any year do not exceed levels that we believe we can refinance; and (4) the relationship of our variable-rate debt to our total debt;
|
•
|
using equity raised through issuances of common shares in COPT and common units in COPLP and, to a lesser extent, issuances of preferred shares in COPT and preferred units in COPLP and joint venture structures for certain investments;
|
•
|
paying dividends at a level that at least enables us to maintain our REIT status;
|
•
|
recycling proceeds from property sales under our asset management strategy (discussed above) to fund our investment activities and to reduce overall debt; and
|
•
|
continuously evaluating the ability of our capital resources to accommodate our plans for future growth.
|
•
|
Fort George G. Meade and the Baltimore/Washington Corridor (referred to herein as “Fort Meade/BW Corridor”);
|
•
|
Northern Virginia Defense I/T Locations;
|
•
|
Lackland Air Force Base in San Antonio, Texas;
|
•
|
locations serving the U.S. Navy (referred to herein as “Navy Support Locations”). Properties in this segment as of
December 31, 2016
were proximate to the Washington Navy Yard, the Naval Air Station Patuxent River in Maryland and the Naval Surface Warfare Center Dahlgren Division in Virginia;
|
•
|
Redstone Arsenal in Huntsville, Alabama; and
|
•
|
data center shells (including
six
properties owned through an unconsolidated real estate joint venture), which are properties leased to tenants to be operated as data centers in which the tenants generally fund the costs for the power, fiber connectivity and data center infrastructure. Most of our data center shells as of
December 31, 2016
were proximate to the MAE-East Corridor, a major center in the United States for interconnecting traffic between Internet service providers.
|
•
|
downturns in national, regional and local economic environments, including increases in the unemployment rate and inflation or deflation;
|
•
|
competition from other properties;
|
•
|
deteriorating local real estate market conditions, such as oversupply, reduction in demand and decreasing rental rates;
|
•
|
declining real estate valuations;
|
•
|
increasing vacancies and the need to periodically repair, renovate and re-lease space;
|
•
|
adverse developments concerning our tenants, which could affect our ability to collect rents and execute lease renewals;
|
•
|
government actions and initiatives, including risks associated with the impact of prolonged government shutdowns and budgetary reductions or impasses, such as a reduction of rental revenues, non-renewal of leases and/or a curtailment of demand for additional space by our strategic customers;
|
•
|
increasing operating costs, including insurance, utilities, real estate taxes and other expenses, some of which we may not be able to pass through to tenants;
|
•
|
increasing interest rates and unavailability of financing on acceptable terms or at all;
|
•
|
trends in office real estate that may adversely affect future demand, including telecommuting and flexible workplaces that increase the population density per square foot;
|
•
|
unavailability of financing for potential purchasers of our properties;
|
•
|
adverse changes in taxation or zoning laws;
|
•
|
potential inability to secure adequate insurance;
|
•
|
adverse consequences resulting from civil disturbances, natural disasters, terrorist acts or acts of war; and
|
•
|
potential liability under environmental or other laws or regulations.
|
Tenant
|
|
Annualized
Rental Revenue as of December 31, 2016
|
|
Percentage of Total
Annualized Rental
Revenue of
Office Properties
|
|
Number
of Leases
|
||
|
|
(in thousands)
|
|
|
|
|
||
United States of America
|
|
$
|
146,560
|
|
|
31.0%
|
|
60
|
Northrop Grumman Corporation (1)
|
|
22,714
|
|
|
4.8%
|
|
8
|
|
The Boeing Company (1)
|
|
20,219
|
|
|
4.3%
|
|
11
|
|
General Dynamics Corporation (1)
|
|
19,373
|
|
|
4.1%
|
|
7
|
(1)
|
Includes affiliated organizations and predecessor companies.
|
•
|
liabilities for remediation of disclosed or undisclosed environmental contamination;
|
•
|
claims by tenants, vendors or other persons dealing with the former owners of the properties;
|
•
|
liabilities incurred in the ordinary course of business; and
|
•
|
claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.
|
•
|
we may not be able to refinance our existing indebtedness, or may refinance on terms that are less favorable to us than the terms of our existing indebtedness;
|
•
|
in the event of our default under the terms of our Revolving Credit Facility, COPLP could be restricted from making cash distributions to COPT, which could result in reduced distributions to our equityholders or the need for us to incur additional debt to fund these distributions; and
|
•
|
if we are unable to pay our debt service on time or are unable to comply with restrictive financial covenants for certain of our debt, our lenders could foreclose on our properties securing such debt and, in some cases, other properties and assets that we own.
|
•
|
continued property occupancy and timely receipt of rent from our tenants;
|
•
|
the amount of future capital expenditures and expenses relating to our properties;
|
•
|
the level of leasing activity and future rental rates;
|
•
|
the strength of the commercial real estate market;
|
•
|
our ability to compete;
|
•
|
governmental actions and initiatives, including risks associated with the impact of a prolonged government shutdown or budgetary reductions or impasses;
|
•
|
our costs of compliance with environmental and other laws;
|
•
|
our corporate overhead levels;
|
•
|
our amount of uninsured losses; and
|
•
|
our decision to reinvest in operations rather than distribute available cash.
|
•
|
market perception of REITs in general and office REITs in particular;
|
•
|
market perception regarding our major tenants and sector concentrations;
|
•
|
the level of institutional investor interest in COPT;
|
•
|
general economic and business conditions;
|
•
|
prevailing interest rates;
|
•
|
our financial performance;
|
•
|
our underlying asset value;
|
•
|
market perception of our financial condition, performance, dividends and growth potential; and
|
•
|
adverse changes in tax laws.
|
Segment
|
|
Number of Properties
|
|
Rentable Square Feet
|
|
Occupancy (1)
|
|
Annualized Rental Revenue (2)
|
|
Annualized Rental Revenue per Occupied Square
Foot (2)(3)
|
|||||
Defense/IT Locations:
|
|
|
|
|
|
|
|
|
|
|
|||||
Fort Meade/BW Corridor:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
National Business Park (Annapolis Junction, MD)
|
|
29
|
|
|
3,486
|
|
|
96.1
|
%
|
|
$
|
127,188
|
|
|
$37.96
|
Howard County, MD
|
|
35
|
|
|
2,756
|
|
|
91.9
|
%
|
|
69,491
|
|
|
27.43
|
|
Other
|
|
22
|
|
|
1,576
|
|
|
94.6
|
%
|
|
40,749
|
|
|
27.33
|
|
Subtotal / Average
|
|
86
|
|
|
7,818
|
|
|
94.3
|
%
|
|
237,428
|
|
|
32.19
|
|
Northern Virginia Defense/IT (4)
|
|
12
|
|
|
1,789
|
|
|
85.0
|
%
|
|
50,734
|
|
|
33.34
|
|
Lackland Air Force Base
|
|
7
|
|
|
953
|
|
|
100.0
|
%
|
|
44,189
|
|
|
46.37
|
|
Navy Support Locations
|
|
21
|
|
|
1,258
|
|
|
72.7
|
%
|
|
26,228
|
|
|
28.68
|
|
Redstone Arsenal
|
|
7
|
|
|
642
|
|
|
96.4
|
%
|
|
13,857
|
|
|
22.38
|
|
Data Center Shells
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated Properties
|
|
7
|
|
|
1,045
|
|
|
100.0
|
%
|
|
21,247
|
|
|
20.33
|
|
Unconsolidated Joint Venture Properties (5)
|
|
6
|
|
|
962
|
|
|
100.0
|
%
|
|
5,233
|
|
|
10.88
|
|
Defense/IT Locations Subtotal / Average
|
|
146
|
|
|
14,467
|
|
|
92.6
|
%
|
|
398,916
|
|
|
30.18
|
|
Regional Office (6)
|
|
13
|
|
|
2,366
|
|
|
95.2
|
%
|
|
68,383
|
|
|
30.37
|
|
Other Properties (7)
|
|
5
|
|
|
357
|
|
|
52.9
|
%
|
|
4,920
|
|
|
26.03
|
|
Total Portfolio
|
|
164
|
|
|
17,190
|
|
|
92.1
|
%
|
|
$
|
472,219
|
|
|
$30.16
|
Consolidated Properties
|
|
158
|
|
|
16,228
|
|
|
91.6
|
%
|
|
$
|
466,986
|
|
|
$31.41
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Annualized rental revenue is the monthly contractual base rent as of
December 31, 2016
(ignoring free rent then in effect) multiplied by 12, plus the estimated annualized expense reimbursements under existing leases. With regard to properties owned through an unconsolidated real estate joint venture, we include the portion of annualized rental revenue allocable to our ownership interest. We consider annualized rental revenue to be a useful measure for analyzing revenue sources because, since it is point-in-time based, it does not contain increases and decreases in revenue associated with periods in which lease terms were not in effect; historical revenue under generally accepted accounting principles does contain such fluctuations. We find the measure particularly useful for leasing, tenant, segment and industry analysis.
|
(3)
|
Annualized rental revenue per occupied square foot is a property’s annualized rental revenue divided by that property’s occupied square feet as of
December 31, 2016
. Our computation of annualized rental revenue excludes the effect of lease incentives. The annualized rent per occupied square foot, including the effect of lease incentives, was $29.93 for our total office portfolio, $31.16 for our consolidated office portfolio, $32.10 for Fort Meade/BW Corridor (our largest Defense/IT Location sub-segment) and $29.90 for our Regional Office portfolio.
|
(4)
|
Included one property classified as held for sale as of
December 31, 2016
.
|
(5)
|
Represents properties owned through an unconsolidated real estate joint venture. The amounts reported above reflect 100% of the properties’ square footage but only reflect the portion of Annualized Rental Revenue that was allocable to our ownership interest.
|
(6)
|
Included six properties classified as held for sale as of
December 31, 2016
.
|
(7)
|
Included two properties classified as held for sale as of
December 31, 2016
.
|
Segment
|
|
Acres
|
|
Estimated Developable Square Feet
|
||
Defense IT Locations:
|
|
|
|
|
|
|
Fort Meade/BW Corridor:
|
|
|
|
|
||
National Business Park
|
|
233
|
|
|
1,956
|
|
Howard County
|
|
27
|
|
|
590
|
|
Other
|
|
133
|
|
|
1,494
|
|
Total Fort Meade/BW Corridor
|
|
393
|
|
|
4,040
|
|
Northern Virginia Defense/IT Locations
|
|
64
|
|
|
1,614
|
|
Lackland Air Force Base
|
|
68
|
|
|
1,033
|
|
Navy Support Locations
|
|
44
|
|
|
109
|
|
Redstone Arsenal (1)
|
|
428
|
|
|
4,084
|
|
Data Center Shells
|
|
21
|
|
|
206
|
|
Total Defense/IT Locations
|
|
1,018
|
|
|
11,086
|
|
Regional Office
|
|
10
|
|
|
1,089
|
|
Total land owned/controlled for future development
|
|
1,028
|
|
|
12,175
|
|
Other land owned/controlled
|
|
152
|
|
|
1,638
|
|
Land held for sale
|
|
47
|
|
|
725
|
|
Total land owned/controlled
|
|
1,227
|
|
|
14,538
|
|
Property and Location
|
|
Year Built
|
|
Critical Load (in megawatts)
|
|
Megawatts Leased
|
9651 Hornbaker Road - Manassas, VA
|
|
2010
|
|
19.25
|
|
14.86
|
Year of Lease Expiration (1)
|
|
Number of Leases Expiring
|
|
Square Footage of Leases Expiring
|
|
Percentage of Total Occupied Square Feet
|
|
Annualized Rental Revenue of Expiring Leases (2)
|
|
Percentage of Total Annualized Rental Revenue Expiring (2)
|
|
Total Annualized Rental Revenue of Expiring Leases Per Occupied Square Foot
|
||||||||
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
||||||||
2017
|
|
87
|
|
|
1,377
|
|
|
8.7
|
%
|
|
$
|
43,905
|
|
|
9.3
|
%
|
|
|
$31.90
|
|
2018
|
|
95
|
|
|
2,304
|
|
|
14.6
|
%
|
|
70,871
|
|
|
15.0
|
%
|
|
30.76
|
|
||
2019
|
|
82
|
|
|
2,210
|
|
|
14.0
|
%
|
|
71,683
|
|
|
15.2
|
%
|
|
32.43
|
|
||
2020
|
|
84
|
|
|
1,721
|
|
|
10.9
|
%
|
|
57,039
|
|
|
12.1
|
%
|
|
33.14
|
|
||
2021
|
|
85
|
|
|
1,567
|
|
|
9.9
|
%
|
|
46,577
|
|
|
9.9
|
%
|
|
29.72
|
|
||
2022
|
|
39
|
|
|
1,316
|
|
|
8.3
|
%
|
|
40,831
|
|
|
8.6
|
%
|
|
31.03
|
|
||
2023
|
|
30
|
|
|
908
|
|
|
5.7
|
%
|
|
19,707
|
|
|
4.2
|
%
|
|
22.93
|
|
||
2024
|
|
18
|
|
|
1,012
|
|
|
6.4
|
%
|
|
24,601
|
|
|
5.2
|
%
|
|
26.06
|
|
||
2025
|
|
25
|
|
|
1,777
|
|
|
11.2
|
%
|
|
55,767
|
|
|
11.8
|
%
|
|
32.69
|
|
||
2026
|
|
14
|
|
|
1,072
|
|
|
6.8
|
%
|
|
23,046
|
|
|
4.9
|
%
|
|
21.50
|
|
||
2027
|
|
10
|
|
|
134
|
|
|
0.8
|
%
|
|
3,360
|
|
|
0.7
|
%
|
|
25.16
|
|
||
2028
|
|
11
|
|
|
433
|
|
|
2.7
|
%
|
|
14,832
|
|
|
3.1
|
%
|
|
34.24
|
|
||
Total/Weighted Average
|
|
580
|
|
|
15,831
|
|
|
100.0
|
%
|
|
$
|
472,219
|
|
|
100.0
|
%
|
|
|
$30.16
|
|
Year of Lease Expiration (1)
|
|
Number of Leases Expiring
|
|
Raised Floor Square Footage Expiring
|
|
Critical Load Leased (in megawatts)
|
|
Critical Load Used (in megawatts)
|
|
Annualized Rental Revenue of Expiring Leases (2)
|
|||
2017
|
|
1
|
|
9
|
|
|
1.00
|
|
1.00
|
|
$
|
1,620
|
|
2018
|
|
2
|
|
1
|
|
|
0.26
|
|
0.26
|
|
539
|
|
|
2019
|
|
1
|
|
6
|
|
|
1.00
|
|
1.00
|
|
2,274
|
|
|
2020
|
|
1
|
|
17
|
|
|
11.25
|
|
11.25
|
|
13,426
|
|
|
2021
|
|
1
|
|
2
|
|
|
0.35
|
|
0.35
|
|
532
|
|
|
2022
|
|
1
|
|
6
|
|
|
1.00
|
|
1.00
|
|
1,559
|
|
|
Total/Weighted Average
|
|
7
|
|
41
|
|
|
14.86
|
|
14.86
|
|
$
|
19,950
|
|
(1)
|
The leasing statistics set forth above assume no exercise of any existing early termination rights. Most of the leases with our largest tenant, the United States Government, provide for consecutive one-year terms; all of the leasing statistics set forth above assume that the United States Government will remain in the space that they lease through the end of the respective arrangements, without ending consecutive one-year leases prematurely.
|
(2)
|
Annualized rental revenue is the monthly contractual base rent as of
December 31, 2016
multiplied by 12, plus the estimated annualized expense reimbursements under existing office leases. Our computation of annualized rental revenue excludes the effect of lease incentives, although the effect of this exclusion is generally not material.
|
|
|
Price Range
|
|
Dividends
|
||
2015
|
|
Low
|
|
High
|
|
Per Share
|
First Quarter
|
|
$28.26
|
|
$30.94
|
|
$0.2750
|
Second Quarter
|
|
$23.47
|
|
$29.87
|
|
$0.2750
|
Third Quarter
|
|
$20.13
|
|
$24.81
|
|
$0.2750
|
Fourth Quarter
|
|
$20.82
|
|
$23.96
|
|
$0.2750
|
|
|
|
|
|
|
|
|
|
Price Range
|
|
Dividends
|
||
2016
|
|
Low
|
|
High
|
|
Per Share
|
First Quarter
|
|
$19.52
|
|
$26.45
|
|
$0.2750
|
Second Quarter
|
|
$25.17
|
|
$29.58
|
|
$0.2750
|
Third Quarter
|
|
$26.91
|
|
$30.55
|
|
$0.2750
|
Fourth Quarter
|
|
$24.92
|
|
$31.51
|
|
$0.2750
|
|
|
Period Ended
|
||||||||||||||||||||||
Index
|
|
12/31/11
|
|
|
12/31/12
|
|
|
12/31/13
|
|
|
12/31/14
|
|
|
12/31/15
|
|
|
12/31/16
|
|
||||||
Corporate Office Properties Trust
|
|
$
|
100.00
|
|
|
$
|
123.14
|
|
|
$
|
122.05
|
|
|
$
|
152.18
|
|
|
$
|
122.63
|
|
|
$
|
182.23
|
|
S&P 500
|
|
100.00
|
|
|
116.00
|
|
|
153.57
|
|
|
174.60
|
|
|
177.01
|
|
|
198.18
|
|
||||||
NAREIT All Equity REIT Index
|
|
100.00
|
|
|
119.70
|
|
|
123.12
|
|
|
157.63
|
|
|
162.08
|
|
|
176.07
|
|
Corporate Office Properties Trust and Subsidiaries
|
|||||||||||||||||||
(in thousands, except per share data and number of properties)
|
|||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues from real estate operations
|
$
|
525,964
|
|
|
$
|
519,064
|
|
|
$
|
479,725
|
|
|
$
|
460,997
|
|
|
$
|
434,299
|
|
Construction contract and other service revenues
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|
62,363
|
|
|
73,836
|
|
|||||
Total revenues
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|
523,360
|
|
|
508,135
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|
167,199
|
|
|
159,206
|
|
|||||
Depreciation and amortization associated with real estate operations
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
113,214
|
|
|
107,998
|
|
|||||
Construction contract and other service expenses
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|
58,875
|
|
|
70,576
|
|
|||||
Impairment losses
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|
5,857
|
|
|
43,678
|
|
|||||
General, administrative and leasing expenses
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|
30,869
|
|
|
31,900
|
|
|||||
Business development expenses and land carry costs
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|
5,436
|
|
|
5,711
|
|
|||||
Total operating expenses
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|
381,450
|
|
|
419,069
|
|
|||||
Operating income
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|
141,910
|
|
|
89,066
|
|
|||||
Interest expense
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|
(82,010
|
)
|
|
(86,401
|
)
|
|||||
Interest and other income
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|
3,834
|
|
|
7,172
|
|
|||||
(Loss) gain on early extinguishment of debt
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|
(27,030
|
)
|
|
(943
|
)
|
|||||
(Loss) income from continuing operations before equity in income (loss) of unconsolidated entities and income taxes
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|
36,704
|
|
|
8,894
|
|
|||||
Equity in income (loss) of unconsolidated entities
|
1,332
|
|
|
62
|
|
|
229
|
|
|
2,110
|
|
|
(546
|
)
|
|||||
Income tax expense
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|
(1,978
|
)
|
|
(381
|
)
|
|||||
(Loss) income from continuing operations
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|
36,836
|
|
|
7,967
|
|
|||||
Discontinued operations (1)
|
—
|
|
|
156
|
|
|
26
|
|
|
55,692
|
|
|
12,353
|
|
|||||
(Loss) income before gain on sales of real estate
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|
92,528
|
|
|
20,320
|
|
|||||
Gain on sales of real estate (2)
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|
21
|
|
|||||
Net income
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|
101,544
|
|
|
20,341
|
|
|||||
Net (income) loss attributable to noncontrolling interests
|
(4,216
|
)
|
|
(10,578
|
)
|
|
(4,951
|
)
|
|
(7,837
|
)
|
|
636
|
|
|||||
Net income attributable to COPT
|
11,439
|
|
|
178,300
|
|
|
40,255
|
|
|
93,707
|
|
|
20,977
|
|
|||||
Preferred share dividends
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|
(20,844
|
)
|
|||||
Issuance costs associated with redeemed preferred shares (3)
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|
(1,827
|
)
|
|||||
Net (loss) income attributable to COPT common shareholders
|
$
|
(2,875
|
)
|
|
$
|
164,090
|
|
|
$
|
22,547
|
|
|
$
|
70,832
|
|
|
$
|
(1,694
|
)
|
Basic earnings per common share (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
(0.19
|
)
|
Net (loss) income
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
$
|
(0.03
|
)
|
Diluted earnings per common share (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
(0.19
|
)
|
Net (loss) income
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares outstanding – basic
|
94,502
|
|
|
93,914
|
|
|
88,092
|
|
|
85,167
|
|
|
73,454
|
|
|||||
Weighted average common shares outstanding – diluted
|
94,502
|
|
|
97,667
|
|
|
88,263
|
|
|
85,224
|
|
|
73,454
|
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Balance Sheet Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Total properties, net
|
$
|
3,073,362
|
|
|
$
|
3,349,748
|
|
|
$
|
3,296,914
|
|
|
$
|
3,214,301
|
|
|
$
|
3,163,044
|
|
Total assets
|
$
|
3,780,885
|
|
|
$
|
3,909,312
|
|
|
$
|
3,664,236
|
|
|
$
|
3,621,251
|
|
|
$
|
3,641,935
|
|
Debt
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
|
$
|
1,914,036
|
|
|
$
|
1,919,002
|
|
|
$
|
2,007,344
|
|
Total liabilities
|
$
|
2,163,242
|
|
|
$
|
2,273,530
|
|
|
$
|
2,124,935
|
|
|
$
|
2,106,244
|
|
|
$
|
2,195,138
|
|
Redeemable noncontrolling interests
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
|
$
|
17,758
|
|
|
$
|
10,298
|
|
Total equity
|
$
|
1,594,664
|
|
|
$
|
1,616,564
|
|
|
$
|
1,520,884
|
|
|
$
|
1,497,249
|
|
|
$
|
1,436,499
|
|
Other Financial Data (for the year ended):
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
|
$
|
158,979
|
|
|
$
|
191,838
|
|
Investing activities
|
$
|
71,449
|
|
|
$
|
(307,532
|
)
|
|
$
|
(209,689
|
)
|
|
$
|
(119,790
|
)
|
|
$
|
13,744
|
|
Financing activities
|
$
|
(154,434
|
)
|
|
$
|
157,757
|
|
|
$
|
(32,492
|
)
|
|
$
|
4,590
|
|
|
$
|
(200,547
|
)
|
Numerator for diluted EPS
|
$
|
(3,294
|
)
|
|
$
|
169,787
|
|
|
$
|
22,115
|
|
|
$
|
70,418
|
|
|
$
|
(2,163
|
)
|
Diluted funds from operations (5)
|
$
|
178,761
|
|
|
$
|
249,454
|
|
|
$
|
155,296
|
|
|
$
|
214,149
|
|
|
$
|
165,720
|
|
Diluted funds from operations per share (5)
|
$
|
1.82
|
|
|
$
|
2.55
|
|
|
$
|
1.69
|
|
|
$
|
2.40
|
|
|
$
|
2.13
|
|
Cash dividends declared per common share
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
Property Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of properties owned (6)
|
164
|
|
|
177
|
|
|
173
|
|
|
183
|
|
|
208
|
|
|||||
Total rentable square feet owned (6)
|
17,190
|
|
|
18,053
|
|
|
16,790
|
|
|
17,370
|
|
|
18,831
|
|
(1)
|
Includes income derived from 35 operating properties disposed in 2012 and
31
operating properties disposed in 2013.
|
(2)
|
Reflects gain from sales of properties and unconsolidated real estate joint ventures not associated with discontinued operations.
|
(3)
|
Reflects a decrease to net income available to common shareholders pertaining to the original issuance costs recognized in connection with the redemption of the Series K Preferred Shares in 2017 (following shareholder notification of such redemption in December 2016), the Series H Preferred Shares in 2014, the Series J Preferred Shares in 2013 and the Series G Preferred Shares in 2012.
|
(4)
|
Basic and diluted earnings per common share are calculated based on amounts attributable to common shareholders of COPT.
|
(5)
|
For definitions of diluted funds from operations and diluted funds from operations per share and reconciliations of these measures to their comparable measures under generally accepted accounting principles, you should refer to the section entitled “Funds from Operations” within the section entitled “Management's Discussion and Analysis of Financial Condition and Results of Operations.”
|
(6)
|
Amounts reported reflect only operating office properties, including
six
properties owned through an unconsolidated real estate joint venture.
|
Corporate Office Properties, L.P. and Subsidiaries
|
|||||||||||||||||||
(in thousands, except per share data and number of properties)
|
|||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues from real estate operations
|
$
|
525,964
|
|
|
$
|
519,064
|
|
|
$
|
479,725
|
|
|
$
|
460,997
|
|
|
$
|
434,299
|
|
Construction contract and other service revenues
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|
62,363
|
|
|
73,836
|
|
|||||
Total revenues
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|
523,360
|
|
|
508,135
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|
167,199
|
|
|
159,206
|
|
|||||
Depreciation and amortization associated with real estate operations
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
113,214
|
|
|
107,998
|
|
|||||
Construction contract and other service expenses
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|
58,875
|
|
|
70,576
|
|
|||||
Impairment losses
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|
5,857
|
|
|
43,678
|
|
|||||
General, administrative and leasing expenses
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|
30,869
|
|
|
31,900
|
|
|||||
Business development expenses and land carry costs
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|
5,436
|
|
|
5,711
|
|
|||||
Total operating expenses
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|
381,450
|
|
|
419,069
|
|
|||||
Operating income
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|
141,910
|
|
|
89,066
|
|
|||||
Interest expense
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|
(82,010
|
)
|
|
(86,401
|
)
|
|||||
Interest and other income
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|
3,834
|
|
|
7,172
|
|
|||||
(Loss) gain on early extinguishment of debt
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|
(27,030
|
)
|
|
(943
|
)
|
|||||
(Loss) income from continuing operations before equity in income (loss) of unconsolidated entities and income taxes
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|
36,704
|
|
|
8,894
|
|
|||||
Equity in income (loss) of unconsolidated entities
|
1,332
|
|
|
62
|
|
|
229
|
|
|
2,110
|
|
|
(546
|
)
|
|||||
Income tax expense
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|
(1,978
|
)
|
|
(381
|
)
|
|||||
(Loss) income from continuing operations
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|
36,836
|
|
|
7,967
|
|
|||||
Discontinued operations (1)
|
—
|
|
|
156
|
|
|
26
|
|
|
55,692
|
|
|
12,353
|
|
|||||
(Loss) income before gain on sales of real estate
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|
92,528
|
|
|
20,320
|
|
|||||
Gain on sales of real estate (2)
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|
21
|
|
|||||
Net income
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|
101,544
|
|
|
20,341
|
|
|||||
Net (income) loss attributable to noncontrolling interests
|
(3,715
|
)
|
|
(3,520
|
)
|
|
(3,276
|
)
|
|
(3,907
|
)
|
|
507
|
|
|||||
Net income attributable to COPLP
|
11,940
|
|
|
185,358
|
|
|
41,930
|
|
|
97,637
|
|
|
20,848
|
|
|||||
Preferred unit distributions
|
(14,957
|
)
|
|
(14,870
|
)
|
|
(16,599
|
)
|
|
(20,631
|
)
|
|
(21,504
|
)
|
|||||
Issuance costs associated with redeemed preferred units (3)
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|
(1,827
|
)
|
|||||
Net (loss) income attributable to COPLP common unitholders
|
$
|
(3,034
|
)
|
|
$
|
170,488
|
|
|
$
|
23,562
|
|
|
$
|
74,102
|
|
|
$
|
(2,483
|
)
|
Basic earnings per common unit (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) income from continuing operations
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
(0.19
|
)
|
Net (loss) income
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
$
|
(0.04
|
)
|
Diluted earnings per common unit (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) income from continuing operations
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
(0.19
|
)
|
Net (loss) income
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common units outstanding – basic
|
98,135
|
|
|
97,606
|
|
|
91,989
|
|
|
89,036
|
|
|
77,689
|
|
|||||
Weighted average common units outstanding – diluted
|
98,135
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|
77,689
|
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Balance Sheet Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Total properties, net
|
$
|
3,073,362
|
|
|
$
|
3,349,748
|
|
|
$
|
3,296,914
|
|
|
$
|
3,214,301
|
|
|
$
|
3,163,044
|
|
Total assets
|
$
|
3,775,448
|
|
|
$
|
3,903,549
|
|
|
$
|
3,658,354
|
|
|
$
|
3,613,784
|
|
|
$
|
3,635,159
|
|
Debt
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
|
$
|
1,914,036
|
|
|
$
|
1,919,002
|
|
|
$
|
2,007,344
|
|
Total liabilities
|
$
|
2,157,805
|
|
|
$
|
2,267,767
|
|
|
$
|
2,119,053
|
|
|
$
|
2,098,777
|
|
|
$
|
2,188,362
|
|
Redeemable noncontrolling interests
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
|
$
|
17,758
|
|
|
$
|
10,298
|
|
Total equity
|
$
|
1,594,664
|
|
|
$
|
1,616,564
|
|
|
$
|
1,520,884
|
|
|
$
|
1,497,249
|
|
|
$
|
1,436,499
|
|
Other Financial Data (for the year ended):
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
|
$
|
158,979
|
|
|
$
|
191,838
|
|
Investing activities
|
$
|
71,449
|
|
|
$
|
(307,532
|
)
|
|
$
|
(209,689
|
)
|
|
$
|
(119,790
|
)
|
|
$
|
13,744
|
|
Financing activities
|
$
|
(154,434
|
)
|
|
$
|
157,757
|
|
|
$
|
(32,492
|
)
|
|
$
|
4,590
|
|
|
$
|
(200,547
|
)
|
Numerator for diluted EPU
|
$
|
(3,453
|
)
|
|
$
|
169,782
|
|
|
$
|
23,130
|
|
|
$
|
73,688
|
|
|
$
|
(2,952
|
)
|
Cash distributions declared per common unit
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
Property Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of properties owned (5)
|
164
|
|
|
177
|
|
|
173
|
|
|
183
|
|
|
208
|
|
|||||
Total rentable square feet owned (5)
|
17,190
|
|
|
18,053
|
|
|
16,790
|
|
|
17,370
|
|
|
18,831
|
|
(1)
|
Includes income derived from 35 operating properties disposed in 2012 and
31
operating properties disposed in 2013.
|
(2)
|
Reflects gain from sales of properties and unconsolidated real estate joint ventures not associated with discontinued operations.
|
(3)
|
Reflects a decrease to net income available to common shareholders pertaining to the original issuance costs recognized in connection with the redemption of the Series K Preferred Units in 2017 (following notification of such redemption in December 2016), the Series H Preferred Units in 2014, the Series J Preferred Units in 2013 and the Series G Preferred Units in 2012.
|
(4)
|
Basic and diluted earnings per common unit are calculated based on amounts attributable to common unitholders of COPLP.
|
(5)
|
Amounts reported reflect only operating office properties, including
six
properties owned through an unconsolidated real estate joint venture.
|
•
|
general economic and business conditions, which will, among other things, affect office property and data center demand and rents, tenant creditworthiness, interest rates, financing availability and property values;
|
•
|
adverse changes in the real estate markets, including, among other things, increased competition with other companies;
|
•
|
governmental actions and initiatives, including risks associated with the impact of a prolonged government shutdown or budgetary reductions or impasses, such as a reduction in rental revenues, non-renewal of leases and/or a curtailment of demand for additional space by our strategic customers;
|
•
|
our ability to borrow on favorable terms;
|
•
|
risks of real estate acquisition and development activities, 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;
|
•
|
changes in our plans for properties or views of market economic conditions or failure to obtain development rights, either of which could result in recognition of significant impairment losses;
|
•
|
our ability to satisfy and operate effectively under Federal income tax rules relating to real estate investment trusts and partnerships;
|
•
|
the dilutive effects of issuing additional common shares;
|
•
|
our ability to achieve projected results; and
|
•
|
environmental requirements.
|
•
|
21
operating properties totaling
1.6 million
square feet that were
85.9%
occupied for
$248.7 million
and other land for
$21.8 million
. Most of the properties that we sold were suburban office properties from our Regional Office segment; as a result, the sales improved our strategic focus by increasing the proportion of our overall portfolio aligned with our Defense/IT Locations strategy. The sales also improved the strategic focus of our Regional Office segment by removing suburban office properties that do not fulfill our target criteria; in fact, after these sales and the additional sales of suburban office properties expected in 2017, all of our Regional Office portfolio will meet our target criteria (urban/urban-like submarkets with durable Class-A office fundamentals and characteristics); and
|
•
|
a
50%
interest in
six
triple-net leased, single-tenant data center properties by contributing them into GI-COPT, a newly-formed unconsolidated joint venture, for an aggregate property value of
$147.6 million
. We obtained
$60.0 million
in non-recourse mortgage loans on the properties through the joint venture immediately prior to the sale of our interest and received the net proceeds. Our partner in the joint venture acquired the
50%
interest from us for
$44.3 million
. While this transaction involved Defense/IT Locations properties, it enabled us to realize 50% of the value that we created in these properties, all of which were recently developed.
|
•
|
a lower ratio of debt to total assets (50.4% as of December 31, 2016 versus 53.1% as of December 31, 2015);
|
•
|
no debt balloon payment maturities without extension options for the next three years and a weighted average debt maturity of 6.1 years;
|
•
|
a lower proportion of debt from mortgage and other secured borrowings, with such borrowings totaling 8.8% of our total debt as of December 31, 2016 versus 15.9% as of December 31, 2015;
|
•
|
$800.0 million in maximum borrowing capacity available under our Revolving Credit Facility; and
|
•
|
$209.9 million in cash and cash equivalents on hand.
|
•
|
how we expect to generate cash for short and long-term capital needs;
|
•
|
our off-balance sheet arrangements in place that are reasonably likely to affect our financial condition; and
|
•
|
our commitments and contingencies.
|
•
|
include total information pertaining to six properties owned through an unconsolidated real estate joint venture except for amounts reported for Annualized Rental Revenue, which represent the portion attributable to our ownership interest; and
|
•
|
exclude two properties (totaling 665,000 square feet) that served as collateral for debt in default effective April 1, 2014, the date that all cash flows from such properties belonged to the lender. On August 28, 2015, ownership in these properties was transferred to the mortgage lender and we removed the debt obligation and accrued interest from our balance sheet. These properties were 25.1% occupied as of the date we transferred ownership.
|
•
|
the amount of the purchase price allocated among different categories of assets and liabilities on our consolidated balance sheets; the amount of costs assigned to individual properties in multiple property acquisitions; and the amount of gain recognized in our consolidated statements of operations should we determine that the fair value of the acquisition exceeds its cost;
|
•
|
where the amortization of the components appear over time in our consolidated statements of operations. Allocations to above- and below-market leases are amortized into rental revenue, whereas allocations to most of the other tangible and intangible assets are amortized into depreciation and amortization expense. As a REIT, this is important to us since much of the investment community evaluates our operating performance using non-GAAP measures such as funds from operations, the computation of which includes rental revenue but does not include depreciation and amortization expense; and
|
•
|
the timing over which the items are recognized as revenue or expense in our consolidated statements of operations. For example, for allocations to the as-if vacant value, the land portion is not depreciated and the building portion is depreciated
|
|
|
Percentage of Annualized Rental
|
|||||||
|
|
Revenue of Office Properties
|
|||||||
|
|
for 20 Largest Tenants as of December 31,
|
|||||||
Tenant
|
|
2016
|
|
2015
|
|
2014
|
|||
United States of America
|
|
31.0
|
%
|
|
29.0
|
%
|
|
27.6
|
%
|
Northrop Grumman Corporation (1)
|
|
4.8
|
%
|
|
4.6
|
%
|
|
5.0
|
%
|
The Boeing Company (1)
|
|
4.3
|
%
|
|
4.5
|
%
|
|
3.8
|
%
|
General Dynamics Corporation (1)
|
|
4.1
|
%
|
|
3.9
|
%
|
|
4.2
|
%
|
Vadata Inc.
