|
|
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended
|
December 31, 2017
|
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
|
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, investors 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;
|
•
|
possible adverse changes in tax laws;
|
•
|
the dilutive effects of issuing additional common shares;
|
•
|
our ability to achieve projected results; and
|
•
|
environmental requirements.
|
•
|
159
properties totaling
17.3 million
square feet comprised of
144
office properties and
15
single-tenant data center shell properties (“data center shells”). We owned
six
of these data center shells through an unconsolidated real estate joint venture;
|
•
|
a wholesale data center with a critical load of
19.25
megawatts;
|
•
|
ten
properties under construction or redevelopment (
seven
office properties and
three
data center shells) that we estimate will total approximately
1.1 million
square feet upon completion, including
two
partially operational properties and
two
properties completed and held for future lease to the United States Government; and
|
•
|
approximately
1,000
acres of land controlled for future development that we believe could be developed into approximately
13.0 million
square feet and
150
acres of other land.
|
•
|
we finished the year with our office and data center shell portfolio
93.6%
occupied;
|
•
|
we placed into service an aggregate of
1.2 million
square feet in
eight
newly constructed properties and
three
redeveloped properties that were
97.8%
leased as of
December 31, 2017
;
|
•
|
we sold
13
operating properties totaling
992,000
square feet that were
91.8%
occupied and other land for
$184.2 million
. We provided a financial guaranty to the buyer of one of these properties under which we would indemnify it for up to $20 million in losses it could incur related to a potential defined capital event occurring on the property by June 30, 2019. Accordingly, we did not recognize the sale of this property for accounting purposes, and we reported the sales proceeds as a liability on our consolidated balance sheet. We do not expect to incur any losses under this financial guaranty;
|
•
|
we repaid
$200.0 million
on a term loan scheduled to mature in 2020;
|
•
|
COPT redeemed all of the outstanding shares of its:
|
•
|
Series K Preferred Shares effective January 21, 2017 at a price of
$50
per share, or
$26.6 million
in the aggregate, plus accrued and unpaid dividends thereon through the date of redemption; and
|
•
|
Series L Preferred Shares effective June 27, 2017 at a price of
$25
per share, or
$172.5 million
in the aggregate, plus accrued and unpaid dividends thereon through the date of redemption;
|
•
|
COPT entered into forward equity sale agreements effective November 2, 2017 to issue
9.2 million
common shares at an initial gross offering price of
$285.2 million
, or
$31.00
per share, before underwriting discounts, commissions and offering expenses. The forward sale price that we expect to receive upon physical settlement of the agreements will be subject to adjustment on a daily basis based on a floating interest rate factor equal to the overnight bank funding rate less a spread, and will be decreased on each of certain dates specified in the agreements during the term of the agreements. On December 27, 2017, COPT issued
1.7 million
common shares under the agreements for net proceeds of
$50.0 million
; and
|
•
|
COPT issued
591,000
COPT common shares at a weighted average price of
$33.84
per share under our at-the-market (“ATM”) stock offering program established in September 2016. Net proceeds from the shares issued totaled
$19.7 million
.
|
•
|
properties’ proximity to defense installations and other knowledge-based government demand drivers. Such proximity is generally preferred and often required for our tenants to execute their missions. Specifically, our:
|
•
|
office properties are proximate to such mission-critical facilities as Fort George G. Meade (which houses 119 organizations, including U.S. Cyber Command, Defense Information Systems Agency and other Department of Defense organizations and agencies engaged in signals intelligence) and Redstone Arsenal (which houses priority missions such as Army procurement, missile defense, space exploration and research, development, testing and evaluation of advanced weapons systems); and
|
•
|
data center shells are primarily in the Northern Virginia area, proximate to the MAE-East Corridor, which is a major Network Access Point in the United States for interconnecting traffic between Internet service providers;
|
•
|
well-established relationships with the United States Government and its contractors;
|
•
|
extensive experience in developing:
|
•
|
secured, specialized space, with the ability to satisfy the United States Government’s unique needs (including SCIF and ATFP requirements); and
|
•
|
data center shells to customer specifications within very condensed timeframes to accommodate time-sensitive tenant demand; and
|
•
|
depth of knowledge, specialized skills and credentialed personnel in operating highly specialized properties with high security-oriented requirements.
|
•
|
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) the relationship of certain measures of earnings to our debt level and to certain capital costs; (2) the timing of debt maturities to ensure that maturities in any one year do not exceed levels that we believe we can refinance; (3) the relationship of our variable-rate debt to our total debt; and (4) our total and secured debt levels relative to our overall capital structure;
|
•
|
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;
|
•
|
monitoring capacity available under revolving credit facilities and ATM stock offering programs to provide liquidity to fund investment activities;
|
•
|
paying dividends at a level that is at least sufficient for us to maintain our REIT status;
|
•
|
recycling proceeds from property sales under our asset management strategy (discussed above) to fund our investment activities and/or 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/IT 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, 2017
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, primarily in Northern Virginia (including
six
owned through an unconsolidated real estate joint venture).
|
•
|
downturns in national, regional and local economic environments, including increases in the unemployment rate and inflation or deflation;
|
•
|
competition from other properties;
|
•
|
trends in office real estate that may adversely affect future demand, including telecommuting and flexible workplaces that increase the population density per square foot;
|
•
|
deteriorating local real estate market conditions, such as oversupply, reduction in demand and decreasing rental rates;
|
•
|
declining real estate valuations;
|
•
|
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 construction costs for materials and labor;
|
•
|
increasing vacancies and the need to periodically repair, renovate and re-lease space;
|
•
|
increasing interest rates and unavailability of financing on acceptable terms or at all;
|
•
|
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.
|
•
|
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;
|
•
|
our 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 or Megawatts (“MW”)
|
|
Occupancy (1)
|
|
Annualized Rental Revenue (2)
|
|
Annualized Rental Revenue per Occupied Square
Foot (2)(3)
|
|||||
Office and Data Center Shell Portfolio
|
|
|
|
|
|
|
|
|
|
|
|||||
Defense/IT Locations:
|
|
|
|
|
|
|
|
|
|
|
|||||
Fort Meade/BW Corridor:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
National Business Park (Annapolis Junction, MD)
|
|
31
|
|
|
3,577
|
|
|
95.2
|
%
|
|
$
|
132,114
|
|
|
$38.82
|
Howard County, MD
|
|
35
|
|
|
2,759
|
|
|
96.5
|
%
|
|
73,619
|
|
|
27.65
|
|
Other
|
|
21
|
|
|
1,563
|
|
|
94.8
|
%
|
|
41,177
|
|
|
27.79
|
|
Fort Meade/BW Corridor Subtotal / Average
|
|
87
|
|
|
7,899
|
|
|
95.6
|
%
|
|
246,910
|
|
|
32.71
|
|
Northern Virginia Defense/IT
|
|
12
|
|
|
1,840
|
|
|
89.1
|
%
|
|
51,694
|
|
|
31.53
|
|
Lackland Air Force Base
|
|
7
|
|
|
953
|
|
|
100.0
|
%
|
|
47,451
|
|
|
49.79
|
|
Navy Support Locations
|
|
21
|
|
|
1,253
|
|
|
87.7
|
%
|
|
30,973
|
|
|
28.18
|
|
Redstone Arsenal
|
|
7
|
|
|
651
|
|
|
98.2
|
%
|
|
14,663
|
|
|
22.94
|
|
Data Center Shells
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated Properties
|
|
9
|
|
|
1,478
|
|
|
100.0
|
%
|
|
21,528
|
|
|
14.57
|
|
Unconsolidated Joint Venture Properties (4)
|
|
6
|
|
|
962
|
|
|
100.0
|
%
|
|
5,333
|
|
|
11.09
|
|
Defense/IT Locations Subtotal / Average
|
|
149
|
|
|
15,036
|
|
|
95.2
|
%
|
|
418,552
|
|
|
29.60
|
|
Regional Office
|
|
7
|
|
|
2,023
|
|
|
89.5
|
%
|
|
57,722
|
|
|
31.88
|
|
Other Properties
|
|
3
|
|
|
286
|
|
|
34.4
|
%
|
|
2,558
|
|
|
26.03
|
|
Total Office and Data Center Shell Portfolio
|
|
159
|
|
|
17,345
|
|
|
93.6
|
%
|
|
478,832
|
|
|
$29.84
|
|
Wholesale Data Center
|
|
1
|
|
|
19.25 MW
|
|
|
87.6
|
%
|
|
22,380
|
|
|
N/A
|
|
Total Operating Properties
|
|
|
|
|
|
|
|
$
|
501,212
|
|
|
|
|||
Total Consolidated Operating Properties
|
|
|
|
|
|
|
|
$
|
495,879
|
|
|
|
(2)
|
Annualized rental revenue is the monthly contractual base rent as of
December 31, 2017
(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 and segment 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, 2017
. 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 $29.58 for our total office and data center shell portfolio, $32.58 for Fort Meade/BW Corridor (our largest Defense/IT Location sub-segment) and $31.31 for our Regional Office portfolio.
|
(4)
|
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.
|
Property and Location
|
|
Estimated Rentable Square Feet Upon Completion
|
|
Percentage Leased
|
|
Calendar Quarter Anticipated to be Operational
|
|
Costs Incurred to Date (1)
|
|
Estimated Costs to Complete (1)
|
||||||
Under Construction
|
|
|
|
|
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor:
|
|
|
|
|
|
|
|
|
|
|
||||||
310 Sentinel Way (2)
|
|
191
|
|
|
12
|
%
|
|
(3)
|
|
$
|
41,237
|
|
|
$
|
13,115
|
|
Annapolis Junction, MD
|
|
|
|
|
|
|
|
|
|
|
||||||
540 National Business Parkway (2)
|
|
145
|
|
|
49
|
%
|
|
1Q 2018
|
|
32,630
|
|
|
11,082
|
|
||
Annapolis Junction, MD
|
|
|
|
|
|
|
|
|
|
|
||||||
5801 University Research Court
|
|
71
|
|
|
0
|
%
|
|
1Q 2019
|
|
9,938
|
|
|
8,606
|
|
||
College Park, MD
|
|
|
|
|
|
|
|
|
|
|
||||||
Subtotal / Average
|
|
407
|
|
|
23
|
%
|
|
|
|
83,805
|
|
|
32,803
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
Data Center Shells:
|
|
|
|
|
|
|
|
|
|
|
||||||
DC 23
|
|
149
|
|
|
100
|
%
|
|
3Q 2018
|
|
498
|
|
|
20,849
|
|
||
Northern VA
|
|
|
|
|
|
|
|
|
|
|
||||||
BLC 1
|
|
149
|
|
|
100
|
%
|
|
3Q 2018
|
|
12,277
|
|
|
20,723
|
|
||
Northern VA
|
|
|
|
|
|
|
|
|
|
|
||||||
BLC 2
|
|
149
|
|
|
100
|
%
|
|
4Q 2018
|
|
12,201
|
|
|
20,909
|
|
||
Northern VA
|
|
|
|
|
|
|
|
|
|
|
||||||
Subtotal / Average
|
|
447
|
|
|
100
|
%
|
|
|
|
24,976
|
|
|
62,481
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
Northern Virginia Defense/IT:
|
|
|
|
|
|
|
|
|
|
|
||||||
NOVA Office B
|
|
161
|
|
|
0
|
%
|
|
(3)
|
|
31,187
|
|
|
10,313
|
|
||
Northern VA
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Redstone Arsenal:
|
|
|
|
|
|
|
|
|
|
|
||||||
4100 Market Street
|
|
36
|
|
|
59
|
%
|
|
2Q 2019
|
|
1,014
|
|
|
6,452
|
|
||
Huntsville, AL
|
|
|
|
|
|
|
|
|
|
|
||||||
4000 Market Street
|
|
43
|
|
|
0
|
%
|
|
3Q 2019
|
|
466
|
|
|
7,649
|
|
||
Huntsville, AL
|
|
|
|
|
|
|
|
|
|
|
||||||
Subtotal / Average
|
|
79
|
|
|
27
|
%
|
|
|
|
1,480
|
|
|
14,101
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Under Construction
|
|
1,094
|
|
|
51
|
%
|
|
|
|
$
|
141,448
|
|
|
$
|
119,698
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Under Redevelopment
|
|
|
|
|
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor:
|
|
|
|
|
|
|
|
|
|
|
||||||
7142 Columbia Gateway Drive (2)
|
|
22
|
|
|
73
|
%
|
|
1Q 2019
|
|
$
|
1,387
|
|
|
$
|
2,531
|
|
Columbia, MD
|
|
|
|
|
|
|
|
|
|
|
Segment
|
|
Acres
|
|
Estimated Developable Square Feet
|
||
Defense/IT Locations:
|
|
|
|
|
|
|
Fort Meade/BW Corridor:
|
|
|
|
|
||
National Business Park
|
|
196
|
|
|
2,106
|
|
Howard County
|
|
27
|
|
|
590
|
|
Other
|
|
133
|
|
|
1,494
|
|
Total Fort Meade/BW Corridor
|
|
356
|
|
|
4,190
|
|
Northern Virginia Defense/IT Locations
|
|
59
|
|
|
1,965
|
|
Lackland Air Force Base
|
|
68
|
|
|
1,033
|
|
Navy Support Locations
|
|
44
|
|
|
109
|
|
Redstone Arsenal (1)
|
|
422
|
|
|
4,005
|
|
Data Center Shells
|
|
41
|
|
|
636
|
|
Total Defense/IT Locations
|
|
990
|
|
|
11,938
|
|
Regional Office (2)
|
|
11
|
|
|
1,090
|
|
Total land owned/controlled for future development
|
|
1,001
|
|
|
13,028
|
|
Other land owned/controlled
|
|
150
|
|
|
1,638
|
|
Total Land Owned/Controlled
|
|
1,151
|
|
|
14,666
|
|
Year of Lease Expiration
|
|
Square Footage of Leases Expiring
|
|
Annualized Rental Revenue of Expiring Leases (1)
|
|
Percentage of Total Annualized Rental Revenue Expiring (1)
|
|
Total Annualized Rental Revenue of Expiring Leases Per Occupied Square Foot
|
||||||
|
|
|
|
(in thousands)
|
|
|
|
|
||||||
2018: Office and Data Center Shells
|
|
2,135
|
|
|
$
|
68,997
|
|
|
13.8
|
%
|
|
|
$32.32
|
|
Wholesale Data Center
|
|
N/A
|
|
|
218
|
|
|
—
|
%
|
|
N/A
|
|
||
2019: Office and Data Center Shells
|
|
2,680
|
|
|
84,722
|
|
|
16.9
|
%
|
|
31.62
|
|
||
Wholesale Data Center
|
|
N/A
|
|
|
4,097
|
|
|
0.8
|
%
|
|
N/A
|
|
||
2020: Office and Data Center Shells
|
|
1,692
|
|
|
57,981
|
|
|
11.6
|
%
|
|
35.14
|
|
||
Wholesale Data Center
|
|
N/A
|
|
|
13,722
|
|
|
2.7
|
%
|
|
N/A
|
|
||
2021: Office and Data Center Shells
|
|
1,318
|
|
|
40,647
|
|
|
8.1
|
%
|
|
30.83
|
|
||
Wholesale Data Center
|
|
N/A
|
|
|
570
|
|
|
0.1
|
%
|
|
N/A
|
|
||
2022: Office and Data Center Shells
|
|
1,221
|
|
|
35,002
|
|
|
7.0
|
%
|
|
29.69
|
|
||
Wholesale Data Center
|
|
N/A
|
|
|
1,842
|
|
|
0.4
|
%
|
|
N/A
|
|
||
2023: Office and Data Center Shells
|
|
957
|
|
|
30,169
|
|
|
6.0
|
%
|
|
31.54
|
|
||
Wholesale Data Center
|
|
N/A
|
|
|
1,931
|
|
|
0.4
|
%
|
|
N/A
|
|
||
2024: Office and Data Center Shells
|
|
1,424
|
|
|
31,198
|
|
|
6.2
|
%
|
|
22.65
|
|
||
2025: Office and Data Center Shells
|
|
1,858
|
|
|
60,931
|
|
|
12.2
|
%
|
|
34.07
|
|
||
2026: Office and Data Center Shells
|
|
1,062
|
|
|
27,639
|
|
|
5.5
|
%
|
|
26.01
|
|
||
2027: Office and Data Center Shells
|
|
652
|
|
|
13,384
|
|
|
2.7
|
%
|
|
20.53
|
|
||
2028: Office and Data Center Shells
|
|
499
|
|
|
11,986
|
|
|
2.4
|
%
|
|
24.03
|
|
||
2029: Office and Data Center Shells
|
|
489
|
|
|
11,736
|
|
|
2.3
|
%
|
|
23.99
|
|
||
2033: Office and Data Center Shells
|
|
240
|
|
|
4,440
|
|
|
0.9
|
%
|
|
18.50
|
|
||
Total Operating Properties
|
|
16,227
|
|
|
$
|
501,212
|
|
|
100.0
|
%
|
|
N/A
|
|
|
Total Office and Data Center Shells
|
|
16,227
|
|
|
$
|
478,832
|
|
|
100.0
|
%
|
|
|
$29.84
|
|
(1)
|
Please refer to definition provided on first page of Item 2 of this Annual Report on Form 10-K.
|
|
|
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
|
|
|
|
|
|
|
|
|
|
Price Range
|
|
Dividends
|
||
2017
|
|
Low
|
|
High
|
|
Per Share
|
First Quarter
|
|
$30.22
|
|
$34.25
|
|
$0.2750
|
Second Quarter
|
|
$32.22
|
|
$36.03
|
|
$0.2750
|
Third Quarter
|
|
$32.03
|
|
$35.66
|
|
$0.2750
|
Fourth Quarter
|
|
$28.88
|
|
$33.81
|
|
$0.2750
|
|
|
Period Ended
|
||||||||||||||||||||||
Index
|
|
12/31/12
|
|
|
12/31/13
|
|
|
12/31/14
|
|
|
12/31/15
|
|
|
12/31/16
|
|
|
12/31/17
|
|
||||||
Corporate Office Properties Trust
|
|
$
|
100.00
|
|
|
$
|
99.11
|
|
|
$
|
123.58
|
|
|
$
|
99.58
|
|
|
$
|
147.98
|
|
|
$
|
143.16
|
|
S&P 500
|
|
$
|
100.00
|
|
|
$
|
132.39
|
|
|
$
|
150.51
|
|
|
$
|
152.59
|
|
|
$
|
170.84
|
|
|
$
|
208.14
|
|
NAREIT All Equity REIT Index
|
|
$
|
100.00
|
|
|
$
|
102.86
|
|
|
$
|
131.68
|
|
|
$
|
135.40
|
|
|
$
|
147.09
|
|
|
$
|
159.85
|
|
Corporate Office Properties Trust and Subsidiaries
|
|||||||||||||||||||
(in thousands, except per share data and number of properties)
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues from real estate operations
|
$
|
509,980
|
|
|
$
|
525,964
|
|
|
$
|
519,064
|
|
|
$
|
479,725
|
|
|
$
|
460,997
|
|
Construction contract and other service revenues
|
102,840
|
|
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|
62,363
|
|
|||||
Total revenues
|
612,820
|
|
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|
523,360
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
190,964
|
|
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|
167,199
|
|
|||||
Depreciation and amortization associated with real estate operations
|
134,228
|
|
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
113,214
|
|
|||||
Construction contract and other service expenses
|
99,618
|
|
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|
58,875
|
|
|||||
Impairment losses
|
15,123
|
|
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|
5,857
|
|
|||||
General, administrative and leasing expenses
|
30,837
|
|
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|
30,869
|
|
|||||
Business development expenses and land carry costs
|
6,213
|
|
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|
5,436
|
|
|||||
Total operating expenses
|
476,983
|
|
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|
381,450
|
|
|||||
Operating income
|
135,837
|
|
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|
141,910
|
|
|||||
Interest expense
|
(76,983
|
)
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|
(82,010
|
)
|
|||||
Interest and other income
|
6,318
|
|
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|
3,834
|
|
|||||
(Loss) gain on early extinguishment of debt
|
(513
|
)
|
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|
(27,030
|
)
|
|||||
Income (loss) from continuing operations before equity in income of unconsolidated entities and income taxes
|
64,659
|
|
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|
36,704
|
|
|||||
Equity in income of unconsolidated entities
|
2,882
|
|
|
1,332
|
|
|
62
|
|
|
229
|
|
|
2,110
|
|
|||||
Income tax expense
|
(1,098
|
)
|
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|
(1,978
|
)
|
|||||
Income (loss) from continuing operations
|
66,443
|
|
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|
36,836
|
|
|||||
Discontinued operations (1)
|
—
|
|
|
—
|
|
|
156
|
|
|
26
|
|
|
55,692
|
|
|||||
Income (loss) before gain on sales of real estate
|
66,443
|
|
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|
92,528
|
|
|||||
Gain on sales of real estate (2)
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|||||
Net income
|
76,333
|
|
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|
101,544
|
|
|||||
Net income attributable to noncontrolling interests
|
(6,242
|
)
|
|
(4,216
|
)
|
|
(10,578
|
)
|
|
(4,951
|
)
|
|
(7,837
|
)
|
|||||
Net income attributable to COPT
|
70,091
|
|
|
11,439
|
|
|
178,300
|
|
|
40,255
|
|
|
93,707
|
|
|||||
Preferred share dividends
|
(6,219
|
)
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|||||
Issuance costs associated with redeemed preferred shares (3)
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|||||
Net income (loss) attributable to COPT common shareholders
|
$
|
57,025
|
|
|
$
|
(2,875
|
)
|
|
$
|
164,090
|
|
|
$
|
22,547
|
|
|
$
|
70,832
|
|
Basic earnings per common share (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
Net income (loss)
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
Diluted earnings per common share (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
Net income (loss)
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares outstanding – basic
|
98,969
|
|
|
94,502
|
|
|
93,914
|
|
|
88,092
|
|
|
85,167
|
|
|||||
Weighted average common shares outstanding – diluted
|
99,155
|
|
|
94,502
|
|
|
97,667
|
|
|
88,263
|
|
|
85,224
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Balance Sheet Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Total properties, net
|
$
|
3,141,105
|
|
|
$
|
3,073,362
|
|
|
$
|
3,349,748
|
|
|
$
|
3,296,914
|
|
|
$
|
3,214,301
|
|
Total assets
|
$
|
3,578,484
|
|
|
$
|
3,780,885
|
|
|
$
|
3,909,312
|
|
|
$
|
3,664,236
|
|
|
$
|
3,621,251
|
|
Debt
|
$
|
1,828,333
|
|
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
|
$
|
1,914,036
|
|
|
$
|
1,919,002
|
|
Total liabilities
|
$
|
2,103,773
|
|
|
$
|
2,163,242
|
|
|
$
|
2,273,530
|
|
|
$
|
2,124,935
|
|
|
$
|
2,106,244
|
|
Redeemable noncontrolling interests
|
$
|
23,125
|
|
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
|
$
|
17,758
|
|
Total equity
|
$
|
1,451,586
|
|
|
$
|
1,594,664
|
|
|
$
|
1,616,564
|
|
|
$
|
1,520,884
|
|
|
$
|
1,497,249
|
|
Other Financial Data (for the year ended):
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
230,654
|
|
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
|
$
|
158,979
|
|
Investing activities
|
$
|
(89,710
|
)
|
|
$
|
71,449
|
|
|
$
|
(307,532
|
)
|
|
$
|
(209,689
|
)
|
|
$
|
(119,790
|
)
|
Financing activities
|
$
|
(338,546
|
)
|
|
$
|
(154,434
|
)
|
|
$
|
157,757
|
|
|
$
|
(32,492
|
)
|
|
$
|
4,590
|
|
Numerator for diluted EPS
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
169,787
|
|
|
$
|
22,115
|
|
|
$
|
70,418
|
|
Diluted funds from operations (“FFO”) (5)
|
$
|
199,553
|
|
|
$
|
178,761
|
|
|
$
|
249,454
|
|
|
$
|
155,296
|
|
|
$
|
214,149
|
|
Diluted FFO, as adjusted for comparability (5)
|
$
|
207,739
|
|
|
$
|
197,317
|
|
|
$
|
195,824
|
|
|
$
|
173,110
|
|
|
$
|
175,613
|
|
Diluted FFO per share (5)
|
$
|
1.95
|
|
|
$
|
1.82
|
|
|
$
|
2.55
|
|
|
$
|
1.69
|
|
|
$
|
2.40
|
|
Diluted FFO, as adjusted for comparability per share (5)
|
$
|
2.03
|
|
|
$
|
2.01
|
|
|
$
|
2.01
|
|
|
$
|
1.88
|
|
|
$
|
1.97
|
|
Cash dividends declared per common share
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
Property Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of office and data center shells owned (6)
|
159
|
|
|
164
|
|
|
177
|
|
|
173
|
|
|
183
|
|
|||||
Total rentable square feet owned (6)
|
17,345
|
|
|
17,190
|
|
|
18,053
|
|
|
16,790
|
|
|
17,370
|
|
(1)
|
Includes income derived from
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 (following shareholder notification of such redemption in December 2016) and Series L Preferred Shares in 2017, the Series H Preferred Shares in 2014 and the Series J Preferred Shares in 2013.
|
(4)
|
Basic and diluted earnings per common share are calculated based on amounts attributable to common shareholders of COPT.
|
(5)
|
For definitions 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 and data center shell properties, including
six
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)
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues from real estate operations
|
$
|
509,980
|
|
|
$
|
525,964
|
|
|
$
|
519,064
|
|
|
$
|
479,725
|
|
|
$
|
460,997
|
|
Construction contract and other service revenues
|
102,840
|
|
|
48,364
|
|
|
106,402
|
|
|
106,748
|
|
|
62,363
|
|
|||||
Total revenues
|
612,820
|
|
|
574,328
|
|
|
625,466
|
|
|
586,473
|
|
|
523,360
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Property operating expenses
|
190,964
|
|
|
197,530
|
|
|
194,494
|
|
|
179,934
|
|
|
167,199
|
|
|||||
Depreciation and amortization associated with real estate operations
|
134,228
|
|
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
113,214
|
|
|||||
Construction contract and other service expenses
|
99,618
|
|
|
45,481
|
|
|
102,696
|
|
|
100,058
|
|
|
58,875
|
|
|||||
Impairment losses
|
15,123
|
|
|
101,391
|
|
|
23,289
|
|
|
1,416
|
|
|
5,857
|
|
|||||
General, administrative and leasing expenses
|
30,837
|
|
|
36,553
|
|
|
31,361
|
|
|
31,794
|
|
|
30,869
|
|
|||||
Business development expenses and land carry costs
|
6,213
|
|
|
8,244
|
|
|
13,507
|
|
|
5,573
|
|
|
5,436
|
|
|||||
Total operating expenses
|
476,983
|
|
|
521,918
|
|
|
505,372
|
|
|
454,861
|
|
|
381,450
|
|
|||||
Operating income
|
135,837
|
|
|
52,410
|
|
|
120,094
|
|
|
131,612
|
|
|
141,910
|
|
|||||
Interest expense
|
(76,983
|
)
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|
(92,393
|
)
|
|
(82,010
|
)
|
|||||
Interest and other income
|
6,318
|
|
|
5,444
|
|
|
4,517
|
|
|
4,923
|
|
|
3,834
|
|
|||||
(Loss) gain on early extinguishment of debt
|
(513
|
)
|
|
(1,110
|
)
|
|
85,275
|
|
|
(9,552
|
)
|
|
(27,030
|
)
|
|||||
Income (loss) from continuing operations before equity in income of unconsolidated entities and income taxes
|
64,659
|
|
|
(26,419
|
)
|
|
120,812
|
|
|
34,590
|
|
|
36,704
|
|
|||||
Equity in income of unconsolidated entities
|
2,882
|
|
|
1,332
|
|
|
62
|
|
|
229
|
|
|
2,110
|
|
|||||
Income tax expense
|
(1,098
|
)
|
|
(244
|
)
|
|
(199
|
)
|
|
(310
|
)
|
|
(1,978
|
)
|
|||||
Income (loss) from continuing operations
|
66,443
|
|
|
(25,331
|
)
|
|
120,675
|
|
|
34,509
|
|
|
36,836
|
|
|||||
Discontinued operations (1)
|
—
|
|
|
—
|
|
|
156
|
|
|
26
|
|
|
55,692
|
|
|||||
Income (loss) before gain on sales of real estate
|
66,443
|
|
|
(25,331
|
)
|
|
120,831
|
|
|
34,535
|
|
|
92,528
|
|
|||||
Gain on sales of real estate (2)
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|||||
Net income
|
76,333
|
|
|
15,655
|
|
|
188,878
|
|
|
45,206
|
|
|
101,544
|
|
|||||
Net income attributable to noncontrolling interests
|
(3,646
|
)
|
|
(3,715
|
)
|
|
(3,520
|
)
|
|
(3,276
|
)
|
|
(3,907
|
)
|
|||||
Net income attributable to COPLP
|
72,687
|
|
|
11,940
|
|
|
185,358
|
|
|
41,930
|
|
|
97,637
|
|
|||||
Preferred unit distributions
|
(6,879
|
)
|
|
(14,957
|
)
|
|
(14,870
|
)
|
|
(16,599
|
)
|
|
(20,631
|
)
|
|||||
Issuance costs associated with redeemed preferred units (3)
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|||||
Net income (loss) attributable to COPLP common unitholders
|
$
|
58,961
|
|
|
$
|
(3,034
|
)
|
|
$
|
170,488
|
|
|
$
|
23,562
|
|
|
$
|
74,102
|
|
Basic earnings per common unit (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
Net income (loss)
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
Diluted earnings per common unit (4)
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.21
|
|
Net income (loss)
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
$
|
0.25
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common units outstanding – basic
|
102,331
|
|
|
98,135
|
|
|
97,606
|
|
|
91,989
|
|
|
89,036
|
|
|||||
Weighted average common units outstanding – diluted
|
102,517
|
|
|
98,135
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Balance Sheet Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Total properties, net
|
$
|
3,141,105
|
|
|
$
|
3,073,362
|
|
|
$
|
3,349,748
|
|
|
$
|
3,296,914
|
|
|
$
|
3,214,301
|
|
Total assets
|
$
|
3,573,868
|
|
|
$
|
3,775,448
|
|
|
$
|
3,903,549
|
|
|
$
|
3,658,354
|
|
|
$
|
3,613,784
|
|
Debt
|
$
|
1,828,333
|
|
|
$
|
1,904,001
|
|
|
$
|
2,077,752
|
|
|
$
|
1,914,036
|
|
|
$
|
1,919,002
|
|
Total liabilities
|
$
|
2,099,157
|
|
|
$
|
2,157,805
|
|
|
$
|
2,267,767
|
|
|
$
|
2,119,053
|
|
|
$
|
2,098,777
|
|
Redeemable noncontrolling interests
|
$
|
23,125
|
|
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
|
$
|
17,758
|
|
Total equity
|
$
|
1,451,586
|
|
|
$
|
1,594,664
|
|
|
$
|
1,616,564
|
|
|
$
|
1,520,884
|
|
|
$
|
1,497,249
|
|
Other Financial Data (for the year ended):
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
230,654
|
|
|
$
|
232,538
|
|
|
$
|
204,008
|
|
|
$
|
193,885
|
|
|
$
|
158,979
|
|
Investing activities
|
$
|
(89,710
|
)
|
|
$
|
71,449
|
|
|
$
|
(307,532
|
)
|
|
$
|
(209,689
|
)
|
|
$
|
(119,790
|
)
|
Financing activities
|
$
|
(338,546
|
)
|
|
$
|
(154,434
|
)
|
|
$
|
157,757
|
|
|
$
|
(32,492
|
)
|
|
$
|
4,590
|
|
Numerator for diluted EPU
|
$
|
58,512
|
|
|
$
|
(3,453
|
)
|
|
$
|
169,782
|
|
|
$
|
23,130
|
|
|
$
|
73,688
|
|
Cash distributions declared per common unit
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
|
$
|
1.10
|
|
Property Data (as of year end):
|
|
|
|
|
|
|
|
|
|
||||||||||
Number of office and data center shells owned (5)
|
159
|
|
|
164
|
|
|
177
|
|
|
173
|
|
|
183
|
|
|||||
Total rentable square feet owned (5)
|
17,345
|
|
|
17,190
|
|
|
18,053
|
|
|
16,790
|
|
|
17,370
|
|
(1)
|
Includes income derived from
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 (following notification of such redemption in December 2016) and Series L Preferred Units in 2017, the Series H Preferred Units in 2014 and the Series J Preferred Units in 2013.
|
(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 and data center shell properties, including
six
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.
|
•
|
placing into service an aggregate of
1.2 million
square feet in
eight
newly-constructed and
three
redeveloped Defense/IT Location properties. These square feet were
97.8%
leased as of
December 31, 2017
; and
|
•
|
selling
13
operating properties totaling
992,000
square feet that were
91.8%
occupied and other land for
$184.2 million
. These operating property sales included: eight properties representing the last of our White Marsh, Maryland portfolio, including the last of our Regional Office properties not located in urban/urban-like submarkets; and five Defense/IT Location properties that included three in the Greater Washington, DC/Baltimore region and two located outside of our strategic investment area.
|
•
|
we funded $201 million in construction, development and redevelopment costs;
|
•
|
COPT redeemed of all of its remaining preferred shares, including its:
|
•
|
Series K Preferred Shares effective January 21, 2017 at a price of
$50
per share, or
$26.6 million
in the aggregate, plus accrued and unpaid dividends thereon through the date of redemption using available cash. These shares accrued dividends equal to 5.6% of their liquidation preference; and
|
•
|
Series L Preferred Shares effective June 27, 2017 at a price of
$25
per share, or
$172.5 million
in the aggregate, plus accrued and unpaid dividends thereon through the date of redemption using borrowings from our Revolving Credit Facility. These shares accrued dividends equal to 7.375% of their liquidation preference;
|
•
|
we repaid
$200.0 million
of the loan balance on a term loan scheduled to mature in 2020 using available cash;
|
•
|
we used most of the proceeds from the property sales discussed above to repay borrowings under our Revolving Credit Facility and fund cash reserves;
|
•
|
COPT entered into forward equity sale agreements effective November 2, 2017 to issue
9.2 million
common shares at an initial gross offering price of
$285.2 million
, or
$31.00
per share, before underwriting discounts, commissions and offering expenses to fund low-risk, high-probability development activities. The forward sale price that we expect to receive upon physical settlement of the agreements will be subject to adjustment on a daily basis based on a floating interest rate factor equal to the overnight bank funding rate less a spread, and will be decreased on each of certain dates specified in the agreements during the term of the agreements. On December 27, 2017, COPT issued
1.7 million
common shares under the agreements for net proceeds of
$50.0 million
, which was used to fund development land acquisitions; and
|
•
|
COPT issued
591,000
COPT common shares at a weighted average price of
$33.84
per share under our at-the-market (“ATM”) stock offering program established in September 2016. Net proceeds from the shares issued totaled
$19.7 million
, which were used primarily to fund cash reserves.
|
•
|
with $1.83 billion in debt, which was decreased from $1.90 billion as of December 31, 2016; and
|
•
|
from a liquidity perspective with: $12 million in cash on hand; $674 million in borrowing capacity under our Revolving Credit Facility; and
7.5 million
shares available for issuance under COPT’s forward equity sale agreements with a settlement value of
$221.9 million
.
|
•
|
how we expect to generate cash for short and long-term capital needs; 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;
|
•
|
exclude the unoccupied portion of
two
newly-constructed properties that were completed but reported as construction projects since they were held for future lease to the United States Government. Effective in 2018, these properties will be fully included in our operating property statistics; and
|
•
|
exclude, for purposes of amounts reported as of December 31, 2017, a property reported as held for sale that we sold in 2017 subject to our providing a financial guaranty to the buyer under which we would indemnify it for up to $20 million in losses it could incur related to a potential defined capital event occurring on the property by June 30, 2019. Accordingly, we did not recognize the sale of this property for accounting purposes, and we reported the sales proceeds as a liability on our consolidated balance sheet.
|
•
|
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 over a longer period of time than the other components (generally 40 years). Allocations to above- and below-market leases, in-place lease value and tenant relationship value are amortized over significantly shorter timeframes, and if individual tenants’ leases are terminated early, any unamortized amounts remaining associated with those tenants are written off upon termination. These differences in timing can materially affect our reported results of operations. In addition, we establish lives for tenant relationship values based on our estimates of how long we expect the respective tenants to remain in the properties.
|
|
|
Percentage of Annualized Rental
|
|||||||
|
|
Revenue of Operating Properties
|
|||||||
|
|
for 20 Largest Tenants as of December 31,
|
|||||||
Tenant
|
|
2017
|
|
2016
|
|
2015
|
|||
United States Government
|
|
31.7
|
%
|
|
29.8
|
%
|
|
27.8
|
%
|
Vadata Inc.
|
|
7.6
|
%
|
|
5.6
|
%
|
|
4.7
|
%
|
The Boeing Company (1)
|
|
4.2
|
%
|
|
4.1
|
%
|
|
4.3
|
%
|
General Dynamics Corporation (1)
|
|
3.5
|
%
|
|
4.1
|
%
|
|
3.9
|
%
|
CSRA Inc. (1)
|
|
2.3
|
%
|
|
2.2
|
%
|
|
2.1
|
%
|
Northrop Grumman Corporation (1)
|
|
2.2
|
%
|
|
4.6
|
%
|
|
4.4
|
%
|
CareFirst, Inc.
|
|
2.1
|
%
|
|
2.2
|
%
|
|
2.0
|
%
|
Booz Allen Hamilton, Inc.
|
|
2.0
|
%
|
|
1.9
|
%
|
|
1.9
|
%
|
Wells Fargo & Company (1)
|
|
1.7
|
%
|
|
1.5
|
%
|
|
1.6
|
%
|
CACI Technologies, Inc.
|
|
1.5
|
%
|
|
1.5
|
%
|
|
N/A
|
|
AT&T Corporation (1)
|
|
1.2
|
%
|
|
1.2
|
%
|
|
1.2
|
%
|
KEYW Corporation
|
|
1.2
|
%
|
|
1.2
|
%
|
|
1.1
|
%
|
Miles & Stockbridge, PC
|
|
1.1
|
%
|
|
1.0
|
%
|
|
1.0
|
%
|
The Raytheon Company (1)
|
|
1.1
|
%
|
|
1.2
|
%
|
|
1.1
|
%
|
University of Maryland
|
|
1.0
|
%
|
|
1.0
|
%
|
|
0.9
|
%
|
Kratos Defense & Security Solution, Inc. (1)
|
|
1.0
|
%
|
|
0.9
|
%
|
|
0.9
|
%
|
Science Applications International Corporation (1)
|
|
0.9
|
%
|
|
0.9
|
%
|
|
1.1
|
%
|
The MITRE Corporation
|
|
0.9
|
%
|
|
0.9
|
%
|
|
N/A
|
|
Transamerica Life Insurance Company
|
|
0.9
|
%
|
|
1.0
|
%
|
|
0.9
|
%
|
Accenture Federal Services LLC
|
|
0.7
|
%
|
|
N/A
|
|
|
N/A
|
|
Harris Corporation
|
|
N/A
|
|
|
1.0
|
%
|
|
1.3
|
%
|
L-3 Communications Holdings, Inc. (1)
|
|
N/A
|
|
|
N/A
|
|
|
1.1
|
%
|
Engility Holdings, Inc.
|
|
N/A
|
|
|
N/A
|
|
|
0.9
|
%
|
Subtotal of 20 largest tenants
|
|
68.8
|
%
|
|
67.8
|
%
|
|
64.2
|
%
|
All remaining tenants
|
|
31.2
|
%
|
|
32.2
|
%
|
|
35.8
|
%
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|||
(1) Includes affiliated organizations and predecessor companies.
|
|
|
Percentage of Annualized Rental
|
|
|
||||||||||||||
|
|
Revenue of Office and Data Center Shell
|
|
Number of Properties
|
||||||||||||||
|
|
Properties as of December 31,
|
|
as of December 31,
|
||||||||||||||
Region
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||
Defense/IT Locations:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor
|
|
51.6
|
%
|
|
50.3
|
%
|
|
49.6
|
%
|
|
87
|
|
|
86
|
|
|
90
|
|
Northern Virginia Defense/IT
|
|
10.8
|
%
|
|
10.7
|
%
|
|
10.3
|
%
|
|
12
|
|
|
12
|
|
|
13
|
|
Lackland Air Force Base
|
|
9.9
|
%
|
|
9.4
|
%
|
|
8.3
|
%
|
|
7
|
|
|
7
|
|
|
7
|
|
Navy Support Locations
|
|
6.5
|
%
|
|
5.6
|
%
|
|
5.2
|
%
|
|
21
|
|
|
21
|
|
|
21
|
|
Redstone Arsenal
|
|
3.0
|
%
|
|
2.9
|
%
|
|
2.7
|
%
|
|
7
|
|
|
7
|
|
|
6
|
|
Data Center Shells
|
|
5.6
|
%
|
|
5.6
|
%
|
|
4.7
|
%
|
|
15
|
|
|
13
|
|
|
9
|
|
Total Defense/IT Locations
|
|
87.4
|
%
|
|
84.5
|
%
|
|
80.8
|
%
|
|
149
|
|
|
146
|
|
|
146
|
|
Regional Office
|
|
12.1
|
%
|
|
14.5
|
%
|
|
17.8
|
%
|
|
7
|
|
|
13
|
|
|
24
|
|
Other
|
|
0.5
|
%
|
|
1.0
|
%
|
|
1.4
|
%
|
|
3
|
|
|
5
|
|
|
7
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
159
|
|
|
164
|
|
|
177
|
|
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Occupancy rates at period end
|
|
|
|
|
|
|
|
||||
Total
|
93.6
|
%
|
|
92.1
|
%
|
|
91.6
|
%
|
|||
Defense/IT Locations:
|
|
|
|
|
|
||||||
Fort Meade/BW Corridor
|
95.6
|
%
|
|
94.3
|
%
|
|
94.5
|
%
|
|||
Northern Virginia Defense/IT
|
89.1
|
%
|
|
85.0
|
%
|
|
81.9
|
%
|
|||
Lackland Air Force Base
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
Navy Support Locations
|
87.7
|
%
|
|
72.7
|
%
|
|
72.1
|
%
|
|||
Redstone Arsenal
|
98.2
|
%
|
|
96.4
|
%
|
|
97.0
|
%
|
|||
Data Center Shells
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
Total Defense/IT Locations
|
95.2
|
%
|
|
92.6
|
%
|
|
91.9
|
%
|
|||
Regional Office
|
89.5
|
%
|
|
95.2
|
%
|
|
95.4
|
%
|
|||
Other
|
34.4
|
%
|
|
52.9
|
%
|
|
57.3
|
%
|
|||
Average contractual annualized rental rate per square foot at year end (1)
|
$
|
29.84
|
|
|
$
|
30.16
|
|
|
$
|
29.55
|
|
(1)
|
Includes estimated expense reimbursements. The decrease from December 31, 2016 to December 31, 2017 was attributable primarily to lower rents per square foot being in place for our properties placed in service in 2017 relative to the properties we sold since most of the properties we placed into service were data center shells and most of the ones sold were full service office properties.
|
|
Rentable
Square Feet
|
|
Occupied
Square Feet
|
||
|
(in thousands)
|
||||
December 31, 2016
|
17,190
|
|
|
15,831
|
|
Square feet vacated upon lease expiration (1)
|
—
|
|
|
(446
|
)
|
Occupancy of previously vacated space in connection with new leases (2)
|
—
|
|
|
562
|
|
Square feet constructed or redeveloped
|
1,165
|
|
|
1,187
|
|
Dispositions
|
(992
|
)
|
|
(912
|
)
|
Square feet removed from operations for redevelopment
|
(22
|
)
|
|
—
|
|
Other changes
|
4
|
|
|
5
|
|
December 31, 2017
|
17,345
|
|
|
16,227
|
|
(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 for this sub-segment due to: progress we made in re-tenanting space in certain properties; and a fully-occupied property placed into service in 2017. These occupancy statistics exclude the effect of a 161,000 square foot property completed but reported as a construction project since it was held for future lease to the United States Government. As of
December 31, 2017
, only 2% of the sub-segment’s occupied square feet had scheduled lease expirations in
2018
;
|
•
|
Navy Support Locations: After experiencing several years of weak demand in each of this sub-segment’s three submarkets, we improved occupancy in each of these submarkets in 2017 by leasing previously vacant space. As of
December 31, 2017
, we also had scheduled lease expirations in
2018
for 381,000, or 35%, of the segment’s occupied square feet; however, we expect to renew at least 80% of this space;
|
•
|
Regional Office: Occupancy decreased in each of our three sub-markets comprising this segment, with scheduled lease expirations, as of December 31, 2017, on 5% of its occupied square feet in 2018 and 12% in 2019. We believe that occupancy in this segment will temporarily decrease several percentage points from its current levels in 2018 due to tenant turnover; and
|
•
|
Other: As of December 31, 2017, our Other segment included three properties totaling 286,000 square feet in Aberdeen, Maryland that we are not expecting to hold long-term.
|
|
|
Expiration of Annualized Rental
|
|||||||||||||||||||
|
|
Revenue of Operating Properties
|
|||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|||||||
Defense/IT Locations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fort Meade/BW Corridor
|
|
10.6
|
%
|
|
10.4
|
%
|
|
6.9
|
%
|
|
5.2
|
%
|
|
3.0
|
%
|
|
13.5
|
%
|
|
49.6
|
%
|
Northern Virginia Defense/IT
|
|
0.1
|
%
|
|
2.6
|
%
|
|
1.0
|
%
|
|
0.8
|
%
|
|
0.4
|
%
|
|
5.3
|
%
|
|
10.2
|
%
|
Lackland Air Force Base
|
|
0.0
|
%
|
|
0.0
|
%
|
|
2.2
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
7.3
|
%
|
|
9.5
|
%
|
Navy Support Locations
|
|
2.3
|
%
|
|
0.7
|
%
|
|
0.7
|
%
|
|
1.1
|
%
|
|
0.5
|
%
|
|
0.9
|
%
|
|
6.2
|
%
|
Redstone Arsenal
|
|
0.0
|
%
|
|
1.5
|
%
|
|
0.0
|
%
|
|
0.7
|
%
|
|
0.0
|
%
|
|
0.6
|
%
|
|
2.8
|
%
|
Data Center Shells
|
|
0.0
|
%
|
|
0.5
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
4.9
|
%
|
|
5.4
|
%
|
Regional Office
|
|
0.7
|
%
|
|
1.1
|
%
|
|
0.5
|
%
|
|
0.2
|
%
|
|
3.1
|
%
|
|
5.8
|
%
|
|
11.4
|
%
|
Other
|
|
0.1
|
%
|
|
0.1
|
%
|
|
0.3
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.5
|
%
|
Wholesale Data Center
|
|
0.0
|
%
|
|
0.8
|
%
|
|
2.7
|
%
|
|
0.1
|
%
|
|
0.4
|
%
|
|
0.4
|
%
|
|
4.4
|
%
|
Total
|
|
13.8
|
%
|
|
17.7
|
%
|
|
14.3
|
%
|
|
8.1
|
%
|
|
7.4
|
%
|
|
38.7
|
%
|
|
100.0
|
%
|
•
|
office and data center shell properties:
|
•
|
continually owned and 100% operational throughout the two years being compared, excluding properties held for sale. We define these as changes from “Same 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”;
|
•
|
constructed or redeveloped and placed into service that were not 100% operational throughout the two years being compared;
|
•
|
acquired during the two years being compared; and
|
•
|
disposed (including a property reported as held for sale as of December 31, 2017 the sale of which in 2017 was not recognized for accounting purposes); and
|
•
|
our wholesale data center.