|
|
2.9
|
%
|
|
2.2
|
%
|
|
1.3
|
%
|
CareFirst, Inc.
|
|
2.3
|
%
|
|
2.1
|
%
|
|
2.2
|
%
|
Computer Sciences Corporation (1)
|
|
2.3
|
%
|
|
2.2
|
%
|
|
2.4
|
%
|
Booz Allen Hamilton, Inc.
|
|
2.0
|
%
|
|
2.0
|
%
|
|
5.4
|
%
|
CACI Technologies, Inc.
|
|
1.6
|
%
|
|
N/A
|
|
|
N/A
|
|
Wells Fargo & Company (1)
|
|
1.5
|
%
|
|
1.7
|
%
|
|
1.7
|
%
|
AT&T Corporation (1)
|
|
1.3
|
%
|
|
1.2
|
%
|
|
1.3
|
%
|
KEYW Corporation
|
|
1.3
|
%
|
|
1.2
|
%
|
|
0.8
|
%
|
Raytheon Company (1)
|
|
1.2
|
%
|
|
1.2
|
%
|
|
0.9
|
%
|
Miles & Stockbridge, PC
|
|
1.1
|
%
|
|
1.0
|
%
|
|
N/A
|
|
Transamerica Life Insurance Company
|
|
1.0
|
%
|
|
0.9
|
%
|
|
N/A
|
|
Harris Corporation
|
|
1.0
|
%
|
|
1.3
|
%
|
|
N/A
|
|
University of Maryland
|
|
1.0
|
%
|
|
0.9
|
%
|
|
N/A
|
|
Science Applications International Corporation (1)
|
|
1.0
|
%
|
|
1.1
|
%
|
|
1.0
|
%
|
Kratos Defense & Security Solution, Inc. (1)
|
|
1.0
|
%
|
|
0.9
|
%
|
|
1.0
|
%
|
The MITRE Corporation
|
|
0.9
|
%
|
|
N/A
|
|
|
2.1
|
%
|
L-3 Communications Holdings, Inc. (1)
|
|
N/A
|
|
|
1.1
|
%
|
|
1.2
|
%
|
Engility Holdings, Inc.
|
|
N/A
|
|
|
0.9
|
%
|
|
N/A
|
|
TASC Inc.
|
|
N/A
|
|
|
N/A
|
|
|
0.9
|
%
|
ITT Exelis (1)
|
|
N/A
|
|
|
N/A
|
|
|
0.9
|
%
|
The Johns Hopkins Institutions (1)
|
|
N/A
|
|
|
N/A
|
|
|
0.8
|
%
|
Unisys Corporation
|
|
N/A
|
|
|
N/A
|
|
|
0.8
|
%
|
Subtotal of 20 largest tenants
|
|
67.6
|
%
|
|
63.8
|
%
|
|
65.3
|
%
|
All remaining tenants
|
|
32.4
|
%
|
|
36.2
|
%
|
|
34.7
|
%
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|||
(1) Includes affiliated organizations and predecessor companies.
|
|
|
Percentage of Annualized Rental
|
|
Number of
|
||||||||||||||
|
|
Revenue of Office
|
|
Office Properties
|
||||||||||||||
|
|
Properties as of December 31,
|
|
as of December 31,
|
||||||||||||||
Region
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
|
2014
|
||||||
Defense/IT Locations:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor
|
|
50.3
|
%
|
|
49.6
|
%
|
|
51.7
|
%
|
|
86
|
|
|
90
|
|
|
90
|
|
Northern Virginia Defense/IT
|
|
10.7
|
%
|
|
10.3
|
%
|
|
7.7
|
%
|
|
12
|
|
|
13
|
|
|
11
|
|
Lackland Air Force Base
|
|
9.4
|
%
|
|
8.3
|
%
|
|
7.6
|
%
|
|
7
|
|
|
7
|
|
|
6
|
|
Navy Support Locations
|
|
5.6
|
%
|
|
5.2
|
%
|
|
6.2
|
%
|
|
21
|
|
|
21
|
|
|
20
|
|
Redstone Arsenal
|
|
2.9
|
%
|
|
2.7
|
%
|
|
2.2
|
%
|
|
7
|
|
|
6
|
|
|
5
|
|
Data Center Shells
|
|
5.6
|
%
|
|
4.7
|
%
|
|
4.0
|
%
|
|
13
|
|
|
9
|
|
|
6
|
|
Total Defense/IT Locations
|
|
84.5
|
%
|
|
80.8
|
%
|
|
79.4
|
%
|
|
146
|
|
|
146
|
|
|
138
|
|
Regional Office
|
|
14.5
|
%
|
|
17.8
|
%
|
|
19.0
|
%
|
|
13
|
|
|
24
|
|
|
28
|
|
Other
|
|
1.0
|
%
|
|
1.4
|
%
|
|
1.6
|
%
|
|
5
|
|
|
7
|
|
|
7
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
164
|
|
|
177
|
|
|
173
|
|
|
December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Occupancy rates at period end
|
|
|
|
|
|
|
|
||||
Total
|
92.1
|
%
|
|
91.6
|
%
|
|
90.9
|
%
|
|||
Defense/IT Locations:
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor
|
94.3
|
%
|
|
94.5
|
%
|
|
93.3
|
%
|
|||
Northern Virginia Defense/IT
|
85.0
|
%
|
|
81.9
|
%
|
|
75.7
|
%
|
|||
Lackland Air Force Base
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
Navy Support Locations
|
72.7
|
%
|
|
72.1
|
%
|
|
86.0
|
%
|
|||
Redstone Arsenal
|
96.4
|
%
|
|
97.0
|
%
|
|
80.8
|
%
|
|||
Data Center Shells
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
Total Defense/IT Locations
|
92.6
|
%
|
|
91.9
|
%
|
|
91.0
|
%
|
|||
Regional Office
|
95.2
|
%
|
|
95.4
|
%
|
|
95.1
|
%
|
|||
Other
|
52.9
|
%
|
|
57.3
|
%
|
|
61.1
|
%
|
|||
Average contractual annual rental rate per square foot at year end (1)
|
$
|
30.16
|
|
|
$
|
29.55
|
|
|
$
|
29.27
|
|
(1)
|
Includes estimated expense reimbursements.
|
|
Rentable
Square Feet
|
|
Occupied
Square Feet
|
||
|
(in thousands)
|
||||
December 31, 2015
|
18,053
|
|
|
16,535
|
|
Square feet vacated upon lease expiration (1)
|
—
|
|
|
(560
|
)
|
Occupancy of previously vacated space in connection with new leases (2)
|
—
|
|
|
534
|
|
Square feet constructed or redeveloped
|
700
|
|
|
678
|
|
Dispositions
|
(1,577
|
)
|
|
(1,354
|
)
|
Other changes
|
14
|
|
|
(2
|
)
|
December 31, 2016
|
17,190
|
|
|
15,831
|
|
(1)
|
Includes lease terminations and space reductions occurring in connection with lease renewals.
|
(2)
|
Excludes occupancy of vacant square feet acquired or developed.
|
•
|
Northern Virginia Defense/IT: Occupancy increased due to progress we made in leasing space in certain properties that had been vacated prior to the beginning of the year. Certain of our submarkets in this segment are experiencing weak market conditions, including surplus supply for space. While nine of our 12 properties in this segment had a weighted average occupancy rate of 94.6% as of
December 31, 2016
, the other three properties’ weighted average occupancy rate was 57.0%. However, only 40,000, or 2.6%, of the segment’s occupied square feet had scheduled lease expirations in
2017
; and
|
•
|
Navy Support Locations: While we have experienced several years of weak demand in each of our three submarkets comprising this segment, which has created downward pressure on rental rates, we believe that we are beginning to realize improvements in demand. As of December 31, 2016, we had 108,000 square feet in this segment that were leased but not yet occupied. However, as of that date, we also had scheduled lease expirations in 2017 for 141,000, or 15.5%, of the segment’s occupied square feet.
|
|
|
Expiration of Annualized Rental
|
|||||||||||||||||||
|
|
Revenue of Office Properties
|
|||||||||||||||||||
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
|||||||
Defense/ IT Locations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fort Meade/BW Corridor
|
|
6.6
|
%
|
|
9.6
|
%
|
|
10.4
|
%
|
|
6.9
|
%
|
|
5.9
|
%
|
|
10.9
|
%
|
|
50.3
|
%
|
Northern Virginia Defense/IT
|
|
0.3
|
%
|
|
1.3
|
%
|
|
3.0
|
%
|
|
0.8
|
%
|
|
0.9
|
%
|
|
4.4
|
%
|
|
10.7
|
%
|
Lackland Air Force Base
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
2.1
|
%
|
|
0.0
|
%
|
|
7.3
|
%
|
|
9.4
|
%
|
Navy Support Locations
|
|
0.6
|
%
|
|
1.1
|
%
|
|
0.5
|
%
|
|
1.5
|
%
|
|
1.1
|
%
|
|
0.8
|
%
|
|
5.6
|
%
|
Redstone Arsenal
|
|
0.0
|
%
|
|
1.4
|
%
|
|
0.2
|
%
|
|
0.0
|
%
|
|
0.7
|
%
|
|
0.6
|
%
|
|
2.9
|
%
|
Data Center Shells
|
|
0.0
|
%
|
|
0.5
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
5.1
|
%
|
|
5.6
|
%
|
Regional Office
|
|
1.4
|
%
|
|
1.0
|
%
|
|
1.0
|
%
|
|
0.5
|
%
|
|
1.2
|
%
|
|
9.4
|
%
|
|
14.5
|
%
|
Other
|
|
0.4
|
%
|
|
0.1
|
%
|
|
0.1
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.0
|
%
|
|
1.0
|
%
|
Total
|
|
9.3
|
%
|
|
15.0
|
%
|
|
15.2
|
%
|
|
12.1
|
%
|
|
9.9
|
%
|
|
38.5
|
%
|
|
100.0
|
%
|
•
|
office properties continually owned and 100% operational throughout the two years being compared, excluding properties held for sale. We define these as changes from “Same Office Properties.” For further discussion of the concept of “operational,” you should refer to the section of Note 2 of the consolidated financial statements entitled “Properties”;
|
•
|
office properties acquired during the two years being compared;
|
•
|
constructed or redeveloped office properties placed into service that were not 100% operational throughout the two years being compared;
|
•
|
our wholesale data center;
|
•
|
properties held for sale as of
December 31, 2016
; and
|
•
|
property dispositions.
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
Variance
|
||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|||
Revenues from real estate operations
|
$
|
525,964
|
|
|
$
|
519,064
|
|
|
$
|
6,900
|
|
Construction contract and other service revenues
|
48,364
|
|
|
106,402
|
|
|
(58,038
|
)
|
|||
Total revenues
|
574,328
|
|
|
625,466
|
|
|
(51,138
|
)
|
|||
Expenses
|
|
|
|
|
|
|
|
|
|||
Property operating expenses
|
197,530
|
|
|
194,494
|
|
|
3,036
|
|
|||
Depreciation and amortization associated with real estate operations
|
132,719
|
|
|
140,025
|
|
|
(7,306
|
)
|
|||
Construction contract and other service expenses
|
45,481
|
|
|
102,696
|
|
|
(57,215
|
)
|
|||
Impairment losses
|
101,391
|
|
|
23,289
|
|
|
78,102
|
|
|||
General, administrative and leasing expenses
|
36,553
|
|
|
31,361
|
|
|
5,192
|
|
|||
Business development expenses and land carry costs
|
8,244
|
|
|
13,507
|
|
|
(5,263
|
)
|
|||
Total operating expenses
|
521,918
|
|
|
505,372
|
|
|
16,546
|
|
|||
Operating income
|
52,410
|
|
|
120,094
|
|
|
(67,684
|
)
|
|||
Interest expense
|
(83,163
|
)
|
|
(89,074
|
)
|
|
5,911
|
|
|||
Interest and other income
|
5,444
|
|
|
4,517
|
|
|
927
|
|
|||
(Loss) gain on early extinguishment of debt
|
(1,110
|
)
|
|
85,275
|
|
|
(86,385
|
)
|
|||
Equity in income of unconsolidated entities
|
1,332
|
|
|
62
|
|
|
1,270
|
|
|||
Income tax expense
|
(244
|
)
|
|
(199
|
)
|
|
(45
|
)
|
|||
(Loss) income from continuing operations
|
(25,331
|
)
|
|
120,675
|
|
|
(146,006
|
)
|
|||
Discontinued operations
|
—
|
|
|
156
|
|
|
(156
|
)
|
|||
Gain on sales of real estate
|
40,986
|
|
|
68,047
|
|
|
(27,061
|
)
|
|||
Net income
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
(173,223
|
)
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
||||||
|
|
(Dollars in thousands, except per square foot data)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|||
Same Office Properties revenues
|
|
|
|
|
|
|
||||||
Rental revenue, excluding lease termination revenue
|
|
$
|
306,885
|
|
|
$
|
304,853
|
|
|
$
|
2,032
|
|
Lease termination revenue
|
|
2,280
|
|
|
2,366
|
|
|
(86
|
)
|
|||
Tenant recoveries and other real estate operations revenue
|
|
86,389
|
|
|
81,483
|
|
|
4,906
|
|
|||
Same Office Properties total revenues
|
|
395,554
|
|
|
388,702
|
|
|
6,852
|
|
|||
Constructed and redeveloped properties placed in service
|
|
22,864
|
|
|
11,229
|
|
|
11,635
|
|
|||
Acquired office properties
|
|
36,876
|
|
|
20,176
|
|
|
16,700
|
|
|||
Wholesale data center
|
|
26,869
|
|
|
19,032
|
|
|
7,837
|
|
|||
Properties held for sale
|
|
13,694
|
|
|
12,512
|
|
|
1,182
|
|
|||
Dispositions
|
|
29,626
|
|
|
66,943
|
|
|
(37,317
|
)
|
|||
Other
|
|
481
|
|
|
474
|
|
|
7
|
|
|||
|
|
525,964
|
|
|
519,068
|
|
|
6,896
|
|
|||
Property operating expenses
|
|
|
|
|
|
|
|
|
|
|||
Same Office Properties
|
|
(148,085
|
)
|
|
(145,177
|
)
|
|
(2,908
|
)
|
|||
Constructed and redeveloped properties placed in service
|
|
(7,197
|
)
|
|
(3,131
|
)
|
|
(4,066
|
)
|
|||
Acquired office properties
|
|
(15,865
|
)
|
|
(8,219
|
)
|
|
(7,646
|
)
|
|||
Wholesale data center
|
|
(11,512
|
)
|
|
(10,402
|
)
|
|
(1,110
|
)
|
|||
Properties held for sale
|
|
(4,195
|
)
|
|
(4,464
|
)
|
|
269
|
|
|||
Dispositions
|
|
(9,913
|
)
|
|
(23,060
|
)
|
|
13,147
|
|
|||
Other
|
|
(763
|
)
|
|
(35
|
)
|
|
(728
|
)
|
|||
|
|
(197,530
|
)
|
|
(194,488
|
)
|
|
(3,042
|
)
|
|||
|
|
|
|
|
|
|
||||||
UJV NOI allocable to COPT
|
|
2,305
|
|
|
—
|
|
|
2,305
|
|
|||
|
|
|
|
|
|
|
||||||
NOI from real estate operations
|
|
|
|
|
|
|
|
|
|
|||
Same Office Properties
|
|
247,469
|
|
|
243,525
|
|
|
3,944
|
|
|||
Constructed and redeveloped properties placed in service
|
|
15,667
|
|
|
8,098
|
|
|
7,569
|
|
|||
Acquired office properties
|
|
21,011
|
|
|
11,957
|
|
|
9,054
|
|
|||
Wholesale data center
|
|
15,357
|
|
|
8,630
|
|
|
6,727
|
|
|||
Properties held for sale
|
|
9,499
|
|
|
8,048
|
|
|
1,451
|
|
|||
Dispositions
|
|
19,713
|
|
|
43,883
|
|
|
(24,170
|
)
|
|||
Other
|
|
2,023
|
|
|
439
|
|
|
1,584
|
|
|||
|
|
$
|
330,739
|
|
|
$
|
324,580
|
|
|
$
|
6,159
|
|
Same Office Properties rent statistics
|
|
|
|
|
|
|
|
|
|
|||
Average occupancy rate
|
|
91.0
|
%
|
|
91.0
|
%
|
|
—
|
%
|
|||
Average straight-line rent per occupied square foot (1)
|
|
$
|
25.46
|
|
|
$
|
25.28
|
|
|
$
|
0.18
|
|
(1)
|
Includes minimum base rents, net of abatements, and lease incentives on a straight-line basis for the years set forth above.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
||||||
|
|
(in thousands)
|
||||||||||
Construction contract and other service revenues
|
|
$
|
48,364
|
|
|
$
|
106,402
|
|
|
$
|
(58,038
|
)
|
Construction contract and other service expenses
|
|
45,481
|
|
|
102,696
|
|
|
(57,215
|
)
|
|||
NOI from service operations
|
|
$
|
2,883
|
|
|
$
|
3,706
|
|
|
$
|
(823
|
)
|
•
|
$34.4 million
on operating properties in Aberdeen (included in our Other segment). After shortening our estimated holding period for these properties, we determined that the carrying amount of the properties would not likely be recovered from the operation and eventual dispositions of the properties during the shortened holding period. Accordingly, we adjusted the properties to their estimated fair values;
|
•
|
$4.4 million
on land in Aberdeen. In performing our analysis related to the operating properties in Aberdeen, we determined that the weakening leasing and overall commercial real estate conditions in that market indicated that our land holdings in the market may be impaired. As a result, we determined that the carrying amount of the land was not recoverable and adjusted the land to its estimated fair value;
|
•
|
$8.2 million
on land in Frederick, Maryland. We determined that the carrying amount of the land would not likely be recovered from its sale and adjusted the land to its estimated fair value;
|
•
|
$14.1 million
on operating properties in our Northern Virginia and Fort Meade/BW Corridor sub-segments that we reclassified to held for sale during the period whose carrying amounts exceeded their estimated fair values less costs to sell;
|
•
|
$6.2 million
on the property in Greater Philadelphia (included in our Regional Office segment) that we reclassified to held for sale during the period and adjusted to fair value less costs to sell; and
|
•
|
$2.4 million
primarily on land in Colorado Springs and operating properties in White Marsh, Maryland (“White Marsh”) (included in our Regional Office Segment) classified as held for sale whose carrying amounts exceeded their estimated fair values less costs to sell based on updated negotiations with prospective buyers.
|
•
|
$13.3 million
on the operating property in our Northern Virginia Defense/IT sub-segment. Communication with a major tenant in the building during the quarter led us to conclude that there was significant uncertainty with respect to the tenant renewing its lease expiring in 2019. As a result of this information and continuing sub-market weakness, we determined that this property no longer met our long-term hold strategy and we placed it into our asset sales program. Accordingly, we adjusted the carrying amount of the property to its estimated fair value less costs to sell; and
|
•
|
$2.9 million
on the other properties that we reclassified as held for sale, primarily associated with a land parcel in White Marsh. As of June 30, 2016, this land was under a sales contract subject to a re-zoning contingency. During the third quarter, we were denied favorable re-zoning and the contract was canceled. As a result, we determined this property will be sold as is, reclassified it to held for sale and adjusted its carrying value to its estimated fair value less costs to sell.
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
Construction, development, redevelopment, capital and tenant improvements
|
|
$
|
7,418
|
|
|
$
|
7,732
|
|
Leasing
|
|
1,115
|
|
|
1,214
|
|
||
Total
|
|
$
|
8,533
|
|
|
$
|
8,946
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
Variance
|
||||||
|
|
(in thousands)
|
||||||||||
Interest on Unsecured Senior Notes
|
|
$
|
53,129
|
|
|
$
|
45,525
|
|
|
$
|
7,604
|
|
Interest on mortgage and other secured debt
|
|
|
|
|
|
|
||||||
Interest, excluding default rate on extinguished debt reported below
|
|
12,487
|
|
|
22,644
|
|
|
(10,157
|
)
|
|||
Interest under default rate on debt extinguished via property conveyance
|
|
—
|
|
|
5,270
|
|
|
(5,270
|
)
|
|||
Interest on unsecured term debt
|
|
10,543
|
|
|
9,469
|
|
|
1,074
|
|
|||
Amortization of deferred financing costs
|
|
4,573
|
|
|
4,466
|
|
|
107
|
|
|||
Interest expense recognized on interest rate swaps
|
|
4,230
|
|
|
3,599
|
|
|
631
|
|
|||
Interest on Revolving Credit Facility
|
|
1,511
|
|
|
1,771
|
|
|
(260
|
)
|
|||
Other interest
|
|
2,413
|
|
|
3,481
|
|
|
(1,068
|
)
|
|||
Capitalized interest
|
|
(5,723
|
)
|
|
(7,151
|
)
|
|
1,428
|
|
|||
Interest expense included in continuing operations
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
(5,911
|
)
|
|
For the Years Ended December 31,
|
||||||||||
|
2015
|
|
2014
|
|
Variance
|
||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|||
Revenues from real estate operations
|
$
|
519,064
|
|
|
$
|
479,725
|
|
|
$
|
39,339
|
|
Construction contract and other service revenues
|
106,402
|
|
|
106,748
|
|
|
(346
|
)
|
|||
Total revenues
|
625,466
|
|
|
586,473
|
|
|
38,993
|
|
|||
Expenses
|
|
|
|
|
|
|
|
|
|||
Property operating expenses
|
194,494
|
|
|
179,934
|
|
|
14,560
|
|
|||
Depreciation and amortization associated with real estate operations
|
140,025
|
|
|
136,086
|
|
|
3,939
|
|
|||
Construction contract and other service expenses
|
102,696
|
|
|
100,058
|
|
|
2,638
|
|
|||
Impairment losses
|
23,289
|
|
|
1,416
|
|
|
21,873
|
|
|||
General, administrative and leasing expense
|
31,361
|
|
|
31,794
|
|
|
(433
|
)
|
|||
Business development expenses and land carry costs
|
13,507
|
|
|
5,573
|
|
|
7,934
|
|
|||
Total operating expenses
|
505,372
|
|
|
454,861
|
|
|
50,511
|
|
|||
Operating income
|
120,094
|
|
|
131,612
|
|
|
(11,518
|
)
|
|||
Interest expense
|
(89,074
|
)
|
|
(92,393
|
)
|
|
3,319
|
|
|||
Interest and other income
|
4,517
|
|
|
4,923
|
|
|
(406
|
)
|
|||
Gain (loss) on early extinguishment of debt
|
85,275
|
|
|
(9,552
|
)
|
|
94,827
|
|
|||
Equity in income of unconsolidated entities
|
62
|
|
|
229
|
|
|
(167
|
)
|
|||
Income tax expense
|
(199
|
)
|
|
(310
|
)
|
|
111
|
|
|||
Income from continuing operations
|
120,675
|
|
|
34,509
|
|
|
86,166
|
|
|||
Discontinued operations
|
156
|
|
|
26
|
|
|
130
|
|
|||
Gain on sales of real estate
|
68,047
|
|
|
10,671
|
|
|
57,376
|
|
|||
Net income
|
$
|
188,878
|
|
|
$
|
45,206
|
|
|
$
|
143,672
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2015
|
|
2014
|
|
Variance
|
||||||
|
(Dollars in thousands, except per square foot data)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|||
Same Office Properties revenues
|
|
|
|
|
|
||||||
Rental revenue, excluding lease termination revenue
|
$
|
296,127
|
|
|
$
|
296,998
|
|
|
$
|
(871
|
)
|
Lease termination revenue
|
2,366
|
|
|
1,433
|
|
|
933
|
|
|||
Tenant recoveries and other real estate operations revenue
|
80,709
|
|
|
79,179
|
|
|
1,530
|
|
|||
Same Office Properties
|
379,202
|
|
|
377,610
|
|
|
1,592
|
|
|||
Constructed and redeveloped properties placed in service
|
20,728
|
|
|
6,061
|
|
|
14,667
|
|
|||
Acquired office properties
|
20,176
|
|
|
—
|
|
|
20,176
|
|
|||
Wholesale data center
|
19,032
|
|
|
10,430
|
|
|
8,602
|
|
|||
Properties held for sale
|
12,512
|
|
|
11,880
|
|
|
632
|
|
|||
Dispositions
|
66,943
|
|
|
73,249
|
|
|
(6,306
|
)
|
|||
Other
|
475
|
|
|
481
|
|
|
(6
|
)
|
|||
|
519,068
|
|
|
479,711
|
|
|
39,357
|
|
|||
Property operating expenses
|
|
|
|
|
|
|
|
|
|||
Same Office Properties
|
142,733
|
|
|
139,483
|
|
|
3,250
|
|
|||
Constructed and redeveloped properties placed in service
|
5,534
|
|
|
1,424
|
|
|
4,110
|
|
|||
Acquired office properties
|
8,219
|
|
|
—
|
|
|
8,219
|
|
|||
Wholesale data center
|
10,402
|
|
|
7,286
|
|
|
3,116
|
|
|||
Properties held for sale
|
4,464
|
|
|
4,249
|
|
|
215
|
|
|||
Dispositions
|
23,060
|
|
|
26,244
|
|
|
(3,184
|
)
|
|||
Other
|
76
|
|
|
1,113
|
|
|
(1,037
|
)
|
|||
|
194,488
|
|
|
179,799
|
|
|
14,689
|
|
|||
NOI from real estate operations
|
|
|
|
|
|
|
|
|
|||
Same Office Properties
|
236,469
|
|
|
238,127
|
|
|
(1,658
|
)
|
|||
Constructed and redeveloped properties placed in service
|
15,194
|
|
|
4,637
|
|
|
10,557
|
|
|||
Acquired office properties
|
11,957
|
|
|
—
|
|
|
11,957
|
|
|||
Wholesale data center
|
8,630
|
|
|
3,144
|
|
|
5,486
|
|
|||
Properties held for sale
|
8,048
|
|
|
7,631
|
|
|
417
|
|
|||
Dispositions
|
43,883
|
|
|
47,005
|
|
|
(3,122
|
)
|
|||
Other
|
399
|
|
|
(632
|
)
|
|
1,031
|
|
|||
|
$
|
324,580
|
|
|
$
|
299,912
|
|
|
$
|
24,668
|
|
Same Office Properties rent statistics
|
|
|
|
|
|
|
|
|
|||
Average occupancy rate
|
91.0
|
%
|
|
91.9
|
%
|
|
(0.9
|
)%
|
|||
Average straight-line rent per occupied square foot (1)
|
$
|
25.28
|
|
|
$
|
25.11
|
|
|
$
|
0.17
|
|
(1)
|
Includes minimum base rents, net of abatements, and lease incentives on a straight-line basis for the years set forth above.
|
•
|
additional expense in 2015 of $10.7 million from our office property acquisitions, $2.9 million from properties placed in service, $3.1 million from our shortening the useful lives of properties that were removed from service for redevelopment and $3.0 million from our wholesale data center; offset in part by
|
•
|
a decrease of $15.1 million related to property dispositions.
|
•
|
$12.8 million on land in Colorado Springs. We classified some of this land as held for sale in the fourth quarter of 2015, at which time we adjusted the land to its estimated fair value less costs to sell. Due to the impairment loss on the land held for sale, we updated our estimates of fair value for other land owned in Colorado Springs and determined that the carrying value of some of this land exceeded such land’s estimated fair value, which resulted in recognition of an additional impairment loss; and
|
•
|
$6.6 million on land in Aberdeen. After concluding in 2015 that we no longer expected to develop operating properties on the land, we determined that the carrying amount of the land would not likely be recovered from the sale of this property over the likely remaining holding period. Accordingly, we adjusted the land to its estimated fair value.
|
|
|
For the Years Ended December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(in thousands)
|
||||||
Construction, development, redevelopment, capital and tenant improvements
|
|
$
|
7,732
|
|
|
$
|
8,066
|
|
Leasing
|
|
1,214
|
|
|
1,288
|
|
||
Total
|
|
$
|
8,946
|
|
|
$
|
9,354
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
Variance
|
||||||
|
|
(in thousands)
|
||||||||||
Interest on Unsecured Senior Notes
|
|
$
|
45,525
|
|
|
$
|
33,302
|
|
|
$
|
12,223
|
|
Interest on mortgage and other secured debt
|
|
|
|
|
|
|
||||||
Interest, excluding default rate on extinguished debt reported below
|
|
22,644
|
|
|
37,857
|
|
|
(15,213
|
)
|
|||
Interest under default rate on debt extinguished via property conveyance
|
|
5,270
|
|
|
5,806
|
|
|
(536
|
)
|
|||
Interest on unsecured term debt
|
|
9,469
|
|
|
10,282
|
|
|
(813
|
)
|
|||
Amortization of deferred financing costs
|
|
4,466
|
|
|
4,666
|
|
|
(200
|
)
|
|||
Interest expense recognized on interest rate swaps
|
|
3,599
|
|
|
2,990
|
|
|
609
|
|
|||
Interest on Revolving Credit Facility
|
|
1,771
|
|
|
232
|
|
|
1,539
|
|
|||
Other interest
|
|
3,481
|
|
|
3,323
|
|
|
158
|
|
|||
Capitalized interest
|
|
(7,151
|
)
|
|
(6,065
|
)
|
|
(1,086
|
)
|
|||
Interest expense included in continuing operations
|
|
$
|
89,074
|
|
|
$
|
92,393
|
|
|
$
|
(3,319
|
)
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
(Dollars and shares in thousands, except per share data)
|
||||||||||||||||||
Net income
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
|
$
|
101,544
|
|
|
$
|
20,341
|
|
Add: Real estate-related depreciation and amortization
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
117,719
|
|
|
121,937
|
|
|||||
Add: Depreciation and amortization on UJV allocable to COPT
|
518
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
346
|
|
|||||
Add: Impairment losses on previously depreciated operating properties
|
83,346
|
|
|
4,110
|
|
|
1,370
|
|
|
32,047
|
|
|
70,263
|
|
|||||
Less: Gain on sales of previously depreciated operating properties
|
(33,789
|
)
|
|
(64,062
|
)
|
|
(5,117
|
)
|
|
(9,004
|
)
|
|
(20,928
|
)
|
|||||
FFO
|
198,449
|
|
|
268,951
|
|
|
177,545
|
|
|
242,306
|
|
|
191,959
|
|
|||||
Less: Noncontrolling interests-preferred units in the Operating Partnership
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|||||
Less: FFO allocable to other noncontrolling interests
|
(4,020
|
)
|
|
(3,586
|
)
|
|
(3,216
|
)
|
|
(3,710
|
)
|
|
(1,989
|
)
|
|||||
Less: Preferred share dividends
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|
(20,844
|
)
|
|||||
Less: Issuance costs associated with redeemed preferred shares
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|
(1,827
|
)
|
|||||
Basic and diluted FFO allocable to share-based compensation awards
|
(694
|
)
|
|
(1,041
|
)
|
|
(665
|
)
|
|
(912
|
)
|
|
(919
|
)
|
|||||
Basic and diluted FFO available to common shares and common unit holders
|
$
|
178,761
|
|
|
$
|
249,454
|
|
|
$
|
155,296
|
|
|
$
|
214,149
|
|
|
$
|
165,720
|
|
Operating property acquisition costs
|
—
|
|
|
4,134
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|||||
Gain on sales of non-operating properties
|
(7,197
|
)
|
|
(3,985
|
)
|
|
(5,578
|
)
|
|
(2,683
|
)
|
|
(33
|
)
|
|||||
Impairment losses (recoveries) on non-operating properties
|
18,045
|
|
|
19,413
|
|
|
49
|
|
|
—
|
|
|
(3,353
|
)
|
|||||
Income tax expense on impairments on non-operating properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
673
|
|
|||||
Valuation allowance on tax asset associated with FFO comparability adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
1,855
|
|
|
—
|
|
|||||
(Gain) loss on interest rate derivatives
|
(378
|
)
|
|
386
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss (gain) on early extinguishment of debt
|
1,110
|
|
|
(85,655
|
)
|
|
9,668
|
|
|
(40,780
|
)
|
|
(793
|
)
|
|||||
Issuance costs associated with redeemed preferred shares
|
17
|
|
|
—
|
|
|
1,769
|
|
|
2,904
|
|
|
1,827
|
|
|||||
Demolition costs on redevelopment properties
|
578
|
|
|
1,396
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Executive transition costs
|
6,454
|
|
|
—
|
|
|
1,056
|
|
|
—
|
|
|
2,157
|
|
|||||
Add: Negative FFO of properties conveyed to extinguish debt in default
|
—
|
|
|
10,456
|
|
|
10,928
|
|
|
—
|
|
|
—
|
|
|||||
Diluted FFO comparability adjustments allocable to share-based compensation awards
|
(73
|
)
|
|
225
|
|
|
(78
|
)
|
|
168
|
|
|
—
|
|
|||||
Diluted FFO available to common share and common unit holders, as adjusted for comparability
|
$
|
197,317
|
|
|
$
|
195,824
|
|
|
$
|
173,110
|
|
|
$
|
175,613
|
|
|
$
|
166,427
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares
|
94,502
|
|
|
93,914
|
|
|
88,092
|
|
|
85,167
|
|
|
73,454
|
|
|||||
Conversion of weighted average common units
|
3,633
|
|
|
3,692
|
|
|
3,897
|
|
|
3,869
|
|
|
4,235
|
|
|||||
Weighted average common shares/units - Basic FFO
|
98,135
|
|
|
97,606
|
|
|
91,989
|
|
|
89,036
|
|
|
77,689
|
|
|||||
Dilutive effect of share-based compensation awards
|
92
|
|
|
61
|
|
|
171
|
|
|
57
|
|
|
53
|
|
|||||
Weighted average common shares/units - Diluted FFO
|
98,227
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|
77,742
|
|
|||||
Diluted FFO per share
|
$
|
1.82
|
|
|
$
|
2.55
|
|
|
$
|
1.69
|
|
|
$
|
2.40
|
|
|
$
|
2.13
|
|
Diluted FFO per share, as adjusted for comparability
|
$
|
2.01
|
|
|
$
|
2.01
|
|
|
$
|
1.88
|
|
|
$
|
1.97
|
|
|
$
|
2.14
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Denominator for diluted EPS
|
94,502
|
|
|
97,667
|
|
|
88,263
|
|
|
85,224
|
|
|
73,454
|
|
|||||
Weighted average common units
|
3,633
|
|
|
—
|
|
|
3,897
|
|
|
3,869
|
|
|
4,235
|
|
|||||
Anti-dilutive EPS effect of share-based compensation awards
|
92
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|||||
Denominator for diluted FFO per share measures
|
98,227
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|
77,742
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends on unrestricted common shares
|
$
|
104,811
|
|
|
$
|
103,552
|
|
|
$
|
97,512
|
|
|
$
|
94,832
|
|
|
$
|
81,251
|
|
Common unit distributions
|
3,990
|
|
|
4,046
|
|
|
4,270
|
|
|
4,280
|
|
|
4,617
|
|
|||||
Numerator for diluted FFO payout ratio, adjusted for comparability
|
$
|
108,801
|
|
|
$
|
107,598
|
|
|
$
|
101,782
|
|
|
$
|
99,112
|
|
|
$
|
85,868
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
FFO payout ratio
|
54.8
|
%
|
|
40.0
|
%
|
|
57.3
|
%
|
|
40.9
|
%
|
|
44.7
|
%
|
|||||
Diluted FFO payout ratio
|
60.9
|
%
|
|
43.1
|
%
|
|
65.5
|
%
|
|
46.3
|
%
|
|
51.8
|
%
|
|||||
Diluted FFO payout ratio, as adjusted for comparability
|
55.1
|
%
|
|
54.9
|
%
|
|
58.8
|
%
|
|
56.4
|
%
|
|
51.6
|
%
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
Variance
|
||||||
|
(in thousands)
|
||||||||||
Construction, development and redevelopment
|
$
|
194,490
|
|
|
$
|
219,469
|
|
|
$
|
(24,979
|
)
|
Acquisition of operating properties (1)
|
—
|
|
|
194,617
|
|
|
(194,617
|
)
|
|||
Tenant improvements on operating properties (2)
|
35,346
|
|
|
24,999
|
|
|
10,347
|
|
|||
Capital improvements on operating properties
|
22,124
|
|
|
29,293
|
|
|
(7,169
|
)
|
|||
|
$
|
251,960
|
|
|
$
|
468,378
|
|
|
$
|
(216,418
|
)
|
•
|
a
$37.9 million
increase in net cash flows from construction contract and other services due in large part to the timing of cash payments and collections on third party construction projects; offset in part by
|
•
|
a
$12.3 million
increase in interest expense paid due primarily to the timing of interest payments from new debt requiring interest payments semi-annually rather than monthly.
|
•
|
net proceeds from debt borrowings of
$117.0 million
; and
|
•
|
net proceeds from the issuance of common shares (or units) of
$109.1 million
; offset in part by
|
•
|
dividends and/or distributions to shareholders and/or unitholders of
$123.0 million
.
|
•
|
net repayments of borrowings of
$259.0 million
; and
|
•
|
net proceeds from the issuance of common shares (or units) of
$28.6 million
; offset in part by
|
•
|
dividends and/or distributions to shareholders and/or unitholders of
$122.6 million
.
|
|
For the Years Ending December 31,
|
|
|
||||||||||||||||||||||||
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
Contractual obligations (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Debt (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balloon payments due upon maturity
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
312,132
|
|
|
$
|
300,000
|
|
|
$
|
1,276,829
|
|
|
$
|
1,888,961
|
|
Scheduled principal payments
|
4,061
|
|
|
4,241
|
|
|
4,387
|
|
|
4,024
|
|
|
3,875
|
|
|
10,680
|
|
|
31,268
|
|
|||||||
Interest on debt (3)
|
71,011
|
|
|
70,837
|
|
|
70,654
|
|
|
66,411
|
|
|
57,413
|
|
|
115,964
|
|
|
452,290
|
|
|||||||
New construction and redevelopment obligations (4)(5)
|
42,055
|
|
|
20,407
|
|
|
1,414
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63,876
|
|
|||||||
Third-party construction and development obligations (5)(6)
|
12,596
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,596
|
|
|||||||
Capital expenditures for operating properties (5)(7)
|
33,915
|
|
|
16,957
|
|
|
5,652
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,524
|
|
|||||||
Operating leases (8)
|
1,159
|
|
|
1,113
|
|
|
1,082
|
|
|
1,089
|
|
|
1,087
|
|
|
85,719
|
|
|
91,249
|
|
|||||||
Series K Cumulative Redeemable Preferred Shares (9)
|
26,583
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,583
|
|
|||||||
Other purchase obligations
|
703
|
|
|
379
|
|
|
310
|
|
|
120
|
|
|
5
|
|
|
—
|
|
|
1,517
|
|
|||||||
Total contractual cash obligations
|
$
|
192,083
|
|
|
$
|
113,934
|
|
|
$
|
83,499
|
|
|
$
|
383,776
|
|
|
$
|
362,380
|
|
|
$
|
1,489,192
|
|
|
$
|
2,624,864
|
|
(1)
|
The contractual obligations set forth in this table exclude property operations contracts that may be terminated with notice of one month or less and also exclude accruals and payables incurred and therefore reflected in our reported liabilities.
|
(2)
|
Represents scheduled principal amortization payments and maturities only and therefore excludes net debt discounts and deferred financing costs of
$16.2 million
.
|
(3)
|
Represents interest costs for our outstanding debt as of
December 31, 2016
for the terms of such debt. For variable rate debt, the amounts reflected above used
December 31, 2016
interest rates on variable rate debt in computing interest costs for the terms of such debt.
|
(4)
|
Represents contractual obligations pertaining to new development and redevelopment activities.
|
(5)
|
Due to the long-term nature of certain construction and development contracts and leases included in these lines, the amounts reported in the table represent our estimate of the timing for the related obligations being payable.
|
(6)
|
Represents contractual obligations pertaining to projects for which we are acting as construction manager on behalf of unrelated parties who are our clients. We expect to be reimbursed in full for these costs by our clients.
|
(7)
|
Represents contractual obligations pertaining to capital expenditures for our operating properties. We expect to finance these costs primarily using cash flow from operations.
|
(8)
|
We expect to pay these items using cash flow from operations.
|
(9)
|
We redeemed all of our Series K Cumulative Redeemable Preferred Shares effective on January 21, 2017 following shareholder notification of such redemption in December 2016.
|
|
For the Years Ending December 31,
|
|
|
||||||||||||||||||||||||
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fixed rate debt (1)
|
$
|
3,692
|
|
|
$
|
3,858
|
|
|
$
|
3,991
|
|
|
$
|
3,718
|
|
|
$
|
303,875
|
|
|
$
|
1,037,509
|
|
|
$
|
1,356,643
|
|
Weighted average interest rate
|
4.34
|
%
|
|
4.37
|
%
|
|
4.36
|
%
|
|
3.96
|
%
|
|
3.70
|
%
|
|
4.47
|
%
|
|
4.30
|
%
|
|||||||
Variable rate debt
|
$
|
369
|
|
|
$
|
383
|
|
|
$
|
396
|
|
|
$
|
312,438
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
563,586
|
|
Weighted average interest rate (2)
|
2.47
|
%
|
|
2.47
|
%
|
|
2.47
|
%
|
|
2.04
|
%
|
|
—
|
%
|
|
2.47
|
%
|
|
2.23
|
%
|
(1)
|
Represents principal maturities only and therefore excludes net debt discounts and deferred financing costs of
$16.2 million
.
|
(2)
|
The amounts reflected above used
December 31, 2016
interest rates on variable rate debt.
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|||||||||
Notional
|
|
|
|
|
|
Effective
|
|
Expiration
|
|
December 31,
|
|||||||||
Amount
|
|
Fixed Rate
|
|
Floating Rate Index
|
|
Date
|
|
Date
|
|
2016
|
|
2015
|
|||||||
$
|
100,000
|
|
|
1.6730
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
$
|
(701
|
)
|
|
$
|
(1,217
|
)
|
100,000
|
|
|
1.7300
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
(848
|
)
|
|
(1,429
|
)
|
|||
13,586
|
|
(1)
|
1.3900
|
%
|
|
One-Month LIBOR
|
|
10/13/2015
|
|
10/1/2020
|
|
100
|
|
|
53
|
|
|||
100,000
|
|
|
1.9013
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
(23
|
)
|
|
(138
|
)
|
|||
100,000
|
|
|
1.9050
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
48
|
|
|
(45
|
)
|
|||
50,000
|
|
|
1.9079
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
10
|
|
|
(32
|
)
|
|||
100,000
|
|
|
0.8055
|
%
|
|
One-Month LIBOR
|
|
9/2/2014
|
|
9/1/2016
|
|
—
|
|
|
(148
|
)
|
|||
100,000
|
|
|
0.8100
|
%
|
|
One-Month LIBOR
|
|
9/2/2014
|
|
9/1/2016
|
|
—
|
|
|
(151
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,414
|
)
|
|
$
|
(3,107
|
)
|
I.
|
Internal Control Over Financial Reporting
|
(a)
|
The following documents are filed as exhibits to this Form 10-K:
|
1.
|
Financial Statements
. See “Index to consolidated financial statements” on page F-1 of this Annual Report on Form 10-K.
|
2.
|
Financial Statement Schedules.
See “Index to consolidated financial statements” on page F-1 of this Annual Report on Form 10-K.
|
3.
|
See section below entitled “Exhibits.”
|
(b)
|
Exhibits. Refer to the Exhibit Index that follows. Unless otherwise noted, the file number of all documents incorporated by reference is 1-14023.
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
3.1.1
|
|
Amended and Restated Declaration of Trust of Registrant (filed with the Registrant’s Registration Statement on Form S-4 (Commission File No. 333-45649) and incorporated herein by reference).
|
3.1.2
|
|
Articles of Amendment of Amended and Restated Declaration of Trust (filed on March 22, 2002 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2001 and incorporated herein by reference).
|
3.1.3
|
|
Articles of Amendment of Amended and Restated Declaration of Trust (filed with the Company’s Current Report on Form 8-K on December 29, 2004 and incorporated herein by reference).
|
3.1.4
|
|
Articles Supplementary of Corporate Office Properties Trust relating to the Series K Cumulative Redeemable Convertible Preferred Shares of Beneficial Interest (filed with the Company’s Current Report on Form 8-K dated January 16, 2007 and incorporated herein by reference).
|
3.1.5
|
|
Articles Supplementary of Corporate Office Properties Trust relating to the Series L Cumulative Preferred Shares of Beneficial Interest (filed with the Company’s Current Report on Form 8-K dated June 25, 2012 and incorporated herein by reference).
|
3.1.6
|
|
Articles of Amendment of Amended and Restated Declaration of Trust (filed with the Company’s Current Report on Form 8-K dated May 28, 2008 and incorporated herein by reference).
|
3.1.7
|
|
Articles of Amendment of Amended and Restated Declaration of Trust (filed with the Company’s Current Report on Form 8-K dated May 19, 2010 and incorporated herein by reference).
|
3.1.8
|
|
Articles of Amendment of Amended and Restated Declaration of Trust (filed with the Company’s Current Report on Form 8-K dated June 19, 2012 and incorporated herein by reference).
|
3.1.9
|
|
Articles Supplementary filed with the State Department of Assessments and Taxation of Maryland on September 22, 2014 (filed with the Company’s Current Report on Form 8-K dated September 24, 2014 and incorporated herein by reference).
|
3.2.1
|
|
Bylaws of the Registrant, as amended and restated on December 3, 2009 (filed with the Company’s Current Report on Form 8-K dated December 9, 2009 and incorporated herein by reference).
|
3.2.2
|
|
First Amendment to Amended and Restated Bylaws (filed with the Company’s Current Report on Form 8-K dated December 18, 2012 and incorporated herein by reference).
|
3.3
|
|
Form of certificate for the Registrant's Common Shares of Beneficial Interest, $0.01 par value per share (filed with the Registrant's Registration Statement on Form S-4 (Commission File No. 333-45649) and incorporated herein by reference).
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
10.1.1
|
|
Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated December 7, 1999 (filed on March 16, 2000 with the Company’s Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference).
|
10.1.2
|
|
First Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated December 21, 1999 (filed on March 16, 2000 with the Company’s Annual Report on Form 10-K for the year ended December 31, 1999 and incorporated herein by reference).
|
10.1.3
|
|
Second Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated December 21, 1999 (filed with the Company’s Post Effective Amendment No. 2 to Form S-3 dated November 1, 2000 (Registration Statement No. 333-71807) and incorporated herein by reference).
|
10.1.4
|
|
Third Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated September 29, 2000 (filed with the Company’s Post Effective Amendment No. 2 to Form S-3 dated November 1, 2000 (Registration Statement No. 333-71807) and incorporated herein by reference).
|
10.1.5
|
|
Fourth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated November 27, 2000 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.6
|
|
Fifth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated January 25, 2001 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.7
|
|
Sixth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated April 3, 2001 (filed with the Company’s Current Report on Form 8-K dated April 4, 2001 and incorporated herein by reference).
|
10.1.8
|
|
Seventh Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated August 30, 2001 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.9
|
|
Eighth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated September 14, 2001 (filed with the Company’s Amended Current Report on Form 8-K dated September 14, 2001 and incorporated herein by reference).
|
10.1.10
|
|
Ninth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated October 16, 2001 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.11
|
|
Tenth Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated December 29, 2001 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.12
|
|
Eleventh Amendment to Second Amended and Restated Limited Partnership Agreement of the Operating Partnership, dated December 15, 2002 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.13
|
|
Twelfth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated June 2, 2003 (filed on August 12, 2003 with the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 and incorporated herein by reference).
|
10.1.14
|
|
Thirteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated August 11, 2003 (filed on March 27, 2003 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2002 and incorporated herein by reference).
|
10.1.15
|
|
Fourteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated December 18, 2003 (filed on March 11, 2004 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2003 and incorporated herein by reference).
|
10.1.16
|
|
Fifteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated January 31, 2004 (filed on March 11, 2004 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2003 and incorporated herein by reference).
|
10.1.17
|
|
Sixteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated April 15, 2004 (filed on May 7, 2004 with the Company’s Form 10-Q for the quarter ended March 31, 2004 and incorporated herein by reference).
|
10.1.18
|
|
Seventeenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated September 23, 2004 (filed with the Company’s Current Report on Form 8-K dated September 23, 2004 and incorporated herein by reference).
|
10.1.19
|
|
Eighteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated April 18, 2005 (filed with the Company’s Form 8-K on April 22, 2005 and incorporated herein by reference).
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
10.1.20
|
|
Nineteenth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated July 8, 2005 (filed with the Company’s Current Report on Form 8-K on July 14, 2005 and incorporated herein by reference).
|
10.1.21
|
|
Twentieth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated June 29, 2006 (filed with the Company’s Current Report on Form 8-K dated July 6, 2006 and incorporated herein by reference).
|
10.1.22
|
|
Twenty-First Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated July 20, 2006 (filed with the Company’s Current Report on Form 8-K dated July 26, 2006 and incorporated herein by reference).
|
10.1.23
|
|
Twenty-Second Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated January 9, 2007 (filed with the Company’s Current Report on Form 8-K dated January 16, 2007 and incorporated herein by reference).
|
10.1.24
|
|
Twenty-Third Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated April 6, 2007 (filed with the Company’s Current Report on Form 8-K dated April 12, 2007 and incorporated herein by reference).
|
10.1.25
|
|
Twenty-Fourth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated November 2, 2007 (filed with the Company’s Current Report on Form 8-K dated November 5, 2007 and incorporated herein by reference).
|
10.1.26
|
|
Twenty-Fifth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated December 31, 2008 (filed with the Company’s Current Report on Form 8-K dated January 5, 2009 and incorporated herein by reference).
|
10.1.27
|
|
Twenty-Sixth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated March 4, 2010 (filed with the Company’s Current Report on Form 8-K dated March 10, 2010 and incorporated herein by reference).
|
10.1.28
|
|
Twenty-Seventh Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated February 3, 2011 (filed with the Company’s Current Report on Form 8-K dated February 3, 2011 and incorporated herein by reference).
|
10.1.29
|
|
Twenty-Eighth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated September 15, 2011 (filed with the Company’s Current Report on Form 8-K dated September 16, 2011 and incorporated herein by reference).
|
10.1.30
|
|
Twenty-Ninth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated June 27, 2012 (filed with the Company’s Current Report on Form 8-K dated June 27, 2012 and incorporated herein by reference).
|
10.1.31
|
|
Thirtieth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated July 16, 2013 (filed with the Company’s Current Report on Form 8-K dated July 19, 2013 and incorporated herein by reference).
|
10.1.32
|
|
Thirty-First Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated September 17, 2013 (filed with the Company’s Current Report on Form 8-K dated September 19, 2013 and incorporated herein by reference).
|
10.1.33
|
|
Thirty-Second Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated April 15, 2015 (filed with the Company’s Current Report on Form 8-K dated April 21, 2015 and incorporated herein by reference).
|
10.2.1*
|
|
Corporate Office Properties Trust 1998 Long Term Incentive Plan (filed with the Registrant’s Registration Statement on Form S-4 (Commission File No. 333-45649) and incorporated herein by reference).
|
10.2.2*
|
|
Amendment No. 1 to Corporate Office Properties Trust 1998 Long Term Incentive Plan (filed on August 13, 1999 with the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1999 and incorporated herein by reference).
|
10.2.3*
|
|
Amendment No. 2 to Corporate Office Properties Trust 1998 Long Term Incentive Plan (filed on March 22, 2002 with the Company’s Annual Report on Form 10-K for the year ended December 31, 2001 and incorporated herein by reference).
|
10.3.1*
|
|
Corporate Office Properties Trust Supplemental Nonqualified Deferred Compensation Plan (filed with the Company’s Current Report on Form 8-K dated December 10, 2008 and incorporated herein by reference).
|
10.3.2*
|
|
First Amendment to the Corporate Office Properties Trust Supplemental Nonqualified Deferred Compensation Plan dated December 4, 2008 (filed with the Company’s Current Report on Form 8-K dated December 10, 2008 and incorporated herein by reference).
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
10.4.1*
|
|
Corporate Office Properties Trust 2008 Omnibus Equity and Incentive Plan (included in Appendix A to the Company’s Definitive Proxy Statement on Schedule 14A filed with the Securities and Exchange Commission on April 9, 2008 and incorporated herein by reference).
|
10.4.2*
|
|
Corporate Office Properties Trust Amended and Restated 2008 Omnibus Equity and Incentive Plan (included in Annex A to the Company’s Definitive Proxy Statement on Schedule 14A filed with the Securities and Exchange Commission on March 30, 2010 and incorporated herein by reference).
|
10.4.3*
|
|
Corporate Office Properties Trust First Amendment to the Amended and Restated 2008 Omnibus Equity and Incentive Plan (filed herewith).
|
10.5*
|
|
Corporate Office Properties Trust and Corporate Office Properties, L.P. Executive Change in Control and Severance Plan (filed with the Company’s Current Report on Form 8-K dated March 13, 2013 and incorporated herein by reference).
|
10.6*
|
|
Letter Agreement, dated January 19, 2015, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Anthony Mifsud (filed with the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015 and incorporated herein by reference).
|
10.7*
|
|
Separation Agreement and Release, dated February 3, 2015, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Stephen E. Riffee (filed with the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015 and incorporated herein by reference).
|
10.8*
|
|
Letter Agreement, dated June 2, 2015, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Karen M. Singer (filed with the Company’s Current Report on Form 8-K dated June 5, 2015 and incorporated herein by reference).
|
10.9*
|
|
Separation Agreement, dated February 11, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Roger A. Waesche, Jr. (filed with the Company’s Current Report on Form 8-K dated February 12, 2016 and incorporated herein by reference).
|
10.10*
|
|
Separation Agreement, dated February 26, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Wayne H. Lingafelter (filed with the Company’s Current Report on Form 8-K dated March 3, 2016 and incorporated herein by reference).
|
10.11*
|
|
Letter Agreement, dated May 12, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Stephen E. Budorick (filed with the Company’s Current Report on Form 8-K dated May 17, 2016 and incorporated herein by reference).
|
10.12*
|
|
Separation Agreement, dated July 26, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Karen M. Singer (filed with the Company’s Form 8-K dated July 28, 2016 and incorporated herein by reference).
|
10.13*
|
|
Letter Agreement, dated November 1, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Anthony Mifsud (filed herewith).
|
10.14*
|
|
Letter Agreement, dated November 1, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Gregory J. Thor (filed herewith).
|
10.15*
|
|
Letter Agreement, dated November 28, 2016, between Corporate Office Properties Trust, Corporate Office Properties, L.P., and Paul R. Adkins (filed herewith).
|
10.16
|
|
Amended and Restated Registration Rights Agreement, dated March 16, 1998, for the benefit of certain shareholders of the Company (filed on August 12, 1998 with the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1998 and incorporated herein by reference).
|
10.17
|
|
Amended, Restated and Consolidated Credit Agreement, dated as of May 6, 2015, by and among Corporate Office Properties, L.P.; Corporate Office Properties Trust; KeyBank National Association; KeyBanc Capital Markets, Inc.; J.P. Morgan Securities LLC; JPMorgan Chase Bank, N.A.; Bank of America, N.A.; PNC Bank, National Association; Royal Bank of Canada; Wells Fargo Bank, National Association; Barclays Bank PLC; Regions Bank; Citizens Bank of Pennsylvania; and Citibank, N.A. (filed with the Company’s Current Report on Form 8-K dated May 12, 2015 and incorporated herein by reference).
|
10.18
|
|
Indenture, dated as of May 6, 2013, among Corporate Office Properties, L.P., as issuer, Corporate Office Properties Trust, as guarantor, and U.S. Bank National Association, as trustee (filed with the Company’s Current Report on Form 8-K dated May 7, 2013 and incorporated herein by reference).
|
10.19
|
|
Registration Rights Agreement, dated May 6, 2013, among Corporate Office Properties, L.P., Corporate Office Properties Trust, J.P. Morgan Securities LLC and Wells Fargo Securities, LLC (filed with the Company’s Current Report on Form 8-K dated May 7, 2013 and incorporated herein by reference).
|
10.20
|
|
Indenture, dated as of September 16, 2013, by and among Corporate Office Properties, L.P., as issuer, Corporate Office Properties Trust, as guarantor, and U.S. Bank National Association, as trustee (filed with the Company’s Current Report on Form 8-K dated September 19, 2013 and incorporated herein by reference).
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
10.21
|
|
First Supplemental Indenture, dated September 16, 2013, by and among Corporate Office Properties, L.P., as issuer, Corporate Office Properties Trust, as guarantor, and U.S. Bank National Association, as trustee (filed with the Company’s Current Report on Form 8-K dated September 19, 2013 and incorporated herein by reference).
|
10.22
|
|
Second Supplemental Indenture, dated as of May 14, 2014, among Corporate Office Properties, L.P., as issuer, Corporate Office Properties Trust, as guarantor, and U.S. Bank National Association, as trustee. (filed with the Company’s Current Report on Form 8-K dated May 14, 2014 and incorporated herein by reference).
|
10.23
|
|
Third Supplemental Indenture, dated as of June 29, 2015, among Corporate Office Properties, L.P., as issuer, Corporate Office Properties Trust, as guarantor, and U.S. Bank National Association, as trustee (filed with the Company’s Current Report on Form 8-K dated July 1, 2015 and incorporated herein by reference).
|
10.24.1
|
|
Term Loan Agreement, dated as of December 17, 2015, by and among Corporate Office Properties, L.P.; Corporate Office Properties Trust; Capital One, National Association, PNC Capital Markets LLC and Regions Capital Markets, a division of Regions Bank, PNC Bank, National Association and Regions Bank (filed with the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 and incorporated herein by reference).
|
10.24.2
|
|
First Amendment to Term Loan Agreement, dated as of September 15, 2016, by and among Corporate Office Properties, L.P.; Corporate Office Properties Trust; Capital One, National Association, PNC Capital Markets LLC and Regions Capital Markets, a division of Regions Bank, PNC Bank, National Association and Regions Bank (filed with the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30 2016 and incorporated herein by reference).
|
12.1
|
|
COPT’s Statement regarding Computation of Consolidated Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividends (filed herewith).
|
12.2
|
|
COPLP’s Statement regarding Computation of Consolidated Ratio of Earnings to Fixed Charges (filed herewith).
|
21.1
|
|
Subsidiaries of COPT (filed herewith).
|
21.2
|
|
Subsidiaries of COPLP (filed herewith).
|
23.1
|
|
COPT’s Consent of Independent Registered Public Accounting Firm (filed herewith).
|
23.2
|
|
COPLP’s Consent of Independent Registered Public Accounting Firm (filed herewith).
|
31.1
|
|
Certification of the Chief Executive Officer of Corporate Office Properties Trust required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
|
31.2
|
|
Certification of the Chief Financial Officer of Corporate Office Properties Trust required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
|
31.3
|
|
Certification of the Chief Executive Officer of Corporate Office Properties, L.P. required by Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
|
31.4
|
|
Certification of the Chief Financial Officer of Corporate Office Properties, L.P. required by Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
|
32.1
|
|
Certification of the Chief Executive Officer of Corporate Office Properties Trust required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.) (Furnished herewith).
|
32.2
|
|
Certification of the Chief Financial Officer of Corporate Office Properties Trust required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended). (Furnished herewith).
|
32.3
|
|
Certification of the Chief Executive Officer of Corporate Office Properties, L.P. required by Rule 15d-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.) (Furnished herewith).
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
32.4
|
|
Certification of the Chief Financial Officer of Corporate Office Properties, L.P. required by Rule 15d-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended). (Furnished herewith).
|
101.INS
|
|
XBRL Instance Document (filed herewith).
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (filed herewith).
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith).
|
101.LAB
|
|
XBRL Extension Labels Linkbase (filed herewith).
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith).
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (filed herewith).
|
|
|
|
CORPORATE OFFICE PROPERTIES TRUST
|
|
|
|
|
Date:
|
February 17, 2017
|
By:
|
/s/ Stephen E. Budorick
|
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Date:
|
February 17, 2017
|
By:
|
/s/ Anthony Mifsud
|
|
|
|
Anthony Mifsud
|
|
|
|
Executive Vice President and Chief Financial Officer
|
Signatures
|
|
Title
|
Date
|
/s/ Thomas F. Brady
|
|
Chairman of the Board and Trustee
|
February 17, 2017
|
(Thomas F. Brady)
|
|
|
|
/s/ Stephen E. Budorick
|
|
President and Chief Executive Officer and Trustee
|
February 17, 2017
|
(Stephen E. Budorick)
|
|
|
|
/s/ Anthony Mifsud
|
|
Executive Vice President and Chief Financial
|
February 17, 2017
|
(Anthony Mifsud)
|
|
Officer (Principal Financial Officer)
|
|
/s/ Gregory J. Thor
|
|
Senior Vice President, Controller and Chief
|
February 17, 2017
|
(Gregory J. Thor)
|
|
Accounting Officer (Principal Accounting Officer)
|
|
/s/ Robert L. Denton
|
|
Trustee
|
February 17, 2017
|
( Robert L. Denton)
|
|
|
|
/s/ Philip L. Hawkins
|
|
Trustee
|
February 17, 2017
|
(Philip L. Hawkins)
|
|
|
|
/s/ Elizabeth A. Hight
|
|
Trustee
|
February 17, 2017
|
(Elizabeth A. Hight)
|
|
|
|
/s/ David M. Jacobstein
|
|
Trustee
|
February 17, 2017
|
(David M. Jacobstein)
|
|
|
|
/s/ Steven D. Kesler
|
|
Trustee
|
February 17, 2017
|
(Steven D. Kesler)
|
|
|
|
/s/ C. Taylor Pickett
|
|
Trustee
|
February 17, 2017
|
(C. Taylor Pickett)
|
|
|
|
/s/ Richard Szafranski
|
|
Trustee
|
February 17, 2017
|
(Richard Szafranski)
|
|
|
|
|
|
|
CORPORATE OFFICE PROPERTIES, L.P.
|
|
|
|
By: Corporate Office Properties Trust,
|
|
|
|
its General Partner
|
|
|
|
|
Date:
|
February 17, 2017
|
By:
|
/s/ Stephen E. Budorick
|
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Date:
|
February 17, 2017
|
By:
|
/s/ Anthony Mifsud
|
|
|
|
Anthony Mifsud
|
|
|
|
Executive Vice President and Chief Financial Officer
|
Signatures
|
|
Title
|
Date
|
/s/ Thomas F. Brady
|
|
Chairman of the Board and Trustee
|
February 17, 2017
|
(Thomas F. Brady)
|
|
|
|
/s/ Stephen E. Budorick
|
|
President and Chief Executive Officer and Trustee
|
February 17, 2017
|
(Stephen E. Budorick)
|
|
|
|
/s/ Anthony Mifsud
|
|
Executive Vice President and Chief Financial
|
February 17, 2017
|
(Anthony Mifsud)
|
|
Officer (Principal Financial Officer)
|
|
/s/ Gregory J. Thor
|
|
Senior Vice President, Controller and Chief
|
February 17, 2017
|
(Gregory J. Thor)
|
|
Accounting Officer (Principal Accounting Officer)
|
|
/s/ Robert L. Denton
|
|
Trustee
|
February 17, 2017
|
( Robert L. Denton)
|
|
|
|
/s/ Philip L. Hawkins
|
|
Trustee
|
February 17, 2017
|
(Philip L. Hawkins)
|
|
|
|
/s/ Elizabeth A. Hight
|
|
Trustee
|
February 17, 2017
|
(Elizabeth A. Hight)
|
|
|
|
/s/ David M. Jacobstein
|
|
Trustee
|
February 17, 2017
|
(David M. Jacobstein)
|
|
|
|
/s/ Steven D. Kesler
|
|
Trustee
|
February 17, 2017
|
(Steven D. Kesler)
|
|
|
|
/s/ C. Taylor Pickett
|
|
Trustee
|
February 17, 2017
|
(C. Taylor Pickett)
|
|
|
|
/s/ Richard Szafranski
|
|
Trustee
|
February 17, 2017
|
(Richard Szafranski)
|
|
|
|
Management’s Reports of Internal Control Over Financial Reporting
|
|
Corporate Office Properties Trust
|
|
Corporate Office Properties, L.P.
|
|
|
|
Reports of Independent Registered Public Accounting Firm
|
|
Corporate Office Properties Trust
|
|
Corporate Office Properties, L.P.
|
|
|
|
Consolidated Financial Statements of Corporate Office Properties Trust
|
|
|
|
Consolidated Financial Statements of Corporate Office Properties, L.P.