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
Variance
|
||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|||
Revenues from real estate operations
|
$
|
509,980
|
|
|
$
|
525,964
|
|
|
$
|
(15,984
|
)
|
Construction contract and other service revenues
|
102,840
|
|
|
48,364
|
|
|
54,476
|
|
|||
Total revenues
|
612,820
|
|
|
574,328
|
|
|
38,492
|
|
|||
Expenses
|
|
|
|
|
|
|
|
|
|||
Property operating expenses
|
190,964
|
|
|
197,530
|
|
|
(6,566
|
)
|
|||
Depreciation and amortization associated with real estate operations
|
134,228
|
|
|
132,719
|
|
|
1,509
|
|
|||
Construction contract and other service expenses
|
99,618
|
|
|
45,481
|
|
|
54,137
|
|
|||
Impairment losses
|
15,123
|
|
|
101,391
|
|
|
(86,268
|
)
|
|||
General, administrative and leasing expenses
|
30,837
|
|
|
36,553
|
|
|
(5,716
|
)
|
|||
Business development expenses and land carry costs
|
6,213
|
|
|
8,244
|
|
|
(2,031
|
)
|
|||
Total operating expenses
|
476,983
|
|
|
521,918
|
|
|
(44,935
|
)
|
|||
Operating income
|
135,837
|
|
|
52,410
|
|
|
83,427
|
|
|||
Interest expense
|
(76,983
|
)
|
|
(83,163
|
)
|
|
6,180
|
|
|||
Interest and other income
|
6,318
|
|
|
5,444
|
|
|
874
|
|
|||
Loss on early extinguishment of debt
|
(513
|
)
|
|
(1,110
|
)
|
|
597
|
|
|||
Equity in income of unconsolidated entities
|
2,882
|
|
|
1,332
|
|
|
1,550
|
|
|||
Income tax expense
|
(1,098
|
)
|
|
(244
|
)
|
|
(854
|
)
|
|||
Income (loss) from continuing operations
|
66,443
|
|
|
(25,331
|
)
|
|
91,774
|
|
|||
Gain on sales of real estate
|
9,890
|
|
|
40,986
|
|
|
(31,096
|
)
|
|||
Net income
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
60,678
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
||||||
|
|
(Dollars in thousands, except per square foot data)
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|||
Same Properties revenues
|
|
|
|
|
|
|
||||||
Rental revenue, excluding lease termination revenue
|
|
$
|
345,314
|
|
|
$
|
338,222
|
|
|
$
|
7,092
|
|
Lease termination revenue
|
|
2,911
|
|
|
2,279
|
|
|
632
|
|
|||
Tenant recoveries and other real estate operations revenue
|
|
93,047
|
|
|
95,264
|
|
|
(2,217
|
)
|
|||
Same Properties total revenues
|
|
441,272
|
|
|
435,765
|
|
|
5,507
|
|
|||
Constructed and redeveloped properties placed in service
|
|
24,112
|
|
|
7,749
|
|
|
16,363
|
|
|||
Wholesale data center
|
|
28,875
|
|
|
26,869
|
|
|
2,006
|
|
|||
Dispositions
|
|
14,652
|
|
|
54,531
|
|
|
(39,879
|
)
|
|||
Other
|
|
1,069
|
|
|
1,050
|
|
|
19
|
|
|||
|
|
509,980
|
|
|
525,964
|
|
|
(15,984
|
)
|
|||
Property operating expenses
|
|
|
|
|
|
|
|
|
|
|||
Same Properties
|
|
(167,061
|
)
|
|
(167,434
|
)
|
|
373
|
|
|||
Constructed and redeveloped properties placed in service
|
|
(6,601
|
)
|
|
(2,330
|
)
|
|
(4,271
|
)
|
|||
Wholesale data center
|
|
(13,551
|
)
|
|
(11,512
|
)
|
|
(2,039
|
)
|
|||
Dispositions
|
|
(2,834
|
)
|
|
(15,495
|
)
|
|
12,661
|
|
|||
Other
|
|
(917
|
)
|
|
(759
|
)
|
|
(158
|
)
|
|||
|
|
(190,964
|
)
|
|
(197,530
|
)
|
|
6,566
|
|
|||
|
|
|
|
|
|
|
||||||
UJV NOI allocable to COPT
|
|
5,188
|
|
|
2,305
|
|
|
2,883
|
|
|||
|
|
|
|
|
|
|
||||||
NOI from real estate operations
|
|
|
|
|
|
|
|
|
|
|||
Same Properties
|
|
274,211
|
|
|
268,331
|
|
|
5,880
|
|
|||
Constructed and redeveloped properties placed in service
|
|
17,511
|
|
|
5,419
|
|
|
12,092
|
|
|||
Wholesale data center
|
|
15,324
|
|
|
15,357
|
|
|
(33
|
)
|
|||
Dispositions
|
|
11,818
|
|
|
39,036
|
|
|
(27,218
|
)
|
|||
UJV NOI allocable to COPT
|
|
5,188
|
|
|
2,305
|
|
|
2,883
|
|
|||
Other
|
|
152
|
|
|
291
|
|
|
(139
|
)
|
|||
|
|
$
|
324,204
|
|
|
$
|
330,739
|
|
|
$
|
(6,535
|
)
|
Same Properties rent statistics
|
|
|
|
|
|
|
|
|
|
|||
Average occupancy rate
|
|
92.5
|
%
|
|
91.5
|
%
|
|
1.0
|
%
|
|||
Average straight-line rent per occupied square foot (1)
|
|
$
|
25.92
|
|
|
$
|
25.69
|
|
|
$
|
0.23
|
|
(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,
|
||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
||||||
|
|
(in thousands)
|
||||||||||
Construction contract and other service revenues
|
|
$
|
102,840
|
|
|
$
|
48,364
|
|
|
$
|
54,476
|
|
Construction contract and other service expenses
|
|
99,618
|
|
|
45,481
|
|
|
54,137
|
|
|||
NOI from service operations
|
|
$
|
3,222
|
|
|
$
|
2,883
|
|
|
$
|
339
|
|
•
|
$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
|
•
|
$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 (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,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
Construction, development, redevelopment, capital and tenant improvements
|
|
$
|
7,879
|
|
|
$
|
7,418
|
|
Leasing and other
|
|
1,396
|
|
|
1,115
|
|
||
Total
|
|
$
|
9,275
|
|
|
$
|
8,533
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
||||||
|
|
(in thousands)
|
||||||||||
Interest on Unsecured Senior Notes
|
|
$
|
53,190
|
|
|
$
|
53,129
|
|
|
$
|
61
|
|
Interest on mortgage and other secured debt
|
|
6,766
|
|
|
12,487
|
|
|
(5,721
|
)
|
|||
Interest on unsecured term debt
|
|
11,257
|
|
|
10,543
|
|
|
714
|
|
|||
Amortization of deferred financing costs
|
|
2,928
|
|
|
4,573
|
|
|
(1,645
|
)
|
|||
Interest expense recognized on interest rate swaps
|
|
3,216
|
|
|
4,230
|
|
|
(1,014
|
)
|
|||
Interest on Revolving Credit Facility
|
|
2,419
|
|
|
1,511
|
|
|
908
|
|
|||
Other interest
|
|
2,436
|
|
|
2,413
|
|
|
23
|
|
|||
Capitalized interest
|
|
(5,229
|
)
|
|
(5,723
|
)
|
|
494
|
|
|||
Interest expense
|
|
$
|
76,983
|
|
|
$
|
83,163
|
|
|
$
|
(6,180
|
)
|
|
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 expense
|
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 Properties revenues
|
|
|
|
|
|
||||||
Rental revenue, excluding lease termination revenue
|
$
|
296,422
|
|
|
$
|
294,163
|
|
|
$
|
2,259
|
|
Lease termination revenue
|
2,280
|
|
|
2,366
|
|
|
(86
|
)
|
|||
Tenant recoveries and other real estate operations revenue
|
85,061
|
|
|
80,086
|
|
|
4,975
|
|
|||
Same Properties
|
383,763
|
|
|
376,615
|
|
|
7,148
|
|
|||
Constructed and redeveloped properties placed in service
|
22,864
|
|
|
11,229
|
|
|
11,635
|
|
|||
Acquired properties
|
36,876
|
|
|
20,176
|
|
|
16,700
|
|
|||
Wholesale data center
|
26,869
|
|
|
19,032
|
|
|
7,837
|
|
|||
Dispositions
|
54,531
|
|
|
90,994
|
|
|
(36,463
|
)
|
|||
Other
|
1,061
|
|
|
1,022
|
|
|
39
|
|
|||
|
525,964
|
|
|
519,068
|
|
|
6,896
|
|
|||
Property operating expenses
|
|
|
|
|
|
|
|
|
|||
Same Properties
|
(146,412
|
)
|
|
(143,400
|
)
|
|
(3,012
|
)
|
|||
Constructed and redeveloped properties placed in service
|
(7,197
|
)
|
|
(3,131
|
)
|
|
(4,066
|
)
|
|||
Acquired properties
|
(15,865
|
)
|
|
(8,219
|
)
|
|
(7,646
|
)
|
|||
Wholesale data center
|
(11,512
|
)
|
|
(10,402
|
)
|
|
(1,110
|
)
|
|||
Dispositions
|
(15,495
|
)
|
|
(28,986
|
)
|
|
13,491
|
|
|||
Other
|
(1,049
|
)
|
|
(350
|
)
|
|
(699
|
)
|
|||
|
(197,530
|
)
|
|
(194,488
|
)
|
|
(3,042
|
)
|
|||
|
|
|
|
|
|
||||||
UJV NOI allocable to COPT
|
2,305
|
|
|
—
|
|
|
2,305
|
|
|||
|
|
|
|
|
|
||||||
NOI from real estate operations
|
|
|
|
|
|
|
|
|
|||
Same Properties
|
237,351
|
|
|
233,215
|
|
|
4,136
|
|
|||
Constructed and redeveloped properties placed in service
|
15,667
|
|
|
8,098
|
|
|
7,569
|
|
|||
Acquired properties
|
21,011
|
|
|
11,957
|
|
|
9,054
|
|
|||
Wholesale data center
|
15,357
|
|
|
8,630
|
|
|
6,727
|
|
|||
Dispositions
|
39,036
|
|
|
62,008
|
|
|
(22,972
|
)
|
|||
UJV NOI allocable to COPT
|
2,305
|
|
|
—
|
|
|
2,305
|
|
|||
Other
|
12
|
|
|
672
|
|
|
(660
|
)
|
|||
|
$
|
330,739
|
|
|
$
|
324,580
|
|
|
$
|
6,159
|
|
Same Properties rent statistics
|
|
|
|
|
|
|
|
|
|||
Average occupancy rate
|
91.0
|
%
|
|
91.0
|
%
|
|
—
|
%
|
|||
Average straight-line rent per occupied square foot (1)
|
$
|
25.42
|
|
|
$
|
25.22
|
|
|
$
|
0.20
|
|
(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
|
)
|
•
|
$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,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
Construction, development, redevelopment, capital and tenant improvements
|
|
$
|
7,418
|
|
|
$
|
7,732
|
|
Leasing and other
|
|
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
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
(5,911
|
)
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(Dollars and shares in thousands, except per share data)
|
||||||||||||||||||
Net income
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
|
$
|
45,206
|
|
|
$
|
101,544
|
|
Add: Real estate-related depreciation and amortization
|
134,228
|
|
|
132,719
|
|
|
140,025
|
|
|
136,086
|
|
|
117,719
|
|
|||||
Add: Depreciation and amortization on UJV allocable to COPT
|
1,243
|
|
|
518
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Add: Impairment losses on previously depreciated operating properties
|
10,455
|
|
|
83,346
|
|
|
4,110
|
|
|
1,370
|
|
|
32,047
|
|
|||||
Less: Gain on sales of previously depreciated operating properties
|
(4,491
|
)
|
|
(33,789
|
)
|
|
(64,062
|
)
|
|
(5,117
|
)
|
|
(9,004
|
)
|
|||||
FFO
|
217,768
|
|
|
198,449
|
|
|
268,951
|
|
|
177,545
|
|
|
242,306
|
|
|||||
Less: Noncontrolling interests-preferred units in the Operating Partnership
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|||||
Less: FFO allocable to other noncontrolling interests
|
(3,675
|
)
|
|
(4,020
|
)
|
|
(3,586
|
)
|
|
(3,216
|
)
|
|
(3,710
|
)
|
|||||
Less: Preferred share dividends
|
(6,219
|
)
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|||||
Less: Issuance costs associated with redeemed preferred shares
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|
(1,769
|
)
|
|
(2,904
|
)
|
|||||
Basic and diluted FFO allocable to share-based compensation awards
|
(814
|
)
|
|
(694
|
)
|
|
(1,041
|
)
|
|
(665
|
)
|
|
(912
|
)
|
|||||
Basic and diluted FFO available to common shares and common unit holders
|
$
|
199,553
|
|
|
$
|
178,761
|
|
|
$
|
249,454
|
|
|
$
|
155,296
|
|
|
$
|
214,149
|
|
Operating property acquisition costs
|
—
|
|
|
—
|
|
|
4,134
|
|
|
—
|
|
|
—
|
|
|||||
Gain on sales of non-operating properties
|
(5,399
|
)
|
|
(7,197
|
)
|
|
(3,985
|
)
|
|
(5,578
|
)
|
|
(2,683
|
)
|
|||||
Impairment losses (recoveries) on non-operating properties
|
4,668
|
|
|
18,045
|
|
|
19,413
|
|
|
49
|
|
|
—
|
|
|||||
Income tax expense associated with FFO comparability
|
800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Valuation allowance on tax asset associated with FFO comparability adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,855
|
|
|||||
(Gain) loss on interest rate derivatives
|
(234
|
)
|
|
(378
|
)
|
|
386
|
|
|
—
|
|
|
—
|
|
|||||
Loss (gain) on early extinguishment of debt
|
513
|
|
|
1,110
|
|
|
(85,655
|
)
|
|
9,668
|
|
|
(40,780
|
)
|
|||||
Issuance costs associated with redeemed preferred shares
|
6,847
|
|
|
17
|
|
|
—
|
|
|
1,769
|
|
|
2,904
|
|
|||||
Demolition costs on redevelopment properties
|
294
|
|
|
578
|
|
|
1,396
|
|
|
—
|
|
|
—
|
|
|||||
Executive transition costs
|
732
|
|
|
6,454
|
|
|
—
|
|
|
1,056
|
|
|
—
|
|
|||||
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
|
(35
|
)
|
|
(73
|
)
|
|
225
|
|
|
(78
|
)
|
|
168
|
|
|||||
Diluted FFO available to common share and common unit holders, as adjusted for comparability
|
$
|
207,739
|
|
|
$
|
197,317
|
|
|
$
|
195,824
|
|
|
$
|
173,110
|
|
|
$
|
175,613
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares
|
98,969
|
|
|
94,502
|
|
|
93,914
|
|
|
88,092
|
|
|
85,167
|
|
|||||
Conversion of weighted average common units
|
3,362
|
|
|
3,633
|
|
|
3,692
|
|
|
3,897
|
|
|
3,869
|
|
|||||
Weighted average common shares/units - Basic FFO
|
102,331
|
|
|
98,135
|
|
|
97,606
|
|
|
91,989
|
|
|
89,036
|
|
|||||
Dilutive effect of forward equity sale agreements and share-based compensation awards
|
186
|
|
|
92
|
|
|
61
|
|
|
171
|
|
|
57
|
|
|||||
Weighted average common shares/units - Diluted FFO
|
102,517
|
|
|
98,227
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted FFO per share
|
$
|
1.95
|
|
|
$
|
1.82
|
|
|
$
|
2.55
|
|
|
$
|
1.69
|
|
|
$
|
2.40
|
|
Diluted FFO per share, as adjusted for comparability
|
$
|
2.03
|
|
|
$
|
2.01
|
|
|
$
|
2.01
|
|
|
$
|
1.88
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Denominator for diluted EPS
|
99,155
|
|
|
94,502
|
|
|
97,667
|
|
|
88,263
|
|
|
85,224
|
|
|||||
Weighted average common units
|
3,362
|
|
|
3,633
|
|
|
—
|
|
|
3,897
|
|
|
3,869
|
|
|||||
Anti-dilutive EPS effect of share-based compensation awards
|
—
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Denominator for diluted FFO per share measures
|
102,517
|
|
|
98,227
|
|
|
97,667
|
|
|
92,160
|
|
|
89,093
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends on unrestricted common shares
|
$
|
109,489
|
|
|
$
|
104,811
|
|
|
$
|
103,552
|
|
|
$
|
97,512
|
|
|
$
|
94,832
|
|
Common unit distributions
|
3,661
|
|
|
3,990
|
|
|
4,046
|
|
|
4,270
|
|
|
4,280
|
|
|||||
Numerator for diluted FFO payout ratio, adjusted for comparability
|
$
|
113,150
|
|
|
$
|
108,801
|
|
|
$
|
107,598
|
|
|
$
|
101,782
|
|
|
$
|
99,112
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
FFO payout ratio
|
52.0
|
%
|
|
54.8
|
%
|
|
40.0
|
%
|
|
57.3
|
%
|
|
40.9
|
%
|
|||||
Diluted FFO payout ratio
|
56.7
|
%
|
|
60.9
|
%
|
|
43.1
|
%
|
|
65.5
|
%
|
|
46.3
|
%
|
|||||
Diluted FFO payout ratio, as adjusted for comparability
|
54.5
|
%
|
|
55.1
|
%
|
|
54.9
|
%
|
|
58.8
|
%
|
|
56.4
|
%
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
Variance
|
||||||
|
(in thousands)
|
||||||||||
Construction, development and redevelopment
|
$
|
204,278
|
|
|
$
|
194,490
|
|
|
$
|
9,788
|
|
Tenant improvements on operating properties (1)
|
32,978
|
|
|
35,346
|
|
|
(2,368
|
)
|
|||
Capital improvements on operating properties
|
22,292
|
|
|
22,124
|
|
|
168
|
|
|||
|
$
|
259,548
|
|
|
$
|
251,960
|
|
|
$
|
7,588
|
|
•
|
redemption of preferred shares (or units) of
$199.1 million
;
|
•
|
dividends and/or distributions to equity holders of
$122.9 million
; and
|
•
|
net repayments of debt borrowings of
$78.1 million
;
offset in part by
|
•
|
net proceeds from the issuance of common shares (or units) of
$69.5 million
.
|
•
|
dividends and/or distributions to shareholders and/or unitholders of
$123.0 million
; and
|
•
|
net repayments of debt borrowings of
$117.0 million
; offset in part by
|
•
|
net proceeds from the issuance of common shares (or units) of
$109.1 million
.
|
|
For the Years Ending December 31,
|
|
|
||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
Contractual obligations (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Debt (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balloon payments due upon maturity
|
$
|
—
|
|
|
$
|
126,000
|
|
|
$
|
112,132
|
|
|
$
|
300,000
|
|
|
$
|
250,000
|
|
|
$
|
1,026,830
|
|
|
$
|
1,814,962
|
|
Scheduled principal payments (3)
|
4,241
|
|
|
4,387
|
|
|
4,024
|
|
|
3,875
|
|
|
4,033
|
|
|
6,645
|
|
|
27,205
|
|
|||||||
Interest on debt (3)(4)
|
71,656
|
|
|
69,210
|
|
|
65,951
|
|
|
58,034
|
|
|
52,968
|
|
|
63,592
|
|
|
381,411
|
|
|||||||
New construction and redevelopment obligations (5)(6)
|
22,268
|
|
|
535
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,803
|
|
|||||||
Third-party construction and development obligations (6)(7)
|
35,815
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,815
|
|
|||||||
Capital expenditures for operating properties (3)(6)(8)
|
19,963
|
|
|
15,845
|
|
|
8,364
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,172
|
|
|||||||
Capital lease obligation (principal and interest)
|
15,829
|
|
|
—
|
|
|
135
|
|
|
—
|
|
|
75
|
|
|
—
|
|
|
16,039
|
|
|||||||
Operating leases (3)
|
1,283
|
|
|
1,267
|
|
|
1,259
|
|
|
1,263
|
|
|
1,149
|
|
|
84,611
|
|
|
90,832
|
|
|||||||
Other obligations (3)
|
469
|
|
|
349
|
|
|
126
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
949
|
|
|||||||
Total contractual cash obligations
|
$
|
171,524
|
|
|
$
|
217,593
|
|
|
$
|
191,991
|
|
|
$
|
363,177
|
|
|
$
|
308,225
|
|
|
$
|
1,181,678
|
|
|
$
|
2,434,188
|
|
(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 (with the exclusion of debt) 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
$13.8 million
. As of
December 31, 2017
, maturities included
$126.0 million
in 2019 that may be extended to 2020, subject to certain conditions.
|
(3)
|
We expect to pay these items using cash flow from operations.
|
(4)
|
Represents interest costs for our outstanding debt as of
December 31, 2017
for the terms of such debt. For variable rate debt, the amounts reflected above used
December 31, 2017
interest rates on variable rate debt in computing interest costs for the terms of such debt. We expect to pay these items using cash flow from operations.
|
(5)
|
Represents contractual obligations pertaining to new development and redevelopment activities.
|
(6)
|
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.
|
(7)
|
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.
|
(8)
|
Represents contractual obligations pertaining to capital expenditures for our operating properties. We expect to pay these costs primarily using cash flow from operations.
|
|
For the Years Ending December 31,
|
|
|
||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fixed rate debt (1)
|
$
|
3,858
|
|
|
$
|
3,991
|
|
|
$
|
3,718
|
|
|
$
|
303,875
|
|
|
$
|
4,033
|
|
|
$
|
1,033,475
|
|
|
$
|
1,352,950
|
|
Weighted average interest rate
|
4.37
|
%
|
|
4.36
|
%
|
|
3.96
|
%
|
|
3.70
|
%
|
|
3.98
|
%
|
|
4.48
|
%
|
|
4.30
|
%
|
|||||||
Variable rate debt (2)
|
$
|
383
|
|
|
$
|
126,396
|
|
|
$
|
112,438
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
—
|
|
|
$
|
489,217
|
|
Weighted average interest rate (3)
|
3.21
|
%
|
|
2.69
|
%
|
|
2.82
|
%
|
|
—
|
%
|
|
2.72
|
%
|
|
—
|
%
|
|
2.74
|
%
|
(1)
|
Represents principal maturities only and therefore excludes net discounts and deferred financing costs of
$13.8 million
.
|
(2)
|
As of
December 31, 2017
, maturities included
$126.0 million
in 2019 that may be extended to 2020, subject to certain conditions.
|
(3)
|
The amounts reflected above used interest rates as of
December 31, 2017
for variable rate debt.
|
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
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
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 16, 2018
|
By:
|
/s/ Stephen E. Budorick
|
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Date:
|
February 16, 2018
|
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 16, 2018
|
(Thomas F. Brady)
|
|
|
|
/s/ Stephen E. Budorick
|
|
President and Chief Executive Officer and Trustee
|
February 16, 2018
|
(Stephen E. Budorick)
|
|
|
|
/s/ Anthony Mifsud
|
|
Executive Vice President and Chief Financial
|
February 16, 2018
|
(Anthony Mifsud)
|
|
Officer (Principal Financial Officer)
|
|
/s/ Gregory J. Thor
|
|
Senior Vice President, Controller and Chief
|
February 16, 2018
|
(Gregory J. Thor)
|
|
Accounting Officer (Principal Accounting Officer)
|
|
/s/ Robert L. Denton
|
|
Trustee
|
February 16, 2018
|
( Robert L. Denton)
|
|
|
|
/s/ Philip L. Hawkins
|
|
Trustee
|
February 16, 2018
|
(Philip L. Hawkins)
|
|
|
|
/s/ Elizabeth A. Hight
|
|
Trustee
|
February 16, 2018
|
(Elizabeth A. Hight)
|
|
|
|
/s/ David M. Jacobstein
|
|
Trustee
|
February 16, 2018
|
(David M. Jacobstein)
|
|
|
|
/s/ Steven D. Kesler
|
|
Trustee
|
February 16, 2018
|
(Steven D. Kesler)
|
|
|
|
/s/ C. Taylor Pickett
|
|
Trustee
|
February 16, 2018
|
(C. Taylor Pickett)
|
|
|
|
/s/ Richard Szafranski
|
|
Trustee
|
February 16, 2018
|
(Richard Szafranski)
|
|
|
|
/s/ Lisa G. Trimberger
|
|
Trustee
|
February 16, 2018
|
(Lisa G. Trimberger)
|
|
|
|
|
|
|
CORPORATE OFFICE PROPERTIES, L.P.