|
|
|
|
|
|
Financial Statements Schedules
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Assets
|
|
|
|
|
|
||
Properties, net:
|
|
|
|
|
|
||
Operating properties, net
|
$
|
2,671,831
|
|
|
$
|
2,920,529
|
|
Projects in development or held for future development
|
401,531
|
|
|
429,219
|
|
||
Total properties, net
|
3,073,362
|
|
|
3,349,748
|
|
||
Assets held for sale, net
|
94,654
|
|
|
96,782
|
|
||
Cash and cash equivalents
|
209,863
|
|
|
60,310
|
|
||
Restricted cash and marketable securities
|
8,193
|
|
|
7,716
|
|
||
Investment in unconsolidated real estate joint venture
|
25,548
|
|
|
—
|
|
||
Accounts receivable (net of allowance for doubtful accounts of $603 and $1,525, respectively)
|
34,438
|
|
|
29,167
|
|
||
Deferred rent receivable (net of allowance of $373 and $1,962, respectively)
|
90,219
|
|
|
105,484
|
|
||
Intangible assets on real estate acquisitions, net
|
78,351
|
|
|
98,338
|
|
||
Deferred leasing costs (net of accumulated amortization of $65,988 and $66,364, respectively)
|
41,214
|
|
|
53,868
|
|
||
Investing receivables
|
52,279
|
|
|
47,875
|
|
||
Prepaid expenses and other assets, net
|
72,764
|
|
|
60,024
|
|
||
Total assets
|
$
|
3,780,885
|
|
|
$
|
3,909,312
|
|
Liabilities and equity
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Debt, net
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
Accounts payable and accrued expenses
|
108,682
|
|
|
91,755
|
|
||
Rents received in advance and security deposits
|
29,798
|
|
|
37,148
|
|
||
Dividends and distributions payable
|
31,335
|
|
|
30,178
|
|
||
Deferred revenue associated with operating leases
|
12,666
|
|
|
19,758
|
|
||
Interest rate derivatives
|
1,572
|
|
|
3,160
|
|
||
Redeemable preferred shares of beneficial interest
|
26,583
|
|
|
—
|
|
||
Other liabilities
|
48,605
|
|
|
13,779
|
|
||
Total liabilities
|
2,163,242
|
|
|
2,273,530
|
|
||
Commitments and contingencies (Note 19)
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
22,979
|
|
|
19,218
|
|
||
Equity:
|
|
|
|
|
|
||
Corporate Office Properties Trust’s shareholders’ equity:
|
|
|
|
|
|
||
Preferred Shares of beneficial interest at liquidation preference
|
172,500
|
|
|
199,083
|
|
||
Common Shares of beneficial interest ($0.01 par value; 125,000,000 shares authorized, shares issued and outstanding of 98,498,651 at December 31, 2016 and 94,531,512 at December 31, 2015)
|
985
|
|
|
945
|
|
||
Additional paid-in capital
|
2,116,581
|
|
|
2,004,507
|
|
||
Cumulative distributions in excess of net income
|
(765,276
|
)
|
|
(657,172
|
)
|
||
Accumulated other comprehensive loss
|
(1,731
|
)
|
|
(2,838
|
)
|
||
Total Corporate Office Properties Trust’s shareholders’ equity
|
1,523,059
|
|
|
1,544,525
|
|
||
Noncontrolling interests in subsidiaries:
|
|
|
|
|
|
||
Common units in COPLP
|
49,228
|
|
|
52,359
|
|
||
Preferred units in COPLP
|
8,800
|
|
|
8,800
|
|
||
Other consolidated entities
|
13,577
|
|
|
10,880
|
|
||
Noncontrolling interests in subsidiaries
|
71,605
|
|
|
72,039
|
|
||
Total equity
|
1,594,664
|
|
|
1,616,564
|
|
||
Total liabilities, redeemable noncontrolling interest and equity
|
$
|
3,780,885
|
|
|
$
|
3,909,312
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenues
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
417,711
|
|
|
$
|
420,340
|
|
|
$
|
386,396
|
|
Tenant recoveries and other real estate operations revenue
|
108,253
|
|
|
98,724
|
|
|
93,329
|
|
|||
Construction contract and other service revenues
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|||
Total revenues
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|||
Expenses
|
|
|
|
|
|
|
|
||||
Property operating expenses
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|||
Depreciation and amortization associated with real estate operations
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|||
Construction contract and other service expenses
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|||
Impairment losses
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|||
General, administrative and leasing expenses
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|||
Business development expenses and land carry costs
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|||
Total operating expenses
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|||
Operating income
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|||
Interest expense
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|||
Interest and other income
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|||
(Loss) gain on early extinguishment of debt
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|||
(Loss) income from continuing operations before equity in income of unconsolidated entities and income taxes
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|||
Equity in income of unconsolidated entities
|
1,332
|
|
|
62
|
|
|
229
|
|
|||
Income tax expense
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|||
(Loss) income from continuing operations
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|||
Discontinued operations
|
—
|
|
|
156
|
|
|
26
|
|
|||
(Loss) income before gain on sales of real estate
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|||
Gain on sales of real estate
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|||
Net income
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|||
Net income attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
||||
Common units in COPLP
|
155
|
|
|
(6,403
|
)
|
|
(1,006
|
)
|
|||
Preferred units in COPLP
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|||
Other consolidated entities
|
(3,711
|
)
|
|
(3,515
|
)
|
|
(3,285
|
)
|
|||
Net income attributable to COPT
|
11,439
|
|
|
178,300
|
|
|
40,255
|
|
|||
Preferred share dividends
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|||
Issuance costs associated with redeemed preferred shares
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|||
Net (loss) income attributable to COPT common shareholders
|
$
|
(2,875
|
)
|
|
$
|
164,090
|
|
|
$
|
22,547
|
|
Net income attributable to COPT:
|
|
|
|
|
|
|
|
||||
Income from continuing operations
|
$
|
11,439
|
|
|
$
|
178,147
|
|
|
$
|
40,225
|
|
Discontinued operations, net
|
—
|
|
|
153
|
|
|
30
|
|
|||
Net income attributable to COPT
|
$
|
11,439
|
|
|
$
|
178,300
|
|
|
$
|
40,255
|
|
Basic earnings per common share (1)
|
|
|
|
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPT common shareholders
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Diluted earnings per common share (1)
|
|
|
|
|
|
||||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPT common shareholders
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net income
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
||||
Unrealized losses on interest rate derivatives
|
|
(2,915
|
)
|
|
(4,739
|
)
|
|
(7,799
|
)
|
|||
Losses on interest rate derivatives included in interest expense
|
|
4,230
|
|
|
3,599
|
|
|
2,990
|
|
|||
Losses on interest rate derivatives included in loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
38
|
|
|||
Equity in other comprehensive loss of equity method investee
|
|
(184
|
)
|
|
(264
|
)
|
|
—
|
|
|||
Other comprehensive income (loss)
|
|
1,131
|
|
|
(1,404
|
)
|
|
(4,771
|
)
|
|||
Comprehensive income
|
|
16,786
|
|
|
187,474
|
|
|
40,435
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
|
(4,240
|
)
|
|
(10,715
|
)
|
|
(4,957
|
)
|
|||
Comprehensive income attributable to COPT
|
|
$
|
12,546
|
|
|
$
|
176,759
|
|
|
$
|
35,478
|
|
|
Preferred
Shares
|
|
Common
Shares
|
|
Additional
Paid-in
Capital
|
|
Cumulative
Distributions in
Excess of Net
Income
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Noncontrolling
Interests
|
|
Total
|
||||||||||||||
Balance at December 31, 2013 (87,394,512 common shares outstanding)
|
$
|
249,083
|
|
|
$
|
874
|
|
|
$
|
1,814,015
|
|
|
$
|
(641,868
|
)
|
|
$
|
3,480
|
|
|
$
|
71,665
|
|
|
$
|
1,497,249
|
|
Redemption of preferred shares (2,000,000 shares)
|
(50,000
|
)
|
|
—
|
|
|
1,769
|
|
|
(1,769
|
)
|
|
—
|
|
|
—
|
|
|
(50,000
|
)
|
|||||||
Conversion of common units to common shares (140,149 shares)
|
—
|
|
|
2
|
|
|
1,841
|
|
|
—
|
|
|
—
|
|
|
(1,843
|
)
|
|
—
|
|
|||||||
Common shares issued to the public (5,520,000 shares)
|
—
|
|
|
55
|
|
|
148,611
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
148,666
|
|
|||||||
Exercise of share options (62,888 shares)
|
—
|
|
|
—
|
|
|
1,489
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,489
|
|
|||||||
Share-based compensation (137,735 shares issued, net of redemptions)
|
—
|
|
|
2
|
|
|
7,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,050
|
|
|||||||
Redemption of vested equity awards
|
—
|
|
|
—
|
|
|
(1,554
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,554
|
)
|
|||||||
Adjustments to noncontrolling interests resulting from changes in ownership of COPLP
|
—
|
|
|
—
|
|
|
(3,382
|
)
|
|
—
|
|
|
—
|
|
|
3,382
|
|
|
—
|
|
|||||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
40,255
|
|
|
(4,777
|
)
|
|
2,796
|
|
|
38,274
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(113,882
|
)
|
|
—
|
|
|
—
|
|
|
(113,882
|
)
|
|||||||
Distributions to owners of common and preferred units in COPLP
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,929
|
)
|
|
(4,929
|
)
|
|||||||
Contributions from noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||||
Distributions to noncontrolling interest in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,613
|
)
|
|
(1,613
|
)
|
|||||||
Adjustment to arrive at fair value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
134
|
|
|||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||
Balance at December 31, 2014 (93,255,284 common shares outstanding)
|
199,083
|
|
|
933
|
|
|
1,969,968
|
|
|
(717,264
|
)
|
|
(1,297
|
)
|
|
69,461
|
|
|
1,520,884
|
|
|||||||
Conversion of common units to common shares (160,160 shares)
|
—
|
|
|
2
|
|
|
2,149
|
|
|
—
|
|
|
—
|
|
|
(2,151
|
)
|
|
—
|
|
|||||||
Common shares issued under at-the-market program (890,241 shares)
|
—
|
|
|
9
|
|
|
26,526
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,535
|
|
|||||||
Exercise of share options (76,474 shares)
|
—
|
|
|
—
|
|
|
2,008
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,008
|
|
|||||||
Share-based compensation (149,353 shares issued, net of redemptions)
|
—
|
|
|
1
|
|
|
7,397
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,398
|
|
|||||||
Redemption of vested equity awards
|
—
|
|
|
—
|
|
|
(2,462
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,462
|
)
|
|||||||
Adjustments to noncontrolling interests resulting from changes in ownership of COPLP
|
—
|
|
|
—
|
|
|
(682
|
)
|
|
—
|
|
|
—
|
|
|
682
|
|
|
—
|
|
|||||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
178,300
|
|
|
(1,541
|
)
|
|
8,488
|
|
|
185,247
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,208
|
)
|
|
—
|
|
|
—
|
|
|
(118,208
|
)
|
|||||||
Distributions to owners of common and preferred units in COPLP
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,706
|
)
|
|
(4,706
|
)
|
|||||||
Contributions from noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
300
|
|
|||||||
Distributions to noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
(35
|
)
|
|||||||
Adjustment to arrive at fair value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
(513
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(513
|
)
|
|||||||
Balance at December 31, 2015 (94,531,512 common shares outstanding)
|
199,083
|
|
|
945
|
|
|
2,004,507
|
|
|
(657,172
|
)
|
|
(2,838
|
)
|
|
72,039
|
|
|
1,616,564
|
|
|||||||
Reclassification of preferred shares to be redeemed to liability (531,667 shares)
|
(26,583
|
)
|
|
—
|
|
|
17
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
(26,583
|
)
|
|||||||
Conversion of common units to common shares (87,000 shares)
|
—
|
|
|
1
|
|
|
1,166
|
|
|
—
|
|
|
—
|
|
|
(1,167
|
)
|
|
—
|
|
|||||||
Common shares issued under at-the-market program (3,721,227 shares)
|
—
|
|
|
37
|
|
|
109,016
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
109,053
|
|
|||||||
Share-based compensation (158,912 shares issued, net of redemptions)
|
—
|
|
|
2
|
|
|
7,451
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,453
|
|
|||||||
Redemption of vested equity awards
|
—
|
|
|
—
|
|
|
(2,466
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,466
|
)
|
|||||||
Adjustments to noncontrolling interests resulting from changes in ownership of COPLP
|
—
|
|
|
—
|
|
|
(2,158
|
)
|
|
—
|
|
|
—
|
|
|
2,158
|
|
|
—
|
|
|||||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
11,439
|
|
|
1,107
|
|
|
1,997
|
|
|
14,543
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(119,526
|
)
|
|
—
|
|
|
—
|
|
|
(119,526
|
)
|
|||||||
Distributions to owners of common and preferred units in COPLP
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,650
|
)
|
|
(4,650
|
)
|
|||||||
Contributions from noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,244
|
|
|
1,244
|
|
|||||||
Distributions to noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
(16
|
)
|
|||||||
Adjustment to arrive at fair value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
(621
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(621
|
)
|
|||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
(331
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
|||||||
Balance at December 31, 2016 (98,498,651 common shares outstanding)
|
$
|
172,500
|
|
|
$
|
985
|
|
|
$
|
2,116,581
|
|
|
$
|
(765,276
|
)
|
|
$
|
(1,731
|
)
|
|
$
|
71,605
|
|
|
$
|
1,594,664
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
||||
Revenues from real estate operations received
|
$
|
511,338
|
|
|
$
|
501,779
|
|
|
$
|
479,605
|
|
Construction contract and other service revenues received
|
76,824
|
|
|
117,107
|
|
|
89,180
|
|
|||
Property operating expenses paid
|
(197,254
|
)
|
|
(190,281
|
)
|
|
(178,803
|
)
|
|||
Construction contract and other service expenses paid
|
(46,318
|
)
|
|
(124,481
|
)
|
|
(79,271
|
)
|
|||
General, administrative, leasing, business development and land carry costs paid
|
(34,877
|
)
|
|
(38,113
|
)
|
|
(29,521
|
)
|
|||
Interest expense paid
|
(78,158
|
)
|
|
(65,816
|
)
|
|
(79,095
|
)
|
|||
Payments in connection with early extinguishment of debt
|
(654
|
)
|
|
(373
|
)
|
|
(9,017
|
)
|
|||
Interest and other income received
|
960
|
|
|
4,194
|
|
|
607
|
|
|||
Income taxes (paid) refunded
|
(5
|
)
|
|
(8
|
)
|
|
200
|
|
|||
Other
|
682
|
|
|
—
|
|
|
—
|
|
|||
Net cash provided by operating activities
|
232,538
|
|
|
204,008
|
|
|
193,885
|
|
|||
Cash flows from investing activities
|
|
|
|
|
|
|
|
||||
Construction, development and redevelopment
|
(161,519
|
)
|
|
(234,346
|
)
|
|
(200,385
|
)
|
|||
Acquisitions of operating properties and related intangible assets
|
—
|
|
|
(202,866
|
)
|
|
—
|
|
|||
Tenant improvements on operating properties
|
(34,275
|
)
|
|
(29,413
|
)
|
|
(27,037
|
)
|
|||
Other capital improvements on operating properties
|
(26,345
|
)
|
|
(23,147
|
)
|
|
(28,720
|
)
|
|||
Proceeds from dispositions of properties
|
262,866
|
|
|
193,735
|
|
|
57,782
|
|
|||
Proceeds from partial sales of properties, net of related debt
|
43,681
|
|
|
—
|
|
|
—
|
|
|||
Investing receivables funded
|
(48
|
)
|
|
(22
|
)
|
|
(3,731
|
)
|
|||
Investing receivables payments received
|
—
|
|
|
5,114
|
|
|
10,279
|
|
|||
Leasing costs paid
|
(10,296
|
)
|
|
(13,710
|
)
|
|
(16,234
|
)
|
|||
Other
|
(2,615
|
)
|
|
(2,877
|
)
|
|
(1,643
|
)
|
|||
Net cash provided by (used in) investing activities
|
71,449
|
|
|
(307,532
|
)
|
|
(209,689
|
)
|
|||
Cash flows from financing activities
|
|
|
|
|
|
|
|
||||
Proceeds from debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
495,500
|
|
|
522,000
|
|
|
232,000
|
|
|||
Unsecured senior notes
|
—
|
|
|
296,580
|
|
|
297,342
|
|
|||
Other debt proceeds
|
255,000
|
|
|
164,000
|
|
|
11,569
|
|
|||
Repayments of debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
(539,000
|
)
|
|
(561,500
|
)
|
|
(149,000
|
)
|
|||
Scheduled principal amortization
|
(5,395
|
)
|
|
(6,728
|
)
|
|
(6,517
|
)
|
|||
Other debt repayments
|
(323,107
|
)
|
|
(155,307
|
)
|
|
(394,653
|
)
|
|||
Deferred financing costs paid
|
(825
|
)
|
|
(7,522
|
)
|
|
(708
|
)
|
|||
Net proceeds from issuance of common shares
|
109,069
|
|
|
28,567
|
|
|
150,174
|
|
|||
Redemption of preferred shares
|
—
|
|
|
—
|
|
|
(50,000
|
)
|
|||
Common share dividends paid
|
(104,135
|
)
|
|
(103,638
|
)
|
|
(96,330
|
)
|
|||
Preferred share dividends paid
|
(14,210
|
)
|
|
(14,210
|
)
|
|
(16,731
|
)
|
|||
Distributions paid to noncontrolling interests in COPLP
|
(4,619
|
)
|
|
(4,752
|
)
|
|
(5,008
|
)
|
|||
Distributions paid to redeemable noncontrolling interests
|
(15,206
|
)
|
|
(2,993
|
)
|
|
(1,467
|
)
|
|||
Redemption of vested equity awards
|
(2,466
|
)
|
|
(2,462
|
)
|
|
(1,554
|
)
|
|||
Other
|
(5,040
|
)
|
|
5,722
|
|
|
(1,609
|
)
|
|||
Net cash (used in) provided by financing activities
|
(154,434
|
)
|
|
157,757
|
|
|
(32,492
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
149,553
|
|
|
54,233
|
|
|
(48,296
|
)
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
||||
Beginning of year
|
60,310
|
|
|
6,077
|
|
|
54,373
|
|
|||
End of year
|
$
|
209,863
|
|
|
$
|
60,310
|
|
|
$
|
6,077
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Depreciation and other amortization
|
134,870
|
|
|
142,231
|
|
|
138,490
|
|
|||
Impairment losses
|
101,341
|
|
|
23,523
|
|
|
1,419
|
|
|||
Amortization of deferred financing costs and net debt discounts
|
5,885
|
|
|
5,588
|
|
|
5,587
|
|
|||
Increase in deferred rent receivable
|
(145
|
)
|
|
(14,969
|
)
|
|
(3,520
|
)
|
|||
Gain on sales of real estate
|
(40,986
|
)
|
|
(68,047
|
)
|
|
(10,695
|
)
|
|||
Share-based compensation
|
6,843
|
|
|
6,574
|
|
|
6,164
|
|
|||
Loss (gain) on early extinguishment of debt
|
456
|
|
|
(86,028
|
)
|
|
651
|
|
|||
Other
|
(4,295
|
)
|
|
528
|
|
|
(3,242
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
(Increase) decrease in accounts receivable
|
(5,262
|
)
|
|
1,331
|
|
|
(2,011
|
)
|
|||
(Increase) decrease in restricted cash and marketable securities
|
(365
|
)
|
|
(1,241
|
)
|
|
1,352
|
|
|||
(Increase) decrease in prepaid expenses and other assets, net
|
(17,272
|
)
|
|
2,853
|
|
|
(10,126
|
)
|
|||
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
43,163
|
|
|
(3,620
|
)
|
|
25,091
|
|
|||
(Decrease) increase in rents received in advance and security deposits
|
(7,350
|
)
|
|
6,407
|
|
|
(481
|
)
|
|||
Net cash provided by operating activities
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
||||
Increase (decrease) in accrued capital improvements, leasing and other investing activity costs
|
$
|
5,950
|
|
|
$
|
(14,797
|
)
|
|
$
|
(3,779
|
)
|
Increase in property and redeemable noncontrolling interests in connection with property contributed in a joint venture
|
$
|
22,600
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Decrease in redeemable noncontrolling interests and increase in other liabilities in connection with distribution payable to redeemable noncontrolling interest
|
$
|
6,675
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash changes from partial sale of properties, net of debt:
|
|
|
|
|
|
||||||
Decrease in properties, net
|
$
|
(114,597
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Increase in investment in unconsolidated real estate joint venture
|
$
|
25,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Decrease in debt
|
$
|
59,534
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other net decreases in assets and liabilities
|
$
|
3,619
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Debt assumed on acquisition of operating property
|
$
|
—
|
|
|
$
|
55,490
|
|
|
$
|
—
|
|
Other liabilities assumed on acquisition of operating properties
|
$
|
—
|
|
|
$
|
5,179
|
|
|
$
|
—
|
|
Decrease in property in connection with surrender of property in settlement of debt
|
$
|
—
|
|
|
$
|
(82,738
|
)
|
|
$
|
—
|
|
Decrease in debt in connection with surrender of property in settlement of debt
|
$
|
—
|
|
|
$
|
(150,000
|
)
|
|
$
|
—
|
|
Increase in property and redeemable noncontrolling interests in connection with property contribution by a redeemable noncontrolling interest in a joint venture
|
$
|
—
|
|
|
$
|
1,415
|
|
|
$
|
—
|
|
Increase (decrease) in fair value of derivatives applied to accumulated other comprehensive income (loss) and noncontrolling interests
|
$
|
1,315
|
|
|
$
|
(1,140
|
)
|
|
$
|
(4,866
|
)
|
Equity in other comprehensive loss of an equity method investee
|
$
|
(184
|
)
|
|
$
|
(264
|
)
|
|
$
|
—
|
|
Reclassification of preferred shares to be redeemed to liability
|
$
|
26,583
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Dividends/distribution payable
|
$
|
31,335
|
|
|
$
|
30,178
|
|
|
$
|
29,862
|
|
Decrease in noncontrolling interests and increase in shareholders’ equity in connection with the conversion of common units into common shares
|
$
|
1,167
|
|
|
$
|
2,151
|
|
|
$
|
1,843
|
|
Adjustments to noncontrolling interests resulting from changes in COPLP ownership
|
$
|
2,158
|
|
|
$
|
682
|
|
|
$
|
3,382
|
|
Increase (decrease) in redeemable noncontrolling interest and decrease (increase) in equity to carry redeemable noncontrolling interests at fair value
|
$
|
621
|
|
|
$
|
(116
|
)
|
|
$
|
(134
|
)
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Assets
|
|
|
|
|
|
||
Properties, net:
|
|
|
|
|
|
||
Operating properties, net
|
$
|
2,671,831
|
|
|
$
|
2,920,529
|
|
Projects in development or held for future development
|
401,531
|
|
|
429,219
|
|
||
Total properties, net
|
3,073,362
|
|
|
3,349,748
|
|
||
Assets held for sale, net
|
94,654
|
|
|
96,782
|
|
||
Cash and cash equivalents
|
209,863
|
|
|
60,310
|
|
||
Restricted cash and marketable securities
|
2,756
|
|
|
1,953
|
|
||
Investment in unconsolidated real estate joint venture
|
25,548
|
|
|
—
|
|
||
Accounts receivable (net of allowance for doubtful accounts of $603 and $1,525, respectively)
|
34,438
|
|
|
29,167
|
|
||
Deferred rent receivable (net of allowance of $373 and $1,962, respectively)
|
90,219
|
|
|
105,484
|
|
||
Intangible assets on real estate acquisitions, net
|
78,351
|
|
|
98,338
|
|
||
Deferred leasing costs (net of accumulated amortization of $65,988 and $66,364, respectively)
|
41,214
|
|
|
53,868
|
|
||
Investing receivables
|
52,279
|
|
|
47,875
|
|
||
Prepaid expenses and other assets, net
|
72,764
|
|
|
60,024
|
|
||
Total assets
|
$
|
3,775,448
|
|
|
$
|
3,903,549
|
|
Liabilities and equity
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Debt, net
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
Accounts payable and accrued expenses
|
108,682
|
|
|
91,755
|
|
||
Rents received in advance and security deposits
|
29,798
|
|
|
37,148
|
|
||
Distributions payable
|
31,335
|
|
|
30,178
|
|
||
Deferred revenue associated with operating leases
|
12,666
|
|
|
19,758
|
|
||
Interest rate derivatives
|
1,572
|
|
|
3,160
|
|
||
Redeemable preferred units of general partner, 531,667 units outstanding at December 31, 2016
|
26,583
|
|
|
—
|
|
||
Other liabilities
|
43,168
|
|
|
8,016
|
|
||
Total liabilities
|
2,157,805
|
|
|
2,267,767
|
|
||
Commitments and contingencies (Note 19)
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
22,979
|
|
|
19,218
|
|
||
Equity:
|
|
|
|
|
|
||
Corporate Office Properties, L.P.’s equity:
|
|
|
|
|
|
||
Preferred units
|
|
|
|
||||
General partner, preferred units outstanding of 6,900,000 and 7,431,667 at December 31, 2016 and 2015, respectively
|
172,500
|
|
|
199,083
|
|
||
Limited partner, 352,000 preferred units outstanding at December 31, 2016 and 2015
|
8,800
|
|
|
8,800
|
|
||
Common units, 98,498,651 and 94,531,512 held by the general partner and 3,590,391 and 3,677,391 held by limited partners at December 31, 2016 and 2015, respectively
|
1,401,597
|
|
|
1,400,745
|
|
||
Accumulated other comprehensive loss
|
(1,854
|
)
|
|
(2,985
|
)
|
||
Total Corporate Office Properties, L.P.’s equity
|
1,581,043
|
|
|
1,605,643
|
|
||
Noncontrolling interests in subsidiaries
|
13,621
|
|
|
10,921
|
|
||
Total equity
|
1,594,664
|
|
|
1,616,564
|
|
||
Total liabilities, redeemable noncontrolling interest and equity
|
$
|
3,775,448
|
|
|
$
|
3,903,549
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenues
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
417,711
|
|
|
$
|
420,340
|
|
|
$
|
386,396
|
|
Tenant recoveries and other real estate operations revenue
|
108,253
|
|
|
98,724
|
|
|
93,329
|
|
|||
Construction contract and other service revenues
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|||
Total revenues
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|||
Expenses
|
|
|
|
|
|
|
|
||||
Property operating expenses
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|||
Depreciation and amortization associated with real estate operations
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|||
Construction contract and other service expenses
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|||
Impairment losses
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|||
General, administrative and leasing expenses
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|||
Business development expenses and land carry costs
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|||
Total operating expenses
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|||
Operating income
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|||
Interest expense
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|||
Interest and other income
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|||
(Loss) gain on early extinguishment of debt
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|||
(Loss) income from continuing operations before equity in income of unconsolidated entities and income taxes
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|||
Equity in income of unconsolidated entities
|
1,332
|
|
|
62
|
|
|
229
|
|
|||
Income tax expense
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|||
(Loss) income from continuing operations
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|||
Discontinued operations
|
—
|
|
|
156
|
|
|
26
|
|
|||
(Loss) income before gain on sales of real estate
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|||
Gain on sales of real estate
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|||
Net income
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|||
Net income attributable to noncontrolling interests in consolidated entities
|
(3,715
|
)
|
|
(3,520
|
)
|
|
(3,276
|
)
|
|||
Net income attributable to COPLP
|
11,940
|
|
|
185,358
|
|
|
41,930
|
|
|||
Preferred unit distributions
|
(14,957
|
)
|
|
(14,870
|
)
|
|
(16,599
|
)
|
|||
Issuance costs associated with redeemed preferred units
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|||
Net (loss) income attributable to COPLP common unitholders
|
$
|
(3,034
|
)
|
|
$
|
170,488
|
|
|
$
|
23,562
|
|
Net income attributable to COPLP:
|
|
|
|
|
|
|
|
||||
Income from continuing operations
|
$
|
11,940
|
|
|
$
|
185,199
|
|
|
$
|
41,899
|
|
Discontinued operations, net
|
—
|
|
|
159
|
|
|
31
|
|
|||
Net income attributable to COPLP
|
$
|
11,940
|
|
|
$
|
185,358
|
|
|
$
|
41,930
|
|
Basic earnings per common unit (1)
|
|
|
|
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPLP common unitholders
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Diluted earnings per common unit (1)
|
|
|
|
|
|
||||||
(Loss) income from continuing operations
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPLP common unitholders
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Net income
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
Other comprehensive loss
|
|
|
|
|
|
|
||||||
Unrealized losses on interest rate derivatives
|
|
(2,915
|
)
|
|
(4,739
|
)
|
|
(7,799
|
)
|
|||
Losses on interest rate derivatives included in interest expense
|
|
4,230
|
|
|
3,599
|
|
|
2,990
|
|
|||
Losses on interest rate derivatives included in loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
38
|
|
|||
Equity in other comprehensive loss of equity method investee
|
|
(184
|
)
|
|
(264
|
)
|
|
—
|
|
|||
Other comprehensive income (loss)
|
|
1,131
|
|
|
(1,404
|
)
|
|
(4,771
|
)
|
|||
Comprehensive income
|
|
16,786
|
|
|
187,474
|
|
|
40,435
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
|
(3,715
|
)
|
|
(3,720
|
)
|
|
(3,492
|
)
|
|||
Comprehensive income attributable to COPLP
|
|
$
|
13,071
|
|
|
$
|
183,754
|
|
|
$
|
36,943
|
|
|
Limited Partner Preferred Units
|
|
General Partner
Preferred Units
|
|
Common Units
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Noncontrolling Interests in Subsidiaries
|
|
Total Equity
|
|||||||||||||||||||||
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
|
|
||||||||||||||||||
Balance at December 31, 2013
|
352,000
|
|
|
$
|
8,800
|
|
|
9,431,667
|
|
|
$
|
249,083
|
|
|
91,372,212
|
|
|
$
|
1,226,318
|
|
|
$
|
3,605
|
|
|
$
|
9,443
|
|
|
$
|
1,497,249
|
|
Redemption of preferred units resulting from redemption of preferred shares
|
—
|
|
|
—
|
|
|
(2,000,000
|
)
|
|
(50,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(50,000
|
)
|
||||||
Issuance of common units resulting from public issuance of common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,520,000
|
|
|
148,666
|
|
|
—
|
|
|
—
|
|
|
148,666
|
|
||||||
Issuance of common units resulting from exercise of share options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,888
|
|
|
1,489
|
|
|
—
|
|
|
—
|
|
|
1,489
|
|
||||||
Share-based compensation (units net of redemption)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137,735
|
|
|
7,050
|
|
|
—
|
|
|
—
|
|
|
7,050
|
|
||||||
Redemptions of vested equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,554
|
)
|
|
—
|
|
|
—
|
|
|
(1,554
|
)
|
||||||
Comprehensive income
|
—
|
|
|
660
|
|
|
—
|
|
|
15,939
|
|
|
—
|
|
|
25,331
|
|
|
(4,986
|
)
|
|
1,330
|
|
|
38,274
|
|
||||||
Distributions to owners of common and preferred units
|
—
|
|
|
(660
|
)
|
|
—
|
|
|
(15,939
|
)
|
|
—
|
|
|
(102,212
|
)
|
|
—
|
|
|
—
|
|
|
(118,811
|
)
|
||||||
Contributions from noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
||||||
Distributions to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,613
|
)
|
|
(1,613
|
)
|
||||||
Adjustment to arrive at fair value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
—
|
|
|
134
|
|
||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||
Balance at December 31, 2014
|
352,000
|
|
|
8,800
|
|
|
7,431,667
|
|
|
199,083
|
|
|
97,092,835
|
|
|
1,305,219
|
|
|
(1,381
|
)
|
|
9,163
|
|
|
1,520,884
|
|
||||||
Issuance of common units resulting from common shares issued under COPT at-the-market program
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
890,241
|
|
|
26,535
|
|
|
—
|
|
|
—
|
|
|
26,535
|
|
||||||
Issuance of common units resulting from exercise of share options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76,474
|
|
|
2,008
|
|
|
—
|
|
|
—
|
|
|
2,008
|
|
||||||
Share-based compensation (units net of redemption)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
149,353
|
|
|
7,398
|
|
|
—
|
|
|
—
|
|
|
7,398
|
|
||||||
Redemptions of vested equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,462
|
)
|
|
—
|
|
|
—
|
|
|
(2,462
|
)
|
||||||
Comprehensive income
|
—
|
|
|
660
|
|
|
—
|
|
|
14,210
|
|
|
—
|
|
|
170,488
|
|
|
(1,604
|
)
|
|
1,493
|
|
|
185,247
|
|
||||||
Distributions to owners of common and preferred units
|
—
|
|
|
(660
|
)
|
|
—
|
|
|
(14,210
|
)
|
|
—
|
|
|
(108,044
|
)
|
|
—
|
|
|
—
|
|
|
(122,914
|
)
|
||||||
Contributions from noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
300
|
|
||||||
Distributions to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
(35
|
)
|
||||||
Adjustment to arrive at fair value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
116
|
|
||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(513
|
)
|
|
—
|
|
|
—
|
|
|
(513
|
)
|
||||||
Balance at December 31, 2015
|
352,000
|
|
|
8,800
|
|
|
7,431,667
|
|
|
199,083
|
|
|
98,208,903
|
|
|
1,400,745
|
|
|
(2,985
|
)
|
|
10,921
|
|
|
1,616,564
|
|
||||||
Reclassification of preferred units to be redeemed to liability
|
—
|
|
|
—
|
|
|
(531,667
|
)
|
|
(26,583
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,583
|
)
|
||||||
Issuance of common units resulting from common shares issued under COPT at-the-market program
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,721,227
|
|
|
109,053
|
|
|
—
|
|
|
—
|
|
|
109,053
|
|
||||||
Share-based compensation (units net of redemption)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,912
|
|
|
7,453
|
|
|
—
|
|
|
—
|
|
|
7,453
|
|
||||||
Redemptions of vested equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,466
|
)
|
|
—
|
|
|
—
|
|
|
(2,466
|
)
|
||||||
Comprehensive income
|
—
|
|
|
660
|
|
|
—
|
|
|
14,297
|
|
|
—
|
|
|
(3,017
|
)
|
|
1,131
|
|
|
1,472
|
|
|
14,543
|
|
||||||
Distributions to owners of common and preferred units
|
—
|
|
|
(660
|
)
|
|
—
|
|
|
(14,297
|
)
|
|
—
|
|
|
(109,219
|
)
|
|
—
|
|
|
—
|
|
|
(124,176
|
)
|
||||||
Contributions from noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,244
|
|
|
1,244
|
|
||||||
Distributions to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
(16
|
)
|
||||||
Adjustment to arrive at fair value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(621
|
)
|
|
—
|
|
|
—
|
|
|
(621
|
)
|
||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
||||||
Balance at December 31, 2016
|
352,000
|
|
|
$
|
8,800
|
|
|
6,900,000
|
|
|
$
|
172,500
|
|
|
102,089,042
|
|
|
$
|
1,401,597
|
|
|
$
|
(1,854
|
)
|
|
$
|
13,621
|
|
|
$
|
1,594,664
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
||||
Revenues from real estate operations received
|
$
|
511,338
|
|
|
$
|
501,779
|
|
|
$
|
479,605
|
|
Construction contract and other service revenues received
|
76,824
|
|
|
117,107
|
|
|
89,180
|
|
|||
Property operating expenses paid
|
(197,254
|
)
|
|
(190,281
|
)
|
|
(178,803
|
)
|
|||
Construction contract and other service expenses paid
|
(46,318
|
)
|
|
(124,481
|
)
|
|
(79,271
|
)
|
|||
General, administrative, leasing, business development and land carry costs paid
|
(34,877
|
)
|
|
(38,113
|
)
|
|
(29,521
|
)
|
|||
Interest expense paid
|
(78,158
|
)
|
|
(65,816
|
)
|
|
(79,095
|
)
|
|||
Payments in connection with early extinguishment of debt
|
(654
|
)
|
|
(373
|
)
|
|
(9,017
|
)
|
|||
Interest and other income received
|
960
|
|
|
4,194
|
|
|
607
|
|
|||
Income taxes (paid) refunded
|
(5
|
)
|
|
(8
|
)
|
|
200
|
|
|||
Other
|
682
|
|
|
—
|
|
|
—
|
|
|||
Net cash provided by operating activities
|
232,538
|
|
|
204,008
|
|
|
193,885
|
|
|||
Cash flows from investing activities
|
|
|
|
|
|
|
|
||||
Construction, development and redevelopment
|
(161,519
|
)
|
|
(234,346
|
)
|
|
(200,385
|
)
|
|||
Acquisitions of operating properties and related intangible assets
|
—
|
|
|
(202,866
|
)
|
|
—
|
|
|||
Tenant improvements on operating properties
|
(34,275
|
)
|
|
(29,413
|
)
|
|
(27,037
|
)
|
|||
Other capital improvements on operating properties
|
(26,345
|
)
|
|
(23,147
|
)
|
|
(28,720
|
)
|
|||
Proceeds from dispositions of properties
|
262,866
|
|
|
193,735
|
|
|
57,782
|
|
|||
Proceeds from partial sales of properties, net of related debt
|
43,681
|
|
|
—
|
|
|
—
|
|
|||
Investing receivables funded
|
(48
|
)
|
|
(22
|
)
|
|
(3,731
|
)
|
|||
Investing receivables payments received
|
—
|
|
|
5,114
|
|
|
10,279
|
|
|||
Leasing costs paid
|
(10,296
|
)
|
|
(13,710
|
)
|
|
(16,234
|
)
|
|||
Other
|
(2,615
|
)
|
|
(2,877
|
)
|
|
(1,643
|
)
|
|||
Net cash provided by (used in) investing activities
|
71,449
|
|
|
(307,532
|
)
|
|
(209,689
|
)
|
|||
Cash flows from financing activities
|
|
|
|
|
|
|
|
||||
Proceeds from debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
495,500
|
|
|
522,000
|
|
|
232,000
|
|
|||
Unsecured senior notes
|
—
|
|
|
296,580
|
|
|
297,342
|
|
|||
Other debt proceeds
|
255,000
|
|
|
164,000
|
|
|
11,569
|
|
|||
Repayments of debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
(539,000
|
)
|
|
(561,500
|
)
|
|
(149,000
|
)
|
|||
Scheduled principal amortization
|
(5,395
|
)
|
|
(6,728
|
)
|
|
(6,517
|
)
|
|||
Other debt repayments
|
(323,107
|
)
|
|
(155,307
|
)
|
|
(394,653
|
)
|
|||
Deferred financing costs paid
|
(825
|
)
|
|
(7,522
|
)
|
|
(708
|
)
|
|||
Net proceeds from issuance of common units
|
109,069
|
|
|
28,567
|
|
|
150,174
|
|
|||
Redemption of preferred units
|
—
|
|
|
—
|
|
|
(50,000
|
)
|
|||
Common unit distributions paid
|
(108,094
|
)
|
|
(107,730
|
)
|
|
(100,678
|
)
|
|||
Preferred unit distributions paid
|
(14,870
|
)
|
|
(14,870
|
)
|
|
(17,391
|
)
|
|||
Distributions paid to redeemable noncontrolling interests
|
(15,206
|
)
|
|
—
|
|
|
—
|
|
|||
Redemption of vested equity awards
|
(2,466
|
)
|
|
(2,462
|
)
|
|
(1,554
|
)
|
|||
Other
|
(5,040
|
)
|
|
2,729
|
|
|
(3,076
|
)
|
|||
Net cash (used in) provided by financing activities
|
(154,434
|
)
|
|
157,757
|
|
|
(32,492
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
149,553
|
|
|
54,233
|
|
|
(48,296
|
)
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
||||
Beginning of year
|
60,310
|
|
|
6,077
|
|
|
54,373
|
|
|||
End of year
|
$
|
209,863
|
|
|
$
|
60,310
|
|
|
$
|
6,077
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Depreciation and other amortization
|
134,870
|
|
|
142,231
|
|
|
138,490
|
|
|||
Impairment losses
|
101,341
|
|
|
23,523
|
|
|
1,419
|
|
|||
Amortization of deferred financing costs and net debt discounts
|
5,885
|
|
|
5,588
|
|
|
5,587
|
|
|||
Increase in deferred rent receivable
|
(145
|
)
|
|
(14,969
|
)
|
|
(3,520
|
)
|
|||
Gain on sales of real estate
|
(40,986
|
)
|
|
(68,047
|
)
|
|
(10,695
|
)
|
|||
Share-based compensation
|
6,843
|
|
|
6,574
|
|
|
6,164
|
|
|||
Loss (gain) on early extinguishment of debt
|
456
|
|
|
(86,028
|
)
|
|
651
|
|
|||
Other
|
(4,295
|
)
|
|
528
|
|
|
(3,242
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
(Increase) decrease in accounts receivable
|
(5,262
|
)
|
|
1,331
|
|
|
(2,011
|
)
|
|||
Increase in restricted cash and marketable securities
|
(691
|
)
|
|
(1,360
|
)
|
|
(234
|
)
|
|||
(Increase) decrease in prepaid expenses and other assets, net
|
(17,272
|
)
|
|
2,853
|
|
|
(10,126
|
)
|
|||
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
43,489
|
|
|
(3,501
|
)
|
|
26,677
|
|
|||
(Decrease) increase in rents received in advance and security deposits
|
(7,350
|
)
|
|
6,407
|
|
|
(481
|
)
|
|||
Net cash provided by operating activities
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
||||
Increase (decrease) in accrued capital improvements, leasing and other investing activity costs
|
$
|
5,950
|
|
|
$
|
(14,797
|
)
|
|
$
|
(3,779
|
)
|
Increase in property and redeemable noncontrolling interests in connection with property contributed in a joint venture
|
$
|
22,600
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Decrease in redeemable noncontrolling interests and increase in other liabilities in connection with distribution payable to redeemable noncontrolling interest
|
$
|
6,675
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash changes from partial sale of properties, net of debt:
|
|
|
|
|
|
||||||
Decrease in properties, net
|
$
|
(114,597
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Increase in investment in unconsolidated real estate joint venture
|
$
|
25,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Decrease in debt
|
$
|
59,534
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other net decreases in assets and liabilities
|
$
|
3,619
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Debt assumed on acquisition of operating property
|
$
|
—
|
|
|
$
|
55,490
|
|
|
$
|
—
|
|
Other liabilities assumed on acquisition of operating properties
|
$
|
—
|
|
|
$
|
5,179
|
|
|
$
|
—
|
|
Decrease in property in connection with surrender of property in settlement of debt
|
$
|
—
|
|
|
$
|
(82,738
|
)
|
|
$
|
—
|
|
Decrease in debt in connection with surrender of property in settlement of debt
|
$
|
—
|
|
|
$
|
(150,000
|
)
|
|
$
|
—
|
|
Increase in property and redeemable noncontrolling interests in connection with property contribution by a redeemable noncontrolling interest in a joint venture
|
$
|
—
|
|
|
$
|
1,415
|
|
|
$
|
—
|
|
Increase (decrease) in fair value of derivatives applied to accumulated other comprehensive income (loss) and noncontrolling interests
|
$
|
1,315
|
|
|
$
|
(1,140
|
)
|
|
$
|
(4,866
|
)
|
Equity in other comprehensive loss of an equity method investee
|
$
|
(184
|
)
|
|
$
|
(264
|
)
|
|
$
|
—
|
|
Reclassification of preferred units to be redeemed to liability
|
$
|
26,583
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Distributions payable
|
$
|
31,335
|
|
|
$
|
30,178
|
|
|
$
|
29,862
|
|
Increase (decrease) in redeemable noncontrolling interest and decrease (increase) in equity to carry redeemable noncontrolling interests at fair value
|
$
|
621
|
|
|
$
|
(116
|
)
|
|
$
|
(134
|
)
|
•
|
164
operating office properties totaling
17.2 million
square feet, including
13
triple-net leased, single-tenant data center properties. We owned
six
of these properties through an unconsolidated real estate joint venture;
|
•
|
11
office properties under construction or redevelopment that we estimate will total approximately
1.4 million
square feet upon completion, including
three
partially operational properties and
two
properties completed but held for future lease to the United States Government;
|
•
|
1,028
acres of land controlled for future development that we believe could be developed into approximately
12.2 million
square feet and an additional
199
acres of other land; and
|
•
|
a wholesale data center with a critical load of
19.25
megawatts.