|
|
|
|
By: Corporate Office Properties Trust,
|
|
|
|
its General Partner
|
|
|
|
|
Date:
|
February 16, 2018
|
By:
|
/s/ Stephen E. Budorick
|
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Date:
|
February 16, 2018
|
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 16, 2018
|
(Thomas F. Brady)
|
|
|
|
/s/ Stephen E. Budorick
|
|
President and Chief Executive Officer and Trustee
|
February 16, 2018
|
(Stephen E. Budorick)
|
|
|
|
/s/ Anthony Mifsud
|
|
Executive Vice President and Chief Financial
|
February 16, 2018
|
(Anthony Mifsud)
|
|
Officer (Principal Financial Officer)
|
|
/s/ Gregory J. Thor
|
|
Senior Vice President, Controller and Chief
|
February 16, 2018
|
(Gregory J. Thor)
|
|
Accounting Officer (Principal Accounting Officer)
|
|
/s/ Robert L. Denton
|
|
Trustee
|
February 16, 2018
|
( Robert L. Denton)
|
|
|
|
/s/ Philip L. Hawkins
|
|
Trustee
|
February 16, 2018
|
(Philip L. Hawkins)
|
|
|
|
/s/ Elizabeth A. Hight
|
|
Trustee
|
February 16, 2018
|
(Elizabeth A. Hight)
|
|
|
|
/s/ David M. Jacobstein
|
|
Trustee
|
February 16, 2018
|
(David M. Jacobstein)
|
|
|
|
/s/ Steven D. Kesler
|
|
Trustee
|
February 16, 2018
|
(Steven D. Kesler)
|
|
|
|
/s/ C. Taylor Pickett
|
|
Trustee
|
February 16, 2018
|
(C. Taylor Pickett)
|
|
|
|
/s/ Richard Szafranski
|
|
Trustee
|
February 16, 2018
|
(Richard Szafranski)
|
|
|
|
/s/ Lisa G. Trimberger
|
|
Trustee
|
February 16, 2018
|
(Lisa G. Trimberger)
|
|
|
|
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,
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
|
||
Properties, net:
|
|
|
|
|
|
||
Operating properties, net
|
$
|
2,737,611
|
|
|
$
|
2,671,831
|
|
Projects in development or held for future development
|
403,494
|
|
|
401,531
|
|
||
Total properties, net
|
3,141,105
|
|
|
3,073,362
|
|
||
Assets held for sale, net
|
42,226
|
|
|
94,654
|
|
||
Cash and cash equivalents
|
12,261
|
|
|
209,863
|
|
||
Restricted cash and marketable securities
|
7,186
|
|
|
8,193
|
|
||
Investment in unconsolidated real estate joint venture
|
25,066
|
|
|
25,548
|
|
||
Accounts receivable (net of allowance for doubtful accounts of $607 and $603, respectively)
|
31,802
|
|
|
34,438
|
|
||
Deferred rent receivable (net of allowance of $364 and $373, respectively)
|
86,710
|
|
|
90,219
|
|
||
Intangible assets on real estate acquisitions, net
|
59,092
|
|
|
78,351
|
|
||
Deferred leasing costs (net of accumulated amortization of $29,560 and $65,988, respectively)
|
48,322
|
|
|
41,214
|
|
||
Investing receivables
|
57,493
|
|
|
52,279
|
|
||
Prepaid expenses and other assets, net
|
67,221
|
|
|
72,764
|
|
||
Total assets
|
$
|
3,578,484
|
|
|
$
|
3,780,885
|
|
Liabilities and equity
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Debt, net
|
$
|
1,828,333
|
|
|
$
|
1,904,001
|
|
Accounts payable and accrued expenses
|
108,137
|
|
|
108,682
|
|
||
Rents received in advance and security deposits
|
25,648
|
|
|
29,798
|
|
||
Dividends and distributions payable
|
28,921
|
|
|
31,335
|
|
||
Deferred revenue associated with operating leases
|
11,682
|
|
|
12,666
|
|
||
Redeemable preferred shares of beneficial interest
|
—
|
|
|
26,583
|
|
||
Deferred property sale
|
43,377
|
|
|
—
|
|
||
Capital lease obligation
|
15,853
|
|
|
—
|
|
||
Other liabilities
|
41,822
|
|
|
50,177
|
|
||
Total liabilities
|
2,103,773
|
|
|
2,163,242
|
|
||
Commitments and contingencies (Note 19)
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
23,125
|
|
|
22,979
|
|
||
Equity:
|
|
|
|
|
|
||
Corporate Office Properties Trust’s shareholders’ equity:
|
|
|
|
|
|
||
Preferred Shares of beneficial interest at liquidation preference
|
—
|
|
|
172,500
|
|
||
Common Shares of beneficial interest ($0.01 par value; shares authorized of 150,000,000 at December 31, 2017 and 125,000,000 at December 31, 2016; shares issued and outstanding of 101,292,299 at December 31, 2017 and 98,498,651 at December 31, 2016)
|
1,013
|
|
|
985
|
|
||
Additional paid-in capital
|
2,201,047
|
|
|
2,116,581
|
|
||
Cumulative distributions in excess of net income
|
(818,190
|
)
|
|
(765,276
|
)
|
||
Accumulated other comprehensive income (loss)
|
2,167
|
|
|
(1,731
|
)
|
||
Total Corporate Office Properties Trust’s shareholders’ equity
|
1,386,037
|
|
|
1,523,059
|
|
||
Noncontrolling interests in subsidiaries:
|
|
|
|
|
|
||
Common units in COPLP
|
44,481
|
|
|
49,228
|
|
||
Preferred units in COPLP
|
8,800
|
|
|
8,800
|
|
||
Other consolidated entities
|
12,268
|
|
|
13,577
|
|
||
Noncontrolling interests in subsidiaries
|
65,549
|
|
|
71,605
|
|
||
Total equity
|
1,451,586
|
|
|
1,594,664
|
|
||
Total liabilities, redeemable noncontrolling interests and equity
|
$
|
3,578,484
|
|
|
$
|
3,780,885
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
405,722
|
|
|
$
|
417,711
|
|
|
$
|
420,340
|
|
Tenant recoveries and other real estate operations revenue
|
104,258
|
|
|
108,253
|
|
|
98,724
|
|
|||
Construction contract and other service revenues
|
102,840
|
|
|
48,364
|
|
|
106,402
|
|
|||
Total revenues
|
612,820
|
|
|
574,328
|
|
|
625,466
|
|
|||
Expenses
|
|
|
|
|
|
|
|
||||
Property operating expenses
|
190,964
|
|
|
197,530
|
|
|
194,494
|
|
|||
Depreciation and amortization associated with real estate operations
|
134,228
|
|
|
132,719
|
|
|
140,025
|
|
|||
Construction contract and other service expenses
|
99,618
|
|
|
45,481
|
|
|
102,696
|
|
|||
Impairment losses
|
15,123
|
|
|
101,391
|
|
|
23,289
|
|
|||
General, administrative and leasing expenses
|
30,837
|
|
|
36,553
|
|
|
31,361
|
|
|||
Business development expenses and land carry costs
|
6,213
|
|
|
8,244
|
|
|
13,507
|
|
|||
Total operating expenses
|
476,983
|
|
|
521,918
|
|
|
505,372
|
|
|||
Operating income
|
135,837
|
|
|
52,410
|
|
|
120,094
|
|
|||
Interest expense
|
(76,983
|
)
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|||
Interest and other income
|
6,318
|
|
|
5,444
|
|
|
4,517
|
|
|||
(Loss) gain on early extinguishment of debt
|
(513
|
)
|
|
(1,110
|
)
|
|
85,275
|
|
|||
Income (loss) from continuing operations before equity in income of unconsolidated entities and income taxes
|
64,659
|
|
|
(26,419
|
)
|
|
120,812
|
|
|||
Equity in income of unconsolidated entities
|
2,882
|
|
|
1,332
|
|
|
62
|
|
|||
Income tax expense
|
(1,098
|
)
|
|
(244
|
)
|
|
(199
|
)
|
|||
Income (loss) from continuing operations
|
66,443
|
|
|
(25,331
|
)
|
|
120,675
|
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
156
|
|
|||
Income (loss) before gain on sales of real estate
|
66,443
|
|
|
(25,331
|
)
|
|
120,831
|
|
|||
Gain on sales of real estate
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|||
Net income
|
76,333
|
|
|
15,655
|
|
|
188,878
|
|
|||
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
||||
Common units in COPLP
|
(1,936
|
)
|
|
155
|
|
|
(6,403
|
)
|
|||
Preferred units in COPLP
|
(660
|
)
|
|
(660
|
)
|
|
(660
|
)
|
|||
Other consolidated entities
|
(3,646
|
)
|
|
(3,711
|
)
|
|
(3,515
|
)
|
|||
Net income attributable to COPT
|
70,091
|
|
|
11,439
|
|
|
178,300
|
|
|||
Preferred share dividends
|
(6,219
|
)
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|||
Issuance costs associated with redeemed preferred shares
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|||
Net income (loss) attributable to COPT common shareholders
|
$
|
57,025
|
|
|
$
|
(2,875
|
)
|
|
$
|
164,090
|
|
Net income attributable to COPT:
|
|
|
|
|
|
|
|
||||
Income from continuing operations
|
$
|
70,091
|
|
|
$
|
11,439
|
|
|
$
|
178,147
|
|
Discontinued operations, net
|
—
|
|
|
—
|
|
|
153
|
|
|||
Net income attributable to COPT
|
$
|
70,091
|
|
|
$
|
11,439
|
|
|
$
|
178,300
|
|
Basic earnings per common share (1)
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPT common shareholders
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Diluted earnings per common share (1)
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPT common shareholders
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
||||
Unrealized gain (loss) on interest rate derivatives
|
|
684
|
|
|
(2,915
|
)
|
|
(4,739
|
)
|
|||
Loss on interest rate derivatives recognized in interest expense (effective portion)
|
|
3,216
|
|
|
4,230
|
|
|
3,599
|
|
|||
Loss on interest rate derivatives recognized in interest expense (ineffective portion)
|
|
88
|
|
|
—
|
|
|
—
|
|
|||
Equity in other comprehensive income (loss) of equity method investee
|
|
39
|
|
|
(184
|
)
|
|
(264
|
)
|
|||
Other comprehensive income (loss)
|
|
4,027
|
|
|
1,131
|
|
|
(1,404
|
)
|
|||
Comprehensive income
|
|
80,360
|
|
|
16,786
|
|
|
187,474
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
|
(6,371
|
)
|
|
(4,240
|
)
|
|
(10,715
|
)
|
|||
Comprehensive income attributable to COPT
|
|
$
|
73,989
|
|
|
$
|
12,546
|
|
|
$
|
176,759
|
|
|
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, 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 interest in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
(35
|
)
|
|||||||
Adjustment to arrive at fair value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
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
|
|
|||||||
Redemption of preferred shares (6,900,000 shares)
|
(172,500
|
)
|
|
—
|
|
|
6,847
|
|
|
(6,847
|
)
|
|
—
|
|
|
—
|
|
|
(172,500
|
)
|
|||||||
Conversion of common units to common shares (339,513 shares)
|
—
|
|
|
3
|
|
|
4,633
|
|
|
—
|
|
|
—
|
|
|
(4,636
|
)
|
|
—
|
|
|||||||
Common shares issued under forward equity sale agreements (1,678,913 shares)
|
—
|
|
|
17
|
|
|
49,927
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,944
|
|
|||||||
Common shares issued under at-the-market program (591,042 shares)
|
—
|
|
|
6
|
|
|
19,662
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,668
|
|
|||||||
Exercise of share options (5,000 shares)
|
—
|
|
|
—
|
|
|
150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150
|
|
|||||||
Share-based compensation (179,180 shares issued, net of redemptions)
|
—
|
|
|
2
|
|
|
6,093
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,095
|
|
|||||||
Redemption of vested equity awards
|
—
|
|
|
—
|
|
|
(1,973
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,973
|
)
|
|||||||
Adjustments to noncontrolling interests resulting from changes in ownership of COPLP
|
—
|
|
|
—
|
|
|
(1,486
|
)
|
|
—
|
|
|
—
|
|
|
1,486
|
|
|
—
|
|
|||||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
70,091
|
|
|
3,898
|
|
|
4,033
|
|
|
78,022
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(116,158
|
)
|
|
—
|
|
|
—
|
|
|
(116,158
|
)
|
|||||||
Distributions to owners of common and preferred units in COPLP
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,322
|
)
|
|
(4,322
|
)
|
|||||||
Distributions to noncontrolling interests in other consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,617
|
)
|
|
(2,617
|
)
|
|||||||
Adjustment to arrive at fair value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
626
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
626
|
|
|||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||
Balance at December 31, 2017 (101,292,299 common shares outstanding)
|
$
|
—
|
|
|
$
|
1,013
|
|
|
$
|
2,201,047
|
|
|
$
|
(818,190
|
)
|
|
$
|
2,167
|
|
|
$
|
65,549
|
|
|
$
|
1,451,586
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
||||
Revenues from real estate operations received
|
$
|
510,985
|
|
|
$
|
514,098
|
|
|
$
|
503,503
|
|
Construction contract and other service revenues received
|
102,531
|
|
|
76,824
|
|
|
117,107
|
|
|||
Property operating expenses paid
|
(186,478
|
)
|
|
(197,254
|
)
|
|
(190,281
|
)
|
|||
Construction contract and other service expenses paid
|
(82,707
|
)
|
|
(46,318
|
)
|
|
(124,481
|
)
|
|||
General, administrative, leasing, business development and land carry costs paid
|
(32,673
|
)
|
|
(34,877
|
)
|
|
(38,113
|
)
|
|||
Interest expense paid
|
(73,079
|
)
|
|
(78,158
|
)
|
|
(65,816
|
)
|
|||
Lease incentives paid
|
(9,725
|
)
|
|
(2,760
|
)
|
|
(1,724
|
)
|
|||
Income taxes paid
|
(31
|
)
|
|
(5
|
)
|
|
(8
|
)
|
|||
Other
|
1,831
|
|
|
988
|
|
|
3,821
|
|
|||
Net cash provided by operating activities
|
230,654
|
|
|
232,538
|
|
|
204,008
|
|
|||
Cash flows from investing activities
|
|
|
|
|
|
|
|
||||
Construction, development and redevelopment
|
(200,504
|
)
|
|
(161,519
|
)
|
|
(234,346
|
)
|
|||
Acquisitions of operating properties and related intangible assets
|
—
|
|
|
—
|
|
|
(202,866
|
)
|
|||
Tenant improvements on operating properties
|
(33,409
|
)
|
|
(34,275
|
)
|
|
(29,413
|
)
|
|||
Other capital improvements on operating properties
|
(22,882
|
)
|
|
(26,345
|
)
|
|
(23,147
|
)
|
|||
Proceeds from dispositions of properties
|
180,839
|
|
|
262,866
|
|
|
193,735
|
|
|||
Proceeds from partial sales of properties, net of related debt
|
—
|
|
|
43,681
|
|
|
—
|
|
|||
Leasing costs paid
|
(14,581
|
)
|
|
(10,296
|
)
|
|
(13,710
|
)
|
|||
Other
|
827
|
|
|
(2,663
|
)
|
|
2,215
|
|
|||
Net cash (used in) provided by investing activities
|
(89,710
|
)
|
|
71,449
|
|
|
(307,532
|
)
|
|||
Cash flows from financing activities
|
|
|
|
|
|
|
|
||||
Proceeds from debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
352,000
|
|
|
495,500
|
|
|
522,000
|
|
|||
Unsecured senior notes
|
—
|
|
|
—
|
|
|
296,580
|
|
|||
Other debt proceeds
|
—
|
|
|
255,000
|
|
|
164,000
|
|
|||
Repayments of debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
(226,000
|
)
|
|
(539,000
|
)
|
|
(561,500
|
)
|
|||
Scheduled principal amortization
|
(3,862
|
)
|
|
(5,395
|
)
|
|
(6,728
|
)
|
|||
Other debt repayments
|
(200,200
|
)
|
|
(323,107
|
)
|
|
(155,307
|
)
|
|||
Deferred financing costs paid
|
(500
|
)
|
|
(825
|
)
|
|
(7,522
|
)
|
|||
Net proceeds from issuance of common shares
|
69,534
|
|
|
109,069
|
|
|
28,567
|
|
|||
Redemption of preferred shares
|
(199,083
|
)
|
|
—
|
|
|
—
|
|
|||
Common share dividends paid
|
(109,174
|
)
|
|
(104,135
|
)
|
|
(103,638
|
)
|
|||
Preferred share dividends paid
|
(9,305
|
)
|
|
(14,210
|
)
|
|
(14,210
|
)
|
|||
Distributions paid to noncontrolling interests in COPLP
|
(4,426
|
)
|
|
(4,619
|
)
|
|
(4,752
|
)
|
|||
Distributions paid to redeemable noncontrolling interests
|
(8,215
|
)
|
|
(15,206
|
)
|
|
(2,993
|
)
|
|||
Redemption of vested equity awards
|
(1,973
|
)
|
|
(2,466
|
)
|
|
(2,462
|
)
|
|||
Other
|
2,658
|
|
|
(5,040
|
)
|
|
5,722
|
|
|||
Net cash (used in) provided by financing activities
|
(338,546
|
)
|
|
(154,434
|
)
|
|
157,757
|
|
|||
Net (decrease) increase in cash and cash equivalents
|
(197,602
|
)
|
|
149,553
|
|
|
54,233
|
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
||||
Beginning of year
|
209,863
|
|
|
60,310
|
|
|
6,077
|
|
|||
End of year
|
$
|
12,261
|
|
|
$
|
209,863
|
|
|
$
|
60,310
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Depreciation and other amortization
|
136,501
|
|
|
134,870
|
|
|
142,231
|
|
|||
Impairment losses
|
15,116
|
|
|
101,341
|
|
|
23,523
|
|
|||
Amortization of deferred financing costs and net debt discounts
|
4,307
|
|
|
5,885
|
|
|
5,588
|
|
|||
Increase in deferred rent receivable
|
(2,651
|
)
|
|
(145
|
)
|
|
(14,969
|
)
|
|||
Gain on sales of real estate
|
(9,890
|
)
|
|
(40,986
|
)
|
|
(68,047
|
)
|
|||
Share-based compensation
|
5,615
|
|
|
6,843
|
|
|
6,574
|
|
|||
Loss (gain) on early extinguishment of debt
|
513
|
|
|
456
|
|
|
(86,028
|
)
|
|||
Other
|
(6,121
|
)
|
|
(4,295
|
)
|
|
528
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
Decrease (increase) in accounts receivable
|
2,783
|
|
|
(5,262
|
)
|
|
1,331
|
|
|||
Decrease (increase) in restricted cash and marketable securities
|
2,015
|
|
|
(365
|
)
|
|
(1,241
|
)
|
|||
Decrease (increase) in prepaid expenses and other assets, net
|
5,737
|
|
|
(17,272
|
)
|
|
2,853
|
|
|||
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
4,309
|
|
|
43,163
|
|
|
(3,620
|
)
|
|||
(Decrease) increase in rents received in advance and security deposits
|
(3,913
|
)
|
|
(7,350
|
)
|
|
6,407
|
|
|||
Net cash provided by operating activities
|
$
|
230,654
|
|
|
$
|
232,538
|
|
|
$
|
204,008
|
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
||||
(Decrease) increase in accrued capital improvements, leasing and other investing activity costs
|
$
|
(10,654
|
)
|
|
$
|
5,950
|
|
|
$
|
(14,797
|
)
|
Increase in property in connection with capital lease obligation
|
$
|
16,127
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Increase in property and redeemable noncontrolling interests in connection with property contributed into a joint venture
|
$
|
—
|
|
|
$
|
22,600
|
|
|
$
|
—
|
|
Decrease in redeemable noncontrolling interests and increase in other liabilities in connection with distribution payable to redeemable noncontrolling interests
|
$
|
—
|
|
|
$
|
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 redeemable noncontrolling interests in a joint venture
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,415
|
|
Increase (decrease) in fair value of derivatives applied to accumulated other comprehensive income (loss) and noncontrolling interests
|
$
|
3,845
|
|
|
$
|
1,315
|
|
|
$
|
(1,140
|
)
|
Equity in other comprehensive income (loss) of an equity method investee
|
$
|
39
|
|
|
$
|
(184
|
)
|
|
$
|
(264
|
)
|
Reclassification of preferred shares to be redeemed to liability
|
$
|
—
|
|
|
$
|
26,583
|
|
|
$
|
—
|
|
Dividends/distributions payable
|
$
|
28,921
|
|
|
$
|
31,335
|
|
|
$
|
30,178
|
|
Decrease in noncontrolling interests and increase in shareholders’ equity in connection with the conversion of common units into common shares
|
$
|
4,636
|
|
|
$
|
1,167
|
|
|
$
|
2,151
|
|
Adjustments to noncontrolling interests resulting from changes in COPLP ownership
|
$
|
1,486
|
|
|
$
|
2,158
|
|
|
$
|
682
|
|
(Decrease) increase in redeemable noncontrolling interests and (increase) decrease in equity to carry redeemable noncontrolling interests at fair value
|
$
|
(626
|
)
|
|
$
|
621
|
|
|
$
|
(116
|
)
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
|
||
Properties, net:
|
|
|
|
|
|
||
Operating properties, net
|
$
|
2,737,611
|
|
|
$
|
2,671,831
|
|
Projects in development or held for future development
|
403,494
|
|
|
401,531
|
|
||
Total properties, net
|
3,141,105
|
|
|
3,073,362
|
|
||
Assets held for sale, net
|
42,226
|
|
|
94,654
|
|
||
Cash and cash equivalents
|
12,261
|
|
|
209,863
|
|
||
Restricted cash and marketable securities
|
2,570
|
|
|
2,756
|
|
||
Investment in unconsolidated real estate joint venture
|
25,066
|
|
|
25,548
|
|
||
Accounts receivable (net of allowance for doubtful accounts of $607 and $603, respectively)
|
31,802
|
|
|
34,438
|
|
||
Deferred rent receivable (net of allowance of $364 and $373, respectively)
|
86,710
|
|
|
90,219
|
|
||
Intangible assets on real estate acquisitions, net
|
59,092
|
|
|
78,351
|
|
||
Deferred leasing costs (net of accumulated amortization of $29,560 and $65,988, respectively)
|
48,322
|
|
|
41,214
|
|
||
Investing receivables
|
57,493
|
|
|
52,279
|
|
||
Prepaid expenses and other assets, net
|
67,221
|
|
|
72,764
|
|
||
Total assets
|
$
|
3,573,868
|
|
|
$
|
3,775,448
|
|
Liabilities and equity
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Debt, net
|
$
|
1,828,333
|
|
|
$
|
1,904,001
|
|
Accounts payable and accrued expenses
|
108,137
|
|
|
108,682
|
|
||
Rents received in advance and security deposits
|
25,648
|
|
|
29,798
|
|
||
Distributions payable
|
28,921
|
|
|
31,335
|
|
||
Deferred revenue associated with operating leases
|
11,682
|
|
|
12,666
|
|
||
Redeemable preferred units of general partner, 531,667 units outstanding at December 31, 2016
|
—
|
|
|
26,583
|
|
||
Deferred property sale
|
43,377
|
|
|
—
|
|
||
Capital lease obligation
|
15,853
|
|
|
—
|
|
||
Other liabilities
|
37,206
|
|
|
44,740
|
|
||
Total liabilities
|
2,099,157
|
|
|
2,157,805
|
|
||
Commitments and contingencies (Note 19)
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
23,125
|
|
|
22,979
|
|
||
Equity:
|
|
|
|
||||
Corporate Office Properties, L.P.’s equity:
|
|
|
|
||||
Preferred units
|
|
|
|
||||
General partner, preferred units outstanding of 6,900,000 at December 31, 2016
|
—
|
|
|
172,500
|
|
||
Limited partner, 352,000 preferred units outstanding at December 31, 2017 and 2016
|
8,800
|
|
|
8,800
|
|
||
Common units, 101,292,299 and 98,498,651 held by the general partner and 3,250,878 and 3,590,391 held by limited partners at December 31, 2017 and 2016, respectively
|
1,428,301
|
|
|
1,401,597
|
|
||
Accumulated other comprehensive income (loss)
|
2,173
|
|
|
(1,854
|
)
|
||
Total Corporate Office Properties, L.P.’s equity
|
1,439,274
|
|
|
1,581,043
|
|
||
Noncontrolling interests in subsidiaries
|
12,312
|
|
|
13,621
|
|
||
Total equity
|
1,451,586
|
|
|
1,594,664
|
|
||
Total liabilities, redeemable noncontrolling interests and equity
|
$
|
3,573,868
|
|
|
$
|
3,775,448
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
||||||
Rental revenue
|
$
|
405,722
|
|
|
$
|
417,711
|
|
|
$
|
420,340
|
|
Tenant recoveries and other real estate operations revenue
|
104,258
|
|
|
108,253
|
|
|
98,724
|
|
|||
Construction contract and other service revenues
|
102,840
|
|
|
48,364
|
|
|
106,402
|
|
|||
Total revenues
|
612,820
|
|
|
574,328
|
|
|
625,466
|
|
|||
Expenses
|
|
|
|
|
|
|
|
||||
Property operating expenses
|
190,964
|
|
|
197,530
|
|
|
194,494
|
|
|||
Depreciation and amortization associated with real estate operations
|
134,228
|
|
|
132,719
|
|
|
140,025
|
|
|||
Construction contract and other service expenses
|
99,618
|
|
|
45,481
|
|
|
102,696
|
|
|||
Impairment losses
|
15,123
|
|
|
101,391
|
|
|
23,289
|
|
|||
General, administrative and leasing expenses
|
30,837
|
|
|
36,553
|
|
|
31,361
|
|
|||
Business development expenses and land carry costs
|
6,213
|
|
|
8,244
|
|
|
13,507
|
|
|||
Total operating expenses
|
476,983
|
|
|
521,918
|
|
|
505,372
|
|
|||
Operating income
|
135,837
|
|
|
52,410
|
|
|
120,094
|
|
|||
Interest expense
|
(76,983
|
)
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|||
Interest and other income
|
6,318
|
|
|
5,444
|
|
|
4,517
|
|
|||
(Loss) gain on early extinguishment of debt
|
(513
|
)
|
|
(1,110
|
)
|
|
85,275
|
|
|||
Income (loss) from continuing operations before equity in income of unconsolidated entities and income taxes
|
64,659
|
|
|
(26,419
|
)
|
|
120,812
|
|
|||
Equity in income of unconsolidated entities
|
2,882
|
|
|
1,332
|
|
|
62
|
|
|||
Income tax expense
|
(1,098
|
)
|
|
(244
|
)
|
|
(199
|
)
|
|||
Income (loss) from continuing operations
|
66,443
|
|
|
(25,331
|
)
|
|
120,675
|
|
|||
Discontinued operations
|
—
|
|
|
—
|
|
|
156
|
|
|||
Income (loss) before gain on sales of real estate
|
66,443
|
|
|
(25,331
|
)
|
|
120,831
|
|
|||
Gain on sales of real estate
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|||
Net income
|
76,333
|
|
|
15,655
|
|
|
188,878
|
|
|||
Net income attributable to noncontrolling interests in consolidated entities
|
(3,646
|
)
|
|
(3,715
|
)
|
|
(3,520
|
)
|
|||
Net income attributable to COPLP
|
72,687
|
|
|
11,940
|
|
|
185,358
|
|
|||
Preferred unit distributions
|
(6,879
|
)
|
|
(14,957
|
)
|
|
(14,870
|
)
|
|||
Issuance costs associated with redeemed preferred units
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|||
Net income (loss) attributable to COPLP common unitholders
|
$
|
58,961
|
|
|
$
|
(3,034
|
)
|
|
$
|
170,488
|
|
Net income attributable to COPLP:
|
|
|
|
|
|
|
|
||||
Income from continuing operations
|
$
|
72,687
|
|
|
$
|
11,940
|
|
|
$
|
185,199
|
|
Discontinued operations, net
|
—
|
|
|
—
|
|
|
159
|
|
|||
Net income attributable to COPLP
|
$
|
72,687
|
|
|
$
|
11,940
|
|
|
$
|
185,358
|
|
Basic earnings per common unit (1)
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPLP common unitholders
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Diluted earnings per common unit (1)
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPLP common unitholders
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
Unrealized gain (loss) on interest rate derivatives
|
|
684
|
|
|
(2,915
|
)
|
|
(4,739
|
)
|
|||
Loss on interest rate derivatives recognized in interest expense (effective portion)
|
|
3,216
|
|
|
4,230
|
|
|
3,599
|
|
|||
Loss on interest rate derivatives recognized in interest expense (ineffective portion)
|
|
88
|
|
|
—
|
|
|
—
|
|
|||
Equity in other comprehensive income (loss) of equity method investee
|
|
39
|
|
|
(184
|
)
|
|
(264
|
)
|
|||
Other comprehensive income (loss)
|
|
4,027
|
|
|
1,131
|
|
|
(1,404
|
)
|
|||
Comprehensive income
|
|
80,360
|
|
|
16,786
|
|
|
187,474
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
|
(3,646
|
)
|
|
(3,715
|
)
|
|
(3,720
|
)
|
|||
Comprehensive income attributable to COPLP
|
|
$
|
76,714
|
|
|
$
|
13,071
|
|
|
$
|
183,754
|
|
|
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, 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 interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
|
||||||
Redemption of preferred units resulting from redemption of preferred shares
|
—
|
|
|
—
|
|
|
(6,900,000
|
)
|
|
(172,500
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(172,500
|
)
|
||||||
Issuance of common units resulting from COPT forward equity sale agreements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,678,913
|
|
|
49,944
|
|
|
—
|
|
|
—
|
|
|
49,944
|
|
||||||
Issuance of common units resulting from common shares issued under COPT at-the-market program
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
591,042
|
|
|
19,668
|
|
|
—
|
|
|
—
|
|
|
19,668
|
|
||||||
Issuance of common units resulting from exercise of share options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,000
|
|
|
150
|
|
|
—
|
|
|
—
|
|
|
150
|
|
||||||
Share-based compensation (units net of redemption)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
179,180
|
|
|
6,095
|
|
|
—
|
|
|
—
|
|
|
6,095
|
|
||||||
Redemptions of vested equity awards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,973
|
)
|
|
—
|
|
|
—
|
|
|
(1,973
|
)
|
||||||
Comprehensive income
|
—
|
|
|
660
|
|
|
—
|
|
|
6,219
|
|
|
—
|
|
|
65,808
|
|
|
4,027
|
|
|
1,308
|
|
|
78,022
|
|
||||||
Distributions to owners of common and preferred units
|
—
|
|
|
(660
|
)
|
|
—
|
|
|
(6,219
|
)
|
|
—
|
|
|
(113,601
|
)
|
|
—
|
|
|
—
|
|
|
(120,480
|
)
|
||||||
Distributions to noncontrolling interests in subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,617
|
)
|
|
(2,617
|
)
|
||||||
Adjustment to arrive at fair value of redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
626
|
|
|
—
|
|
|
—
|
|
|
626
|
|
||||||
Tax loss from share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
||||||
Balance at December 31, 2017
|
352,000
|
|
|
$
|
8,800
|
|
|
—
|
|
|
$
|
—
|
|
|
104,543,177
|
|
|
$
|
1,428,301
|
|
|
$
|
2,173
|
|
|
$
|
12,312
|
|
|
$
|
1,451,586
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
||||
Revenues from real estate operations received
|
$
|
510,985
|
|
|
$
|
514,098
|
|
|
$
|
503,503
|
|
Construction contract and other service revenues received
|
102,531
|
|
|
76,824
|
|
|
117,107
|
|
|||
Property operating expenses paid
|
(186,478
|
)
|
|
(197,254
|
)
|
|
(190,281
|
)
|
|||
Construction contract and other service expenses paid
|
(82,707
|
)
|
|
(46,318
|
)
|
|
(124,481
|
)
|
|||
General, administrative, leasing, business development and land carry costs paid
|
(32,673
|
)
|
|
(34,877
|
)
|
|
(38,113
|
)
|
|||
Interest expense paid
|
(73,079
|
)
|
|
(78,158
|
)
|
|
(65,816
|
)
|
|||
Lease incentives paid
|
(9,725
|
)
|
|
(2,760
|
)
|
|
(1,724
|
)
|
|||
Income taxes paid
|
(31
|
)
|
|
(5
|
)
|
|
(8
|
)
|
|||
Other
|
1,831
|
|
|
988
|
|
|
3,821
|
|
|||
Net cash provided by operating activities
|
230,654
|
|
|
232,538
|
|
|
204,008
|
|
|||
Cash flows from investing activities
|
|
|
|
|
|
|
|
||||
Construction, development and redevelopment
|
(200,504
|
)
|
|
(161,519
|
)
|
|
(234,346
|
)
|
|||
Acquisitions of operating properties and related intangible assets
|
—
|
|
|
—
|
|
|
(202,866
|
)
|
|||
Tenant improvements on operating properties
|
(33,409
|
)
|
|
(34,275
|
)
|
|
(29,413
|
)
|
|||
Other capital improvements on operating properties
|
(22,882
|
)
|
|
(26,345
|
)
|
|
(23,147
|
)
|
|||
Proceeds from dispositions of properties
|
180,839
|
|
|
262,866
|
|
|
193,735
|
|
|||
Proceeds from partial sales of properties, net of related debt
|
—
|
|
|
43,681
|
|
|
—
|
|
|||
Leasing costs paid
|
(14,581
|
)
|
|
(10,296
|
)
|
|
(13,710
|
)
|
|||
Other
|
827
|
|
|
(2,663
|
)
|
|
2,215
|
|
|||
Net cash (used in) provided by investing activities
|
(89,710
|
)
|
|
71,449
|
|
|
(307,532
|
)
|
|||
Cash flows from financing activities
|
|
|
|
|
|
|
|
||||
Proceeds from debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
352,000
|
|
|
495,500
|
|
|
522,000
|
|
|||
Unsecured senior notes
|
—
|
|
|
—
|
|
|
296,580
|
|
|||
Other debt proceeds
|
—
|
|
|
255,000
|
|
|
164,000
|
|
|||
Repayments of debt
|
|
|
|
|
|
||||||
Revolving Credit Facility
|
(226,000
|
)
|
|
(539,000
|
)
|
|
(561,500
|
)
|
|||
Scheduled principal amortization
|
(3,862
|
)
|
|
(5,395
|
)
|
|
(6,728
|
)
|
|||
Other debt repayments
|
(200,200
|
)
|
|
(323,107
|
)
|
|
(155,307
|
)
|
|||
Deferred financing costs paid
|
(500
|
)
|
|
(825
|
)
|
|
(7,522
|
)
|
|||
Net proceeds from issuance of common units
|
69,534
|
|
|
109,069
|
|
|
28,567
|
|
|||
Redemption of preferred units
|
(199,083
|
)
|
|
—
|
|
|
—
|
|
|||
Common unit distributions paid
|
(112,940
|
)
|
|
(108,094
|
)
|
|
(107,730
|
)
|
|||
Preferred unit distributions paid
|
(9,965
|
)
|
|
(14,870
|
)
|
|
(14,870
|
)
|
|||
Distributions paid to redeemable noncontrolling interests
|
(8,215
|
)
|
|
(15,206
|
)
|
|
—
|
|
|||
Redemption of vested equity awards
|
(1,973
|
)
|
|
(2,466
|
)
|
|
(2,462
|
)
|
|||
Other
|
2,658
|
|
|
(5,040
|
)
|
|
2,729
|
|
|||
Net cash (used in) provided by financing activities
|
(338,546
|
)
|
|
(154,434
|
)
|
|
157,757
|
|
|||
Net (decrease) increase in cash and cash equivalents
|
(197,602
|
)
|
|
149,553
|
|
|
54,233
|
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
||||
Beginning of year
|
209,863
|
|
|
60,310
|
|
|
6,077
|
|
|||
End of year
|
$
|
12,261
|
|
|
$
|
209,863
|
|
|
$
|
60,310
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
76,333
|
|
|
$
|
15,655
|
|
|
$
|
188,878
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Depreciation and other amortization
|
136,501
|
|
|
134,870
|
|
|
142,231
|
|
|||
Impairment losses
|
15,116
|
|
|
101,341
|
|
|
23,523
|
|
|||
Amortization of deferred financing costs and net debt discounts
|
4,307
|
|
|
5,885
|
|
|
5,588
|
|
|||
Increase in deferred rent receivable
|
(2,651
|
)
|
|
(145
|
)
|
|
(14,969
|
)
|
|||
Gain on sales of real estate
|
(9,890
|
)
|
|
(40,986
|
)
|
|
(68,047
|
)
|
|||
Share-based compensation
|
5,615
|
|
|
6,843
|
|
|
6,574
|
|
|||
Loss (gain) on early extinguishment of debt
|
513
|
|
|
456
|
|
|
(86,028
|
)
|
|||
Other
|
(6,121
|
)
|
|
(4,295
|
)
|
|
528
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||||
Decrease (increase) in accounts receivable
|
2,783
|
|
|
(5,262
|
)
|
|
1,331
|
|
|||
Decrease (increase) in restricted cash and marketable securities
|
1,194
|
|
|
(691
|
)
|
|
(1,360
|
)
|
|||
Decrease (increase) in prepaid expenses and other assets, net
|
5,737
|
|
|
(17,272
|
)
|
|
2,853
|
|
|||
Increase (decrease) in accounts payable, accrued expenses and other liabilities
|
5,130
|
|
|
43,489
|
|
|
(3,501
|
)
|
|||
(Decrease) increase in rents received in advance and security deposits
|
(3,913
|
)
|
|
(7,350
|
)
|
|
6,407
|
|
|||
Net cash provided by operating activities
|
$
|
230,654
|
|
|
$
|
232,538
|
|
|
$
|
204,008
|
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
||||
(Decrease) increase in accrued capital improvements, leasing and other investing activity costs
|
$
|
(10,654
|
)
|
|
$
|
5,950
|
|
|
$
|
(14,797
|
)
|
Increase in property in connection with capital lease obligation
|
$
|
16,127
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Increase in property and redeemable noncontrolling interests in connection with property contributed into a joint venture
|
$
|
—
|
|
|
$
|
22,600
|
|
|
$
|
—
|
|
Decrease in redeemable noncontrolling interests and increase in other liabilities in connection with distribution payable to redeemable noncontrolling interests
|
$
|
—
|
|
|
$
|
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 redeemable noncontrolling interests in a joint venture
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,415
|
|
Increase (decrease) in fair value of derivatives applied to accumulated other comprehensive income (loss) and noncontrolling interests
|
$
|
3,845
|
|
|
$
|
1,315
|
|
|
$
|
(1,140
|
)
|
Equity in other comprehensive income (loss) of an equity method investee
|
$
|
39
|
|
|
$
|
(184
|
)
|
|
$
|
(264
|
)
|
Reclassification of preferred units to be redeemed to liability
|
$
|
—
|
|
|
$
|
26,583
|
|
|
$
|
—
|
|
Distributions payable
|
$
|
28,921
|
|
|
$
|
31,335
|
|
|
$
|
30,178
|
|
(Decrease) increase in redeemable noncontrolling interests and (increase) decrease in equity to carry redeemable noncontrolling interests at fair value
|
$
|
(626
|
)
|
|
$
|
621
|
|
|
$
|
(116
|
)
|
•
|
159
properties totaling
17.3 million
square feet comprised of
144
office properties and
15
single-tenant data center shell properties (“data center shells”). We owned
six
of these data center shells through an unconsolidated real estate joint venture;
|
•
|
a wholesale data center with a critical load of
19.25
megawatts;
|
•
|
ten
properties under construction or redevelopment (
seven
office properties and
three
data center shells) that we estimate will total approximately
1.1 million
square feet upon completion, including
two
partially operational properties and
two
properties completed and held for future lease to the United States Government; and
|
•
|
approximately
1,000
acres of land controlled for future development that we believe could be developed into approximately
13.0 million
square feet and
150
acres of other land.
|
•
|
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,
|
||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||
Ordinary income
|
|
86.5
|
%
|
|
48.0
|
%
|
|
38.3
|
%
|
|
100.0
|
%
|
|
100
|
%
|
|
38.3
|
%
|
Long-term capital gain
|
|
0.0
|
%
|
|
0.0
|
%
|
|
61.7
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
61.7
|
%
|
Return of capital
|
|
13.5
|
%
|
|
52.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
•
|
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 non-incremental lease costs: Under the new lease guidance, we will no longer be able to defer the recognition of non-incremental costs in connection with new or extended tenant leases; these deferrals totaled
$1.1 million
in
2017
,
$1.1 million
in
2016
and
$1.2 million
in
2015
. Upon adoption of the new guidance, we would expense previously deferred non-incremental lease costs for existing leases unless we elect the package of practical expedients, in which case such costs would remain deferred and amortized over the remaining lease terms.
|
◦
|
Lease revenue reporting: We believe that the new revenue standard will 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 separate the lease components of revenue due under leases from the non-lease components, and the revenue from the non-lease components 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 could be different. 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, 2017
, our future minimum rental payments under these leases totaled
$89.9 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 also believe that these types of leases most likely would be classified as finance leases under the new guidance which would result in the interest component of each lease payment being recorded as interest expense and the right-of-use asset being amortized into expense using the straight-line method over the life of the lease; however, if we elect to apply the package of practical expedients, we will continue to account for our existing ground leases as operating leases upon adoption of the guidance.
|
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, 2017:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Marketable securities in deferred compensation plan (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mutual funds
|
|
$
|
4,547
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,547
|
|
Other
|
|
69
|
|
|
—
|
|
|
—
|
|
|
69
|
|
||||
Interest rate derivatives (2)
|
|
—
|
|
|
3,073
|
|
|
—
|
|
|
3,073
|
|
||||
Total assets
|
|
$
|
4,616
|
|
|
$
|
3,073
|
|
|
$
|
—
|
|
|
$
|
7,689
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deferred compensation plan liability (3)
|
|
$
|
—
|
|
|
$
|
4,616
|
|
|
$
|
—
|
|
|
$
|
4,616
|
|
|
|
|
|
|
|
|
|
|
||||||||
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
|
|
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, 2017:
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate derivatives (1)
|
|
$
|
—
|
|
|
$
|
3,073
|
|
|
$
|
—
|
|
|
$
|
3,073
|
|
|
|
|
|
|
|
|
|
|
||||||||
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
|
|
|
|
Fair Values as of December 31, 2017
|
||||||||||||||
|
|
Quoted Prices in
|
|
|
|
Significant
|
|
|
||||||||
|
|
Active Markets for
|
|
Significant Other
|
|
Unobservable
|
|
|
||||||||
|
|
Identical Assets
|
|
Observable Inputs
|
|
Inputs
|
|
|
||||||||
Description
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating properties, net
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,850
|
|
|
$
|
3,850
|
|
Projects in development or held for future development
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,755
|
|
|
$
|
1,755
|
|
Valuation Technique
|
|
Fair Values on
Measurement Date
|
|
Unobservable Input
|
|
Range (Weighted Average)
|
||
Discounted cash flow
|
|
$
|
3,850
|
|
|
Discount rate
|
|
14% - 16% (14%)
|
|
|
|
|
Terminal capitalization rate
|
|
12% (1)
|
||
Comparable sales analysis
|
|
$
|
1,755
|
|
|
Comparable sales prices
|
|
N/A
|
•
|
$34.4 million
on operating properties in Aberdeen. 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 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 (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.
|
•
|
$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,
|
||||||
|
2017
|
|
2016
|
||||
Land
|
$
|
455,680
|
|
|
$
|
433,311
|
|
Buildings and improvements
|
3,068,124
|
|
|
2,944,905
|
|
||
Less: Accumulated depreciation
|
(786,193
|
)
|
|
(706,385
|
)
|
||
Operating properties, net
|
$
|
2,737,611
|
|
|
$
|
2,671,831
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Land
|
$
|
240,825
|
|
|
$
|
195,521
|
|
Development in progress, excluding land
|
162,669
|
|
|
206,010
|
|
||
Projects in development or held for future development
|
$
|
403,494
|
|
|
$
|
401,531
|
|
•
|
as of
December 31, 2017
: 11751 Meadowville Lane, a property in our Data Center Shells sub-segment, the sale of which was not recognized for accounting purposes, as discussed below; and
|
•
|
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.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Properties, net
|
$
|
38,670
|
|
|
$
|
85,402
|
|
Deferred rent receivable
|
3,237
|
|
|
4,241
|
|
||
Intangible assets on real estate acquisitions, net
|
—
|
|
|
338
|
|
||
Deferred leasing costs, net
|
319
|
|
|
3,636
|
|
||
Lease incentives, net
|
—
|
|
|
1,037
|
|
||
Assets held for sale, net
|
$
|
42,226
|
|
|
$
|
94,654
|
|
Project Name
|
|
City, State
|
|
Segment
|
|
Date of Sale
|
|
Number of Buildings
|
|
Total Rentable Square Feet
|
|
Transaction Value
|
|
Gain on Sale
|
||||||
3120 Fairview Park Drive
|
|
Falls Church, VA
|
|
Northern Virginia Defense/IT
|
|
2/15/2017
|
|
1
|
|
|
190,000
|
|
|
$
|
39,000
|
|
|
$
|
—
|
|
1334 Ashton Road
|
|
Hanover, MD
|
|
Fort Meade/BW Corridor
|
|
6/9/2017
|
|
1
|
|
|
37,000
|
|
|
2,300
|
|
|
—
|
|
||
Remaining White Marsh Properties (1)
|
|
White Marsh, MD
|
|
Regional Office and Other
|
|
7/28/2017
|
|
8
|
|
|
412,000
|
|
|
47,500
|
|
|
1,180
|
|
||
201 Technology Drive
|
|
Lebanon, VA
|
|
Data Center Shells
|
|
10/27/2017
|
|
1
|
|
|
103,000
|
|
|
29,500
|
|
|
3,625
|
|
||
7320 Parkway Drive
|
|
Hanover, MD
|
|
Fort Meade/BW Corridor
|
|
12/15/2017
|
|
1
|
|
|
57,000
|
|
|
7,529
|
|
|
831
|
|
||
|
|
|
|
12
|
|
|
799,000
|
|
|
$
|
125,829
|
|
|
$
|
5,636
|
|
•
|
11751 Meadowville Lane, an operating property totaling
193,000
square feet in Chester, Virginia (in our Data Center Shells sub-segment), for
$44.0 million
on October 27, 2017. We provided a financial guaranty to the buyer under which we provided an indemnification for up to
$20 million
in losses it could incur related to a potential defined capital event occurring on the property by June 30, 2019. We accounted for this transaction as a financing arrangement. Accordingly, we did not recognize the sale of this property for accounting purposes (and will not until the guaranty expires) and we reported the sales proceeds as a liability on the balance sheet as of December 31, 2017 on the line entitled deferred property sale. In addition, we reported this property as held for sale as of December 31, 2017. We do not expect to incur any losses under this financial guaranty; and
|
•
|
other land for
$14.3 million
and recognized a gain on sale of
$4.2 million
.
|
Project Name
|
|
City, State
|
|
Segment
|
|
Date of Sale
|
|
Number of Buildings
|
|
Total Rentable Square Feet
|
|
Transaction Value
|
|
Gain on Sale
|
||||||
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
$38.1 million
in
2017
,
$36.9 million
in
2016
and
$20.2 million
in 2015; and
|
•
|
net income from continuing operations of
$1.9 million
in
2017
,
$2.2 million
in
2016
and
$1.2 million
in 2015.
|
|
|
For the Year Ended December 31, 2015
|
||
|
|
(Unaudited)
|
||
Pro forma total revenues
|
|
$
|
641,982
|
|
Pro forma net income attributable to COPT common shareholders
|
|
$
|
167,079
|
|
Pro forma EPS:
|
|
|
||
Basic
|
|
$
|
1.77
|
|
Diluted
|
|
$
|
1.77
|
|
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.