|
•
|
the reported amounts of assets and liabilities in our consolidated balance sheets at the dates of the financial statements;
|
•
|
the disclosure of contingent assets and liabilities at the dates of the financial statements; and
|
•
|
the reported amounts of revenues and expenses in our consolidated statements of operations during the reporting periods.
|
•
|
properties based on a valuation performed under the assumption that the property is vacant upon acquisition (the “if-vacant value”). The if-vacant value is allocated between land and buildings or, in the case of properties under development, construction in progress. We also allocate additional amounts to properties for in-place tenant improvements based on our estimate of improvements per square foot provided under market leases that would be attributable to the remaining non-cancelable terms of the respective leases;
|
•
|
above- and below-market lease intangible assets or liabilities based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between: (1) the contractual amounts to be received pursuant to the in-place leases; and (2) our estimate of fair market lease rates for the corresponding space, measured over a period equal to the remaining non-cancelable term of the lease. The capitalized above- and below-market lease values are amortized as adjustments to rental revenue over the remaining lease terms of the respective leases, and to renewal periods in the case of below-market leases;
|
•
|
in-place lease value based on our estimates of: (1) the present value of additional income to be realized as a result of leases being in place on the acquired properties; and (2) costs to execute similar leases. Our estimate of additional income to be realized includes carrying costs, such as real estate taxes, insurance and other operating expenses, and revenues during the expected lease-up periods considering current market conditions. Our estimate of costs to execute similar leases includes leasing commissions, legal and other related costs;
|
•
|
tenant relationship value based on our evaluation of the specific characteristics of each tenant’s lease and our overall relationship with that respective tenant. Characteristics we consider in determining these values include the nature and extent of our existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals, among other factors; and
|
•
|
above- and below- market cost arrangements (such as real estate tax treaties or above- or below- market ground leases) based on the present value of the expected benefit from any such arrangements in place on the property at the time of acquisition.
|
Asset Type
|
|
Amortization Period
|
Above- and below-market leases
|
|
Related lease terms
|
In-place lease value
|
|
Related lease terms
|
Tenant relationship value
|
|
Estimated period of time that tenant will lease space in property
|
Above- and below-market cost arrangements
|
|
Term of arrangements
|
|
|
Estimated Useful Lives
|
Buildings and building improvements
|
|
10-40 years
|
Land improvements
|
|
10-20 years
|
Tenant improvements on operating properties
|
|
Related lease term
|
Equipment and personal property
|
|
3-10 years
|
|
|
Common Shares
|
|
Preferred Shares
|
||||||||||||||
|
|
For the Years Ended December 31,
|
|
For the Years Ended December 31,
|
||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
|
2014
|
||||||
Ordinary income
|
|
48.0
|
%
|
|
38.3
|
%
|
|
64.5
|
%
|
|
100
|
%
|
|
38.3
|
%
|
|
90.9
|
%
|
Long-term capital gain
|
|
0.0
|
%
|
|
61.7
|
%
|
|
6.5
|
%
|
|
0.0
|
%
|
|
61.7
|
%
|
|
9.1
|
%
|
Return of capital
|
|
52.0
|
%
|
|
0.0
|
%
|
|
29.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
•
|
Construction contract revenue: We reviewed our historical construction management arrangements and related contracts. Based on this review, we believe that we will account for these arrangements using the percentage of completion method, which is the method we have used in most cases historically. We do not currently believe that the resulting effect of the change will be material.
|
•
|
Sales of real estate: The new guidance requires recognition of a sale of real estate and resulting gain or loss when control transfers and the buyer has the ability to direct use of, or obtain substantially all of the remaining benefit from, the asset (which generally will occur on the closing date); the factor of continuing involvement is no longer a specific consideration for the timing of recognition. The new guidance also eliminates the need to consider adequacy of buyer investment, which was replaced by additional judgments regarding collectability and intent and/or ability to pay. Since all but
one
of our sale transactions previously met the criteria for immediate gain recognition under existing guidance, we do not believe that the recognition pattern for these transactions will be changed by the new guidance. Our one sale transaction that did not meet the criteria for immediate full recognition under the previous standard was our contribution of data center properties into a newly-formed joint venture in July 2016, as discussed further in Notes 5 and 6. We believe that this transaction, which was accounted for as a partial sale under existing guidance, would meet the criteria for immediate full gain recognition under the new guidance; this would result in an additional
$18 million
in income being recognizable in 2016 under the new guidance that is currently being amortized into income in future periods under existing guidance.
|
•
|
Real estate revenue associated with executory costs and other non-lease components: Once the new guidance setting forth principles for the recognition, measurement, presentation and disclosure of leases (discussed below) goes into effect, we believe that the new revenue standard may apply to executory costs and other components of revenue due under leases that are deemed to be non-lease components (such as common area maintenance and provision of utilities), even when the revenue for such activities is not separately stipulated in the lease. In that case, then revenue from these items previously recognized on a straight-line basis under current lease guidance would be recognized under the new revenue guidance as the related services are delivered. As a result, while the total revenue recognized over time would not differ under the new guidance, the recognition pattern would be different. We are in the process of evaluating the significance of the difference in the recognition pattern that would result from this change.
|
•
|
Real estate leases in which we are the lessor:
|
◦
|
Balance sheet reporting: We believe that we will apply an approach under the new guidance that is similar to the current accounting for operating leases, in which we will continue to recognize the underlying leased asset as property on our balance sheet.
|
◦
|
Deferral of compensation-related lease costs: Under the new lease guidance, lessors may only capitalize their incremental direct costs of leasing. As a result, we believe that we will no longer be able to defer the recognition of compensation-related costs in connection with new or extended tenant leases; these deferrals totaled
$1.1 million
in
2016
,
$1.2 million
in
2015
and
$1.3 million
in
2014
.
|
◦
|
Lease revenue reporting: As discussed in further detail above in connection with the new revenue guidance, we believe that the new revenue standard may apply to executory costs and other components of revenue deemed to be non-lease components (such as common area maintenance and provision of utilities), even when the revenue for such activities is not separately stipulated in the lease. In that case, we would need to separate the lease components of revenue due under leases from the non-lease components. Under the new guidance, we would continue to recognize the lease components of lease revenue on a straight-line basis over our respective lease terms as we do under prior guidance. However, we would recognize the non-lease components under the new revenue guidance as the related services are delivered. As discussed above, we are in the process of evaluating the significance of the difference in the recognition pattern that would result from this change.
|
•
|
Leases in which we are the lessee:
|
◦
|
Our most significant leases as lessee are ground leases we have for certain properties; as of
December 31, 2016
, our future minimum rental payments under these leases totaled
$90.9 million
, with various expiration dates extending to the year 2100. While we are still in the process of evaluating these leases under the new guidance, we believe that we will be required to recognize a right-of-use asset and a lease liability for the present value of these minimum lease payments. We believe that these leases most likely will be classified as finance leases under the new guidance; as a result, the interest component of each lease payment would be recorded as interest expense and the right-of-use asset would be amortized into expense using the straight-line method over the life of the lease.
|
Description
|
|
Quoted Prices in
Active Markets for Identical Assets(Level 1) |
|
Significant Other
Observable Inputs(Level 2) |
|
Significant
Unobservable Inputs(Level 3) |
|
Total
|
||||||||
December 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Marketable securities in deferred compensation plan (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mutual funds
|
|
$
|
5,346
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,346
|
|
Other
|
|
91
|
|
|
—
|
|
|
—
|
|
|
91
|
|
||||
Interest rate derivatives (2)
|
|
—
|
|
|
158
|
|
|
—
|
|
|
158
|
|
||||
Total assets
|
|
$
|
5,437
|
|
|
$
|
158
|
|
|
$
|
—
|
|
|
$
|
5,595
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deferred compensation plan liability (3)
|
|
$
|
—
|
|
|
$
|
5,437
|
|
|
$
|
—
|
|
|
$
|
5,437
|
|
Interest rate derivatives
|
|
—
|
|
|
1,572
|
|
|
—
|
|
|
1,572
|
|
||||
Redeemable preferred shares of beneficial interest (4)
|
|
—
|
|
|
26,583
|
|
|
—
|
|
|
26,583
|
|
||||
Total liabilities
|
|
$
|
—
|
|
|
$
|
33,592
|
|
|
$
|
—
|
|
|
$
|
33,592
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2015:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Marketable securities in deferred compensation plan (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mutual funds
|
|
$
|
5,658
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,658
|
|
Other
|
|
105
|
|
|
—
|
|
|
—
|
|
|
105
|
|
||||
Interest rate derivatives (2)
|
|
—
|
|
|
53
|
|
|
—
|
|
|
53
|
|
||||
Total assets
|
|
$
|
5,763
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
5,816
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deferred compensation plan liability (3)
|
|
$
|
—
|
|
|
$
|
5,763
|
|
|
$
|
—
|
|
|
$
|
5,763
|
|
Interest rate derivatives
|
|
—
|
|
|
3,160
|
|
|
—
|
|
|
3,160
|
|
||||
Total liabilities
|
|
$
|
—
|
|
|
$
|
8,923
|
|
|
$
|
—
|
|
|
$
|
8,923
|
|
Description
|
|
Quoted Prices in
Active Markets for Identical Assets(Level 1) |
|
Significant Other
Observable Inputs(Level 2) |
|
Significant
Unobservable Inputs(Level 3) |
|
Total
|
||||||||
December 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivatives (1)
|
|
$
|
—
|
|
|
$
|
158
|
|
|
$
|
—
|
|
|
$
|
158
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
1,572
|
|
|
$
|
—
|
|
|
$
|
1,572
|
|
Redeemable preferred units of general partner (2)
|
|
—
|
|
|
26,583
|
|
|
—
|
|
|
26,583
|
|
||||
Total liabilities
|
|
$
|
—
|
|
|
$
|
28,155
|
|
|
$
|
—
|
|
|
$
|
28,155
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2015:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivatives (1)
|
|
$
|
—
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
53
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivatives
|
|
$
|
—
|
|
|
$
|
3,160
|
|
|
$
|
—
|
|
|
$
|
3,160
|
|
•
|
$34.4 million
on operating properties in Aberdeen (included in our Other segment). After shortening our estimated holding period for these properties, we determined that the carrying amount of the properties would not likely be recovered from the operation and eventual dispositions of the properties during the shortened holding period. Accordingly, we adjusted the properties to their estimated fair values;
|
•
|
$4.4 million
on land in Aberdeen. In performing our analysis related to the operating properties in Aberdeen, we determined that the weakening leasing and overall commercial real estate conditions in that market indicated that our land holdings in the market may be impaired. As a result, we determined that the carrying amount of the land was not recoverable and adjusted the land to its estimated fair value;
|
•
|
$8.2 million
on land in Frederick, Maryland. We determined that the carrying amount of the land would not likely be recovered from its sale and adjusted the land to its estimated fair value;
|
•
|
$14.1 million
on operating properties in our Northern Virginia and Fort Meade/BW Corridor sub-segments that we reclassified to held for sale during the period whose carrying amounts exceeded their estimated fair values less costs to sell;
|
•
|
$6.2 million
on the property in Greater Philadelphia (included in our Regional Office segment) that we reclassified to held for sale during the period and adjusted to fair value less costs to sell; and
|
•
|
$2.4 million
primarily on land in Colorado Springs and operating properties in White Marsh, Maryland (“White Marsh”) (included in our Regional Office Segment) classified as held for sale whose carrying amounts exceeded their estimated fair values less costs to sell based on updated negotiations with prospective buyers.
|
•
|
$13.3 million
on the operating property in our Northern Virginia Defense/IT sub-segment. Communication with a major tenant in the building during the quarter led us to conclude that there was significant uncertainty with respect to the tenant renewing its lease expiring in 2019. As a result of this information and continuing sub-market weakness, we determined that this property no longer met our long-term hold strategy and we placed it into our asset sales program. Accordingly, we adjusted the carrying amount of the property to its estimated fair value less costs to sell; and
|
•
|
$2.9 million
on the other properties that we reclassified as held for sale, primarily associated with a land parcel in White Marsh. As of June 30, 2016, this land was under a sales contract subject to a re-zoning contingency. During the third quarter, we were denied favorable re-zoning and the contract was canceled. As a result, we determined this property will be sold as is, reclassified it to held for sale and adjusted its carrying value to its estimated fair value less costs to sell.
|
|
|
Fair Values as of December 31, 2016
|
|
||||||||||||||
|
|
Quoted Prices in
|
|
|
|
Significant
|
|
|
|
||||||||
|
|
Active Markets for
|
|
Significant Other
|
|
Unobservable
|
|
|
|
||||||||
|
|
Identical Assets
|
|
Observable Inputs
|
|
Inputs
|
|
|
|
||||||||
Description
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets held for sale, net
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,685
|
|
|
$
|
79,685
|
|
|
Valuation Technique
|
|
Fair Values on
Measurement Date
|
|
Unobservable Input
|
|
Range (Weighted Average)
|
||
Discounted cash flow
|
|
$
|
77,203
|
|
|
Discount rate
|
|
9.3% - 11.3% (9.9%)
|
|
|
|
|
Terminal capitalization rate
|
|
7.8% - 8.5% (8.1%)
|
||
Yield analyses
|
|
$
|
2,482
|
|
|
Investor yield requirement
|
|
9.0% (1)
|
•
|
$12.8 million
on land in Colorado Springs. We classified some of this land as held for sale in the fourth quarter of 2015, at which time we adjusted the land to its estimated fair value less costs to sell. Due to the impairment loss on the land held for sale, we updated our estimates of fair value for other land owned in Colorado Springs and determined that the carrying value of some of this land exceeded such land’s estimated fair value, which resulted in recognition of an additional impairment loss;
|
•
|
$6.6 million
on land in Aberdeen. After concluding during the fourth quarter that we no longer expected to develop operating properties on the land, we determined that the carrying amount of the land would not likely be recovered from the sale of this property over the likely remaining holding period. Accordingly, we adjusted the land to its estimated fair value;
|
•
|
$2.6 million
on operating properties in White Marsh (included in our Regional Office segment) that we decided to sell and whose carrying amounts exceeded their estimated fair values less costs to sell. These properties were reclassified as held for sale during the year; and
|
•
|
$1.3 million
on an operating property in Northern Virginia (included in our Regional Office segment) that we sold on July 27, 2015 following receipt of an unsolicited offer. This property’s carrying value exceeded its fair value less costs to sell.
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Land
|
$
|
433,311
|
|
|
$
|
463,305
|
|
Buildings and improvements
|
2,944,905
|
|
|
3,157,587
|
|
||
Less: Accumulated depreciation
|
(706,385
|
)
|
|
(700,363
|
)
|
||
Operating properties, net
|
$
|
2,671,831
|
|
|
$
|
2,920,529
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Land
|
$
|
195,521
|
|
|
$
|
207,774
|
|
Development in progress, excluding land
|
206,010
|
|
|
221,445
|
|
||
Projects in development or held for future development
|
$
|
401,531
|
|
|
$
|
429,219
|
|
•
|
as of
December 31, 2016
:
eight
operating properties in White Marsh (included primarily in our Regional Office segment);
one
operating property in our Northern Virginia Defense/IT sub-segment; and land in White Marsh and Northern Virginia; and
|
•
|
as of
December 31, 2015
:
13
operating properties in White Marsh (included in our Regional Office segment);
two
operating properties in San Antonio, Texas (included in our Other segment); and land in Northern Virginia and Colorado Springs.
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Properties, net
|
$
|
85,402
|
|
|
$
|
90,188
|
|
Deferred rent receivable
|
4,241
|
|
|
2,891
|
|
||
Intangible assets on real estate acquisitions, net
|
338
|
|
|
1,591
|
|
||
Deferred leasing costs, net
|
3,636
|
|
|
1,391
|
|
||
Lease incentives, net
|
1,037
|
|
|
721
|
|
||
Assets held for sale, net
|
$
|
94,654
|
|
|
$
|
96,782
|
|
Project Name
|
|
City, State
|
|
Segment
|
|
Date of Disposition
|
|
Number of Buildings
|
|
Total Rentable Square Feet
|
|
Transaction Value
|
|
Gain on Disposition
|
||||||
Arborcrest Corporate Campus (1)
|
|
Philadelphia, PA
|
|
Regional Office
|
|
8/4/2016
|
|
4
|
|
|
654,000
|
|
|
$
|
142,800
|
|
|
$
|
4,742
|
|
8003 Corporate Drive
|
|
White Marsh, MD
|
|
Regional Office
|
|
8/17/2016
|
|
1
|
|
|
18,000
|
|
|
2,400
|
|
|
—
|
|
||
1341 & 1343 Ashton Road
|
|
Hanover, MD
|
|
Fort Meade/BW Corridor
|
|
9/9/2016
|
|
2
|
|
|
25,000
|
|
|
2,900
|
|
|
848
|
|
||
8007, 8013, 8015, 8019 and 8023-8027 Corporate Drive (1)
|
|
White Marsh, MD
|
|
Regional Office
|
|
9/21/2016
|
|
5
|
|
|
130,000
|
|
|
14,513
|
|
|
1,906
|
|
||
1302, 1304 and 1306 Concourse Drive
|
|
Linthicum, MD
|
|
Fort Meade/BW Corridor
|
|
9/29/2016
|
|
3
|
|
|
299,000
|
|
|
48,100
|
|
|
8,375
|
|
||
2900 Towerview Road
|
|
Herndon, VA
|
|
Northern Virginia Defense/IT
|
|
10/19/2016
|
|
1
|
|
|
151,000
|
|
|
12,100
|
|
|
—
|
|
||
4940 Campbell Boulevard
|
|
White Marsh, MD
|
|
Regional Office
|
|
11/17/2016
|
|
1
|
|
|
50,000
|
|
|
5,200
|
|
|
—
|
|
||
1560 A and B Cable Ranch Road
|
|
San Antonio, TX
|
|
Other
|
|
11/30/2016
|
|
2
|
|
|
120,000
|
|
|
10,300
|
|
|
—
|
|
||
1331 Ashton Road
|
|
Hanover, MD
|
|
Fort Meade/BW Corridor
|
|
12/19/2016
|
|
1
|
|
|
29,000
|
|
|
2,625
|
|
|
—
|
|
||
900 Elkridge Landing Road
|
|
Linthicum, MD
|
|
Fort Meade/BW Corridor
|
|
12/22/2016
|
|
1
|
|
|
101,000
|
|
|
7,800
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
21
|
|
|
1,577,000
|
|
|
$
|
248,738
|
|
|
$
|
15,871
|
|
•
|
a
50%
interest in
six
triple-net leased, single-tenant data center properties in Virginia by contributing them into a newly-formed joint venture, GI-COPT DC Partnership LLC (“GI-COPT”), for an aggregate property value of
$147.6 million
on July 21, 2016. We obtained
$60.0 million
in non-recourse mortgage loans on the properties through the joint venture immediately prior to the sale of our interest and received the net proceeds. Our partner in the joint venture acquired the
50%
interest in the joint venture from us for
$44.3 million
. We account for our
50%
interest in the joint venture using the equity method of accounting as described further in Note 6. We recognized a gain on the sale of our interest of
$17.9 million
; and
|
•
|
other land for
$21.8 million
and recognized a gain on sale of
$7.2 million
.
|
•
|
250 W. Pratt Street, a
367,000
square foot office property in Baltimore, Maryland (included in our Regional Office segment) that was
96.2%
leased, for
$61.8 million
on March 19, 2015;
|
•
|
2600 Park Tower Drive, a
237,000
square foot office property in Vienna, Virginia (included in our Northern Virginia Defense/IT segment) that was
100%
leased, for
$80.5 million
on April 15, 2015; and
|
•
|
100 Light Street, a
558,000
square foot office property in Baltimore, Maryland (included in our Regional Office segment) that was
93.5%
leased, and its structured parking garage, 30 Light Street, for
$121.2 million
on August 7, 2015. In connection with that acquisition, we assumed a
$55.0 million
mortgage loan with a fair value at assumption of
$55.5 million
.
|
Land, operating properties
|
|
$
|
55,076
|
|
Building and improvements
|
|
139,540
|
|
|
Intangible assets on real estate acquisitions
|
|
75,729
|
|
|
Total assets
|
|
270,345
|
|
|
Below-market leases
|
|
(6,808
|
)
|
|
Total acquisition cost
|
|
$
|
263,537
|
|
|
|
|
Weighted Average Amortization Period (in Years)
|
||
Tenant relationship value
|
$
|
31,183
|
|
|
12
|
In-place lease value
|
35,139
|
|
|
7
|
|
Above-market leases
|
6,720
|
|
|
4
|
|
Below-market cost arrangements
|
2,687
|
|
|
40
|
|
|
$
|
75,729
|
|
|
10
|
•
|
revenues of
$36.9 million
in
2016
and
$20.2 million
in
2015
; and
|
•
|
net income from continuing operations of
$2.2 million
in
2016
and
$1.2 million
in
2015
.
|
|
|
For the Year Ended December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(Unaudited)
|
||||||
Pro forma total revenues
|
|
$
|
641,982
|
|
|
$
|
623,013
|
|
Pro forma net income attributable to COPT common shareholders
|
|
$
|
167,079
|
|
|
$
|
20,796
|
|
Pro forma EPS:
|
|
|
|
|
||||
Basic
|
|
$
|
1.77
|
|
|
$
|
0.23
|
|
Diluted
|
|
$
|
1.77
|
|
|
$
|
0.23
|
|
Project Name
|
|
City, State
|
|
Segment
|
|
Date of Disposition
|
|
Number of Buildings
|
|
Total Rentable Square Feet
|
|
Transaction Value (1)
|
|
Gain on Disposition
|
||||||
1550 Westbranch Drive
|
|
McLean, VA
|
|
Regional Office
|
|
7/27/2015
|
|
1
|
|
|
160,000
|
|
|
$
|
27,800
|
|
|
$
|
—
|
|
15000 and 15010 Conference Center Drive
|
|
Chantilly, VA
|
|
Northern Virginia Defense/IT
|
|
8/28/2015
|
|
2
|
|
|
665,000
|
|
|
167,335
|
|
|
—
|
|
||
13200 Woodland Park Road
|
|
Herndon, VA
|
|
Regional Office
|
|
10/27/2015
|
|
1
|
|
|
397,000
|
|
|
84,000
|
|
|
42,515
|
|
||
9900, 9910 and 9920 Franklin Square Drive
|
|
White Marsh, MD
|
|
Regional Office
|
|
11/9/2015
|
|
3
|
|
|
135,000
|
|
|
24,150
|
|
|
6,468
|
|
||
9690 Deereco Road and 375 W. Padonia Road
|
|
Timonium, MD
|
|
Regional Office
|
|
12/17/2015
|
|
2
|
|
|
240,000
|
|
|
44,500
|
|
|
15,050
|
|
||
|
|
|
|
|
|
|
|
9
|
|
|
1,597,000
|
|
|
$
|
347,785
|
|
|
$
|
64,033
|
|
(1)
|
Each of these properties were sold except for 15000 and 15010 Conference Center Drive, the disposition of which was completed in connection with a debt extinguishment, as discussed further below.
|
Project Name
|
|
City, State
|
|
Segment
|
|
Date of Sale
|
|
Number of Buildings
|
|
Total Rentable Square Feet
|
|
Transaction Value
|
|
Gain on Disposition
|
||||||
4969 and 4979 Mercantile Road
|
|
White Marsh, MD
|
|
Regional Office
|
|
7/14/2014
|
|
2
|
|
|
97,000
|
|
|
$
|
5,960
|
|
|
$
|
2,124
|
|
9930 and 9940 Franklin Square
|
|
White Marsh, MD
|
|
Regional Office
|
|
7/30/2014
|
|
2
|
|
|
72,000
|
|
|
10,475
|
|
|
2,303
|
|
||
5020, 5022, 5024 and 5026 Campbell Boulevard
|
|
White Marsh, MD
|
|
Regional Office
|
|
8/4/2014
|
|
4
|
|
|
134,000
|
|
|
12,400
|
|
|
666
|
|
||
|
|
|
|
|
|
|
|
8
|
|
|
303,000
|
|
|
$
|
28,835
|
|
|
$
|
5,093
|
|
|
|
|
Nominal
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Ownership
|
|
|
|
December 31, 2016
|
(1)
|
|||||||||
|
Date
|
|
% as of
|
|
|
|
Total
|
|
Encumbered
|
|
Total
|
||||||
|
Acquired
|
|
12/31/2016
|
|
Nature of Activity
|
|
Assets
|
|
Assets
|
|
Liabilities
|
||||||
LW Redstone Company, LLC
|
3/23/2010
|
|
85%
|
|
Development and operation of real estate (2)
|
|
$
|
156,745
|
|
|
$
|
79,215
|
|
|
$
|
51,207
|
|
M Square Associates, LLC
|
6/26/2007
|
|
50%
|
|
Development and operation of real estate (3)
|
|
68,900
|
|
|
46,563
|
|
|
45,966
|
|
|||
Stevens Investors, LLC
|
8/11/2015
|
|
95%
|
|
Development of real estate (4)
|
|
40,925
|
|
|
—
|
|
|
6,993
|
|
|||
|
|
|
|
|
|
|
$
|
266,570
|
|
|
$
|
125,778
|
|
|
$
|
104,166
|
|
•
|
For LW Redstone, LLC, we anticipate funding certain infrastructure costs (up to a maximum of
$76.0 million
excluding accrued interest thereon) due to be reimbursed by the City of Huntsville as discussed further in Note 8. As of
December 31, 2016
, we had advanced
$37.2 million
to the City to fund such costs (excluding accrued interest; the aggregate amount outstanding under these notes, including accrued interest, was
$49.3 million
as of
December 31, 2016
and is included in investing receivables on our consolidated balance sheets). We also expect to fund additional
|
•
|
cumulative preferred returns on capital invested to fund the project’s infrastructure costs on a pro rata basis to us and our partner;
|
•
|
cumulative preferred returns on our capital invested to fund the project’s vertical construction;
|
•
|
return of our invested capital;
|
•
|
return of our partner’s capital;
|
•
|
any remaining residual
85%
to us and
15%
to our partner.
|
•
|
For M Square Associates, LLC, net cash flows of this entity will be distributed to the partners as follows: (1) member loans and accrued interest; (2) our preferred return and capital contributions used to fund infrastructure costs; (3) the partners’ preferred returns and capital contributions used to fund all other costs, including the base land value credit, in proportion to the accrued returns and capital accounts; and (4) residual amounts distributed
50%
to each member.
|
•
|
For Stevens Investors, LLC, net cash flows of this entity will be distributed to the partners as follows: (1) member loans and accrued interest; (2) pro rata return of the partners’ capital; (3) pro rata return of the partners’ respective unpaid preferred returns; and (4) varying splits of
85%
to
60%
to us and the balance to our partners as we reach specified return hurdles. Our partners have the right to require us to acquire some or all of their interests for fair value for a defined period of time following the construction completion and stabilization (as defined in the operating agreement) of the joint venture’s office property; accordingly, we classify the fair value of our partners’ interest as redeemable noncontrolling interests in the mezzanine section of our consolidated balance sheets. Our partners have the right to receive some or all of the consideration for the acquisition of their interests in the form of common units in COPLP.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
Carrying Amount
|
||||||||||||
In-place lease value
|
|
$
|
132,647
|
|
|
$
|
99,940
|
|
|
$
|
32,707
|
|
|
$
|
134,664
|
|
|
$
|
89,540
|
|
|
$
|
45,124
|
|
Tenant relationship value
|
|
60,028
|
|
|
26,253
|
|
|
33,775
|
|
|
62,172
|
|
|
23,468
|
|
|
38,704
|
|
||||||
Below-market cost arrangements
|
|
15,102
|
|
|
7,285
|
|
|
7,817
|
|
|
15,102
|
|
|
6,692
|
|
|
8,410
|
|
||||||
Above-market leases
|
|
13,944
|
|
|
10,259
|
|
|
3,685
|
|
|
14,210
|
|
|
8,491
|
|
|
5,719
|
|
||||||
Other
|
|
1,333
|
|
|
966
|
|
|
367
|
|
|
1,333
|
|
|
952
|
|
|
381
|
|
||||||
|
|
$
|
223,054
|
|
|
$
|
144,703
|
|
|
$
|
78,351
|
|
|
$
|
227,481
|
|
|
$
|
129,143
|
|
|
$
|
98,338
|
|
|
|
December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
Notes receivable from City of Huntsville
|
|
$
|
49,258
|
|
|
$
|
44,875
|
|
Other investing loans receivable
|
|
3,021
|
|
|
3,000
|
|
||
|
|
$
|
52,279
|
|
|
$
|
47,875
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Prepaid expenses
|
$
|
24,432
|
|
|
$
|
23,009
|
|
Lease incentives, net
|
18,276
|
|
|
11,133
|
|
||
Construction contract costs incurred in excess of billings
|
10,350
|
|
|
3,261
|
|
||
Furniture, fixtures and equipment, net
|
5,204
|
|
|
6,004
|
|
||
Deferred financing costs, net (1)
|
3,128
|
|
|
5,867
|
|
||
Deferred tax asset, net
|
3,036
|
|
|
3,467
|
|
||
Non-real estate equity method investments
|
2,355
|
|
|
1,636
|
|
||
Other assets
|
5,983
|
|
|
5,647
|
|
||
Prepaid expenses and other assets, net
|
$
|
72,764
|
|
|
$
|
60,024
|
|
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Operating loss carry forward
|
$
|
5,084
|
|
|
$
|
5,065
|
|
Share-based compensation
|
13
|
|
|
363
|
|
||
Accrued payroll
|
101
|
|
|
133
|
|
||
Property
|
(100
|
)
|
|
(32
|
)
|
||
Valuation allowance
|
(2,062
|
)
|
|
(2,062
|
)
|
||
Deferred tax asset, net
|
$
|
3,036
|
|
|
$
|
3,467
|
|
|
|
Carrying Value (1) as of
|
|
|
|
|
||||||
|
|
December 31,
2016 |
|
December 31,
2015 |
|
Stated Interest Rates as of
|
|
Scheduled Maturity as of
|
||||
|
|
|
|
December 31, 2016
|
|
December 31, 2016
|
||||||
Mortgage and Other Secured Debt:
|
|
|
|
|
|
|
|
|
|
|
||
Fixed rate mortgage debt (2)
|
|
$
|
154,143
|
|
|
$
|
281,208
|
|
|
3.82% - 7.87% (3)
|
|
2019-2026
|
Variable rate secured loans
|
|
13,448
|
|
|
49,792
|
|
|
LIBOR + 1.85% (4)
|
|
October 2020
|
||
Total mortgage and other secured debt
|
|
167,591
|
|
|
331,000
|
|
|
|
|
|
||
Revolving Credit Facility (5)
|
|
—
|
|
|
43,500
|
|
|
LIBOR + 0.875% to 1.60%
|
|
May 2019
|
||
Term Loan Facilities (6)
|
|
547,494
|
|
|
515,902
|
|
|
LIBOR + 0.90% to 2.40% (7)
|
|
2020-2022
|
||
Unsecured Senior Notes (5)
|
|
|
|
|
|
|
|
|
||||
3.600%, $350,000 aggregate principal
|
|
347,128
|
|
|
346,714
|
|
|
3.60% (8)
|
|
May 2023
|
||
5.250%, $250,000 aggregate principal
|
|
246,176
|
|
|
245,731
|
|
|
5.25% (9)
|
|
February 2024
|
||
3.700%, $300,000 aggregate principal
|
|
297,843
|
|
|
297,378
|
|
|
3.70% (10)
|
|
June 2021
|
||
5.000%, $300,000 aggregate principal
|
|
296,368
|
|
|
296,019
|
|
|
5.00% (10)
|
|
July 2025
|
||
Unsecured notes payable
|
|
1,401
|
|
|
1,508
|
|
|
0% (11)
|
|
2026
|
||
Total debt, net
|
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
|
|
|
|
(1)
|
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of
$6.1 million
as of
December 31, 2016
and
$8.0 million
as of
December 31, 2015
.
|
(2)
|
Several of the fixed rate mortgages carry interest rates that were above or below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying values of these loans reflect net unamortized premiums totaling
$422,000
as of
December 31, 2016
and
$514,000
as of
December 31, 2015
.
|
(3)
|
The weighted average interest rate on our fixed rate mortgage loans was
4.19%
as of
December 31, 2016
.
|
(4)
|
The interest rate on our variable rate secured loan was
2.47%
as of
December 31, 2016
.
|
(5)
|
Refer to the paragraphs below for further disclosure.
|
(6)
|
As discussed below, we have the ability to borrow an additional
$350.0 million
in the aggregate under these term loan facilities, provided that there is no default under the facilities and subject to the approval of the lenders.
|
(7)
|
The weighted average interest rate on these loans was
2.23%
as of
December 31, 2016
.
|
(8)
|
The carrying value of these notes reflects an unamortized discount totaling
$2.0 million
as of
December 31, 2016
and
$2.2 million
as of
December 31, 2015
. The effective interest rate under the notes, including amortization of the issuance costs, was
3.70%
.
|
(9)
|
The carrying value of these notes reflects an unamortized discount totaling
$3.4 million
as of
December 31, 2016
and
$3.8 million
as of
December 31, 2015
. The effective interest rate under the notes, including amortization of the issuance costs, was
5.49%
.
|
(10)
|
Refer to the paragraphs below for further disclosure.
|
(11)
|
These notes carry interest rates that were below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying value of these notes reflects an unamortized discount totaling
$460,000
as of
December 31, 2016
and
$554,000
as of
December 31, 2015
.
|
2017
|
$
|
4,061
|
|
|
2018
|
4,241
|
|
|
|
2019
|
4,387
|
|
|
|
2020
|
316,156
|
|
|
|
2021
|
303,875
|
|
|
|
Thereafter
|
1,287,509
|
|
|
|
Total
|
$
|
1,920,229
|
|
(1)
|
(1)
|
Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of
$16.2 million
.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Carrying
|
|
Estimated
|
|
Carrying
|
|
Estimated
|
||||||||
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
||||||||
Fixed-rate debt
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Senior Notes
|
$
|
1,187,515
|
|
|
$
|
1,220,282
|
|
|
$
|
1,185,842
|
|
|
$
|
1,211,658
|
|
Other fixed-rate debt
|
155,544
|
|
|
156,887
|
|
|
282,716
|
|
|
291,991
|
|
||||
Variable-rate debt
|
560,942
|
|
|
558,437
|
|
|
609,194
|
|
|
610,987
|
|
||||
|
$
|
1,904,001
|
|
|
$
|
1,935,606
|
|
|
$
|
2,077,752
|
|
|
$
|
2,114,636
|
|
•
|
for a term loan originating in 2012, we repaid the remaining balance of
$120.0 million
in 2016; and
|
•
|
for a term loan originating in 2011, we repaid
$100.0 million
of the loan in 2014 and repaid the remaining balance of
$150.0 million
in 2015.
|
•
|
$300.0 million
of
5.000%
Senior Notes at an initial offering price of
99.510%
of their face value on June 29, 2015, resulting in proceeds, after deducting underwriting discounts, but before other offering expenses of
$296.6 million
. The carrying value of these notes reflects an unamortized discount totaling
$3.0 million
at
December 31, 2016
and
$3.3 million
as of
December 31, 2015
. The effective interest rate under the notes, including amortization of the issuance costs, was
5.15%
; and
|
•
|
$300.0 million
of
3.700%
Senior Notes at an initial offering price of
99.739%
of their face value on May 14, 2014, resulting in proceeds, after deducting underwriting discounts, but before other offering expenses, of
$297.3 million
. The carrying value of these notes reflects an unamortized discount totaling
$1.7 million
as of
December 31, 2016
and
$2.1 million
as of
December 31, 2015
. The effective interest rate under the notes, including amortization of the issuance costs, was
3.85%
.
|
•
|
a gain of
$84.8 million
on August 28, 2015 pertaining to the removal of a
$150.0 million
nonrecourse mortgage loan from our balance sheet as discussed further in Note 5; and
|
•
|
a loss of
$9.1 million
in December 2014, when we completed the defeasance of, and full satisfaction of our obligations with respect to, (1)
$103.0 million
principal amount of secured nonrecourse mortgage debt due to mature in November 2015 and bearing an interest rate of
5.53%
and (2)
$108.5 million
principal amount of secured nonrecourse mortgage debt due to mature in January 2016 and bearing an interest rate of
5.56%
, as well as costs related to the defeasance and satisfaction.