|
|
|
|
Nominal
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Ownership
|
|
|
|
December 31, 2017
|
(1)
|
|||||||||
|
Date
|
|
% as of
|
|
|
|
Total
|
|
Encumbered
|
|
Total
|
||||||
|
Acquired
|
|
12/31/2017
|
|
Nature of Activity
|
|
Assets
|
|
Assets
|
|
Liabilities
|
||||||
LW Redstone Company, LLC
|
3/23/2010
|
|
85%
|
|
Development and operation of real estate (2)
|
|
$
|
158,891
|
|
|
$
|
75,569
|
|
|
$
|
51,180
|
|
M Square Associates, LLC
|
6/26/2007
|
|
50%
|
|
Development and operation of real estate (3)
|
|
73,116
|
|
|
45,384
|
|
|
45,745
|
|
|||
Stevens Investors, LLC
|
8/11/2015
|
|
95%
|
|
Development of real estate (4)
|
|
71,976
|
|
|
—
|
|
|
19,905
|
|
|||
|
|
|
|
|
|
|
$
|
303,983
|
|
|
$
|
120,953
|
|
|
$
|
116,830
|
|
•
|
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, 2017
, we had advanced
$37.8 million
to the City to fund such costs. We also expect to fund additional development and construction costs through equity contributions to the extent that third party financing is not obtained. Our partner was credited with a
$9.0 million
capital account upon formation and is not required to make any future equity contributions. While net cash flow distributions to the partners vary depending on the source of the funds distributed, cash flows are generally distributed as follows:
|
•
|
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
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
Carrying Amount
|
||||||||||||
In-place lease value
|
|
$
|
132,276
|
|
|
$
|
110,814
|
|
|
$
|
21,462
|
|
|
$
|
132,647
|
|
|
$
|
99,940
|
|
|
$
|
32,707
|
|
Tenant relationship value
|
|
60,028
|
|
|
32,198
|
|
|
27,830
|
|
|
60,028
|
|
|
26,253
|
|
|
33,775
|
|
||||||
Below-market cost arrangements
|
|
15,102
|
|
|
7,507
|
|
|
7,595
|
|
|
15,102
|
|
|
7,285
|
|
|
7,817
|
|
||||||
Above-market leases
|
|
13,944
|
|
|
12,092
|
|
|
1,852
|
|
|
13,944
|
|
|
10,259
|
|
|
3,685
|
|
||||||
Other
|
|
1,333
|
|
|
980
|
|
|
353
|
|
|
1,333
|
|
|
966
|
|
|
367
|
|
||||||
|
|
$
|
222,683
|
|
|
$
|
163,591
|
|
|
$
|
59,092
|
|
|
$
|
223,054
|
|
|
$
|
144,703
|
|
|
$
|
78,351
|
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Notes receivable from City of Huntsville
|
|
$
|
54,472
|
|
|
$
|
49,258
|
|
Other investing loans receivable
|
|
3,021
|
|
|
3,021
|
|
||
|
|
$
|
57,493
|
|
|
$
|
52,279
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Prepaid expenses
|
$
|
24,670
|
|
|
$
|
24,432
|
|
Lease incentives, net
|
19,011
|
|
|
18,276
|
|
||
Furniture, fixtures and equipment, net
|
5,256
|
|
|
5,204
|
|
||
Construction contract costs incurred in excess of billings
|
4,884
|
|
|
10,350
|
|
||
Interest rate derivatives
|
3,073
|
|
|
158
|
|
||
Non-real estate equity method investments
|
2,412
|
|
|
2,355
|
|
||
Deferred tax asset, net
|
1,892
|
|
|
3,036
|
|
||
Deferred financing costs, net (1)
|
1,202
|
|
|
3,128
|
|
||
Other assets
|
4,821
|
|
|
5,825
|
|
||
Prepaid expenses and other assets, net
|
$
|
67,221
|
|
|
$
|
72,764
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Operating loss carry forward
|
$
|
3,209
|
|
|
$
|
5,084
|
|
Share-based compensation
|
7
|
|
|
13
|
|
||
Accrued payroll
|
49
|
|
|
101
|
|
||
Property
|
43
|
|
|
(100
|
)
|
||
Valuation allowance
|
(1,416
|
)
|
|
(2,062
|
)
|
||
Deferred tax asset, net
|
$
|
1,892
|
|
|
$
|
3,036
|
|
|
|
Carrying Value (1) as of
|
|
|
|
|
||||||
|
|
December 31,
2017 |
|
December 31,
2016 |
|
Stated Interest Rates as of
|
|
Scheduled Maturity as of
|
||||
|
|
|
|
December 31, 2017
|
|
December 31, 2017
|
||||||
Mortgage and Other Secured Debt:
|
|
|
|
|
|
|
|
|
|
|
||
Fixed rate mortgage debt (2)
|
|
$
|
150,723
|
|
|
$
|
154,143
|
|
|
3.82% - 7.87% (3)
|
|
2019-2026
|
Variable rate secured loans
|
|
13,115
|
|
|
13,448
|
|
|
LIBOR + 1.85% (4)
|
|
October 2020
|
||
Total mortgage and other secured debt
|
|
163,838
|
|
|
167,591
|
|
|
|
|
|
||
Revolving Credit Facility (5)
|
|
126,000
|
|
|
—
|
|
|
LIBOR + 0.875% to 1.60%
|
|
May 2019
|
||
Term Loan Facilities (6)
|
|
347,959
|
|
|
547,494
|
|
|
LIBOR + 0.90% to 1.85% (7)
|
|
2020-2022
|
||
Unsecured Senior Notes (5)
|
|
|
|
|
|
|
|
|
||||
3.600%, $350,000 aggregate principal
|
|
347,551
|
|
|
347,128
|
|
|
3.60% (8)
|
|
May 2023
|
||
5.250%, $250,000 aggregate principal
|
|
246,645
|
|
|
246,176
|
|
|
5.25% (9)
|
|
February 2024
|
||
3.700%, $300,000 aggregate principal
|
|
298,322
|
|
|
297,843
|
|
|
3.70% (10)
|
|
June 2021
|
||
5.000%, $300,000 aggregate principal
|
|
296,731
|
|
|
296,368
|
|
|
5.00% (11)
|
|
July 2025
|
||
Unsecured note payable
|
|
1,287
|
|
|
1,401
|
|
|
0% (12)
|
|
May 2026
|
||
Total debt, net
|
|
$
|
1,828,333
|
|
|
$
|
1,904,001
|
|
|
|
|
|
(1)
|
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of
$5.0 million
as of
December 31, 2017
and
$6.1 million
as of
December 31, 2016
.
|
(2)
|
Certain of the fixed rate mortgages carry interest rates that, upon assumption, were above or below market rates 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
$349,000
as of
December 31, 2017
and
$422,000
as of
December 31, 2016
.
|
(3)
|
The weighted average interest rate on our fixed rate mortgage debt was
4.19%
as of
December 31, 2017
.
|
(4)
|
The interest rate on our variable rate secured debt was
3.21%
as of
December 31, 2017
.
|
(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
2.73%
as of
December 31, 2017
.
|
(8)
|
The carrying value of these notes reflects an unamortized discount totaling
$1.7 million
as of
December 31, 2017
and
$2.0 million
as of
December 31, 2016
. 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
$3.0 million
as of
December 31, 2017
and
$3.4 million
as of
December 31, 2016
. The effective interest rate under the notes, including amortization of the issuance costs, was
5.49%
.
|
(11)
|
Refer to the paragraphs below for further disclosure.
|
(12)
|
This note carries an interest rate that, upon assumption, was below market rates and it therefore was recorded at its fair value based on applicable effective interest rates. The carrying value of this note reflects an unamortized discount totaling
$373,000
as of
December 31, 2017
and
$460,000
as of
December 31, 2016
.
|
2018
|
$
|
4,241
|
|
|
2019
|
130,387
|
|
|
|
2020
|
116,156
|
|
|
|
2021
|
303,875
|
|
|
|
2022
|
254,033
|
|
|
|
Thereafter
|
1,033,475
|
|
|
|
Total
|
$
|
1,842,167
|
|
(1)
|
(1)
|
Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of
$13.8 million
.
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Carrying
|
|
Estimated
|
|
Carrying
|
|
Estimated
|
||||||||
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
||||||||
Fixed-rate debt
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unsecured Senior Notes
|
$
|
1,189,249
|
|
|
$
|
1,229,398
|
|
|
$
|
1,187,515
|
|
|
$
|
1,220,282
|
|
Other fixed-rate debt
|
152,010
|
|
|
152,485
|
|
|
155,544
|
|
|
156,887
|
|
||||
Variable-rate debt
|
487,074
|
|
|
485,694
|
|
|
560,942
|
|
|
558,437
|
|
||||
|
$
|
1,828,333
|
|
|
$
|
1,867,577
|
|
|
$
|
1,904,001
|
|
|
$
|
1,935,606
|
|
•
|
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 the remaining balance of
$150.0 million
in 2015.
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|||||||||
Notional
|
|
|
|
|
|
Effective
|
|
Expiration
|
|
December 31,
|
|||||||||
Amount
|
|
Fixed Rate
|
|
Floating Rate Index
|
|
Date
|
|
Date
|
|
2017
|
|
2016
|
|||||||
$
|
100,000
|
|
|
1.7300
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
$
|
252
|
|
|
$
|
(848
|
)
|
13,217
|
|
(1)
|
1.3900
|
%
|
|
One-Month LIBOR
|
|
10/13/2015
|
|
10/1/2020
|
|
213
|
|
|
100
|
|
|||
100,000
|
|
|
1.9013
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
1,046
|
|
|
(23
|
)
|
|||
100,000
|
|
|
1.9050
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
1,051
|
|
|
48
|
|
|||
50,000
|
|
|
1.9079
|
%
|
|
One-Month LIBOR
|
|
9/1/2016
|
|
12/1/2022
|
|
511
|
|
|
10
|
|
|||
100,000
|
|
(2)
|
1.6730
|
%
|
|
One-Month LIBOR
|
|
9/1/2015
|
|
8/1/2019
|
|
—
|
|
|
(701
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,073
|
|
|
$
|
(1,414
|
)
|
|
|
|
|
Fair Value at
|
||||||
|
|
|
|
December 31,
|
||||||
Derivatives
|
|
Balance Sheet Location
|
|
2017
|
|
2016
|
||||
Interest rate swaps designated as cash flow hedges
|
|
Prepaid expenses and other assets
|
|
$
|
3,073
|
|
|
$
|
158
|
|
Interest rate swaps designated as cash flow hedges
|
|
Other liabilities
|
|
—
|
|
|
(1,572
|
)
|
|
For the Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Unrealized gain (loss) recognized in AOCL (effective portion)
|
$
|
684
|
|
|
$
|
(2,915
|
)
|
|
$
|
(4,739
|
)
|
Loss reclassified from AOCL into interest expense (effective portion)
|
(3,216
|
)
|
|
(4,230
|
)
|
|
(3,599
|
)
|
|||
Gain (loss) on derivatives recognized in interest expense (ineffective portion)
|
323
|
|
|
378
|
|
|
(386
|
)
|
|||
Loss reclassified from AOCL into interest expense (ineffective portion) (1)
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Beginning balance
|
|
$
|
22,979
|
|
|
$
|
19,218
|
|
|
$
|
18,417
|
|
Contributions from noncontrolling interests
|
|
—
|
|
|
22,779
|
|
|
1,654
|
|
|||
Distributions to noncontrolling interests
|
|
(1,566
|
)
|
|
(21,881
|
)
|
|
(2,964
|
)
|
|||
Net income attributable to noncontrolling interests
|
|
2,338
|
|
|
2,242
|
|
|
2,227
|
|
|||
Adjustment to arrive at fair value of interests
|
|
(626
|
)
|
|
621
|
|
|
(116
|
)
|
|||
Ending balance
|
|
$
|
23,125
|
|
|
$
|
22,979
|
|
|
$
|
19,218
|
|
•
|
the
5.600%
Series K Cumulative Redeemable Preferred Shares (the “Series K Preferred Shares”) redeemed effective January 21, 2017 at a price of
$50.00
per share, or
$26.6 million
in the aggregate, plus accrued and unpaid dividends thereon through the date of redemption. Concurrently with this redemption, COPLP redeemed its Series K Preferred Units on the same terms. Since we made an irrevocable notification to holders of the Series K Preferred Shares in December 2016 of our intention to redeem such shares, we presented the liquidation preference of the shares as a liability on COPT’s consolidated balance sheet as of December 31, 2016; we also recognized a
$17,000
decrease to net income available to common shareholders in 2016 pertaining to the original issuance costs incurred on the shares. The liability associated with these shares as of December 31, 2016 is classified in Level 2 of the fair value hierarchy; and
|
•
|
the
7.375%
Series L Cumulative Preferred Shares (the “Series L Preferred Shares”) redeemed effective June 27, 2017 at a price of
$25.00
per share, or
$172.5 million
in the aggregate, plus accrued and unpaid dividends thereon up to but not including the date of redemption. Concurrently with this redemption, COPLP redeemed its Series L Preferred Units on the same terms. We also recognized a
$6.8 million
decrease to net income available to common shareholders in 2017 pertaining to the original issuance costs incurred on the shares.
|
•
|
3.72 million
common shares in the three months ended December 31, 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
|
•
|
591,000
common shares in 2017 at a weighted average price of
$33.84
per share. Net proceeds from the shares issued totaled
$19.7 million
, after payment of
$0.3 million
in commissions to sales agents.
|
•
|
the
5.600%
Series K Preferred Shares effective on January 21, 2017. Since notification of this redemption occurred in December 2016, we present the liquidation preference of the related units as a liability on COPLP’s consolidated balance sheet as of December 31, 2016; we also recognized at a price of
$50.00
per unit, or
$26.6 million
in the aggregate, plus accrued and unpaid distributions thereon through the date of redemption, and recognized a
$17,000
decrease to net income available to common unitholders pertaining to the units’ original issuance costs at the time of redemption; and
|
•
|
the
7.375%
Series L Cumulative Preferred Units on June 27, 2017 at a price of
$25.00
per unit, or
$172.5 million
in the aggregate, plus accrued and unpaid distributions thereon through the date of redemption, and recognized a
$6.8 million
decrease to net income available to common unitholders pertaining to the units’ original issuance costs at the time of redemption.
|
•
|
591,042
common shares in 2017 at a weighted average price of
$33.84
per share. Net proceeds from the shares issued totaled
$19.7 million
, after payment of
$0.3 million
in commissions to sales agents;
|
•
|
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 issued 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,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
General, administrative and leasing expenses
|
|
$
|
4,649
|
|
|
$
|
5,816
|
|
|
$
|
5,574
|
|
Property operating expenses
|
|
966
|
|
|
1,027
|
|
|
1,000
|
|
|||
Capitalized to development activities
|
|
480
|
|
|
610
|
|
|
824
|
|
|||
Share-based compensation cost
|
|
$
|
6,095
|
|
|
$
|
7,453
|
|
|
$
|
7,398
|
|
•
|
$8.1 million
on restricted shares expected to be recognized over a weighted average period of approximately
three
years;
|
•
|
$1.3 million
on PSUs expected to be recognized over a weighted average performance period of approximately
two
years and
|
•
|
$120,000
on deferred share awards expected to be recognized through May 2018.
|
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|||
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
|
|
|
Granted
|
|
239,479
|
|
|
33.84
|
|
|
Forfeited
|
|
(27,056
|
)
|
|
27.80
|
|
|
Vested
|
|
(158,044
|
)
|
|
26.27
|
|
|
Unvested as of December 31, 2017
|
|
425,626
|
|
|
$
|
30.37
|
|
Unvested shares as of December 31, 2017 that are expected to vest
|
|
402,870
|
|
|
$
|
30.31
|
|
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, 2017
|
||||
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
|
|
|
—
|
|
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
|
|
1/1/2017
|
|
39,351
|
|
|
1/1/2017
|
|
12/31/2019
|
|
$
|
1,400
|
|
|
39,351
|
|
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 2013 and 2014 PSUs issued to 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 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 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;
|
•
|
for the 2014, 2015 and 2016 PSUs issued to 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; and
|
•
|
for the 2014 PSUs issued to Steven E. Budorick, our Chief Executive Officer, that vested on December 31, 2016, we issued
9,763
common shares in settlement of the PSUs on February 7, 2017.
|
Grant Date
|
|
Grant Date Fair Value
|
|
Baseline Common Share Value
|
|
Expected Volatility of Common Shares
|
|
Risk-free Interest Rate
|
||||||
3/5/2015
|
|
$
|
36.76
|
|
|
$
|
29.28
|
|
|
19.9
|
%
|
|
0.99
|
%
|
3/1/2016
|
|
$
|
38.21
|
|
|
$
|
23.90
|
|
|
20.4
|
%
|
|
0.96
|
%
|
1/1/2017
|
|
$
|
38.43
|
|
|
$
|
31.22
|
|
|
19.0
|
%
|
|
1.47
|
%
|
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
|
|
2017
|
|
10,032
|
|
|
$
|
326
|
|
|
$
|
32.47
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Number of common shares issued
|
|
15,590
|
|
|
12,028
|
|
|
15,485
|
|
|||
Grant date fair value
|
|
$
|
26.89
|
|
|
$
|
26.70
|
|
|
$
|
26.77
|
|
Aggregate intrinsic value
|
|
$
|
508
|
|
|
$
|
322
|
|
|
$
|
413
|
|
|
|
Options Outstanding and Exercisable
|
|
Weighted Average Exercise Price Per Share
|
|
Weighted Average Remaining Contractual Term
(in Years)
|
|
Aggregate Intrinsic Value
|
|||
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
|
|
December 31, 2017
|
|
60,000
|
|
|
$35.17
|
|
1
|
|
$
|
—
|
|
|
Operating 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, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenues from real estate operations
|
$
|
245,613
|
|
|
$
|
47,118
|
|
|
$
|
47,209
|
|
|
$
|
29,540
|
|
|
$
|
14,322
|
|
|
$
|
24,320
|
|
|
$
|
408,122
|
|
|
$
|
68,262
|
|
|
$
|
28,875
|
|
|
$
|
4,721
|
|
|
$
|
509,980
|
|
Property operating expenses
|
(80,697
|
)
|
|
(16,938
|
)
|
|
(27,812
|
)
|
|
(12,619
|
)
|
|
(5,783
|
)
|
|
(2,709
|
)
|
|
(146,558
|
)
|
|
(28,982
|
)
|
|
(13,551
|
)
|
|
(1,873
|
)
|
|
(190,964
|
)
|
|||||||||||
UJV NOI allocable to COPT
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,188
|
|
|
5,188
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,188
|
|
|||||||||||
NOI from real estate operations
|
$
|
164,916
|
|
|
$
|
30,180
|
|
|
$
|
19,397
|
|
|
$
|
16,921
|
|
|
$
|
8,539
|
|
|
$
|
26,799
|
|
|
$
|
266,752
|
|
|
$
|
39,280
|
|
|
$
|
15,324
|
|
|
$
|
2,848
|
|
|
$
|
324,204
|
|
Additions to long-lived assets
|
$
|
26,659
|
|
|
$
|
8,115
|
|
|
$
|
71
|
|
|
$
|
8,451
|
|
|
$
|
1,056
|
|
|
$
|
—
|
|
|
$
|
44,352
|
|
|
$
|
25,299
|
|
|
$
|
3,580
|
|
|
$
|
110
|
|
|
$
|
73,341
|
|
Transfers from non-operating properties
|
$
|
43,370
|
|
|
$
|
48,328
|
|
|
$
|
—
|
|
|
$
|
474
|
|
|
$
|
2,159
|
|
|
$
|
107,854
|
|
|
$
|
202,185
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
18
|
|
|
$
|
202,211
|
|
Segment assets at December 31, 2017
|
$
|
1,263,567
|
|
|
$
|
402,076
|
|
|
$
|
128,755
|
|
|
$
|
194,476
|
|
|
$
|
108,119
|
|
|
$
|
285,275
|
|
|
$
|
2,382,268
|
|
|
$
|
400,512
|
|
|
$
|
224,422
|
|
|
$
|
4,082
|
|
|
$
|
3,011,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
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
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Segment revenues from real estate operations
|
|
$
|
509,980
|
|
|
$
|
525,964
|
|
|
$
|
519,068
|
|
Construction contract and other service revenues
|
|
102,840
|
|
|
48,364
|
|
|
106,402
|
|
|||
Less: Revenues from discontinued operations
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||
Total revenues
|
|
$
|
612,820
|
|
|
$
|
574,328
|
|
|
$
|
625,466
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Segment property operating expenses
|
|
$
|
190,964
|
|
|
$
|
197,530
|
|
|
$
|
194,488
|
|
Less: Property operating expenses from discontinued operations
|
|
—
|
|
|
—
|
|
|
6
|
|
|||
Total property operating expenses
|
|
$
|
190,964
|
|
|
$
|
197,530
|
|
|
$
|
194,494
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
UJV NOI allocable to COPT
|
|
$
|
5,188
|
|
|
$
|
2,305
|
|
|
$
|
—
|
|
Less: Income from UJV allocable to COPT attributable to depreciation and amortization expense and interest expense
|
|
(2,301
|
)
|
|
(993
|
)
|
|
—
|
|
|||
Add: Equity in (loss) income of unconsolidated non-real estate entities
|
|
(5
|
)
|
|
20
|
|
|
62
|
|
|||
Equity in income of unconsolidated entities
|
|
$
|
2,882
|
|
|
$
|
1,332
|
|
|
$
|
62
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Construction contract and other service revenues
|
|
$
|
102,840
|
|
|
$
|
48,364
|
|
|
$
|
106,402
|
|
Construction contract and other service expenses
|
|
(99,618
|
)
|
|
(45,481
|
)
|
|
(102,696
|
)
|
|||
NOI from service operations
|
|
$
|
3,222
|
|
|
$
|
2,883
|
|
|
$
|
3,706
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
NOI from real estate operations
|
|
$
|
324,204
|
|
|
$
|
330,739
|
|
|
$
|
324,580
|
|
NOI from service operations
|
|
3,222
|
|
|
2,883
|
|
|
3,706
|
|
|||
Interest and other income
|
|
6,318
|
|
|
5,444
|
|
|
4,517
|
|
|||
Equity in income of unconsolidated entities
|
|
2,882
|
|
|
1,332
|
|
|
62
|
|
|||
Income tax expense
|
|
(1,098
|
)
|
|
(244
|
)
|
|
(199
|
)
|
|||
Depreciation and other amortization associated with real estate operations
|
|
(134,228
|
)
|
|
(132,719
|
)
|
|
(140,025
|
)
|
|||
Impairment losses
|
|
(15,123
|
)
|
|
(101,391
|
)
|
|
(23,289
|
)
|
|||
General, administrative and leasing expenses
|
|
(30,837
|
)
|
|
(36,553
|
)
|
|
(31,361
|
)
|
|||
Business development expenses and land carry costs
|
|
(6,213
|
)
|
|
(8,244
|
)
|
|
(13,507
|
)
|
|||
Interest expense
|
|
(76,983
|
)
|
|
(83,163
|
)
|
|
(89,074
|
)
|
|||
NOI from discontinued operations
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||
Less: UJV NOI allocable to COPT included in equity in income of unconsolidated entities
|
|
(5,188
|
)
|
|
(2,305
|
)
|
|
—
|
|
|||
(Loss) gain on early extinguishment of debt
|
|
(513
|
)
|
|
(1,110
|
)
|
|
85,275
|
|
|||
COPT consolidated income (loss) from continuing operations
|
|
$
|
66,443
|
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Segment assets
|
$
|
3,011,284
|
|
|
$
|
3,004,247
|
|
Non-operating property assets
|
411,041
|
|
|
418,171
|
|
||
Other assets
|
156,159
|
|
|
358,467
|
|
||
Total COPT consolidated assets
|
$
|
3,578,484
|
|
|
$
|
3,780,885
|
|
•
|
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 our forward equity sale agreements and 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,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
|
$
|
66,443
|
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
Gain on sales of real estate
|
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|||
Preferred share dividends
|
|
(6,219
|
)
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|||
Issuance costs associated with redeemed preferred shares
|
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|||
Income from continuing operations attributable to noncontrolling interests
|
|
(6,242
|
)
|
|
(4,216
|
)
|
|
(10,575
|
)
|
|||
Income from continuing operations attributable to share-based compensation awards
|
|
(449
|
)
|
|
(419
|
)
|
|
(706
|
)
|
|||
Numerator for basic EPS from continuing operations attributable to COPT common shareholders
|
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
163,231
|
|
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
|
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
169,628
|
|
Numerator for basic EPS from continuing operations attributable to COPT common shareholders
|
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
163,231
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
156
|
|
|||
Discontinued operations attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||
Numerator for basic EPS on net income (loss) attributable to COPT common shareholders
|
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
163,384
|
|
Dilutive effect of common units in COPLP
|
|
—
|
|
|
—
|
|
|
6,403
|
|
|||
Numerator for diluted EPS on net income (loss) attributable to COPT common shareholders
|
|
$
|
56,576
|
|
|
$
|
(3,294
|
)
|
|
$
|
169,787
|
|
Denominator (all weighted averages):
|
|
|
|
|
|
|
||||||
Denominator for basic EPS (common shares)
|
|
98,969
|
|
|
94,502
|
|
|
93,914
|
|
|||
Dilutive effect of forward equity sale agreements and share-based compensation awards
|
|
186
|
|
|
—
|
|
|
61
|
|
|||
Dilutive effect of common units
|
|
—
|
|
|
—
|
|
|
3,692
|
|
|||
Denominator for diluted EPS (common shares)
|
|
99,155
|
|
|
94,502
|
|
|
97,667
|
|
|||
Basic EPS:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations attributable to COPT common shareholders
|
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPT common shareholders
|
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Diluted EPS:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations attributable to COPT common shareholders
|
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPT common shareholders
|
|
$
|
0.57
|
|
|
$
|
(0.03
|
)
|
|
$
|
1.74
|
|
|
|
Weighted Average Shares Excluded from Denominator for the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
Conversion of common units
|
|
3,362
|
|
|
3,633
|
|
|
—
|
|
Conversion of Series I preferred units
|
|
176
|
|
|
176
|
|
|
176
|
|
Conversion of Series K preferred shares
|
|
—
|
|
|
434
|
|
|
434
|
|
•
|
weighted average restricted shares and deferred share awards of
433,000
for
2017
,
385,000
for
2016
and
410,000
for
2015
; and
|
•
|
weighted average options of
70,000
for
2017
,
285,000
for
2016
and
469,000
for
2015
.
|
•
|
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 our forward equity sale agreements and 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,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations
|
|
$
|
66,443
|
|
|
$
|
(25,331
|
)
|
|
$
|
120,675
|
|
Gain on sales of real estate, net
|
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|||
Preferred unit distributions
|
|
(6,879
|
)
|
|
(14,957
|
)
|
|
(14,870
|
)
|
|||
Issuance costs associated with redeemed preferred units
|
|
(6,847
|
)
|
|
(17
|
)
|
|
—
|
|
|||
Income from continuing operations attributable to noncontrolling interests
|
|
(3,646
|
)
|
|
(3,715
|
)
|
|
(3,523
|
)
|
|||
Income from continuing operations attributable to share-based compensation awards
|
|
(449
|
)
|
|
(419
|
)
|
|
(706
|
)
|
|||
Numerator for basic and diluted EPU from continuing operations attributable to COPLP common unitholders
|
|
$
|
58,512
|
|
|
$
|
(3,453
|
)
|
|
$
|
169,623
|
|
Discontinued operations
|
|
—
|
|
|
—
|
|
|
156
|
|
|||
Discontinued operations attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
3
|
|
|||
Numerator for basic and diluted EPU on net income (loss) attributable to COPLP common unitholders
|
|
$
|
58,512
|
|
|
$
|
(3,453
|
)
|
|
$
|
169,782
|
|
Denominator (all weighted averages):
|
|
|
|
|
|
|
||||||
Denominator for basic EPU (common units)
|
|
102,331
|
|
|
98,135
|
|
|
97,606
|
|
|||
Dilutive effect of forward equity sale agreements and share-based compensation awards
|
|
186
|
|
|
—
|
|
|
61
|
|
|||
Denominator for diluted EPU (common units)
|
|
102,517
|
|
|
98,135
|
|
|
97,667
|
|
|||
Basic EPU:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations attributable to COPLP common unitholders
|
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPLP common unitholders
|
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Diluted EPU:
|
|
|
|
|
|
|
||||||
Income (loss) from continuing operations attributable to COPLP common unitholders
|
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
Net income (loss) attributable to COPLP common unitholders
|
|
$
|
0.57
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.74
|
|
|
|
Weighted Average Units Excluded from Denominator for the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
Conversion of Series I preferred units
|
|
176
|
|
|
176
|
|
|
176
|
|
Conversion of Series K preferred units
|
|
—
|
|
|
434
|
|
|
434
|
|
•
|
weighted average restricted units and deferred share awards of
433,000
for
2017
,
385,000
for
2016
and
410,000
for
2015
; and
|
•
|
weighted average options of
70,000
for
2017
,
285,000
for
2016
and
469,000
for
2015
.
|
Year Ending December 31,
|
|
|
||
2018
|
|
$
|
1,283
|
|
2019
|
|
1,267
|
|
|
2020
|
|
1,259
|
|
|
2021
|
|
1,263
|
|
|
2022
|
|
1,149
|
|
|
Thereafter
|
|
84,611
|
|
|
|
|
$
|
90,832
|
|
Year Ending December 31,
|
|
|
||
2018
|
|
$
|
15,829
|
|
2020
|
|
135
|
|
|
2022
|
|
75
|
|
|
Total minimum rental payments
|
|
16,039
|
|
|
Less: Amount representing interest
|
|
(186
|
)
|
|
Capital lease obligation
|
|
$
|
15,853
|
|
•
|
new development and redevelopment obligations of
$22.8 million
;
|
•
|
capital expenditures for operating properties of
$44.2 million
;
|
•
|
third party construction and development of
$35.8 million
; and
|
•
|
other obligations of
$0.9 million
.
|
|
For the Year Ended December 31, 2017
|
|
For the Year Ended December 31, 2016
|
||||||||||||||||||||||||||||
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||||||||||
COPT and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenues
|
$
|
139,801
|
|
|
$
|
151,435
|
|
|
$
|
157,017
|
|
|
$
|
164,567
|
|
|
$
|
144,307
|
|
|
$
|
145,927
|
|
|
$
|
142,103
|
|
|
$
|
141,991
|
|
Operating income
|
$
|
35,433
|
|
|
$
|
36,618
|
|
|
$
|
38,939
|
|
|
$
|
24,847
|
|
|
$
|
30,464
|
|
|
$
|
(27,021
|
)
|
|
$
|
11,525
|
|
|
$
|
37,442
|
|
Income (loss) from continuing operations
|
$
|
18,850
|
|
|
$
|
19,195
|
|
|
$
|
21,494
|
|
|
$
|
6,904
|
|
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
(4,829
|
)
|
|
$
|
19,718
|
|
Net income (loss)
|
$
|
23,088
|
|
|
$
|
19,207
|
|
|
$
|
22,682
|
|
|
$
|
11,356
|
|
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
29,272
|
|
|
$
|
26,603
|
|
Net (income) loss attributable to noncontrolling interests
|
(1,733
|
)
|
|
(1,345
|
)
|
|
(1,766
|
)
|
|
(1,398
|
)
|
|
(1,270
|
)
|
|
897
|
|
|
(1,973
|
)
|
|
(1,870
|
)
|
||||||||
Net income (loss) attributable to COPT
|
21,355
|
|
|
17,862
|
|
|
20,916
|
|
|
9,958
|
|
|
6,826
|
|
|
(47,419
|
)
|
|
27,299
|
|
|
24,733
|
|
||||||||
Preferred share dividends
|
(3,180
|
)
|
|
(3,039
|
)
|
|
—
|
|
|
—
|
|
|
(3,552
|
)
|
|
(3,553
|
)
|
|
(3,552
|
)
|
|
(3,640
|
)
|
||||||||
Issuance costs associated with redeemed preferred shares
|
—
|
|
|
(6,847
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
||||||||
Net income (loss) attributable to COPT common shareholders
|
$
|
18,175
|
|
|
$
|
7,976
|
|
|
$
|
20,916
|
|
|
$
|
9,958
|
|
|
$
|
3,274
|
|
|
$
|
(50,972
|
)
|
|
$
|
23,747
|
|
|
$
|
21,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic EPS
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
Diluted EPS
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
COPLP and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenues
|
$
|
139,801
|
|
|
$
|
151,435
|
|
|
$
|
157,017
|
|
|
$
|
164,567
|
|
|
$
|
144,307
|
|
|
$
|
145,927
|
|
|
$
|
142,103
|
|
|
$
|
141,991
|
|
Operating income
|
$
|
35,433
|
|
|
$
|
36,618
|
|
|
$
|
38,939
|
|
|
$
|
24,847
|
|
|
$
|
30,464
|
|
|
$
|
(27,021
|
)
|
|
$
|
11,525
|
|
|
$
|
37,442
|
|
Income (loss) from continuing operations
|
$
|
18,850
|
|
|
$
|
19,195
|
|
|
$
|
21,494
|
|
|
$
|
6,904
|
|
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
(4,829
|
)
|
|
$
|
19,718
|
|
Net income (loss)
|
$
|
23,088
|
|
|
$
|
19,207
|
|
|
$
|
22,682
|
|
|
$
|
11,356
|
|
|
$
|
8,096
|
|
|
$
|
(48,316
|
)
|
|
$
|
29,272
|
|
|
$
|
26,603
|
|
Net income attributable to noncontrolling interests
|
(934
|
)
|
|
(907
|
)
|
|
(897
|
)
|
|
(908
|
)
|
|
(979
|
)
|
|
(911
|
)
|
|
(913
|
)
|
|
(912
|
)
|
||||||||
Net income (loss) attributable to COPLP
|
22,154
|
|
|
18,300
|
|
|
21,785
|
|
|
10,448
|
|
|
7,117
|
|
|
(49,227
|
)
|
|
28,359
|
|
|
25,691
|
|
||||||||
Preferred unit distributions
|
(3,345
|
)
|
|
(3,204
|
)
|
|
(165
|
)
|
|
(165
|
)
|
|
(3,717
|
)
|
|
(3,718
|
)
|
|
(3,717
|
)
|
|
(3,805
|
)
|
||||||||
Issuance costs associated with redeemed preferred units
|
—
|
|
|
(6,847
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
||||||||
Net income (loss) attributable to COPLP common unitholders
|
$
|
18,809
|
|
|
$
|
8,249
|
|
|
$
|
21,620
|
|
|
$
|
10,283
|
|
|
$
|
3,400
|
|
|
$
|
(52,945
|
)
|
|
$
|
24,642
|
|
|
$
|
21,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic EPU
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
Diluted EPU
|
$
|
0.18
|
|
|
$
|
0.08
|
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
|
$
|
0.03
|
|
|
$
|
(0.54
|
)
|
|
$
|
0.25
|
|
|
$
|
0.22
|
|
|
|
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, 2017
|
|
$
|
603
|
|
|
$
|
368
|
|
|
$
|
(36
|
)
|
|
$
|
(328
|
)
|
|
$
|
607
|
|
Year ended December 31, 2016
|
|
$
|
1,525
|
|
|
$
|
(17
|
)
|
|
$
|
235
|
|
|
$
|
(1,140
|
)
|
|
$
|
603
|
|
Year ended December 31, 2015
|
|
$
|
717
|
|
|
$
|
1,125
|
|
|
$
|
98
|
|
|
$
|
(415
|
)
|
|
$
|
1,525
|
|
Allowance for Deferred Rent Receivable
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2017
|
|
$
|
373
|
|
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
364
|
|
Year ended December 31, 2016
|
|
$
|
1,962
|
|
|
$
|
(1,589
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
373
|
|
Year ended December 31, 2015
|
|
$
|
1,418
|
|
|
$
|
—
|
|
|
$
|
544
|
|
|
$
|
—
|
|
|
$
|
1,962
|
|
Allowance for Deferred Tax Asset
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2017
|
|
$
|
2,062
|
|
|
$
|
(646
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,416
|
|
Year ended December 31, 2016
|
|
$
|
2,062
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,062
|
|
Year ended December 31, 2015
|
|
$
|
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)
|
||||||||||||||||
320 Sentinel Way (O)
|
Annapolis Junction, MD
|
—
|
|
2,067
|
|
21,623
|
|
—
|
|
2,067
|
|
21,623
|
|
23,690
|
|
(5,391
|
)
|
2007
|
11/14/2003
|
||||||||
322 Sentinel Way (O)
|
Annapolis Junction, MD
|
—
|
|
2,605
|
|
22,827
|
|
1,900
|
|
2,605
|
|
24,727
|
|
27,332
|
|
(6,286
|
)
|
2006
|
11/14/2003
|
||||||||
324 Sentinel Way (O)
|
Annapolis Junction, MD
|
—
|
|
1,656
|
|
23,018
|
|
—
|
|
1,656
|
|
23,018
|
|
24,674
|
|
(4,229
|
)
|
2010
|
6/29/2006
|
||||||||
4000 Market Street (O)
|
Huntsville, AL
|
—
|
|
—
|
|
466
|
|
—
|
|
—
|
|
466
|
|
466
|
|
—
|
|
(8)
|
3/23/2010
|
||||||||
4100 Market Street (O)
|
Huntsville, AL
|
—
|
|
—
|
|
1,013
|
|
—
|
|
—
|
|
1,013
|
|
1,013
|
|
—
|
|
(8)
|
3/23/2010
|
||||||||
410 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
1,831
|
|
23,257
|
|
119
|
|
1,831
|
|
23,376
|
|
25,207
|
|
(2,904
|
)
|
2012
|
6/29/2006
|
||||||||
420 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,370
|
|
27,750
|
|
108
|
|
2,370
|
|
27,858
|
|
30,228
|
|
(2,635
|
)
|
2013
|
6/29/2006
|
||||||||
430 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
1,852
|
|
21,563
|
|
126
|
|
1,852
|
|
21,689
|
|
23,541
|
|
(3,127
|
)
|
2011
|
6/29/2006
|
||||||||
44408 Pecan Court (O)
|
California, MD
|
—
|
|
817
|
|
1,583
|
|
1,490
|
|
817
|
|
3,073
|
|
3,890
|
|
(838
|
)
|
1986
|
3/24/2004
|
||||||||
44414 Pecan Court (O)
|
California, MD
|
—
|
|
405
|
|
1,619
|
|
1,033
|
|
405
|
|
2,652
|
|
3,057
|
|
(954
|
)
|
1986
|
3/24/2004
|
||||||||
44417 Pecan Court (O)
|
California, MD
|
—
|
|
434
|
|
3,822
|
|
148
|
|
434
|
|
3,970
|
|
4,404
|
|
(1,448
|
)
|
1989/2015
|
3/24/2004
|
||||||||
44420 Pecan Court (O)
|
California, MD
|
—
|
|
344
|
|
890
|
|
168
|
|
344
|
|
1,058
|
|
1,402
|
|
(368
|
)
|
1989
|
11/9/2004
|
||||||||
44425 Pecan Court (O)
|
California, MD
|
—
|
|
1,309
|
|
3,506
|
|
1,881
|
|
1,309
|
|
5,387
|
|
6,696
|
|
(2,419
|
)
|
1997
|
5/5/2004
|
||||||||
45310 Abell House Lane (O)
|
California, MD
|
—
|
|
2,272
|
|
13,808
|
|
147
|
|
2,272
|
|
13,955
|
|
16,227
|
|
(2,094
|
)
|
2011
|
8/30/2010
|
||||||||
46579 Expedition Drive (O)
|
Lexington Park, MD
|
—
|
|
1,406
|
|
5,796
|
|
1,680
|
|
1,406
|
|
7,476
|
|
8,882
|
|
(3,421
|
)
|
2002
|
3/24/2004
|
||||||||
46591 Expedition Drive (O)
|
Lexington Park, MD
|
—
|
|
1,200
|
|
7,199
|
|
1,226
|
|
1,200
|
|
8,425
|
|
9,625
|
|
(2,652
|
)
|
2005
|
3/24/2004
|
||||||||
4851 Stonecroft Boulevard (O)
|
Chantilly, VA
|
—
|
|
1,878
|
|
11,558
|
|
21
|
|
1,878
|
|
11,579
|
|
13,457
|
|
(3,827
|
)
|
2004
|
8/14/2002
|
||||||||
540 National Business Parkway (O)
|
Annapolis Junction, MD
|
—
|
|
2,035
|
|
29,490
|
|
—
|
|
2,035
|
|
29,490
|
|
31,525
|
|
(260
|
)
|
2017 (8)
|
6/29/2006
|
||||||||
5520 Research Park Drive (O)
|
Catonsville, MD
|
—
|
|
—
|
|
20,072
|
|
1,018
|
|
—
|
|
21,090
|
|
21,090
|
|
(4,260
|
)
|
2009
|
4/4/2006
|
||||||||
5522 Research Park Drive (O)
|
Catonsville, MD
|
—
|
|
—
|
|
4,550
|
|
210
|
|
—
|
|
4,760
|
|
4,760
|
|
(1,185
|
)
|
2007
|
3/8/2006
|
||||||||
5801 University Research Court (O)
|
College Park, MD
|
—
|
|
—
|
|
9,423
|
|
—
|
|
—
|
|
9,423
|
|
9,423
|
|
(36
|
)
|
(8)
|
11/9/2016
|
||||||||
5825 University Research Court (O)
|
College Park, MD
|
21,284
|
|
—
|
|
22,771
|
|
666
|
|
—
|
|
23,437
|
|
23,437
|
|
(5,020
|
)
|
2008
|
1/29/2008
|
||||||||
5850 University Research Court (O)
|
College Park, MD
|
22,517
|
|
—
|
|
31,906
|
|
405
|
|
—
|
|
32,311
|
|
32,311
|
|
(6,306
|
)
|
2008
|
1/29/2008
|
||||||||
6700 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
1,755
|
|
7,019
|
|
6,866
|
|
1,755
|
|
13,885
|
|
15,640
|
|
(6,916
|
)
|
1988
|
5/14/2001
|
||||||||
6708 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
897
|
|
11,984
|
|
1,605
|
|
897
|
|
13,589
|
|
14,486
|
|
(3,839
|
)
|
1988/2016
|
5/14/2001
|
||||||||
6711 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
2,683
|
|
23,239
|
|
1,278
|
|
2,683
|
|
24,517
|
|
27,200
|
|
(6,817
|
)
|
2006-2007
|
9/28/2000
|
||||||||
6716 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
1,242
|
|
4,969
|
|
3,754
|
|
1,242
|
|
8,723
|
|
9,965
|
|
(5,129
|
)
|
1990
|
12/31/1998
|
||||||||
6721 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,753
|
|
34,090
|
|
102
|
|
1,753
|
|
34,192
|
|
35,945
|
|
(7,514
|
)
|
2009
|
9/28/2000
|
||||||||
6724 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
449
|
|
5,039
|
|
1,374
|
|
449
|
|
6,413
|
|
6,862
|
|
(2,670
|
)
|
2001
|
5/14/2001
|
||||||||
6731 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
2,807
|
|
19,098
|
|
4,872
|
|
2,807
|
|
23,970
|
|
26,777
|
|
(10,176
|
)
|
2002
|
3/29/2000
|
||||||||
6740 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
1,424
|
|
5,696
|
|
3,321
|
|
1,424
|
|
9,017
|
|
10,441
|
|
(5,698
|
)
|
1992
|
12/31/1998
|
||||||||
6741 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
675
|
|
1,711
|
|
124
|
|
675
|
|
1,835
|
|
2,510
|
|
(466
|
)
|
2008
|
9/28/2000
|
||||||||
6750 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
1,263
|
|
12,461
|
|
3,959
|
|
1,263
|
|
16,420
|
|
17,683
|
|
(8,761
|
)
|
2001
|
12/31/1998
|
||||||||
6760 Alexander Bell Drive (O)
|
Columbia, MD
|
—
|
|
890
|
|
3,561
|
|
3,358
|
|
890
|
|
6,919
|
|
7,809
|
|
(3,932
|
)
|
1991
|
12/31/1998
|
||||||||
6940 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,545
|
|
9,916
|
|
7,095
|
|
3,545
|
|
17,011
|
|
20,556
|
|
(8,164
|
)
|
1999
|
11/13/1998
|
||||||||
6950 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,596
|
|
14,269
|
|
3,238
|
|
3,596
|
|
17,507
|
|
21,103
|
|
(8,787
|
)
|
1998
|
10/22/1998
|
||||||||
7000 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,131
|
|
12,103
|
|
5,085
|
|
3,131
|
|
17,188
|
|
20,319
|
|
(6,178
|
)
|
1999
|
5/31/2002
|
||||||||
7005 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
3,036
|
|
753
|
|
—
|
|
3,036
|
|
753
|
|
3,789
|
|
—
|
|
(7)
|
6/26/2014
|
||||||||
7015 Albert Einstein Drive (O)
|
Columbia, MD
|
829
|
|
2,058
|
|
6,093
|
|
2,178
|
|
2,058
|
|
8,271
|
|
10,329
|
|
(3,343
|
)
|
1999
|
12/1/2005
|
|
|
|
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)
|
||||||||||||||||
7061 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
729
|
|
3,094
|
|
2,018
|
|
729
|
|
5,112
|
|
5,841
|
|
(2,191
|
)
|
2000
|
8/30/2001
|
||||||||
7063 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
902
|
|
3,684
|
|
3,151
|
|
902
|
|
6,835
|
|
7,737
|
|
(3,113
|
)
|
2000
|
8/30/2001
|
||||||||
7065 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
919
|
|
3,763
|
|
3,095
|
|
919
|
|
6,858
|
|
7,777
|
|
(3,637
|
)
|
2000
|
8/30/2001
|
||||||||
7067 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,829
|
|
11,823
|
|
3,051
|
|
1,829
|
|
14,874
|
|
16,703
|
|
(7,037
|
)
|
2001
|
8/30/2001
|
||||||||
7125 Columbia Gateway Drive (L)
|
Columbia, MD
|
—
|
|
3,361
|
|
2,354
|
|
279
|
|
3,361
|
|
2,633
|
|
5,994
|
|
—
|
|
1973/1999 (7)
|
6/29/2006
|
||||||||
7125 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
17,126
|
|
46,994
|
|
15,786
|
|
17,126
|
|
62,780
|
|
79,906
|
|
(20,876
|
)
|
1973/1999
|
6/29/2006
|
||||||||
7130 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,350
|
|
4,359
|
|
2,534
|
|
1,350
|
|
6,893
|
|
8,243
|
|
(3,192
|
)
|
1989
|
9/19/2005
|
||||||||
7134 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
704
|
|
4,707
|
|
353
|
|
704
|
|
5,060
|
|
5,764
|
|
(1,422
|
)
|
1990/2016
|
9/19/2005
|
||||||||
7138 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,104
|
|
3,518
|
|
2,729
|
|
1,104
|
|
6,247
|
|
7,351
|
|
(3,459
|
)
|
1990
|
9/19/2005
|
||||||||
7142 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,342
|
|
4,657
|
|
2,608
|
|
1,342
|
|
7,265
|
|
8,607
|
|
(2,796
|
)
|
1994 (8)
|
9/19/2005
|
||||||||
7150 Columbia Gateway Drive (O)
|
Columbia, MD
|
—
|
|
1,032
|
|
3,429
|
|
813
|
|
1,032
|
|
4,242
|
|
5,274
|
|
(1,439
|
)
|
1991
|
9/19/2005
|
||||||||
7150 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,821
|
|
4,388
|
|
1,774
|
|
1,821
|
|
6,162
|
|
7,983
|
|
(2,343
|
)
|
2000
|
1/10/2007
|
||||||||
7160 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
2,732
|
|
7,006
|
|
2,455
|
|
2,732
|
|
9,461
|
|
12,193
|
|
(3,778
|
)
|
2000
|
1/10/2007
|
||||||||
7170 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,283
|
|
3,096
|
|
1,465
|
|
1,283
|
|
4,561
|
|
5,844
|
|
(1,798
|
)
|
2000
|
1/10/2007
|
||||||||
7175 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,788
|
|
7,269
|
|
—
|
|
1,788
|
|
7,269
|
|
9,057
|
|
(752
|
)
|
1996/2013
|
7/27/2005
|
||||||||
7200 Redstone Gateway (O)
|
Huntsville, AL
|
6,303
|
|
—
|
|
8,348
|
|
5
|
|
—
|
|
8,353
|
|
8,353
|
|
(752
|
)
|
2013
|
3/23/2010
|
||||||||
7200 Riverwood Road (O)
|
Columbia, MD
|
—
|
|
4,089
|
|
22,630
|
|
4,532
|
|
4,089
|
|
27,162
|
|
31,251
|
|
(10,180
|
)
|
1986
|
10/13/1998
|
||||||||
7205 Riverwood Drive (O)
|
Columbia, MD
|
—
|
|
1,367
|
|
21,419
|
|
—
|
|
1,367
|
|
21,419
|
|
22,786
|
|
(2,381
|
)
|
2013
|
7/27/2005
|
||||||||