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|||||||||
Notional
|
|
|
|
|
|
Effective
|
|
Expiration
|
|
December 31,
|
|||||||||
Amount
|
|
Fixed Rate
|
|
Floating Rate Index
|
|
Date
|
|
Date
|
|
2016
|
|
2015
|
|||||||
$
|
100,000
|
|
|
1.6730
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
$
|
(701
|
)
|
|
$
|
(1,217
|
)
|
100,000
|
|
|
1.7300
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
(848
|
)
|
|
(1,429
|
)
|
|||
13,586
|
|
(1)
|
1.3900
|
%
|
|
One-Month LIBOR
|
|
10/13/2015
|
|
10/1/2020
|
|
100
|
|
|
53
|
|
|||
100,000
|
|
|
1.9013
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
(23
|
)
|
|
(138
|
)
|
|||
100,000
|
|
|
1.9050
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
48
|
|
|
(45
|
)
|
|||
50,000
|
|
|
1.9079
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
10
|
|
|
(32
|
)
|
|||
100,000
|
|
|
0.8055
|
%
|
|
One-Month LIBOR
|
|
9/2/2014
|
|
9/1/2016
|
|
—
|
|
|
(148
|
)
|
|||
100,000
|
|
|
0.8100
|
%
|
|
One-Month LIBOR
|
|
9/2/2014
|
|
9/1/2016
|
|
—
|
|
|
(151
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,414
|
)
|
|
$
|
(3,107
|
)
|
|
|
|
|
Fair Value at
|
||||||
|
|
|
|
December 31,
|
||||||
Derivatives
|
|
Balance Sheet Location
|
|
2016
|
|
2015
|
||||
Interest rate swaps designated as cash flow hedges
|
|
Prepaid expenses and other assets
|
|
$
|
158
|
|
|
$
|
53
|
|
Interest rate swaps designated as cash flow hedges
|
|
Interest rate derivatives
|
|
(1,572
|
)
|
|
(3,160
|
)
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Amount of losses recognized in AOCI (effective portion)
|
$
|
(2,915
|
)
|
|
$
|
(4,739
|
)
|
|
$
|
(7,799
|
)
|
Amount of losses reclassified from AOCI into interest expense (effective portion)
|
4,230
|
|
|
3,599
|
|
|
2,990
|
|
|||
Amount of gain (loss) recognized in interest expense (ineffective portion)
|
378
|
|
|
(386
|
)
|
|
—
|
|
|||
Amount of loss reclassified from AOCI into loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
38
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Beginning balance
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
|
$
|
17,758
|
|
Contributions from noncontrolling interests
|
|
22,779
|
|
|
1,654
|
|
|
—
|
|
|||
Distributions to noncontrolling interests
|
|
(21,881
|
)
|
|
(2,964
|
)
|
|
(1,369
|
)
|
|||
Net income attributable to noncontrolling interests
|
|
2,242
|
|
|
2,227
|
|
|
2,162
|
|
|||
Adjustment to arrive at fair value of interests
|
|
621
|
|
|
(116
|
)
|
|
(134
|
)
|
|||
Ending balance
|
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
Series
|
|
# of Shares Issued
|
|
Aggregate Liquidation Preference
|
|
Month of Issuance
|
|
Annual Dividend Yield
|
|
Annual Dividend Per Share
|
|
Earliest Redemption Date
|
|
||||||
Series K
|
|
531,667
|
|
|
$
|
26,583
|
|
|
January 2007
|
|
5.600
|
%
|
|
$
|
2.80000
|
|
|
1/9/2017
|
(1)
|
Series L
|
|
6,900,000
|
|
|
172,500
|
|
|
June 2012
|
|
7.375
|
%
|
|
$
|
1.84375
|
|
|
6/27/2017
|
|
|
|
|
7,431,667
|
|
|
$
|
199,083
|
|
|
|
|
|
|
|
|
|
|
Series
|
|
# of Units Issued
|
|
Aggregate Liquidation Preference
|
|
Month of Issuance
|
|
Annual Distribution Yield
|
|
Annual Distribution Per Unit
|
|
Earliest Redemption Date
|
|
||||||
Series K
|
|
531,667
|
|
|
$
|
26,583
|
|
|
January 2007
|
|
5.600
|
%
|
|
$
|
2.80000
|
|
|
1/9/2017
|
(1)
|
Series L
|
|
6,900,000
|
|
|
172,500
|
|
|
June 2012
|
|
7.375
|
%
|
|
$
|
1.84375
|
|
|
6/27/2017
|
|
|
|
|
7,431,667
|
|
|
$
|
199,083
|
|
|
|
|
|
|
|
|
|
|
(1)
|
As discussed further in Note 13, COPT redeemed all of its Series K Cumulative Redeemable Preferred Shares effective on January 21, 2017. Concurrently with this redemption, COPLP redeemed its Series K Preferred Units on the same terms. Since notification of this redemption occurred in December 2016, we present the liquidation preference of the related units as a liability on our consolidated balance sheet as of December 31, 2016; we also recognized a
$17,000
decrease to net income available to common unitholders in 2016 pertaining to the units’ original issuance costs incurred. The liability associated with these units is classified in Level 2 of the fair value hierarchy.
|
•
|
3.72 million
common shares issued in 2016 at a weighted average price of
$29.56
per share. Net proceeds from the shares issued totaled
$109.1 million
, after payment of
$0.9 million
in commissions to sales agents; and
|
•
|
890,241
common shares in 2015 at a weighted average price of
$30.29
per share. Net proceeds from the shares issued totaled
$26.6 million
, after payment of
$0.4 million
in commissions to sales agents.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
General, administrative and leasing expenses
|
|
$
|
5,816
|
|
|
$
|
5,574
|
|
|
$
|
5,307
|
|
Property operating expenses
|
|
1,027
|
|
|
1,000
|
|
|
857
|
|
|||
Capitalized to development activities
|
|
610
|
|
|
824
|
|
|
886
|
|
|||
Share-based compensation cost
|
|
$
|
7,453
|
|
|
$
|
7,398
|
|
|
$
|
7,050
|
|
•
|
$5.6 million
on restricted shares expected to be recognized over a weighted average period of approximately
three
years;
|
•
|
$873,000
on PSUs expected to be recognized over a weighted average performance period of approximately
two
years and
|
•
|
$241,000
on deferred share awards expected to be recognized through May 2017.
|
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|||
Unvested as of December 31, 2013
|
|
377,448
|
|
|
$
|
26.96
|
|
Granted
|
|
216,607
|
|
|
26.73
|
|
|
Forfeited
|
|
(21,335
|
)
|
|
25.10
|
|
|
Vested
|
|
(182,213
|
)
|
|
28.56
|
|
|
Unvested as of December 31, 2014
|
|
390,507
|
|
|
26.19
|
|
|
Granted
|
|
201,024
|
|
|
28.69
|
|
|
Forfeited
|
|
(10,550
|
)
|
|
26.05
|
|
|
Vested
|
|
(202,781
|
)
|
|
26.07
|
|
|
Unvested as of December 31, 2015
|
|
378,200
|
|
|
27.58
|
|
|
Granted
|
|
231,937
|
|
|
24.77
|
|
|
Forfeited
|
|
(22,907
|
)
|
|
25.31
|
|
|
Vested
|
|
(215,983
|
)
|
|
27.19
|
|
|
Unvested as of December 31, 2016
|
|
371,247
|
|
|
$
|
26.20
|
|
Unvested shares as of December 31, 2016 that are expected to vest
|
|
353,681
|
|
|
$
|
26.20
|
|
Grant Date
|
|
Number of PSUs Granted
|
|
Performance Period Commencement Date
|
|
Performance Period End Date
|
|
Grant Date Fair Value
|
|
Number of PSUs Outstanding as of December 31, 2016
|
||||
3/3/2011
|
|
56,883
|
|
|
3/3/2011
|
|
3/2/2014
|
|
$
|
2,796
|
|
|
—
|
|
3/1/2012
|
|
54,070
|
|
|
1/1/2012
|
|
12/31/2014
|
|
1,772
|
|
|
—
|
|
|
3/1/2013
|
|
69,579
|
|
|
1/1/2013
|
|
12/31/2015
|
|
1,867
|
|
|
—
|
|
|
3/6/2014
|
|
49,103
|
|
|
1/1/2014
|
|
12/31/2016
|
|
1,723
|
|
|
8,849
|
|
|
3/5/2015
|
|
45,656
|
|
|
1/1/2015
|
|
12/31/2017
|
|
1,678
|
|
|
15,767
|
|
|
3/1/2016
|
|
26,299
|
|
|
1/1/2016
|
|
12/31/2018
|
|
1,000
|
|
|
24,850
|
|
Percentile Rank
|
|
Earned PSUs Payout %
|
75th or greater
|
|
200% of PSUs granted
|
50th or greater
|
|
100% of PSUs granted
|
25th
|
|
50% of PSUs granted
|
Below 25th
|
|
0% of PSUs granted
|
•
|
the number of earned PSUs in settlement of the award plan; plus
|
•
|
the aggregate dividends that would have been paid with respect to the common shares issued in settlement of the earned PSUs through the date of settlement had such shares been issued on the grant date, divided by the share price on such settlement date, as defined under the terms of the agreement.
|
•
|
for the 2011 PSUs that vested in 2014, there was no payout value in connection with the vesting;
|
•
|
for the 2012 PSUs that vested in 2014, we issued
40,309
common shares in settlement of the PSUs on March 5, 2015;
|
•
|
for 2013 and 2014 PSUs issued to Mr. Stephen E. Riffee, our former Chief Financial Officer who departed on February 3, 2015, we issued
15,289
common shares on March 5, 2015 in settlement of such PSUs;
|
•
|
for the 2013 PSUs that vested on December 31, 2015, there was no payout value in connection with the vesting;
|
•
|
for the 2014 and 2015 PSUs issued to Mr. Wayne H. Lingafelter, our former Executive Vice President, Development & Construction Services, who departed on March 31, 2016, we issued
10,326
common shares on May 30, 2016 in settlement of such PSUs;
|
•
|
for the 2014 and 2015 PSUs issued to Mr. Roger A. Waesche, Jr., our former Chief Executive Officer, who departed on May 12, 2016, we issued
20,569
common shares on July 12, 2016 in settlement of such PSUs; and
|
•
|
for the 2014, 2015 and 2016 PSUs issued to Ms. Karen M. Singer, our former General Counsel and Secretary, who departed on August 31, 2016, we issued
2,248
common shares on October 30, 2016 in settlement of such PSUs
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Grant date fair value
|
|
$
|
38.21
|
|
|
$
|
36.76
|
|
|
$
|
35.09
|
|
Baseline common share value
|
|
$
|
23.90
|
|
|
$
|
29.28
|
|
|
$
|
26.52
|
|
Expected volatility of common shares
|
|
20.4
|
%
|
|
19.9
|
%
|
|
28.6
|
%
|
|||
Risk-free interest rate
|
|
0.96
|
%
|
|
0.99
|
%
|
|
0.66
|
%
|
Year of Grant
|
|
Number of Deferred Share Awards Granted
|
|
Aggregate Grant Date Fair Value
|
|
Grant Date Fair Value Per Share
|
|||||
2015
|
|
24,056
|
|
|
$
|
642
|
|
|
$
|
26.70
|
|
2016
|
|
24,944
|
|
|
671
|
|
|
26.89
|
|
|
|
Options Outstanding and Exercisable
|
|
Weighted Average Exercise Price Per Share
|
|
Weighted Average Remaining Contractual Term
(in Years)
|
|
Aggregate Intrinsic Value
|
|||
December 31, 2013
|
|
640,927
|
|
|
$38.11
|
|
2
|
|
$
|
68
|
|
December 31, 2014
|
|
559,736
|
|
|
$39.60
|
|
2
|
|
$
|
167
|
|
December 31, 2015
|
|
425,347
|
|
|
$42.75
|
|
1
|
|
$
|
—
|
|
December 31, 2016
|
|
201,100
|
|
|
$43.35
|
|
1
|
|
$
|
31
|
|
|
Operating Office Property Segments
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Defense/Information Technology Locations
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Fort Meade/BW Corridor
|
|
Northern Virginia Defense/IT
|
|
Lackland Air Force Base
|
|
Navy Support Locations
|
|
Redstone Arsenal
|
|
Data Center Shells
|
|
Total Defense/IT Locations
|
|
Regional Office
|
|
Operating
Wholesale
Data Center
|
|
Other
|
|
Total
|
||||||||||||||||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenues from real estate operations
|
$
|
245,354
|
|
|
$
|
48,964
|
|
|
$
|
46,803
|
|
|
$
|
28,197
|
|
|
$
|
13,056
|
|
|
$
|
23,836
|
|
|
$
|
406,210
|
|
|
$
|
85,805
|
|
|
$
|
26,869
|
|
|
$
|
7,080
|
|
|
$
|
525,964
|
|
Property operating expenses
|
(83,684
|
)
|
|
(17,824
|
)
|
|
(27,357
|
)
|
|
(12,690
|
)
|
|
(4,476
|
)
|
|
(2,674
|
)
|
|
(148,705
|
)
|
|
(34,095
|
)
|
|
(11,512
|
)
|
|
(3,218
|
)
|
|
(197,530
|
)
|
|||||||||||
UJV NOI allocable to COPT
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,305
|
|
|
2,305
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,305
|
|
|||||||||||
NOI from real estate operations
|
$
|
161,670
|
|
|
$
|
31,140
|
|
|
$
|
19,446
|
|
|
$
|
15,507
|
|
|
$
|
8,580
|
|
|
$
|
23,467
|
|
|
$
|
259,810
|
|
|
$
|
51,710
|
|
|
$
|
15,357
|
|
|
$
|
3,862
|
|
|
$
|
330,739
|
|
Additions to long-lived assets
|
$
|
26,267
|
|
|
$
|
17,344
|
|
|
$
|
—
|
|
|
$
|
9,168
|
|
|
$
|
4,352
|
|
|
$
|
—
|
|
|
$
|
57,131
|
|
|
$
|
12,559
|
|
|
$
|
299
|
|
|
$
|
335
|
|
|
$
|
70,324
|
|
Transfers from non-operating properties
|
$
|
49,937
|
|
|
$
|
28,230
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
3,169
|
|
|
$
|
103,367
|
|
|
$
|
184,943
|
|
|
$
|
82
|
|
|
$
|
(377
|
)
|
|
$
|
(8
|
)
|
|
$
|
184,640
|
|
Segment assets at December 31, 2016
|
$
|
1,255,230
|
|
|
$
|
404,438
|
|
|
$
|
131,957
|
|
|
$
|
196,486
|
|
|
$
|
110,395
|
|
|
$
|
209,683
|
|
|
$
|
2,308,189
|
|
|
$
|
442,811
|
|
|
$
|
231,954
|
|
|
$
|
21,293
|
|
|
$
|
3,004,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues from real estate operations
|
$
|
244,274
|
|
|
$
|
49,199
|
|
|
$
|
39,659
|
|
|
$
|
28,177
|
|
|
$
|
11,228
|
|
|
$
|
21,746
|
|
|
$
|
394,283
|
|
|
$
|
98,165
|
|
|
$
|
19,032
|
|
|
$
|
7,588
|
|
|
$
|
519,068
|
|
Property operating expenses
|
(83,309
|
)
|
|
(20,107
|
)
|
|
(22,004
|
)
|
|
(13,229
|
)
|
|
(3,497
|
)
|
|
(2,298
|
)
|
|
(144,444
|
)
|
|
(36,165
|
)
|
|
(10,402
|
)
|
|
(3,477
|
)
|
|
(194,488
|
)
|
|||||||||||
NOI from real estate operations
|
$
|
160,965
|
|
|
$
|
29,092
|
|
|
$
|
17,655
|
|
|
$
|
14,948
|
|
|
$
|
7,731
|
|
|
$
|
19,448
|
|
|
$
|
249,839
|
|
|
$
|
62,000
|
|
|
$
|
8,630
|
|
|
$
|
4,111
|
|
|
$
|
324,580
|
|
Additions to long-lived assets
|
$
|
31,883
|
|
|
$
|
90,248
|
|
|
$
|
—
|
|
|
$
|
7,656
|
|
|
$
|
883
|
|
|
$
|
—
|
|
|
$
|
130,670
|
|
|
$
|
204,139
|
|
|
$
|
132
|
|
|
$
|
328
|
|
|
$
|
335,269
|
|
Transfers from non-operating properties
|
$
|
45,560
|
|
|
$
|
50,690
|
|
|
$
|
32,307
|
|
|
$
|
1,408
|
|
|
$
|
13,190
|
|
|
$
|
51,492
|
|
|
$
|
194,647
|
|
|
$
|
22,313
|
|
|
$
|
89,745
|
|
|
$
|
415
|
|
|
$
|
307,120
|
|
Segment assets at December 31, 2015
|
$
|
1,290,028
|
|
|
$
|
411,196
|
|
|
$
|
134,381
|
|
|
$
|
196,090
|
|
|
$
|
108,038
|
|
|
$
|
203,013
|
|
|
$
|
2,342,746
|
|
|
$
|
608,471
|
|
|
$
|
243,338
|
|
|
$
|
70,914
|
|
|
$
|
3,265,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues from real estate operations
|
$
|
233,764
|
|
|
$
|
48,313
|
|
|
$
|
34,463
|
|
|
$
|
31,335
|
|
|
$
|
10,446
|
|
|
$
|
18,421
|
|
|
$
|
376,742
|
|
|
$
|
85,025
|
|
|
$
|
10,430
|
|
|
$
|
7,514
|
|
|
$
|
479,711
|
|
Property operating expenses
|
(80,824
|
)
|
|
(19,071
|
)
|
|
(19,677
|
)
|
|
(12,576
|
)
|
|
(3,066
|
)
|
|
(2,272
|
)
|
|
(137,486
|
)
|
|
(31,427
|
)
|
|
(7,286
|
)
|
|
(3,600
|
)
|
|
(179,799
|
)
|
|||||||||||
NOI from real estate operations
|
$
|
152,940
|
|
|
$
|
29,242
|
|
|
$
|
14,786
|
|
|
$
|
18,759
|
|
|
$
|
7,380
|
|
|
$
|
16,149
|
|
|
$
|
239,256
|
|
|
$
|
53,598
|
|
|
$
|
3,144
|
|
|
$
|
3,914
|
|
|
$
|
299,912
|
|
Additions to long-lived assets
|
$
|
24,173
|
|
|
$
|
7,119
|
|
|
$
|
—
|
|
|
$
|
10,010
|
|
|
$
|
4,077
|
|
|
$
|
—
|
|
|
$
|
45,379
|
|
|
$
|
19,290
|
|
|
$
|
22
|
|
|
$
|
(90
|
)
|
|
$
|
64,601
|
|
Transfers from non-operating properties
|
$
|
56,699
|
|
|
$
|
360
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,014
|
|
|
$
|
43,154
|
|
|
$
|
121,227
|
|
|
$
|
17,942
|
|
|
$
|
1,108
|
|
|
$
|
1,622
|
|
|
$
|
141,899
|
|
Segment assets at December 31, 2014
|
$
|
1,264,353
|
|
|
$
|
372,041
|
|
|
$
|
102,232
|
|
|
$
|
195,972
|
|
|
$
|
97,209
|
|
|
$
|
156,214
|
|
|
$
|
2,188,021
|
|
|
$
|
526,988
|
|
|
$
|
163,177
|
|
|
$
|
73,309
|
|
|
$
|
2,951,495
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Segment revenues from real estate operations
|
|
$
|
525,964
|
|
|
$
|
519,068
|
|
|
$
|
479,711
|
|
Construction contract and other service revenues
|
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|||
Less: Revenues from discontinued operations
|
|
—
|
|
|
(4
|
)
|
|
14
|
|
|||
Total revenues
|
|
$
|
574,328
|
|
|
$
|
625,466
|
|
|
$
|
586,473
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Segment property operating expenses
|
|
$
|
197,530
|
|
|
$
|
194,488
|
|
|
$
|
179,799
|
|
Less: Property operating expenses from discontinued operations
|
|
—
|
|
|
6
|
|
|
135
|
|
|||
Total property operating expenses
|
|
$
|
197,530
|
|
|
$
|
194,494
|
|
|
$
|
179,934
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
UJV NOI allocable to COPT
|
|
$
|
2,305
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense
|
|
(993
|
)
|
|
—
|
|
|
—
|
|
|||
Add: Equity in income of unconsolidated non-real estate entities
|
|
20
|
|
|
62
|
|
|
229
|
|
|||
Equity in income of unconsolidated entities
|
|
$
|
1,332
|
|
|
$
|
62
|
|
|
$
|
229
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Construction contract and other service revenues
|
|
$
|
48,364
|
|
|
$
|
106,402
|
|
|
$
|
106,748
|
|
Construction contract and other service expenses
|
|
(45,481
|
)
|
|
(102,696
|
)
|
|
(100,058
|
)
|
|||
NOI from service operations
|
|
$
|
2,883
|
|
|
$
|
3,706
|
|
|
$
|
6,690
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
NOI from real estate operations
|
|
$
|
330,739
|
|
|
$
|
324,580
|
|
|
$
|
299,912
|
|
NOI from service operations
|
|
2,883
|
|
|
3,706
|
|
|
6,690
|
|
|||
Interest and other income
|
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|||
Equity in income of unconsolidated entities
|
|
1,332
|
|
|
62
|
|
|
229
|
|
|||
Income tax expense
|
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|||
Depreciation and other amortization associated with real estate operations
|
|
(132,719
|
)
|
|
(140,025
|
)
|
|
(136,086
|
)
|
|||
Impairment losses
|
|
(101,391
|
)
|
|
(23,289
|
)
|
|
(1,416
|
)
|
|||
General, administrative and leasing expenses
|
|
(36,553
|
)
|
|
(31,361
|
)
|
|
(31,794
|
)
|
|||
Business development expenses and land carry costs
|
|
(8,244
|
)
|
|
(13,507
|
)
|
|
(5,573
|
)
|
|||
Interest expense on continuing operations
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|||
NOI from discontinued operations
|
|
—
|
|
|
(10
|
)
|
|
(121
|
)
|
|||
Less: UJV NOI allocable to COPT included in equity in income of unconsolidated entities
|
|
(2,305
|
)
|
|
—
|
|
|
—
|
|
|||
(Loss) gain on early extinguishment of debt
|
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|||
COPT consolidated (loss) income from continuing operations
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
|
$
|
34,509
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Segment assets
|
$
|
3,004,247
|
|
|
$
|
3,265,469
|
|
Non-operating property assets
|
418,171
|
|
|
450,679
|
|
||
Other assets
|
358,467
|
|
|
193,164
|
|
||
Total COPT consolidated assets
|
$
|
3,780,885
|
|
|
$
|
3,909,312
|
|
•
|
the denominator is increased to include: (1) the weighted average number of potential additional common shares that would have been outstanding if securities that are convertible into COPT common shares were converted; and (2) the effect of dilutive potential common shares outstanding during the period attributable to share-based compensation using the treasury stock or if-converted methods; and
|
•
|
the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common shares that we added to the denominator.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
|
$
|
34,509
|
|
Gain on sales of real estate, net
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|||
Preferred share dividends
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|||
Issuance costs associated with redeemed preferred shares
|
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|||
Income from continuing operations attributable to noncontrolling interests
|
|
(4,216
|
)
|
|
(10,575
|
)
|
|
(4,955
|
)
|
|||
Income from continuing operations attributable to share-based compensation awards
|
|
(419
|
)
|
|
(706
|
)
|
|
(432
|
)
|
|||
Numerator for basic EPS from continuing operations attributable to COPT common shareholders
|
|
$
|
(3,294
|
)
|
|
$
|
163,231
|
|
|
$
|
22,085
|
|
Dilutive effect of common units in COPLP on diluted EPS from continuing operations
|
|
—
|
|
|
6,397
|
|
|
—
|
|
|||
Numerator for diluted EPS from continuing operations attributable to COPT common shareholders
|
|
$
|
(3,294
|
)
|
|
$
|
169,628
|
|
|
$
|
22,085
|
|
Numerator for basic EPS from continuing operations attributable to COPT common shareholders
|
|
$
|
(3,294
|
)
|
|
$
|
163,231
|
|
|
$
|
22,085
|
|
Discontinued operations
|
|
—
|
|
|
156
|
|
|
26
|
|
|||
Discontinued operations attributable to noncontrolling interests
|
|
—
|
|
|
(3
|
)
|
|
4
|
|
|||
Numerator for basic EPS on net (loss) income attributable to COPT common shareholders
|
|
$
|
(3,294
|
)
|
|
$
|
163,384
|
|
|
$
|
22,115
|
|
Dilutive effect of common units in COPLP
|
|
—
|
|
|
6,403
|
|
|
—
|
|
|||
Numerator for diluted EPS on net (loss) income attributable to COPT common shareholders
|
|
$
|
(3,294
|
)
|
|
$
|
169,787
|
|
|
$
|
22,115
|
|
Denominator (all weighted averages):
|
|
|
|
|
|
|
||||||
Denominator for basic EPS (common shares)
|
|
94,502
|
|
|
93,914
|
|
|
88,092
|
|
|||
Dilutive effect of common units
|
|
—
|
|
|
3,692
|
|
|
—
|
|
|||
Dilutive effect of share-based compensation awards
|
|
—
|
|
|
61
|
|
|
171
|
|
|||
Denominator for diluted EPS (common shares)
|
|
94,502
|
|
|
97,667
|
|
|
88,263
|
|
|||
Basic EPS:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations attributable to COPT common shareholders
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPT common shareholders
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Diluted EPS:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations attributable to COPT common shareholders
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPT common shareholders
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
|
Weighted Average Shares Excluded from Denominator for the Years Ended December 31,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
Conversion of common units
|
|
3,633
|
|
|
—
|
|
|
3,897
|
|
Conversion of Series I preferred units
|
|
176
|
|
|
176
|
|
|
176
|
|
Conversion of Series K preferred shares
|
|
434
|
|
|
434
|
|
|
434
|
|
•
|
weighted average restricted shares and deferred share awards of
385,000
for
2016
,
410,000
for
2015
and
401,000
for
2014
; and
|
•
|
weighted average options of
285,000
for
2016
,
469,000
for
2015
and
492,000
for
2014
, respectively.
|
•
|
the denominator is increased to include: (1) the weighted average number of potential additional common units that would have been outstanding if securities that are convertible into our common units were converted; and (2) the effect of dilutive potential common units outstanding during the period attributable to share-based compensation using the treasury stock or if-converted methods; and
|
•
|
the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common units that we added to the denominator.
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
|
$
|
34,509
|
|
Gain on sales of real estate, net
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|||
Preferred unit distributions
|
|
(14,957
|
)
|
|
(14,870
|
)
|
|
(16,599
|
)
|
|||
Issuance costs associated with redeemed preferred units
|
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|||
Income from continuing operations attributable to noncontrolling interests
|
|
(3,715
|
)
|
|
(3,523
|
)
|
|
(3,281
|
)
|
|||
Income from continuing operations attributable to share-based compensation awards
|
|
(419
|
)
|
|
(706
|
)
|
|
(432
|
)
|
|||
Numerator for basic and diluted EPU from continuing operations attributable to COPLP common unitholders
|
|
$
|
(3,453
|
)
|
|
$
|
169,623
|
|
|
$
|
23,099
|
|
Discontinued operations
|
|
—
|
|
|
156
|
|
|
26
|
|
|||
Discontinued operations attributable to noncontrolling interests
|
|
—
|
|
|
3
|
|
|
5
|
|
|||
Numerator for basic and diluted EPU on net (loss) income attributable to COPLP common unitholders
|
|
$
|
(3,453
|
)
|
|
$
|
169,782
|
|
|
$
|
23,130
|
|
Denominator (all weighted averages):
|
|
|
|
|
|
|
||||||
Denominator for basic EPU (common units)
|
|
98,135
|
|
|
97,606
|
|
|
91,989
|
|
|||
Dilutive effect of share-based compensation awards
|
|
—
|
|
|
61
|
|
|
171
|
|
|||
Denominator for diluted EPU (common units)
|
|
98,135
|
|
|
97,667
|
|
|
92,160
|
|
|||
Basic EPU:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations attributable to COPLP common unitholders
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPLP common unitholders
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Diluted EPU:
|
|
|
|
|
|
|
||||||
(Loss) income from continuing operations attributable to COPLP common unitholders
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
Net (loss) income attributable to COPLP common unitholders
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
|
Weighted Average Units Excluded from Denominator for the Years Ended December 31,
|
|||||||
|
|
2016
|
|
2015
|
|
2014
|
|||
Conversion of Series I preferred units
|
|
176
|
|
|
176
|
|
|
176
|
|
Conversion of Series K preferred units
|
|
434
|
|
|
434
|
|
|
434
|
|
•
|
weighted average restricted units and deferred share awards of
385,000
for
2016
,
410,000
for
2015
and
401,000
for
2014
; and
|
•
|
weighted average options of
285,000
for
2016
,
469,000
for
2015
and
492,000
for
2014
.
|
Year Ending December 31,
|
|
|
||
2017
|
|
$
|
1,159
|
|
2018
|
|
1,113
|
|
|
2019
|
|
1,082
|
|
|
2020
|
|
1,089
|
|
|
2021
|
|
1,087
|
|
|
Thereafter
|
|
85,719
|
|
|
|
|
$
|
91,249
|
|
•
|
new development and redevelopment obligations of
$63.9 million
;
|
•
|
capital expenditures for operating properties of
$56.5 million
;
|
•
|
third party construction and development of
$12.6 million
; and
|
•
|
purchase obligations of
$1.5 million
.
|
|
For the Year Ended December 31, 2016
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||||||||||||
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||||||||||
COPT and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenues
|
$
|
144,307
|
|
|
$
|
145,927
|
|
|
$
|
142,103
|
|
|
$
|
141,991
|
|
|
$
|
161,034
|
|
|
$
|
170,363
|
|
|
$
|
150,744
|
|
|
$
|
143,325
|
|
Operating income
|
$
|
30,464
|
|
|
$
|
(27,021
|
)
|
|
$
|
11,525
|
|
|
$
|
37,442
|
|
|
$
|
30,575
|
|
|
$
|
37,471
|
|
|
$
|
31,993
|
|
|
$
|
20,055
|
|
Income (loss) from continuing operations
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
(4,829
|
)
|
|
$
|
19,718
|
|
|
$
|
10,987
|
|
|
$
|
16,839
|
|
|
$
|
94,279
|
|
|
$
|
(1,430
|
)
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(238
|
)
|
|
$
|
394
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income (loss)
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
29,272
|
|
|
$
|
26,603
|
|
|
$
|
14,735
|
|
|
$
|
17,232
|
|
|
$
|
94,294
|
|
|
$
|
62,617
|
|
Net (income) loss attributable to noncontrolling interests
|
(1,270
|
)
|
|
897
|
|
|
(1,973
|
)
|
|
(1,870
|
)
|
|
(1,380
|
)
|
|
(1,451
|
)
|
|
(4,494
|
)
|
|
(3,253
|
)
|
||||||||
Net income (loss) attributable to COPT
|
6,826
|
|
|
(47,419
|
)
|
|
27,299
|
|
|
24,733
|
|
|
13,355
|
|
|
15,781
|
|
|
89,800
|
|
|
59,364
|
|
||||||||
Preferred share dividends
|
(3,552
|
)
|
|
(3,553
|
)
|
|
(3,552
|
)
|
|
(3,640
|
)
|
|
(3,552
|
)
|
|
(3,553
|
)
|
|
(3,552
|
)
|
|
(3,553
|
)
|
||||||||
Issuance costs associated with redeemed preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Net income (loss) attributable to COPT common shareholders
|
$
|
3,274
|
|
|
$
|
(50,972
|
)
|
|
$
|
23,747
|
|
|
$
|
21,076
|
|
|
$
|
9,803
|
|
|
$
|
12,228
|
|
|
$
|
86,248
|
|
|
$
|
55,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic EPS
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.10
|
|
|
$
|
0.13
|
|
|
$
|
0.91
|
|
|
$
|
0.59
|
|
Diluted EPS
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.10
|
|
|
$
|
0.13
|
|
|
$
|
0.91
|
|
|
$
|
0.59
|
|
COPLP and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenues
|
$
|
144,307
|
|
|
$
|
145,927
|
|
|
$
|
142,103
|
|
|
$
|
141,991
|
|
|
$
|
161,034
|
|
|
$
|
170,363
|
|
|
$
|
150,744
|
|
|
$
|
143,325
|
|
Operating income
|
$
|
30,464
|
|
|
$
|
(27,021
|
)
|
|
$
|
11,525
|
|
|
$
|
37,442
|
|
|
$
|
30,575
|
|
|
$
|
37,471
|
|
|
$
|
31,993
|
|
|
$
|
20,055
|
|
Income (loss) from continuing operations
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
(4,829
|
)
|
|
$
|
19,718
|
|
|
$
|
10,987
|
|
|
$
|
16,839
|
|
|
$
|
94,279
|
|
|
$
|
(1,430
|
)
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(238
|
)
|
|
$
|
394
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income (loss)
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
29,272
|
|
|
$
|
26,603
|
|
|
$
|
14,735
|
|
|
$
|
17,232
|
|
|
$
|
94,294
|
|
|
$
|
62,617
|
|
Net income attributable to noncontrolling interests
|
(979
|
)
|
|
(911
|
)
|
|
(913
|
)
|
|
(912
|
)
|
|
(818
|
)
|
|
(812
|
)
|
|
(972
|
)
|
|
(918
|
)
|
||||||||
Net income (loss) attributable to COPLP
|
7,117
|
|
|
(49,227
|
)
|
|
28,359
|
|
|
25,691
|
|
|
13,917
|
|
|
16,420
|
|
|
93,322
|
|
|
61,699
|
|
||||||||
Preferred unit distributions
|
(3,717
|
)
|
|
(3,718
|
)
|
|
(3,717
|
)
|
|
(3,805
|
)
|
|
(3,717
|
)
|
|
(3,718
|
)
|
|
(3,717
|
)
|
|
(3,718
|
)
|
||||||||
Issuance costs associated with redeemed preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Net income (loss) attributable to COPLP common unitholders
|
$
|
3,400
|
|
|
$
|
(52,945
|
)
|
|
$
|
24,642
|
|
|
$
|
21,869
|
|
|
$
|
10,200
|
|
|
$
|
12,702
|
|
|
$
|
89,605
|
|
|
$
|
57,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic EPU
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.10
|
|
|
$
|
0.13
|
|
|
$
|
0.91
|
|
|
$
|
0.59
|
|
Diluted EPU
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
$
|
0.10
|
|
|
$
|
0.13
|
|
|
$
|
0.91
|
|
|
$
|
0.59
|
|
|
|
Balance at
Beginning of Year |
|
Charged to
Costs and Expenses (1) |
|
Charged to Other Accounts (2)
|
|
Deductions (3)
|
|
Balance at End of Year
|
||||||||||
Accounts Receivables-Allowance for doubtful accounts
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2016
|
|
$
|
1,525
|
|
|
$
|
(17
|
)
|
|
$
|
235
|
|
|
$
|
(1,140
|
)
|
|
$
|
603
|
|
Year ended December 31, 2015
|
|
$
|
717
|
|
|
$
|
1,125
|
|
|
$
|
98
|
|
|
$
|
(415
|
)
|
|
$
|
1,525
|
|
Year ended December 31, 2014
|
|
$
|
2,976
|
|
|
$
|
278
|
|
|
$
|
—
|
|
|
$
|
(2,537
|
)
|
|
$
|
717
|
|
Allowance for Deferred Rent Receivable
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2016
|
|
$
|
1,962
|
|
|
$
|
(1,589
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
373
|
|
Year ended December 31, 2015
|
|
$
|
1,418
|
|
|
$
|
—
|
|
|
$
|
544
|
|
|
$
|
—
|
|
|
$
|
1,962
|
|
Year ended December 31, 2014
|
|
$
|
2,126
|
|
|
$
|
—
|
|
|
$
|
(708
|
)
|
|
$
|
—
|
|
|
$
|
1,418
|
|
Allowance for Deferred Tax Asset
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2016
|
|
$
|
2,062
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,062
|
|
Year ended December 31, 2015
|
|
$
|
2,062
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,062
|
|
Year ended December 31, 2014
|
|
$
|
2,062
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,062
|
|
|
|
|
Initial Cost
|
|
Gross Amounts Carried At Close of Period
|
|
|
|
|||||||||||||||||||
Property (Type) (1)
|
Location
|
Encumbrances (2)
|
Land
|
Building and Land Improvements
|
Costs Capitalized Subsequent to Acquisition
|
Land
|
Building and Land Improvements
|
Total (3)(4)
|
Accumulated Depreciation (5)
|
Year Built or Renovated
|
Date Acquired (6)
|
||||||||||||||||
100 Light Street (O)
|
Baltimore, MD
|
$
|
50,244
|
|
$
|
26,715
|
|
$
|
58,343
|
|
$
|
2,388
|
|
$
|
26,715
|
|
$
|
60,731
|
|
$
|
87,446
|
|
$
|
(5,353
|
)
|
1973
|
8/7/2015
|
1000 Redstone Gateway (O)
|
Huntsville, AL
|
11,057
|
|
—
|
|
20,533
|
|
5
|
|
—
|
|
20,538
|
|
20,538
|
|
(1,951
|
)
|
2013
|
3/23/2010
|
||||||||
1100 Redstone Gateway (O)
|
Huntsville, AL
|
11,513
|
|
—
|
|
19,593
|
|
—
|
|
—
|
|
19,593
|
|
19,593
|
|
(1,455
|
)
|
2014
|
3/23/2010
|
||||||||
114 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
364
|
|
3,109
|
|
117
|
|
364
|
|
3,226
|
|
3,590
|
|
(1,213
|
)
|
2002
|
6/30/2000
|
||||||||
11751 Meadowville Lane (O)
|
Richmond, VA
|
—
|
|
1,305
|
|
52,098
|
|
112
|
|
1,305
|
|
52,210
|
|
53,515
|
|
(12,636
|
)
|
2007
|
9/15/2006
|
||||||||
1200 Redstone Gateway (O)
|
Huntsville, AL
|
13,313
|
|
—
|
|
22,389
|
|
—
|
|
—
|
|
22,389
|
|
22,389
|
|
(1,705
|
)
|
2013
|
3/23/2010
|
||||||||
1201 M Street (O)
|
Washington, DC
|
—
|
|
—
|
|
49,784
|
|
6,916
|
|
—
|
|
56,700
|
|
56,700
|
|
(10,789
|
)
|
2001
|
9/28/2010
|
||||||||
1201 Winterson Road (O)
|
Linthicum, MD
|
—
|
|
1,288
|
|
13,184
|
|
460
|
|
1,288
|
|
13,644
|
|
14,932
|
|
(3,984
|
)
|
1985 (7)
|
4/30/1998
|
||||||||
1220 12th Street, SE (O)
|
Washington, DC
|
—
|
|
—
|
|
42,464
|
|
4,026
|
|
—
|
|
46,490
|
|
46,490
|
|
(10,005
|
)
|
2003
|
9/28/2010
|
||||||||
1243 Winterson Road (L)
|
Linthicum, MD
|
—
|
|
630
|
|
—
|
|
—
|
|
630
|
|
—
|
|
630
|
|
—
|
|
(8)
|
12/19/2001
|
||||||||
131 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
1,906
|
|
7,587
|
|
3,593
|
|
1,906
|
|
11,180
|
|
13,086
|
|
(5,903
|
)
|
1990
|
9/28/1998
|
||||||||
132 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,917
|
|
12,259
|
|
4,116
|
|
2,917
|
|
16,375
|
|
19,292
|
|
(8,121
|
)
|
2000
|
5/28/1999
|
||||||||
133 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,517
|
|
10,068
|
|
5,238
|
|
2,517
|
|
15,306
|
|
17,823
|
|
(8,843
|
)
|
1997
|
9/28/1998
|
||||||||
1334 Ashton Road (O)
|
Hanover, MD
|
—
|
|
736
|
|
1,488
|
|
2,639
|
|
736
|
|
4,127
|
|
4,863
|
|
(2,598
|
)
|
1989
|
4/28/1999
|
||||||||
134 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
3,684
|
|
7,517
|
|
3,693
|
|
3,684
|
|
11,210
|
|
14,894
|
|
(4,687
|
)
|
1999
|
11/13/1998
|
||||||||
1340 Ashton Road (O)
|
Hanover, MD
|
—
|
|
905
|
|
3,620
|
|
1,470
|
|
905
|
|
5,090
|
|
5,995
|
|
(2,738
|
)
|
1989
|
4/28/1999
|
||||||||
13450 Sunrise Valley Road (O)
|
Herndon, VA
|
—
|
|
1,386
|
|
5,576
|
|
4,553
|
|
1,386
|
|
10,129
|
|
11,515
|
|
(4,320
|
)
|
1998
|
7/25/2003
|
||||||||
13454 Sunrise Valley Road (O)
|
Herndon, VA
|
—
|
|
2,899
|
|
11,986
|
|
6,936
|
|
2,899
|
|
18,922
|
|
21,821
|
|
(8,111
|
)
|
1998
|
7/25/2003
|
||||||||
135 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,484
|
|
9,750
|
|
5,991
|
|
2,484
|
|
15,741
|
|
18,225
|
|
(7,201
|
)
|
1998
|
12/30/1998
|
||||||||
1362 Mellon Road (O)
|
Hanover, MD
|
—
|
|
1,706
|
|
3,108
|
|
182
|
|
1,706
|
|
3,290
|
|
4,996
|
|
(31
|
)
|
2006
|
2/10/2006
|
||||||||
13857 McLearen Road (O)
|
Herndon, VA
|
—
|
|
3,507
|
|
30,176
|
|
1,603
|
|
3,507
|
|
31,779
|
|
35,286
|
|
(8,977
|
)
|
2007
|
7/11/2012
|
||||||||
140 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
3,407
|
|
24,167
|
|
1,055
|
|
3,407
|
|
25,222
|
|
28,629
|
|
(8,263
|
)
|
2003
|
12/31/2003
|
||||||||
141 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,398
|
|
9,493
|
|
4,008
|
|
2,398
|
|
13,501
|
|
15,899
|
|
(6,376
|
)
|
1990
|
9/28/1998
|
||||||||
14280 Park Meadow Drive (O)
|
Chantilly, VA
|
—
|
|
3,731
|
|
15,953
|
|
2,614
|
|
3,731
|
|
18,567
|
|
22,298
|
|
(6,740
|
)
|
1999
|
9/29/2004
|
||||||||
1460 Dorsey Road (L)
|
Hanover, MD
|
—
|
|
1,577
|
|
—
|
|
—
|
|
1,577
|
|
—
|
|
1,577
|
|
—
|
|
(8)
|
2/28/2006
|
||||||||
14840 Conference Center Drive (O)
|
Chantilly, VA
|
—
|
|
1,572
|
|
8,175
|
|
2,853
|
|
1,572
|
|
11,028
|
|
12,600
|
|
(4,873
|
)
|
2000
|
7/25/2003
|
||||||||
14850 Conference Center Drive (O)
|
Chantilly, VA
|
—
|
|
1,615
|
|
8,358
|
|
2,945
|
|
1,615
|
|
11,303
|
|
12,918
|
|
(5,309
|
)
|
2000
|
7/25/2003
|
||||||||
14900 Conference Center Drive (O)
|
Chantilly, VA
|
—
|
|
3,436
|
|
14,402
|
|
5,997
|
|
3,436
|
|
20,399
|
|
23,835
|
|
(9,164
|
)
|
1999
|
7/25/2003
|
||||||||
1501 South Clinton Street (O)
|
Baltimore, MD
|
—
|
|
27,964
|
|
51,990
|
|
8,588
|
|
27,964
|
|
60,578
|
|
88,542
|
|
(17,440
|
)
|
2006
|
10/27/2009
|
||||||||
15049 Conference Center Drive (O)
|
Chantilly, VA
|
—
|
|
4,415
|
|
20,365
|
|
12,380
|
|
4,415
|
|
32,745
|
|
37,160
|
|
(10,220
|
)
|
1997
|
8/14/2002
|
||||||||
15059 Conference Center Drive (O)
|
Chantilly, VA
|
—
|
|
5,753
|
|
13,615
|
|
3,063
|
|
5,753
|
|
16,678
|
|
22,431
|
|
(7,218
|
)
|
2000
|
8/14/2002
|
||||||||
1550 West Nursery Road (O)
|
Linthicum, MD
|
—
|
|
14,071
|
|
16,930
|
|
—
|
|
14,071
|
|
16,930
|
|
31,001
|
|
(4,214
|
)
|
2009
|
10/28/2009
|
||||||||
1560 West Nursery Road (O)
|
Linthicum, MD
|
—
|
|
1,441
|
|
113
|
|
—
|
|
1,441
|
|
113
|
|
1,554
|
|
(7
|
)
|
2014
|
10/28/2009
|
||||||||
1610 West Nursery Road (O)
|
Linthicum, MD
|
—
|
|
259
|
|
183
|
|
—
|
|
259
|
|
183
|
|
442
|
|
—
|
|
2016
|
4/30/1998
|
|
|
|
Initial Cost
|
|
Gross Amounts Carried At Close of Period
|
|
|
|
|||||||||||||||||||
Property (Type) (1)
|
Location
|
Encumbrances (2)
|
Land
|
Building and Land Improvements
|
Costs Capitalized Subsequent to Acquisition
|
Land
|
Building and Land Improvements
|
Total (3)(4)
|
Accumulated Depreciation (5)
|
Year Built or Renovated
|
Date Acquired (6)
|
||||||||||||||||
1616 West Nursery Road (O)
|
Linthicum, MD
|
—
|
|
393
|
|
1,659
|
|
—
|
|
393
|
|
1,659
|
|
2,052
|
|
—
|
|
(7)
|
4/30/1998
|
||||||||
1622 West Nursery Road (O)
|
Linthicum, MD
|
—
|
|
393
|
|
3,159
|
|
—
|
|
393
|
|
3,159
|
|
3,552
|
|
—
|
|
2016 (7)
|
4/30/1998
|
||||||||
16442 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
613
|
|
2,582
|
|
894
|
|
613
|
|
3,476
|
|
4,089
|
|
(1,442
|
)
|
2002
|
12/21/2004
|
||||||||
16480 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
1,856
|
|
7,425
|
|
1,655
|
|
1,856
|
|
9,080
|
|
10,936
|
|
(2,768
|
)
|
2000
|
12/28/2004
|
||||||||
16501 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
522
|
|
2,090
|
|
483
|
|
522
|
|
2,573
|
|
3,095
|
|
(882
|
)
|
2002
|
12/21/2004
|
||||||||
16539 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
688
|
|
2,859
|
|
1,923
|
|
688
|
|
4,782
|
|
5,470
|
|
(2,161
|
)
|
1990
|
12/21/2004
|
||||||||
16541 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
773
|
|
3,093
|
|
1,806
|
|
773
|
|
4,899
|
|
5,672
|
|
(1,865
|
)
|
1996
|
12/21/2004
|
||||||||
16543 Commerce Drive (O)
|
Dahlgren, VA
|
—
|
|
436
|
|
1,742
|
|
593
|
|
436
|
|
2,335
|
|
2,771
|
|
(696
|
)
|
2002
|
12/21/2004
|
||||||||
1751 Pinnacle Drive (O)
|
McLean, VA
|
—
|
|
10,486
|
|
42,340
|
|
24,774
|
|
10,486
|
|
67,114
|
|
77,600
|
|
(26,774
|
)
|
1989/1995
|
9/23/2004
|
||||||||
1753 Pinnacle Drive (O)
|
McLean, VA
|
—
|
|
8,275
|
|
34,353
|
|
11,219
|
|
8,275
|
|
45,572
|
|
53,847
|
|
(17,286
|
)
|
1976/2004
|
9/23/2004
|
||||||||
201 Technology Drive (O)
|
Lebanon, VA
|
—
|
|
726
|
|
31,091
|
|
60
|
|
726
|
|
31,151
|
|
31,877
|
|
(7,212
|
)
|
2007
|
10/5/2007
|
||||||||
206 Research Boulevard (O)
|
Aberdeen, MD
|
—
|
|
1,813
|
|
1,287
|
|
—
|
|
1,813
|
|
1,287
|
|
3,100
|
|
(18
|
)
|
2012
|
9/14/2007
|
||||||||
209 Research Boulevard (O)
|
Aberdeen, MD
|
—
|
|
1,045
|
|
4,714
|
|
175
|
|
1,045
|
|
4,889
|
|
5,934
|
|
(86
|
)
|
2010
|
9/14/2007
|
||||||||
210 Research Boulevard (O)
|
Aberdeen, MD
|
—
|
|
1,065
|
|
2,593
|
|
75
|
|
1,065
|
|
2,668
|
|
3,733
|
|
(53
|
)
|
2010
|
9/14/2007
|
||||||||
2100 L Street (L)
|
Washington, DC
|
—
|
|
35,868
|
|
4,702
|
|
—
|
|
35,868
|
|
4,702
|
|
40,570
|
|
—
|
|
(8)
|
8/11/2015
|
||||||||
2100 Rideout Road (O)
|
Huntsville, AL
|
—
|
|
—
|
|
4,551
|
|
2,825
|
|
—
|
|
7,376
|
|
7,376
|
|
(44
|
)
|
2016 (7)
|
3/23/2010
|
||||||||
22289 Exploration Drive (O)
|
Lexington Park, MD
|
—
|
|
1,422
|
|
5,719
|
|
1,758
|
|
1,422
|
|
7,477
|
|
8,899
|
|
(3,146
|
)
|
2000
|
3/24/2004
|
||||||||
22299 Exploration Drive (O)
|
Lexington Park, MD
|
—
|
|
1,362
|
|
5,790
|
|
2,225
|
|
1,362
|
|
8,015
|
|
9,377
|
|
(3,123
|
)
|
1998
|
3/24/2004
|
||||||||
22300 Exploration Drive (O)
|
Lexington Park, MD
|
—
|
|
1,094
|
|
5,038
|
|
1,320
|
|
1,094
|
|
6,358
|
|
7,452
|
|
(2,224
|
)
|
1997
|
11/9/2004
|
||||||||
22309 Exploration Drive (O)
|
Lexington Park, MD
|
—
|
|
2,243
|
|
10,419
|
|
7,786
|
|
2,243
|
|
18,205
|
|
20,448
|
|
(5,383
|
)
|
1984/1997
|
3/24/2004
|
||||||||
23535 Cottonwood Parkway (O)
|
California, MD
|
—
|
|
692
|
|
3,051
|
|
468
|
|
692
|
|
3,519
|
|
4,211
|
|
(1,363
|
)
|
1984
|
3/24/2004
|
||||||||
250 W Pratt St (O)
|
Baltimore, MD
|
—
|
|
8,057
|
|
34,605
|
|
6,452
|
|
8,057
|
|
41,057
|
|
49,114
|
|
(4,244
|
)
|
1985
|
3/19/2015
|
||||||||
2500 Riva Road (O)
|
Annapolis, MD
|
—
|
|
2,791
|
|
12,145
|
|
1
|
|
2,791
|
|
12,146
|
|
14,937
|
|
(4,761
|
)
|
2000
|
3/4/2003
|
||||||||
2600 Park Tower Drive (O)
|
Vienna, VA
|
—
|
|
20,304
|
|
34,443
|
|
398
|
|
20,304
|
|
34,841
|
|
55,145
|
|
(2,406
|
)
|
1999
|
4/15/2015
|
||||||||
2691 Technology Drive (O)
|
Annapolis Junction, MD
|
—
|
|
2,098
|
|
17,335
|
|
5,519
|
|
2,098
|
|
22,854
|
|
24,952
|
|
(8,722
|
)
|
2005
|
5/26/2000
|
||||||||
2701 Technology Drive (O)
|
Annapolis Junction, MD
|
—
|
|
1,737
|
|
15,266
|
|
4,367
|
|
1,737
|
|
19,633
|
|
21,370
|
|
(8,652
|
)
|
2001
|
5/26/2000
|
||||||||
2711 Technology Drive (O)
|
Annapolis Junction, MD
|
—
|
|
2,251
|
|
21,611
|
|
1,806
|
|
2,251
|
|
23,417
|
|
25,668
|
|
(10,727
|
)
|
2002
|
11/13/2000
|
||||||||
2720 Technology Drive (O)
|
Annapolis Junction, MD
|
—
|
|
3,863
|
|
29,272
|
|
1,218
|
|
3,863
|
|
30,490
|
|
34,353
|
|
(9,173
|
)
|
2004
|
1/31/2002
|
||||||||
2721 Technology Drive (O)
|
Annapolis Junction, MD
|
—
|
|
4,611
|
|
14,597
|
|
1,272
|
|
4,611
|
|
15,869
|
|
20,480
|
|
(6,970
|
)
|
2000
|
10/21/1999
|
||||||||
2730 Hercules Road (O)
|
Annapolis Junction, MD
|
—
|
|
8,737
|
|
31,611
|
|
8,697
|
|
8,737
|
|
40,308
|
|
49,045
|
|
(17,118
|
)
|
1990
|
9/28/1998
|
||||||||
30 Light Street (O)
|
Baltimore, MD
|
4,227
|
|
—
|
|
12,101
|
|
51
|
|
—
|
|
12,152
|
|
12,152
|
|
(435
|
)
|
2009
|
8/7/2015
|
||||||||
300 Sentinel Drive (O)
|
Annapolis Junction, MD
|
—
|
|
1,517
|
|
59,186
|
|
913
|
|
1,517
|
|
60,099
|
|
61,616
|
|
(9,991
|
)
|
2009
|
11/14/2003
|
||||||||
302 Sentinel Drive (O)
|
Annapolis Junction, MD
|
—
|
|
2,648
|
|
29,687
|
|
454
|
|
2,648
|
|
30,141
|
|
32,789
|
|
(6,791
|
)
|
2007
|
11/14/2003
|
||||||||
304 Sentinel Drive (O)
|
Annapolis Junction, MD
|
—
|
|
3,411
|
|
24,917
|
|
204
|
|
3,411
|
|
25,121
|
|
28,532
|
|
(6,957
|
)
|
2005
|
11/14/2003
|
||||||||
306 Sentinel Drive (O)
|
Annapolis Junction, MD
|
—
|
|
3,260
|
|
22,592
|
|
829
|
|
3,260
|
|
23,421
|
|
26,681
|
|
(5,934
|
)
|
2006
|
11/14/2003
|
||||||||
308 Sentinel Drive (O)
|
Annapolis Junction, MD
|
—
|
|
1,422
|
|
26,208
|
|
68
|
|
1,422
|
|
26,276
|
|
27,698
|
|
(3,710
|
)
|
2010
|
11/14/2003
|
||||||||
310 Sentinel Way (O)
|
Annapolis Junction, MD
|
—
|
|
2,372
|
|
37,069
|
|
—
|
|
2,372
|
|
37,069
|
|
39,441
|
|
(1,051
|
)
|
2016 (7)
|
11/14/2003
|
||||||||
310 The Bridge Street (O)
|
Huntsville, AL
|
—
|
|
261
|
|
26,531
|
|
2,865
|
|
261
|
|
29,396
|
|
29,657
|
|
(6,215
|
)
|
2009
|
8/9/2011
|
||||||||
312 Sentinel Way (O)
|
Annapolis Junction, MD
|
—
|
|
3,138
|
|
27,799
|
|
—
|
|
3,138
|
|
27,799
|
|
30,937
|
|
(1,608
|
)
|
2014
|
11/14/2003
|
|
|
|
Initial Cost
|
|
Gross Amounts Carried At Close of Period
|
|
|
|
|||||||||||||||||||
Property (Type) (1)
|
Location
|
Encumbrances (2)
|
Land
|
Building and Land Improvements
|
Costs Capitalized Subsequent to Acquisition
|
Land
|
Building and Land Improvements
|
Total (3)(4)
|
Accumulated Depreciation (5)
|
Year Built or Renovated
|
Date Acquired (6)
|
||||||||||||||||
6950 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,596
|
|
14,269
|
|
3,220
|
|
3,596
|
|
17,489
|
|
21,085
|
|
(8,096
|
)
|
1998
|
10/22/1998
|
||||||||
7000 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,131
|
|
12,103
|
|
5,205
|
|
3,131
|
|
17,308
|
|
20,439
|
|
(5,280
|
)
|
1999
|
5/31/2002
|
||||||||
7005 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,036
|
|
424
|
|
—
|
|
3,036
|
|
424
|
|
3,460
|
|
—
|
|
(8)
|
6/26/2014
|
||||||||
7015 Albert Einstein Drive (O)
|
Columbia, MD
|
1,214
|
|
2,058
|
|
6,093
|
|
1,993
|
|
2,058
|
|
8,086
|
|
10,144
|
|
(3,142
|
)
|
1999
|
12/1/2005
|
||||||||
7061 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
729
|
|
3,094
|
|
2,018
|
|
729
|
|
5,112
|
|
5,841
|
|
(1,971
|
)
|
2000
|
8/30/2001
|
||||||||
7063 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
902
|
|
3,684
|
|
2,449
|
|
902
|
|
6,133
|
|
7,035
|
|
(2,760
|
)
|
2000
|
8/30/2001
|
||||||||
7065 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
919
|
|
3,763
|
|
3,095
|
|
919
|
|
6,858
|
|
7,777
|
|
(3,205
|
)
|
2000
|
8/30/2001
|
||||||||
7067 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,829
|
|
11,823
|
|
2,975
|
|
1,829
|
|
14,798
|
|
16,627
|
|
(6,605
|
)
|
2001
|
8/30/2001
|
||||||||
7125 Columbia Gateway Drive (L)
|
Columbia, MD
|
—
|
|
3,361
|
|
2,207
|
|
279
|
|
3,361
|
|
2,486
|
|
5,847
|
|
—
|
|
1973/1999 (8)
|
6/29/2006
|
||||||||
7125 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
17,126
|
|
46,994
|
|
11,442
|
|
17,126
|
|
58,436
|
|
75,562
|
|
(18,673
|
)
|
1973/1999
|
6/29/2006
|
||||||||
7130 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,350
|
|
4,359
|
|
2,232
|
|
1,350
|
|
6,591
|
|
7,941
|
|
(3,009
|
)
|
1989
|
9/19/2005
|
||||||||
7134 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
704
|
|
4,128
|
|
327
|
|
704
|
|
4,455
|
|
5,159
|
|
(1,317
|
)
|
1990/2016 (7)
|
9/19/2005
|
||||||||
7138 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,104
|
|
3,518
|
|
2,448
|
|
1,104
|
|
5,966
|
|
7,070
|
|
(3,292
|
)
|
1990
|
9/19/2005
|
||||||||
7142 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,342
|
|
3,978
|
|
2,608
|
|
1,342
|
|
6,586
|
|
7,928
|
|
(2,556
|
)
|
1994
|
9/19/2005
|
||||||||
7150 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,032
|
|
3,429
|
|
783
|
|
1,032
|
|
4,212
|
|
5,244
|
|
(1,301
|
)
|
1991
|
9/19/2005
|
||||||||
7150 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,821
|
|
4,388
|
|
1,727
|
|
1,821
|
|
6,115
|
|
7,936
|
|
(2,118
|
)
|
2000
|
1/10/2007
|
||||||||
7160 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
2,732
|
|
7,006
|
|
2,296
|
|
2,732
|
|
9,302
|
|
12,034
|
|
(3,521
|
)
|
2000
|
1/10/2007
|
||||||||
7170 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,283
|
|
3,096
|
|
1,315
|
|
1,283
|
|
4,411
|
|
5,694
|
|
(1,558
|
)
|
2000
|
1/10/2007
|
||||||||
7175 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,788
|
|
7,269
|
|
—
|
|
1,788
|
|
7,269
|
|
9,057
|
|
(571
|
)
|
1996/2013
|
7/27/2005
|
||||||||
7200 Redstone Gateway (O)
|
Huntsville, AL
|
6,479
|
|
—
|
|
8,348
|
|
5
|
|
—
|
|
8,353
|
|
8,353
|
|
(540
|
)
|
2013
|
3/23/2010
|
||||||||
7200 Riverwood Road (O)
|
Columbia, MD
|
—
|
|
4,089
|
|
22,389
|
|
4,675
|
|
4,089
|
|
27,064
|
|
31,153
|
|
(9,338
|
)
|
1986
|
10/13/1998
|
||||||||
7205 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,367
|
|
21,419
|
|
—
|
|
1,367
|
|
21,419
|
|
22,786
|
|
(1,845
|
)
|
2013
|
7/27/2005
|
||||||||
7272 Park Circle Drive (O)
|
Hanover, MD
|
—
|
|
1,479
|
|
6,300
|
|
4,132
|
|
1,479
|
|
10,432
|
|
11,911
|
|
(3,412
|
)
|
1991/1996
|
1/10/2007
|
||||||||
7318 Parkway Drive (O)
|
Hanover, MD
|
—
|
|
972
|
|
3,888
|
|
1,224
|
|
972
|
|
5,112
|
|
6,084
|
|
(2,234
|
)
|
1984
|
4/16/1999
|
||||||||
7320 Parkway Drive (O)
|
Hanover, MD
|
—
|
|
905
|
|
1,444
|
|
5,037
|
|
905
|
|
6,481
|
|
7,386
|
|
(1,302
|
)
|
1983
|
4/4/2002
|
||||||||
7400 Redstone Gateway (O)
|
Huntsville, AL
|
7,107
|
|
—
|
|
9,223
|
|
—
|
|
—
|
|
9,223
|
|
9,223
|
|
(351
|
)
|
2015
|
3/23/2010
|
||||||||
7467 Ridge Road (O)
|
Hanover, MD
|
—
|
|
1,629
|
|
3,052
|
|
4,136
|
|
1,629
|
|
7,188
|
|
8,817
|
|
(1,424
|
)
|
1990
|
4/28/1999
|
||||||||
7740 Milestone Parkway (O)
|
Hanover, MD
|
18,604
|
|
3,825
|
|
34,177
|
|
430
|
|
3,825
|
|
34,607
|
|
38,432
|
|
(5,572
|
)
|
2009
|
7/2/2007
|
||||||||
7770 Backlick Road (O)
|
Springfield, VA
|
—
|
|
6,387
|
|
75,268
|
|
142
|
|
6,387
|
|
75,410
|
|
81,797
|
|
(7,171
|
)
|
2012
|
3/10/2010
|
||||||||
7880 Milestone Parkway (O)
|
Hanover, MD
|
—
|
|
4,857
|
|
24,419
|
|
63
|
|
4,857
|
|
24,482
|
|
29,339
|
|
(764
|
)
|
2015
|
9/17/2013
|
||||||||
8010 Corporate Drive (O) (10)
|
White Marsh, MD
|
—
|
|
1,349
|
|
1,523
|
|
—
|
|
1,349
|
|
1,523
|
|
2,872
|
|
(572
|
)
|
1998
|
1/9/2007
|
||||||||
8020 Corporate Drive (O) (10)
|
White Marsh, MD
|
—
|
|
2,184
|
|
1,057
|
|
—
|
|
2,184
|
|
1,057
|
|
3,241
|
|
(684
|
)
|
1997
|
1/9/2007
|
||||||||
8094 Sandpiper Circle (O) (10)
|
White Marsh, MD
|
—
|
|
1,960
|
|
2,288
|
|
1,131
|
|
1,960
|
|
3,419
|
|
5,379
|
|
(331
|
)
|
1998
|
1/9/2007
|
||||||||
8098 Sandpiper Circle (O) (10)
|
White Marsh, MD
|
—
|
|
1,797
|
|
1,417
|
|
639
|
|
1,797
|
|
2,056
|
|
3,853
|
|
—
|
|
1998
|
1/9/2007
|
||||||||
8110 Corporate Drive (O) (10)
|
White Marsh, MD
|
—
|
|
2,285
|
|
5,351
|
|
989
|
|
2,285
|
|
6,340
|
|
8,625
|
|
(757
|
)
|
2001
|
1/9/2007
|
||||||||
8140 Corporate Drive (O) (10)
|
White Marsh, MD
|
—
|
|
2,158
|
|
6,394
|
|
3,760
|
|
2,158
|
|
10,154
|
|
12,312
|
|
(2,085
|
)
|
2003
|
1/9/2007
|
||||||||
8621 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
2,317
|
|
12,642
|
|
355
|
|
2,317
|
|
12,997
|
|
15,314
|
|
(3,740
|
)
|
2005-2006
|
6/10/2005
|
||||||||
8661 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
1,510
|
|
3,764
|
|
2,427
|
|
1,510
|
|
6,191
|
|
7,701
|
|
(2,386
|
)
|
2002
|
12/30/2003
|
||||||||
8671 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
1,718
|
|
4,280
|
|
4,052
|
|
1,718
|
|
8,332
|
|
10,050
|
|
(3,354
|
)
|
2002
|
12/30/2003
|
(1)
|
A legend for the Property Type follows: (O) = Office Property; (L) = Land held or pre-construction; (D) = Data Center; and (V) = Various.
|
(2)
|
Excludes our term loan facilities of
$547.5 million
, unsecured senior notes of
$1.2 billion
, unsecured notes payable of
$1.4 million
, and deferred financing costs, net of premiums, on the remaining loans of
$777,000
.
|
(3)
|
The aggregate cost of these assets for Federal income tax purposes was approximately
$3.4 billion
at
December 31, 2016
.
|
(4)
|
As discussed in Note 3 to our Consolidated Financial Statements, we recognized impairment losses of
$101.4 million
primarily in connection with certain of our land and operating properties, including
$78.6 million
related to land and operating properties still owned as of
December 31, 2016
.
|
(5)
|
The estimated lives over which depreciation is recognized follow: Building and land improvements:
10
-
40
years; and tenant improvements: related lease terms.
|
(6)
|
The acquisition date of multi-parcel properties reflects the date of the earliest parcel acquisition.
|
(7)
|
Under construction or redevelopment at
December 31, 2016
.
|
(8)
|
Held or under pre-construction at
December 31, 2016
.
|
(9)
|
The carrying amounts of these properties under construction exclude allocated costs of the garage being constructed to support the properties.
|
(10)
|
Classified as held for sale as of
December 31, 2016
.
|
|
|
6711 Columbia Gateway Drive, Suite 300
|
|
|
Columbia, Maryland 21046-2104
|
||
|
Telephone 443-285-5400
|
||
|
Facsimile 443-285-7650
|
||
|
www.copt.com
|
||
|
NYSE: OFC
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
|
|
6711 Columbia Gateway Drive, Suite 300
|
|
|
Columbia, Maryland 21046-2104
|
||
|
Telephone 443-285-5400
|
||
|
Facsimile 443-285-7650
|
||
|
www.copt.com
|
||
|
NYSE: OFC
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
|
|
6711 Columbia Gateway Drive, Suite 300
|
|
|
Columbia, Maryland 21046-2104
|
||
|
Telephone 443-285-5400
|
||
|
Facsimile 443-285-7650
|
||
|
www.copt.com
|
||
|
NYSE: OFC
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By:
/s/ Stephen E. Budorick
Name: Stephen E. Budorick
Title: President & Chief Executive Officer
|
“Employer”
Corporate Office Properties L.P., a Delaware limited partnership
By: Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
“Company”
Corporate Office Properties Trust, a Maryland real estate investment trust
By: ______________________________
Name:
Title:
|
1.
|
The definition of “
Minimum Vesting Period
” contained in Section 1 of the Plan is amended by adding the following to the end of such definition:
|
2.
|
All other terms and conditions of the Plan shall be unchanged and remain in full force and effect.
|
ADOPTED:
|
March 3, 2011
|
|
Corporate Office Properties Trust
|
|
|
|
|
|
|
|
By:
/s/ Randall M. Griffin, Chief Executive Officer
|
|
|
|
Randall M. Griffin, Chief Executive Officer
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) income from continuing operations before equity in income (loss) of unconsolidated entities and income taxes
|
|
$
|
(26,419
|
)
|
|
$
|
120,812
|
|
|
$
|
34,590
|
|
|
$
|
36,704
|
|
|
$
|
8,894
|
|
Gain on sales of real estate, excluding discontinued operations
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|
21
|
|
|||||
Combined fixed charges and preferred share dividends (from below)
|
|
104,541
|
|
|
111,737
|
|
|
115,842
|
|
|
120,307
|
|
|
133,345
|
|
|||||
Amortization of capitalized interest
|
|
2,715
|
|
|
2,591
|
|
|
2,374
|
|
|
1,977
|
|
|
1,798
|
|
|||||
Distributed income of equity investees
|
|
732
|
|
|
361
|
|
|
225
|
|
|
1,857
|
|
|
—
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest (from below)
|
|
(5,723
|
)
|
|
(7,151
|
)
|
|
(6,065
|
)
|
|
(8,785
|
)
|
|
(13,903
|
)
|
|||||
Preferred share dividends included in fixed charges
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|
(20,844
|
)
|
|||||
Preferred unit distributions included in fixed charges
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|||||
Preferred distributions of other consolidated entities
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|||||
Total earnings
|
|
$
|
101,859
|
|
|
$
|
281,511
|
|
|
$
|
141,022
|
|
|
$
|
140,429
|
|
|
$
|
108,635
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Combined Fixed Charges and Preferred Share Dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Combined fixed charges and preferred share dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense on continuing operations
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
92,393
|
|
|
$
|
82,010
|
|
|
$
|
86,401
|
|
Interest expense on discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,221
|
|
|
10,397
|
|
|||||
Capitalized interest (internal and external)
|
|
5,723
|
|
|
7,151
|
|
|
6,065
|
|
|
8,785
|
|
|
13,903
|
|
|||||
Amortization of debt issuance costs-capitalized
|
|
—
|
|
|
8
|
|
|
186
|
|
|
144
|
|
|
649
|
|
|||||
Interest included in rental expense
|
|
682
|
|
|
618
|
|
|
583
|
|
|
500
|
|
|
475
|
|
|||||
Preferred share dividends
|
|
14,297
|
|
|
14,210
|
|
|
15,939
|
|
|
19,971
|
|
|
20,844
|
|
|||||
Preferred unit distributions
|
|
660
|
|
|
660
|
|
|
660
|
|
|
660
|
|
|
660
|
|
|||||
Preferred distributions of other consolidated entities
|
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|||||
Total combined fixed charges and preferred share dividends
|
|
$
|
104,541
|
|
|
$
|
111,737
|
|
|
$
|
115,842
|
|
|
$
|
120,307
|
|
|
$
|
133,345
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges and preferred share dividends
|
|
0.97
|
|
|
2.52
|
|
|
1.22
|
|
|
1.17
|
|
|
0.81
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deficiency
|
|
$
|
2,682
|
|
|
|
|
|
|
|
|
|
|
|
$
|
24,710
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||
Earnings:
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
(Loss) income from continuing operations before equity in income (loss) of unconsolidated entities and income taxes
|
|
$
|
(26,419
|
)
|
|
$
|
120,812
|
|
|
$
|
34,590
|
|
|
$
|
36,704
|
|
|
$
|
8,894
|
|
Gain on sales of real estate, excluding discontinued operations
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|
21
|
|
|||||
Fixed charges (from below)
|
|
89,584
|
|
|
96,867
|
|
|
99,243
|
|
|
99,676
|
|
|
111,825
|
|
|||||
Amortization of capitalized interest
|
|
2,715
|
|
|
2,591
|
|
|
2,374
|
|
|
1,977
|
|
|
1,798
|
|
|||||
Distributed income of equity investees
|
|
732
|
|
|
361
|
|
|
225
|
|
|
1,857
|
|
|
—
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest (from below)
|
|
(5,723
|
)
|
|
(7,151
|
)
|
|
(6,065
|
)
|
|
(8,785
|
)
|
|
(13,903
|
)
|
|||||
Preferred distributions of other consolidated entities
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
—
|
|
|||||
Total earnings
|
|
$
|
101,859
|
|
|
$
|
281,511
|
|
|
$
|
141,022
|
|
|
$
|
140,429
|
|
|
$
|
108,635
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense on continuing operations
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
92,393
|
|
|
$
|
82,010
|
|
|
$
|
86,401
|
|
Interest expense on discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,221
|
|
|
10,397
|
|
|||||
Capitalized interest (internal and external)
|
|
5,723
|
|
|
7,151
|
|
|
6,065
|
|
|
8,785
|
|
|
13,903
|
|
|||||
Amortization of debt issuance costs-capitalized
|
|
—
|
|
|
8
|
|
|
186
|
|
|
144
|
|
|
649
|
|
|||||
Interest included in rental expense
|
|
682
|
|
|
618
|
|
|
583
|
|
|
500
|
|
|
475
|
|
|||||
Preferred distributions of other consolidated entities
|
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|
—
|
|
|||||
Total fixed charges
|
|
$
|
89,584
|
|
|
$
|
96,867
|
|
|
$
|
99,243
|
|
|
$
|
99,676
|
|
|
$
|
111,825
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges
|
|
1.14
|
|
|
2.91
|
|
|
1.42
|
|
|
1.41
|
|
|
0.97
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deficiency
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,190
|
|
|
|
|
Exhibit 21.1
|
CORPORATE OFFICE PROPERTIES TRUST
|
|
|
|
SUBSIDIARIES OF REGISTRANT
|
|
|
|
|
|
|
|
Alabama
|
|
|
|
COPT Bridge Street Office, LLC
|
|
|
|
|
|
|
|
Colorado
|
|
|
|
Colorado Land Acquisition, LLC
|
|
|
|
COPT Cresterra Master LLC
|
|
|
|
COPT Interquest, LLC
|
|
|
|
COPT Newport D, LLC
|
|
|
|
COPT Patriot Park at Galley, LLC
|
|
|
|
Patriot Park, LLC
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
2100 L Holdings, LLC
|
|
|
|
Airport Square Holdings I, LLC
|
|
|
|
Airport Square Holdings VI and VII, LLC
|
|
|
|
Blue Bell Investment Company, LP
|
|
|
|
COPT Acquisitions, Inc.
|
|
|
|
COPT Colgate General, LLC
|
|
|
|
COPT Concourse, LLC
|
|
|
|
COPT DC-6, LLC
|
|
|
|
COPT Gateway Commerce, LLC
|
|
|
|
COPT Maritime I & II, LLC
|
|
|
|
COPT Stevens Place, LLC
|
|
|
|
Corporate Office Properties Holdings, Inc.
|
|
|
|
Corporate Office Properties, LP
|
|
|
|
DC-11 DE, LLC
|
|
|
|
DC-12-14 DE, LLC
|
|
|
|
DC-8-9-10 DE, LLC
|
|
|
|
Delaware Airport III, LLC
|
|
|
|
Delaware Airport VIII, LLC
|
|
|
|
Delaware Airport IX, LLC
|
|
|
|
GI-COPT DC Partnership LLC
|
|
|
|
Great Mills I, L.L.C.
|
|
|
|
Great Mills II, L.L.C.
|
|
|
|
Great Mills III, L.L.C.
|
|
|
|
Great Mills IV, L.L.C.
|
|
|
|
Great Mills V, L.L.C.
|
|
|
|
LW Redstone Company, LLC
|
|
|
|
Powerloft Holdings, LLC
|
|
|
|
Redstone Gateway 1000, LLC
|
|
|
|
Redstone Gateway 1100, LLC
|
|
|
|
Redstone Gateway 1200, LLC
|
|
|
|
Redstone Gateway 2100, LLC
|
|
|
|
Redstone Gateway 4100, LLC
|
|
|
|
Redstone Gateway 6500, LLC
|
|
|
|
Redstone Gateway 7200, LLC
|
|
|
|
Stevens Investors, LLC
|
|
|
|
Stevens School Holdings, LLC
|
|
|
|
|
|
|
|
Maryland
|
|
|
|
100 Charm City, LLC
|
|
|
|
100 LS Borrower, LLC
|
|
|
|
131 Parkway, LLC
|
|
|
|
133 Parkway, LLC
|
|
|
|
134, LLC
|
|
|
|
135 Parkway, LLC
|
|
|
|
1362 Mellon, LLC
|
|
|
|
141 Parkway, LLC
|
|
|
|
1460 Dorsey Road, LLC
|
|
|
|
1550 Nursery LLC
|
|
|
|
250 Charm City, LLC
|
|
|
|
2500 Riva Trust
|
|
|
|
2691 Technology, LLC
|
|
|
|
2701 Technology, LLC
|
|
|
|
2711 Technology, LLC
|
|
|
|
2720 Technology, LLC
|
|
|
|
2730 Hercules, LLC
|
|
|
|
30 Charm City, LLC
|
|
|
|
30 LS Borrower, LLC
|
|
|
|
302 Sentinel, LLC
|
|
|
|
304 Sentinel, LLC
|
|
|
|
306 Sentinel, LLC
|
|
|
|
318 Sentinel, LLC
|
|
|
|
320 Sentinel, LLC
|
|
|
|
322 Sentinel, LLC
|
|
|
|
45310 Abell House, LLC
|
|
|
|
5825 URC Borrower, LLC
|
|
|
|
5850 URC Borrower, LLC
|
|
|
|
67 Financing, LLC
|
|
|
|
6700 Alexander Bell, LLC
|
|
|
|
6711 Gateway Funding, LLC
|
|
|
|
6711 Gateway, LLC
|
|
|
|
6721 CGD., LLC
|
|
|
|
6721 Gateway, LLC
|
|
|
|
6731 Gateway, LLC
|
|
|
|
6741 Gateway, LLC
|
|
|
|
6940 CGD, LLC
|
|
|
|
6950 CG, LLC
|
|
|
|
7000 CG, LLC
|
|
|
|
7000 Honeys, LLC
|
|
|
|
7005 Columbia Gateway, LLC
|
|
|
|
7015 Albert Einstein Drive, LLC
|
|
|
|
7130 Columbia Gateway, LLC
|
|
|
|
7150-70 Riverwood. LLC
|
|
|
|
7200 Riverwood, LLC
|
|
|
|
7205 Riverwood, LLC
|
|
|
|
7240 Parkway Drive Enterprises, LLC
|
|
|
|
7318 Parkway Drive Enterprises, LLC
|
|
|
|
7320 Parkway Drive Enterprises, LLC
|
|
|
|
7320 PD, LLC
|
|
|
|
7740 Milestone LLC
|
|
|
|
7760 Milestone Parkway, LLC
|
|
|
|
7780 Milestone Parkway, LLC
|
|
|
|
7874 Milestone Parkway, LLC
|
|
|
|
7876 Milestone Parkway, LLC
|
|
|
|
7878 Milestone Parkway, LLC
|
|
|
|
7880 Milestone Parkway, LLC
|
|
|
|
8027 Corporate Drive Business Trust
|
|
|
|
8621 RFD, LLC
|
|
|
|
8661 RFD, LLC
|
|
|
|
Airport Square II, LLC
|
|
|
|
Airport Square IV, LLC
|
|
|
|
Airport Square Partners, LLC
|
|
|
|
Airport Square Storms, LLC
|
|
|
|
Airport Square V, LLC
|
|
|
|
Airport Square XI, LLC
|
|
|
|
Airport Square XIII, LLC
|
|
|
|
Airport Square XXII, LLC
|
|
|
|
Airport Square, LLC
|
|
|
|
AP#5 Lot A, LLC
|
|
|
|
AP#5 Lot B, LLC
|
|
|
|
AP#5 Lot C, LLC
|
|
|
|
Arundel Preserve #5, LLC
|
|
|
|
ASI, LLC
|
|
|
|
Campbell Boulevard Trust
|
|
|
|
Campbell Corporate Center 1-2 Business Trust
|
|
|
|
Canton Crossing Retail, LLC
|
|
|
|
Clarks Hundred II, LLC
|
|
|
|
Clarks Hundred, LLC
|
|
|
|
Columbia Equity Finance, LLC
|
|
|
|
Columbia Gateway S-28, LLC
|
|
|
|
COMI Investments LLC
|
|
|
|
Commons Office 6-B, LLC
|
|
|
|
Commons Office Research, LLC
|
|
|
|
Concourse 1304, LLC
|
|
|
|
COPT Aberdeen, LLC
|
|
|
|
COPT Arundel Preserve, LLC
|
|
|
|
COPT AP 9, LLC
|
|
|
|
COPT Babcock Business Trust
|
|
|
|
COPT Baltimore County I, LLC
|
|
|
|
COPT Baltimore County II, LLC
|
|
|
|
COPT Brock Bridge, LLC
|
|
|
|
COPT CC 1600, LLC
|
|
|
|
COPT CC Bulkhead LLC
|
|
|
|
COPT CC D1 LLC
|
|
|
|
COPT CC Holding LLC
|
|
|
|
COPT CC Parking LLC
|
|
|
|
COPT CC Tower LLC
|
|
|
|
COPT CCW I LLC
|
|
|
|
COPT CCW II LLC
|
|
|
|
COPT CCW III LLC
|
|
|
|
COPT Chantilly I Manager, LLC
|
|
|
|
COPT Chantilly II Manager, LLC
|
|
|
|
COPT Data Management, LLC
|
|
|
|
COPT Development & Construction Services, LLC
|
|
|
|
COPT Frederick, LLC
|
|
|
|
COPT Gate 63, LLC
|
|
|
|
COPT Gate 6700-6708-6724, LLC
|
|
|
|
COPT General, LLC
|
|
|
|
COPT Harbour's Edge LLC
|
|
|
|
COPT Huntsville, LLC
|
|
|
|
COPT Northgate A, LLC
|
|
|
|
COPT Northgate B, LLC
|
|
|
|
COPT Northgate C, LLC
|
|
|
|
COPT Northgate D, LLC
|
|
|
|
COPT Northgate H, LLC
|
|
|
|
COPT Northgate I, LLC
|
|
|
|
COPT Powerhouse LLC
|
|
|
|
COPT Pres Investment, LLC
|
|
|
|
COPT Property Management Services, LLC
|
|
|
|
COPT Renovation, LLC
|
|
|
|
COPT Riverwood, LLC
|
|
|
|
COPT T-11, LLC
|
|
|
|
COPT Virtru, LLC
|
|
|
|
COPT-Kirk AP#5, LLC
|
|
|
|
Cornucopia Holdings II, LLC
|
|
|
|
Cornucopia Holdings, LLC
|
|
|
|
Corporate Center I Limited Partnership
|
|
|
|
Corporate Center I, LLC
|
|
|
|
Corporate Development Services, LLC
|
|
|
|
Corporate Gatespring II, LLC
|
|
|
|
Corporate Gatespring, LLC
|
|
|
|
Corporate Office Management, Inc.
|
|
|
|
Corporate Office Services, LLC
|
|
|
|
Corporate Paragon, LLC
|
|
|
|
Corporate Place B Equity Affiliates, LLC
|
|
|
|
Corporate Place I Business Trust
|
|
|
|
Corporate Place III Business Trust
|
|
|
|
Corporate Place IV Business Trust
|
|
|
|
Corporate Property, LLC
|
|
|
|
Enterprise Campus Developer, LLC
|
|
|
|
Fifth Exploration, L.L.C.
|
|
|
|
Fourth Exploration, L.L.C.
|
|
|
|
Gateway 44, LLC
|
|
|
|
Gateway 67, LLC
|
|
|
|
Gateway 70 Holdings, LLC
|
|
|
|
Gateway 70, LLC
|
|
|
|
Gateway Crossing 95, LLC
|
|
|
|
Honeyland 108, LLC
|
|
|
|
Huntsville Holdings, LLC
|
|
|
|
Jolly COPT I, LLC
|
|
|
|
Jolly COPT II, LLC
|
|
|
|
M Square 5801, LLC
|
|
|
|
M Square 5825, LLC
|
|
|
|
M Square 5850, LLC
|
|
|
|
M Square Associates, LLC
|
|
|
|
M Square NOAA, LLC
|
|
|
|
Maritime Holdings, LLC
|
|
|
|
McLean Ridge I Business Trust
|
|
|
|
McLean Ridge II Business Trust
|
|
|
|
McLean Ridge III Business Trust
|
|
|
|
McLean Ridge IV Business Trust
|
|
|
|
MOR Forbes, LLC
|
|
|
|
NBP 131, LLC
|
|
|
|
NBP 132, LLC
|
|
|
|
NBP 133 LLC
|
|
|
|
NBP 134, LLC
|
|
|
|
NBP 135, LLC
|
|
|
|
NBP 140, LLC
|
|
|
|
NBP 141, LLC
|
|
|
|
NBP 191, LLC
|
|
|
|
NBP 201 Holdings, LLC
|
|
|
|
NBP 201, LLC
|
|
|
|
NBP 211 Holdings, LLC
|
|
|
|
NBP 211, LLC
|
|
|
|
NBP 220 Holdings, LLC
|
|
|
|
NBP 220, LLC
|
|
|
|
NBP 221, LLC
|
|
|
|
NBP 300 Restaurant, LLC
|
|
|
|
NBP 300, LLC
|
|
|
|
NBP 302, LLC
|
|
|
|
NBP 304, LLC
|
|
|
|
NBP 306, LLC
|
|
|
|
NBP 308, LLC
|
|
|
|
NBP 310, LLC
|
|
|
|
NBP 312 LLC
|
|
|
|
NBP 314, LLC
|
|
|
|
NBP 316, LLC
|
|
|
|
NBP 318, LLC
|
|
|
|
NBP 320, LLC
|
|
|
|
NBP 322, LLC
|
|
|
|
NBP 324, LLC
|
|
|
|
NBP 410, LLC
|
|
|
|
NBP 420, LLC
|
|
|
|
NBP 430, LLC
|
|
|
|
NBP 520, LLC
|
|
|
|
NBP 540, LLC
|
|
|
|
NBP Huff & Puff, LLC
|
|
|
|
NBP Lot 3-A, LLC
|
|
|
|
NBP One, LLC
|
|
|
|
NBP Retail, LLC
|
|
|
|
Nottingham Commons I Holding Corp.
|
|
|
|
Nottingham Commons II Holding Corp.
|
|
|
|
Nottingham Ridge Holding Corporation
|
|
|
|
Nottingham Ridge II Business Trust
|
|
|
|
Nottingham Ridge III Business Trust
|
|
|
|
Nottingham Ridge No. 20 Business Trust
|
|
|
|
Nottingham Ridge No. 30 Business Trust
|
|
|
|
One Sellner Road LLC
|
|
|
|
Park Circle Equities, LLC
|
|
|
|
Pecan Court, L.L.C.
|
|
|
|
Philadelphia Road Business Trust
|
|
|
|
Red Cedar Building, LLC
|
|
|
|
RG 2100 Restaurant, LLC
|
|
|
|
RIVA Trustee, LLC
|
|
|
|
Riverwood Business Center Equity Affiliates, LLC
|
|
|
|
Third Exploration, L.L.C.
|
|
|
|
Tyler Ridge I Business Trust
|
|
|
|
Tyler Ridge I, LLC
|
|
|
|
Tyler Ridge II A Business Trust
|
|
|
|
Tyler Ridge II Business Trust
|
|
|
|
Tyler Ridge Limited Partnership
|
|
|
|
W&M Business Trust
|
|
|
|
|
|
|
|
Pennsylvania
|
|
|
|
Colgatedrive Associates, L.P.
|
|
|
|
COPT Pennlyn, L.P.
|
|
|
|
|
|
|
|
Texas
|
|
|
|
COPT 8000 Potranco, L.P.
|
|
|
|
COPT 8030 Potranco, L.P.
|
|
|
|
COPT 8100 Potranco, L.P.
|
|
|
|
COPT San Antonio General, LLC
|
|
|
|
COPT San Antonio, LP
|
|
|
|
COPT San Antonio II, L.P.
|
|
|
|
COPT SA Technology Center, L.P.
|
|
|
|
COPT Sentry Gateway 100 LP
|
|
|
|
COPT Westpointe 3A, L.P.
|
|
|
|
COPT Westpointe 4, L.P.
|
|
|
|
|
|
|
|
Virginia
|
|
|
|
COPT Connect LLC
|
|
|
|
COPT Dahlgren, LLC
|
|
|
|
COPT Dahlgren I, LLC
|
|
|
|
COPT Dahlgren II, LLC
|
|
|
|
COPT Dahlgren IV, LLC
|
|
|
|
COPT Dahlgren Land, LLC
|
|
|
|
COPT DC Innovation, LLC
|
|
|
|
COPT DC Partner, LLC
|
|
|
|
COPT DC-15, LLC
|
|
|
|
COPT DC-19, LLC
|
|
|
|
COPT Fairview, LLC
|
|
|
|
COPT Greens I, LLC
|
|
|
|
COPT Greens II, LLC
|
|
|
|
COPT Greens III, LLC
|
|
|
|
COPT McLearen, LLC
|
|
|
|
COPT Metro Place II, LLC
|
|
|
|
COPT Park Meadow, LLC
|
|
|
|
COPT Parkstone, LLC
|
|
|
|
COPT Richmond I, LLC
|
|
|
|
COPT Ridgeview I, LLC
|
|
|
|
COPT Ridgeview II & III, LLC
|
|
|
|
COPT Southwest VA, LLC
|
|
|
|
COPT Stonecroft, LLC
|
|
|
|
COPT Sunrise, LLC
|
|
|
|
COPT Waterview III, LLC
|
|
|
|
DC-11, LLC
|
|
|
|
DC-12-14, LLC
|
|
|
|
DC-8-9-10, LLC
|
|
|
|
Patriot Ridge I, LLC
|
|
|
|
Patriot Ridge II, LLC
|
|
|
|
Patriot Ridge 7770, LLC
|
|
|
|
Patriot Ridge Commons, LLC
|
|
|
|
Patriot Ridge Holdings, LLC
|
|
|
|
Towerview I, LLC
|
|
|
|
TRC Pinnacle Towers, L.L.C.
|
|
|
|
|
|
|
Exhibit 21.2
|
CORPORATE OFFICE PROPERTIES, L.P.
|
|
|
|
SUBSIDIARIES OF REGISTRANT
|
|
|
|
|
|
|
|
Alabama
|
|
|
|
COPT Bridge Street Office, LLC
|
|
|
|
|
|
|
|
Colorado
|
|
|
|
Colorado Land Acquisition, LLC
|
|
|
|
COPT Cresterra Master LLC
|
|
|
|
COPT Interquest, LLC
|
|
|
|
COPT Newport D, LLC
|
|
|
|
COPT Patriot Park at Galley, LLC
|
|
|
|
Patriot Park, LLC
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
2100 L Holdings, LLC
|
|
|
|
Airport Square Holdings I, LLC
|
|
|
|
Airport Square Holdings VI and VII, LLC
|
|
|
|
Blue Bell Investment Company, LP
|
|
|
|
COPT Colgate General, LLC
|
|
|
|
COPT Concourse, LLC
|
|
|
|
COPT DC-6, LLC
|
|
|
|
COPT Gateway Commerce, LLC
|
|
|
|
COPT Maritime I & II, LLC
|
|
|
|
COPT Stevens Place, LLC
|
|
|
|
DC-11 DE, LLC
|
|
|
|
DC-12-14 DE, LLC
|
|
|
|
DC-8-9-10 DE, LLC
|
|
|
|
Delaware Airport III, LLC
|
|
|
|
Delaware Airport VIII, LLC
|
|
|
|
Delaware Airport IX, LLC
|
|
|
|
GI-COPT DC Partnership LLC
|
|
|
|
Great Mills I, L.L.C.
|
|
|
|
Great Mills II, L.L.C.
|
|
|
|
Great Mills III, L.L.C.
|
|
|
|
Great Mills IV, L.L.C.
|
|
|
|
Great Mills V, L.L.C.
|
|
|
|
LW Redstone Company, LLC
|
|
|
|
Powerloft Holdings, LLC
|
|
|
|
Redstone Gateway 1000, LLC
|
|
|
|
Redstone Gateway 1100, LLC
|
|
|
|
Redstone Gateway 1200, LLC
|
|
|
|
Redstone Gateway 2100, LLC
|
|
|
|
Redstone Gateway 4100, LLC
|
|
|
|
Redstone Gateway 6500, LLC
|
|
|
|
Redstone Gateway 7200, LLC
|
|
|
|
Stevens Investors, LLC
|
|
|
|
Stevens School Holdings, LLC
|
|
|
|
|
|
|
|
Maryland
|
|
|
|
100 Charm City, LLC
|
|
|
|
100 LS Borrower, LLC
|
|
|
|
131 Parkway, LLC
|
|
|
|
133 Parkway, LLC
|
|
|
|
134, LLC
|
|
|
|
135 Parkway, LLC
|
|
|
|
1362 Mellon, LLC
|
|
|
|
141 Parkway, LLC
|
|
|
|
1460 Dorsey Road, LLC
|
|
|
|
1550 Nursery LLC
|
|
|
|
250 Charm City, LLC
|
|
|
|
2500 Riva Trust
|
|
|
|
2691 Technology, LLC
|
|
|
|
2701 Technology, LLC
|
|
|
|
2711 Technology, LLC
|
|
|
|
2720 Technology, LLC
|
|
|
|
2730 Hercules, LLC
|
|
|
|
30 Charm City, LLC
|
|
|
|
30 LS Borrower, LLC
|
|
|
|
302 Sentinel, LLC
|
|
|
|
304 Sentinel, LLC
|
|
|
|
306 Sentinel, LLC
|
|
|
|
318 Sentinel, LLC
|
|
|
|
320 Sentinel, LLC
|
|
|
|
322 Sentinel, LLC
|
|
|
|
45310 Abell House, LLC
|
|
|
|
5825 URC Borrower, LLC
|
|
|
|
5850 URC Borrower, LLC
|
|
|
|
67 Financing, LLC
|
|
|
|
6700 Alexander Bell, LLC
|
|
|
|
6711 Gateway Funding, LLC
|
|
|
|
6711 Gateway, LLC
|
|
|
|
6721 CGD., LLC
|
|
|
|
6721 Gateway, LLC
|
|
|
|
6731 Gateway, LLC
|
|
|
|
6741 Gateway, LLC
|
|
|
|
6940 CGD, LLC
|
|
|
|
6950 CG, LLC
|
|
|
|
7000 CG, LLC
|
|
|
|
7000 Honeys, LLC
|
|
|
|
7005 Columbia Gateway, LLC
|
|
|
|
7015 Albert Einstein Drive, LLC
|
|
|
|
7130 Columbia Gateway, LLC
|
|
|
|
7150-70 Riverwood. LLC
|
|
|
|
7200 Riverwood, LLC
|
|
|
|
7205 Riverwood, LLC
|
|
|
|
7240 Parkway Drive Enterprises, LLC
|
|
|
|
7318 Parkway Drive Enterprises, LLC
|
|
|
|
7320 Parkway Drive Enterprises, LLC
|
|
|
|
7320 PD, LLC
|
|
|
|
7740 Milestone LLC
|
|
|
|
7760 Milestone LLC
|
|
|
|
7780 Milestone LLC
|
|
|
|
7874 Milestone LLC
|
|
|
|
7876 Milestone LLC
|
|
|
|
7878 Milestone Parkway, LLC
|
|
|
|
7880 Milestone Parkway, LLC
|
|
|
|
8027 Corporate Drive Business Trust
|
|
|
|
8621 RFD, LLC
|
|
|
|
8661 RFD, LLC
|
|
|
|
Airport Square II, LLC
|
|
|
|
Airport Square IV, LLC
|
|
|
|
Airport Square Partners, LLC
|
|
|
|
Airport Square Storms, LLC
|
|
|
|
Airport Square V, LLC
|
|
|
|
Airport Square XI, LLC
|
|
|
|
Airport Square XIII, LLC
|
|
|
|
Airport Square XXII, LLC
|
|
|
|
Airport Square, LLC
|
|
|
|
AP#5 Lot A, LLC
|
|
|
|
AP#5 Lot B, LLC
|
|
|
|
AP#5 Lot C, LLC
|
|
|
|
Arundel Preserve #5, LLC
|
|
|
|
ASI, LLC
|
|
|
|
Campbell Boulevard Trust
|
|
|
|
Campbell Corporate Center 1-2 Business Trust
|
|
|
|
Canton Crossing Retail, LLC
|
|
|
|
Clarks Hundred II, LLC
|
|
|
|
Clarks Hundred, LLC
|
|
|
|
Columbia Equity Finance, LLC
|
|
|
|
Columbia Gateway S-28, LLC
|
|
|
|
COMI Investments LLC
|
|
|
|
Commons Office 6-B, LLC
|
|
|
|
Commons Office Research, LLC
|
|
|
|
Concourse 1304, LLC
|
|
|
|
COPT Aberdeen, LLC
|
|
|
|
COPT Arundel Preserve, LLC
|
|
|
|
COPT AP 9, LLC
|
|
|
|
COPT Babcock Business Trust
|
|
|
|
COPT Baltimore County I, LLC
|
|
|
|
COPT Baltimore County II, LLC
|
|
|
|
COPT Brock Bridge, LLC
|
|
|
|
COPT CC 1600, LLC
|
|
|
|
COPT CC Bulkhead LLC
|
|
|
|
COPT CC D1 LLC
|
|
|
|
COPT CC Holding LLC
|
|
|
|
COPT CC Parking LLC
|
|
|
|
COPT CC Tower LLC
|
|
|
|
COPT CCW I LLC
|
|
|
|
COPT CCW II LLC
|
|
|
|
COPT CCW III LLC
|
|
|
|
COPT Chantilly I Manager, LLC
|
|
|
|
COPT Chantilly II Manager, LLC
|
|
|
|
COPT Data Management, LLC
|
|
|
|
COPT Development & Construction Services, LLC
|
|
|
|
COPT Frederick, LLC
|
|
|
|
COPT Gate 63, LLC
|
|
|
|
COPT Gate 6700-6708-6724, LLC
|
|
|
|
COPT General, LLC
|
|
|
|
COPT Harbour's Edge LLC
|
|
|
|
COPT Huntsville, LLC
|
|
|
|
COPT Northgate A, LLC
|
|
|
|
COPT Northgate B, LLC
|
|
|
|
COPT Northgate C, LLC
|
|
|
|
COPT Northgate D, LLC
|
|
|
|
COPT Northgate H, LLC
|
|
|
|
COPT Northgate I, LLC
|
|
|
|
COPT Powerhouse LLC
|
|
|
|
COPT Pres Investment, LLC
|
|
|
|
COPT Property Management Services, LLC
|
|
|
|
COPT Renovation, LLC
|
|
|
|
COPT Riverwood, LLC
|
|
|
|
COPT T-11, LLC
|
|
|
|
COPT Virtru, LLC
|
|
|
|
COPT-Kirk AP#5, LLC
|
|
|
|
Cornucopia Holdings II, LLC
|
|
|
|
Cornucopia Holdings, LLC
|
|
|
|
Corporate Center I Limited Partnership
|
|
|
|
Corporate Center I, LLC
|
|
|
|
Corporate Development Services, LLC
|
|
|
|
Corporate Gatespring II, LLC
|
|
|
|
Corporate Gatespring, LLC
|
|
|
|
Corporate Office Management, Inc.
|
|
|
|
Corporate Office Services, LLC
|
|
|
|
Corporate Paragon, LLC
|
|
|
|
Corporate Place B Equity Affiliates, LLC
|
|
|
|
Corporate Place I Business Trust
|
|
|
|
Corporate Place III Business Trust
|
|
|
|
Corporate Place IV Business Trust
|
|
|
|
Corporate Property, LLC
|
|
|
|
Enterprise Campus Developer, LLC
|
|
|
|
Fifth Exploration, L.L.C.
|
|
|
|
Fourth Exploration, L.L.C.
|
|
|
|
Gateway 44, LLC
|
|
|
|
Gateway 67, LLC
|
|
|
|
Gateway 70 Holdings, LLC
|
|
|
|
Gateway 70, LLC
|
|
|
|
Gateway Crossing 95, LLC
|
|
|
|
Honeyland 108, LLC
|
|
|
|
Huntsville Holdings, LLC
|
|
|
|
Jolly COPT I, LLC
|
|
|
|
Jolly COPT II, LLC
|
|
|
|
M Square 5801, LLC
|
|
|
|
M Square 5825, LLC
|
|
|
|
M Square 5850, LLC
|
|
|
|
M Square Associates, LLC
|
|
|
|
M Square NOAA, LLC
|
|
|
|
Maritime Holdings, LLC
|
|
|
|
McLean Ridge I Business Trust
|
|
|
|
McLean Ridge II Business Trust
|
|
|
|
McLean Ridge III Business Trust
|
|
|
|
McLean Ridge IV Business Trust
|
|
|
|
MOR Forbes, LLC
|
|
|
|
NBP 131, LLC
|
|
|
|
NBP 132, LLC
|
|
|
|
NBP 133 LLC
|
|
|
|
NBP 134, LLC
|
|
|
|
NBP 135, LLC
|
|
|
|
NBP 140, LLC
|
|
|
|
NBP 141, LLC
|
|
|
|
NBP 191, LLC
|
|
|
|
NBP 201 Holdings, LLC
|
|
|
|
NBP 201, LLC
|
|
|
|
NBP 211 Holdings, LLC
|
|
|
|
NBP 211, LLC
|
|
|
|
NBP 220 Holdings, LLC
|
|
|
|
NBP 220, LLC
|
|
|
|
NBP 221, LLC
|
|
|
|
NBP 300 Restaurant, LLC
|
|
|
|
NBP 300, LLC
|
|
|
|
NBP 302, LLC
|
|
|
|
NBP 304, LLC
|
|
|
|
NBP 306, LLC
|
|
|
|
NBP 308, LLC
|
|
|
|
NBP 310, LLC
|
|
|
|
NBP 312 LLC
|
|
|
|
NBP 314, LLC
|
|
|
|
NBP 316, LLC
|
|
|
|
NBP 318, LLC
|
|
|
|
NBP 320, LLC
|
|
|
|
NBP 322, LLC
|
|
|
|
NBP 324, LLC
|
|
|
|
NBP 410, LLC
|
|
|
|
NBP 420, LLC
|
|
|
|
NBP 430, LLC
|
|
|
|
NBP 520, LLC
|
|
|
|
NBP 540, LLC
|
|
|
|
NBP Huff & Puff, LLC
|
|
|
|
NBP Lot 3-A, LLC
|
|
|
|
NBP One, LLC
|
|
|
|
NBP Retail, LLC
|
|
|
|
Nottingham Commons I Holding Corp.
|
|
|
|
Nottingham Commons II Holding Corp.
|
|
|
|
Nottingham Ridge Holding Corporation
|
|
|
|
Nottingham Ridge II Business Trust
|
|
|
|
Nottingham Ridge III Business Trust
|
|
|
|
Nottingham Ridge No. 20 Business Trust
|
|
|
|
Nottingham Ridge No. 30 Business Trust
|
|
|
|
One Sellner Road LLC
|
|
|
|
Park Circle Equities, LLC
|
|
|
|
Pecan Court, L.L.C.
|
|
|
|
Philadelphia Road Business Trust
|
|
|
|
Red Cedar Building, LLC
|
|
|
|
RG 2100 Restaurant, LLC
|
|
|
|
RIVA Trustee, LLC
|
|
|
|
Riverwood Business Center Equity Affiliates, LLC
|
|
|
|
Third Exploration, L.L.C.
|
|
|
|
Tyler Ridge I Business Trust
|
|
|
|
Tyler Ridge I, LLC
|
|
|
|
Tyler Ridge II A Business Trust
|
|
|
|
Tyler Ridge II Business Trust
|
|
|
|
Tyler Ridge Limited Partnership
|
|
|
|
W&M Business Trust
|
|
|
|
|
|
|
|
Pennsylvania
|
|
|
|
Colgatedrive Associates, L.P.
|
|
|
|
COPT Pennlyn, L.P.
|
|
|
|
|
|
|
|
Texas
|
|
|
|
COPT 8000 Potranco, L.P.
|
|
|
|
COPT 8030 Potranco, L.P.
|
|
|
|
COPT 8100 Potranco, L.P.
|
|
|
|
COPT San Antonio General, LLC
|
|
|
|
COPT San Antonio, LP
|
|
|
|
COPT San Antonio II, L.P.
|
|
|
|
COPT SA Technology Center, L.P.
|
|
|
|
COPT Sentry Gateway 100 LP
|
|
|
|
COPT Westpointe 3A, L.P.
|
|
|
|
COPT Westpointe 4, L.P.
|
|
|
|
|
|
|
|
Virginia
|
|
|
|
COPT Connect LLC
|
|
|
|
COPT Dahlgren, LLC
|
|
|
|
COPT Dahlgren I, LLC
|
|
|
|
COPT Dahlgren II, LLC
|
|
|
|
COPT Dahlgren IV, LLC
|
|
|
|
COPT Dahlgren Land, LLC
|
|
|
|
COPT DC Innovation, LLC
|
|
|
|
COPT DC Partner, LLC
|
|
|
|
COPT DC-15, LLC
|
|
|
|
COPT DC-19, LLC
|
|
|
|
COPT Fairview, LLC
|
|
|
|
COPT Greens I, LLC
|
|
|
|
COPT Greens II, LLC
|
|
|
|
COPT Greens III, LLC
|
|
|
|
COPT McLearen, LLC
|
|
|
|
COPT Metro Place II, LLC
|
|
|
|
COPT Park Meadow, LLC
|
|
|
|
COPT Parkstone, LLC
|
|
|
|
COPT Richmond I, LLC
|
|
|
|
COPT Ridgeview I, LLC
|
|
|
|
COPT Ridgeview II & III, LLC
|
|
|
|
COPT Southwest VA, LLC
|
|
|
|
COPT Stonecroft, LLC
|
|
|
|
COPT Sunrise, LLC
|
|
|
|
COPT Waterview III, LLC
|
|
|
|
DC-11, LLC
|
|
|
|
DC-12-14, LLC
|
|
|
|
DC-8-9-10, LLC
|
|
|
|
Patriot Ridge I, LLC
|
|
|
|
Patriot Ridge II, LLC
|
|
|
|
Patriot Ridge 7770, LLC
|
|
|
|
Patriot Ridge Commons, LLC
|
|
|
|
Patriot Ridge Holdings, LLC
|
|
|
|
Towerview I, LLC
|
|
|
|
TRC Pinnacle Towers, L.L.C.
|
|
|
|
Date:
|
February 17, 2017
|
|
/s/ Stephen E. Budorick
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
Date:
|
February 17, 2017
|
|
/s/ Anthony Mifsud
|
|
|
Anthony Mifsud
|
|
|
|
Chief Financial Officer
|
Date:
|
February 17, 2017
|
|
/s/ Stephen E. Budorick
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date:
|
February 17, 2017
|
|
/s/ Anthony Mifsud
|
|
|
Anthony Mifsud
|
|
|
|
Chief Financial Officer
|
/s/ Stephen E. Budorick
|
|
Stephen E. Budorick
|
|
President and Chief Executive Officer
|
|
|
|
Date:
|
February 17, 2017
|
/s/ Anthony Mifsud
|
|
Anthony Mifsud
|
|
Chief Financial Officer
|
|
|
|
Date:
|
February 17, 2017
|
/s/ Stephen E. Budorick
|
|
Stephen E. Budorick
|
|
President and Chief Executive Officer
|
|
|
|
Date:
|
February 17, 2017
|
/s/ Anthony Mifsud
|
|
Anthony Mifsud
|
|
Chief Financial Officer
|
|
|
|
Date:
|
February 17, 2017
|