7272 Park Circle Drive (O)
|
Hanover, MD
|
—
|
|
1,479
|
|
6,300
|
|
4,578
|
|
1,479
|
|
10,878
|
|
12,357
|
|
(3,898
|
)
|
1991/1996
|
1/10/2007
|
||||||||
7318 Parkway Drive (O)
|
Hanover, MD
|
—
|
|
972
|
|
3,888
|
|
1,239
|
|
972
|
|
5,127
|
|
6,099
|
|
(2,398
|
)
|
1984
|
4/16/1999
|
||||||||
7400 Redstone Gateway (O)
|
Huntsville, AL
|
6,914
|
|
—
|
|
9,223
|
|
—
|
|
—
|
|
9,223
|
|
9,223
|
|
(582
|
)
|
2015
|
3/23/2010
|
||||||||
7467 Ridge Road (O)
|
Hanover, MD
|
—
|
|
1,565
|
|
3,116
|
|
4,264
|
|
1,565
|
|
7,380
|
|
8,945
|
|
(1,930
|
)
|
1990
|
4/28/1999
|
||||||||
7740 Milestone Parkway (O)
|
Hanover, MD
|
18,203
|
|
3,825
|
|
34,176
|
|
567
|
|
3,825
|
|
34,743
|
|
38,568
|
|
(6,482
|
)
|
2009
|
7/2/2007
|
||||||||
7770 Backlick Road (O)
|
Springfield, VA
|
—
|
|
6,387
|
|
76,315
|
|
142
|
|
6,387
|
|
76,457
|
|
82,844
|
|
(9,075
|
)
|
2012
|
3/10/2010
|
||||||||
7880 Milestone Parkway (O)
|
Hanover, MD
|
—
|
|
4,857
|
|
24,677
|
|
62
|
|
4,857
|
|
24,739
|
|
29,596
|
|
(1,382
|
)
|
2015
|
9/17/2013
|
||||||||
8621 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
2,317
|
|
12,642
|
|
537
|
|
2,317
|
|
13,179
|
|
15,496
|
|
(4,097
|
)
|
2005-2006
|
6/10/2005
|
||||||||
8661 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
1,510
|
|
3,764
|
|
2,453
|
|
1,510
|
|
6,217
|
|
7,727
|
|
(2,655
|
)
|
2002
|
12/30/2003
|
||||||||
8671 Robert Fulton Drive (O)
|
Columbia, MD
|
—
|
|
1,718
|
|
4,280
|
|
4,052
|
|
1,718
|
|
8,332
|
|
10,050
|
|
(3,688
|
)
|
2002
|
12/30/2003
|
||||||||
870 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
2,003
|
|
9,442
|
|
8,735
|
|
2,003
|
|
18,177
|
|
20,180
|
|
(9,370
|
)
|
1981
|
8/3/2001
|
||||||||
891 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
1,165
|
|
4,772
|
|
3,466
|
|
1,165
|
|
8,238
|
|
9,403
|
|
(4,186
|
)
|
1984
|
7/2/2001
|
||||||||
901 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
1,156
|
|
4,437
|
|
2,704
|
|
1,156
|
|
7,141
|
|
8,297
|
|
(3,608
|
)
|
1984
|
7/2/2001
|
||||||||
911 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
1,215
|
|
4,861
|
|
2,191
|
|
1,215
|
|
7,052
|
|
8,267
|
|
(3,899
|
)
|
1985
|
4/30/1998
|
||||||||
938 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
922
|
|
4,748
|
|
1,446
|
|
922
|
|
6,194
|
|
7,116
|
|
(2,621
|
)
|
1984
|
7/2/2001
|
||||||||
939 Elkridge Landing Road (O)
|
Linthicum, MD
|
—
|
|
939
|
|
3,756
|
|
4,438
|
|
939
|
|
8,194
|
|
9,133
|
|
(4,254
|
)
|
1983
|
4/30/1998
|
||||||||
940 Elkridge Landing Road (L)
|
Linthicum, MD
|
—
|
|
842
|
|
4
|
|
—
|
|
842
|
|
4
|
|
846
|
|
—
|
|
(7)
|
7/2/2001
|
||||||||
9651 Hornbaker Road (D)
|
Manassas, VA
|
—
|
|
6,050
|
|
249,142
|
|
3,868
|
|
6,050
|
|
253,010
|
|
259,060
|
|
(39,294
|
)
|
2010
|
9/14/2010
|
||||||||
Arundel Preserve (L)
|
Hanover, MD
|
—
|
|
13,401
|
|
9,578
|
|
—
|
|
13,401
|
|
9,578
|
|
22,979
|
|
—
|
|
(7)
|
7/2/2007
|
||||||||
Bethlehem Tech. Park - DC 18 (O)
|
Manassas, VA
|
—
|
|
3,599
|
|
25,992
|
|
—
|
|
3,599
|
|
25,992
|
|
29,591
|
|
(306
|
)
|
2017
|
6/17/2016
|
||||||||
Bethlehem Tech. Park - DC 19 (O)
|
Manassas, VA
|
—
|
|
3,708
|
|
16,362
|
|
—
|
|
3,708
|
|
16,362
|
|
20,070
|
|
(455
|
)
|
2016
|
6/9/2016
|
|
|
|
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)
|
||||||||||||||||
Bethlehem Tech. Park - DC 20 (O)
|
Manassas, VA
|
—
|
|
3,599
|
|
23,625
|
|
—
|
|
3,599
|
|
23,625
|
|
27,224
|
|
(370
|
)
|
2017
|
6/9/2016
|
||||||||
Bethlehem Tech. Park - DC 23 (O)
|
Manassas, VA
|
—
|
|
—
|
|
479
|
|
—
|
|
—
|
|
479
|
|
479
|
|
—
|
|
(8)
|
6/9/2016
|
||||||||
BLC 1 (O)
|
Northern Virginia
|
—
|
|
12,035
|
|
368
|
|
—
|
|
12,035
|
|
368
|
|
12,403
|
|
—
|
|
(8)
|
12/28/2017
|
||||||||
BLC 2 (O)
|
Northern Virginia
|
—
|
|
12,035
|
|
292
|
|
—
|
|
12,035
|
|
292
|
|
12,327
|
|
—
|
|
(8)
|
12/28/2017
|
||||||||
Canton Crossing Land (L)
|
Baltimore, MD
|
—
|
|
16,085
|
|
2,698
|
|
—
|
|
16,085
|
|
2,698
|
|
18,783
|
|
—
|
|
(7)
|
10/27/2009
|
||||||||
Canton Crossing Util Distr Ctr (O)
|
Baltimore, MD
|
—
|
|
7,300
|
|
15,556
|
|
986
|
|
7,300
|
|
16,542
|
|
23,842
|
|
(4,475
|
)
|
2006
|
10/27/2009
|
||||||||
Columbia Gateway - Southridge (L)
|
Columbia, MD
|
—
|
|
6,387
|
|
3,719
|
|
—
|
|
6,387
|
|
3,719
|
|
10,106
|
|
—
|
|
(7)
|
9/20/2004
|
||||||||
Dahlgren Technology Center (L)
|
Dahlgren, VA
|
—
|
|
978
|
|
178
|
|
—
|
|
978
|
|
178
|
|
1,156
|
|
—
|
|
(7)
|
3/16/2005
|
||||||||
Expedition VII (L)
|
Lexington Park, MD
|
—
|
|
705
|
|
729
|
|
—
|
|
705
|
|
729
|
|
1,434
|
|
—
|
|
(7)
|
3/24/2004
|
||||||||
Innovation Park (L)
|
Manassas, VA
|
—
|
|
4,443
|
|
120
|
|
—
|
|
4,443
|
|
120
|
|
4,563
|
|
—
|
|
(7)
|
9/1/2016
|
||||||||
M Square Research Park (L)
|
College Park, MD
|
—
|
|
—
|
|
3,571
|
|
—
|
|
—
|
|
3,571
|
|
3,571
|
|
—
|
|
(7)
|
1/29/2008
|
||||||||
MR Land (L)
|
Northern Virginia
|
—
|
|
18,827
|
|
293
|
|
—
|
|
18,827
|
|
293
|
|
19,120
|
|
—
|
|
(7)
|
11/20/2017
|
||||||||
National Business Park North (L)
|
Annapolis Junction, MD
|
—
|
|
28,066
|
|
47,802
|
|
—
|
|
28,066
|
|
47,802
|
|
75,868
|
|
—
|
|
(7)
|
6/29/2006
|
||||||||
North Gate Business Park (L)
|
Aberdeen, MD
|
—
|
|
1,755
|
|
—
|
|
—
|
|
1,755
|
|
—
|
|
1,755
|
|
—
|
|
(7)
|
9/14/2007
|
||||||||
Northwest Crossroads (L)
|
San Antonio, TX
|
—
|
|
7,430
|
|
847
|
|
—
|
|
7,430
|
|
847
|
|
8,277
|
|
—
|
|
(7)
|
1/20/2006
|
||||||||
NOVA Office A (O) (10)
|
Chantilly, VA
|
—
|
|
2,096
|
|
46,835
|
|
—
|
|
2,096
|
|
46,835
|
|
48,931
|
|
(3,403
|
)
|
2015
|
7/31/2002
|
||||||||
NOVA Office B (O) (10)
|
Chantilly, VA
|
—
|
|
739
|
|
27,128
|
|
—
|
|
739
|
|
27,128
|
|
27,867
|
|
(1,128
|
)
|
2016 (8)
|
7/31/2002
|
||||||||
NOVA Office D (O)
|
Chantilly, VA
|
—
|
|
6,587
|
|
38,758
|
|
—
|
|
6,587
|
|
38,758
|
|
45,345
|
|
(437
|
)
|
2017
|
7/31/2002
|
||||||||
Old Annapolis Road (O)
|
Columbia, MD
|
—
|
|
1,637
|
|
5,500
|
|
5,241
|
|
1,637
|
|
10,741
|
|
12,378
|
|
(3,509
|
)
|
1974/1985
|
12/14/2000
|
||||||||
Paragon Park - DC 21 (O)
|
Sterling, VA
|
—
|
|
7,828
|
|
17,992
|
|
—
|
|
7,828
|
|
17,992
|
|
25,820
|
|
(100
|
)
|
2017
|
5/8/2017
|
||||||||
Paragon Park - DC 22 (O)
|
Sterling, VA
|
—
|
|
7,828
|
|
17,445
|
|
—
|
|
7,828
|
|
17,445
|
|
25,273
|
|
(68
|
)
|
2017
|
5/8/2017
|
||||||||
Patriot Point - DC 15 (O)
|
Ashburn, VA
|
—
|
|
12,156
|
|
17,069
|
|
—
|
|
12,156
|
|
17,069
|
|
29,225
|
|
(752
|
)
|
2016
|
10/15/2015
|
||||||||
Patriot Point - DC 16 (O)
|
Ashburn, VA
|
—
|
|
12,156
|
|
16,973
|
|
—
|
|
12,156
|
|
16,973
|
|
29,129
|
|
(709
|
)
|
2016
|
10/15/2015
|
||||||||
Patriot Point - DC 17 (O)
|
Ashburn, VA
|
—
|
|
6,078
|
|
16,347
|
|
—
|
|
6,078
|
|
16,347
|
|
22,425
|
|
(520
|
)
|
2016
|
10/15/2015
|
||||||||
Patriot Ridge (L)
|
Springfield, VA
|
—
|
|
18,517
|
|
14,467
|
|
—
|
|
18,517
|
|
14,467
|
|
32,984
|
|
—
|
|
(7)
|
3/10/2010
|
||||||||
Redstone Gateway (L)
|
Huntsville, AL
|
—
|
|
—
|
|
19,152
|
|
—
|
|
—
|
|
19,152
|
|
19,152
|
|
—
|
|
(7)
|
3/23/2010
|
||||||||
Route 15/Biggs Ford Road (L)
|
Frederick, MD
|
—
|
|
1,129
|
|
—
|
|
—
|
|
1,129
|
|
—
|
|
1,129
|
|
—
|
|
(7)
|
8/28/2008
|
||||||||
Sentry Gateway (L)
|
San Antonio, TX
|
—
|
|
8,275
|
|
3,704
|
|
—
|
|
8,275
|
|
3,704
|
|
11,979
|
|
—
|
|
(7)
|
3/30/2005
|
||||||||
Sentry Gateway - T (O)
|
San Antonio, TX
|
—
|
|
14,020
|
|
38,804
|
|
13
|
|
14,020
|
|
38,817
|
|
52,837
|
|
(10,561
|
)
|
1982/1985
|
3/30/2005
|
||||||||
Sentry Gateway - V (O)
|
San Antonio, TX
|
—
|
|
—
|
|
1,066
|
|
—
|
|
—
|
|
1,066
|
|
1,066
|
|
(241
|
)
|
2007
|
3/30/2005
|
||||||||
Sentry Gateway - W (O)
|
San Antonio, TX
|
—
|
|
—
|
|
1,884
|
|
71
|
|
—
|
|
1,955
|
|
1,955
|
|
(392
|
)
|
2009
|
3/30/2005
|
||||||||
Sentry Gateway - X (O)
|
San Antonio, TX
|
—
|
|
1,964
|
|
21,178
|
|
—
|
|
1,964
|
|
21,178
|
|
23,142
|
|
(3,787
|
)
|
2010
|
1/20/2006
|
||||||||
Sentry Gateway - Y (O)
|
San Antonio, TX
|
—
|
|
1,964
|
|
21,298
|
|
—
|
|
1,964
|
|
21,298
|
|
23,262
|
|
(3,810
|
)
|
2010
|
1/20/2006
|
||||||||
Sentry Gateway - Z (O)
|
San Antonio, TX
|
—
|
|
1,964
|
|
30,573
|
|
—
|
|
1,964
|
|
30,573
|
|
32,537
|
|
(2,144
|
)
|
2015
|
6/14/2005
|
||||||||
Westfields - Park Center (L)
|
Chantilly, VA
|
—
|
|
16,418
|
|
11,264
|
|
—
|
|
16,418
|
|
11,264
|
|
27,682
|
|
—
|
|
(7)
|
7/18/2002
|
||||||||
Westfields Corporate Center (L)
|
Chantilly, VA
|
—
|
|
7,141
|
|
1,649
|
|
—
|
|
7,141
|
|
1,649
|
|
8,790
|
|
—
|
|
(7)
|
7/31/2002
|
||||||||
Other Developments, including intercompany eliminations (V)
|
Various
|
—
|
|
4
|
|
283
|
|
256
|
|
4
|
|
539
|
|
543
|
|
(58
|
)
|
Various
|
Various
|
||||||||
|
|
$
|
164,506
|
|
$
|
697,810
|
|
$
|
2,902,516
|
|
$
|
380,487
|
|
$
|
697,810
|
|
$
|
3,283,003
|
|
$
|
3,980,813
|
|
$
|
(801,038
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
A legend for the Property Type follows: (O) = Office or Data Center Shell Property; (L) = Land held or pre-construction; (D) = Wholesale Data Center; and (V) = Various.
|
(2)
|
Excludes our term loan facilities of
$348.0 million
, unsecured senior notes of
$1.2 billion
, unsecured notes payable of
$1.3 million
, and deferred financing costs, net of premiums, on the remaining loans of
$668,000
.
|
(3)
|
The aggregate cost of these assets for Federal income tax purposes was approximately
$3.5 billion
at
December 31, 2017
.
|
(4)
|
As discussed in Note 3 to our Consolidated Financial Statements, we recognized impairment losses of
$15.1 million
primarily in connection with certain of our land and operating properties, including
$13.7 million
related to land and operating properties still owned as of
December 31, 2017
.
|
(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)
|
Held or under pre-construction at
December 31, 2017
.
|
(8)
|
Under construction or redevelopment at
December 31, 2017
.
|
(9)
|
Classified as held for sale as of December 31, 2017.
|
(10)
|
The carrying amounts of these properties under construction exclude allocated costs of the garage being constructed to support the properties.
|
Percentile Rank =
|
(1-X) +Y
|
2
|
CORPORATE OFFICE PROPERTIES TRUST
a Maryland real estate investment trust
|
|
|
|
By:
|
|
|
Name: Stephen E. Budorick
|
|
Title: Chief Executive Officer
|
|
|
|
Date
|
BDN
|
Brandywine Realty Trust
|
HPP
|
Hudson Pacific Properties, Inc.
|
CXP
|
Columbia Property Trust, Inc.
|
KRC
|
Kilroy Realty Corporation
|
CUZ
|
Cousins Properties Incorporated
|
CLI
|
Mack-Cali Realty Corporation
|
DEI
|
Douglas Emmett, Inc.
|
PDM
|
Piedmont Office Realty Trust, Inc.
|
FSP
|
Franklin Street Properties Corp.
|
PSB
|
PS Business Parks, Inc.
|
GOV
|
Government Properties Income Trust
|
TIER
|
TIER REIT, Inc.
|
HIW
|
Highwoods Properties, Inc.
|
WRE
|
Washington Real Estate Investment Trust
|
Level
|
Borrower’s Credit Rating
(S&P/Moody’s or equivalent)
|
Applicable Margin for Loans that are LIBOR Loans
|
Applicable Margin for Loans that are Base Rate Loans
|
1
|
A-/A3 or higher
|
0.90%
|
0.00%
|
2
|
BBB+/Baa1
|
0.95%
|
0.00%
|
3
|
BBB/Baa2
|
1.10%
|
0.10%
|
4
|
BBB-/Baa3
|
1.35%
|
0.35%
|
5
|
Lower than BBB-/Baa3
|
1.75%
|
0.75%
|
CORPORATE OFFICE PROPERTIES, L.P.
|
|
By: Corporate Office Properties Trust, its sole
general partner
|
|
|
|
By:
|
/s/ Anthony Mifsud
|
|
Name: Anthony Mifsud
|
|
Title: Executive Vice President
|
CORPORATE OFFICE PROPERTIES TRUST
|
|
|
|
By:
|
/s/ Anthony Mifsud
|
|
Name: Anthony Mifsud
|
|
Title: Executive Vice President
|
CAPITAL ONE, NATIONAL ASSOCIATION, as Agent and as a Lender
|
|
By:
|
/s/ Frederick H. Denecke
|
|
Name: Frederick H. Denecke
|
|
Title: Senior Vice President
|
PNC BANK, NATIONAL ASSOCIATION
|
|
By:
|
/s/ William R. Lynch III
|
|
Name: William R. Lynch III
|
|
Title: Senior Vice President
|
REGIONS BANK
|
|
By:
|
/s/ Kyle D. Upton
|
|
Name: Kyle D. Upton
|
|
Title: Vice President
|
U.S. BANK NATIONAL ASSOCIATION
|
|
By:
|
/s/ Timothy Tillman
|
|
Name: Timothy Tillman
|
|
Title: Senior Vice President
|
TD BANK, N.A.
|
|
By:
|
/s/ Jireh Kore
|
|
Name: Jireh Kore
|
|
Title: Vice President
|
Manufacturers and Traders Trust Company
|
|
By:
|
/s/ Isidoros Roros
|
|
Name: Isidoros Roros
|
|
Title: Vice President
|
Branch Banking and Trust Company
|
|
By:
|
/s/ Brad Bowen
|
|
Name: Brad Bowen
|
|
Title: Vice President
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before equity in income of unconsolidated entities and income taxes
|
|
$
|
64,659
|
|
|
$
|
(26,419
|
)
|
|
$
|
120,812
|
|
|
$
|
34,590
|
|
|
$
|
36,704
|
|
Gain on sales of real estate
|
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|||||
Combined fixed charges and preferred share dividends (from below)
|
|
89,737
|
|
|
104,541
|
|
|
111,737
|
|
|
115,842
|
|
|
120,307
|
|
|||||
Amortization of capitalized interest
|
|
2,631
|
|
|
2,715
|
|
|
2,591
|
|
|
2,374
|
|
|
1,977
|
|
|||||
Distributed income of equity investees
|
|
1,496
|
|
|
732
|
|
|
361
|
|
|
225
|
|
|
1,857
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest (from below)
|
|
(5,229
|
)
|
|
(5,723
|
)
|
|
(7,151
|
)
|
|
(6,065
|
)
|
|
(8,785
|
)
|
|||||
Preferred share dividends included in fixed charges
|
|
(6,219
|
)
|
|
(14,297
|
)
|
|
(14,210
|
)
|
|
(15,939
|
)
|
|
(19,971
|
)
|
|||||
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
|
|
$
|
156,289
|
|
|
$
|
101,859
|
|
|
$
|
281,511
|
|
|
$
|
141,022
|
|
|
$
|
140,429
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Combined Fixed Charges and Preferred Share Dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Combined fixed charges and preferred share dividends:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense on continuing operations
|
|
$
|
76,983
|
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
92,393
|
|
|
$
|
82,010
|
|
Interest expense on discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,221
|
|
|||||
Capitalized interest (internal and external)
|
|
5,229
|
|
|
5,723
|
|
|
7,151
|
|
|
6,065
|
|
|
8,785
|
|
|||||
Amortization of debt issuance costs-capitalized
|
|
—
|
|
|
—
|
|
|
8
|
|
|
186
|
|
|
144
|
|
|||||
Interest included in rental expense
|
|
630
|
|
|
682
|
|
|
618
|
|
|
583
|
|
|
500
|
|
|||||
Preferred share dividends
|
|
6,219
|
|
|
14,297
|
|
|
14,210
|
|
|
15,939
|
|
|
19,971
|
|
|||||
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
|
|
$
|
89,737
|
|
|
$
|
104,541
|
|
|
$
|
111,737
|
|
|
$
|
115,842
|
|
|
$
|
120,307
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges and preferred share dividends
|
|
1.74
|
|
|
0.97
|
|
|
2.52
|
|
|
1.22
|
|
|
1.17
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deficiency
|
|
|
|
|
$
|
2,682
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||
Earnings:
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Income (loss) before equity in income of unconsolidated entities and income taxes
|
|
$
|
64,659
|
|
|
$
|
(26,419
|
)
|
|
$
|
120,812
|
|
|
$
|
34,590
|
|
|
$
|
36,704
|
|
Gain on sales of real estate
|
|
9,890
|
|
|
40,986
|
|
|
68,047
|
|
|
10,671
|
|
|
9,016
|
|
|||||
Fixed charges (from below)
|
|
82,858
|
|
|
89,584
|
|
|
96,867
|
|
|
99,243
|
|
|
99,676
|
|
|||||
Amortization of capitalized interest
|
|
2,631
|
|
|
2,715
|
|
|
2,591
|
|
|
2,374
|
|
|
1,977
|
|
|||||
Distributed income of equity investees
|
|
1,496
|
|
|
732
|
|
|
361
|
|
|
225
|
|
|
1,857
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Capitalized interest (from below)
|
|
(5,229
|
)
|
|
(5,723
|
)
|
|
(7,151
|
)
|
|
(6,065
|
)
|
|
(8,785
|
)
|
|||||
Preferred distributions of other consolidated entities
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|||||
Total earnings
|
|
$
|
156,289
|
|
|
$
|
101,859
|
|
|
$
|
281,511
|
|
|
$
|
141,022
|
|
|
$
|
140,429
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense on continuing operations
|
|
$
|
76,983
|
|
|
$
|
83,163
|
|
|
$
|
89,074
|
|
|
$
|
92,393
|
|
|
$
|
82,010
|
|
Interest expense on discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,221
|
|
|||||
Capitalized interest (internal and external)
|
|
5,229
|
|
|
5,723
|
|
|
7,151
|
|
|
6,065
|
|
|
8,785
|
|
|||||
Amortization of debt issuance costs-capitalized
|
|
—
|
|
|
—
|
|
|
8
|
|
|
186
|
|
|
144
|
|
|||||
Interest included in rental expense
|
|
630
|
|
|
682
|
|
|
618
|
|
|
583
|
|
|
500
|
|
|||||
Preferred distributions of other consolidated entities
|
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|||||
Total fixed charges
|
|
$
|
82,858
|
|
|
$
|
89,584
|
|
|
$
|
96,867
|
|
|
$
|
99,243
|
|
|
$
|
99,676
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges
|
|
1.89
|
|
|
1.14
|
|
|
2.91
|
|
|
1.42
|
|
|
1.41
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 21.1
|
CORPORATE OFFICE PROPERTIES TRUST
|
|
|
|
SUBSIDIARIES OF REGISTRANT
|
|
|
|
|
|
|
|
Alabama
|
|
|
|
COPT Bridge Street Office, LLC
|
|
|
|
|
|
|
|
Colorado
|
|
|
|
COPT Interquest, LLC
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
2100 L Holdings, LLC
|
|
|
|
Airport Square Holdings I, LLC
|
|
|
|
Airport Square Holdings VI and VII, LLC
|
|
|
|
Blue Bell Investment Company, L.P.
|
|
|
|
COPT Acquisitions, Inc.
|
|
|
|
COPT Colgate General, 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, L.P.
|
|
|
|
DC-11 DE, LLC
|
|
|
|
DC-12-14 DE, LLC
|
|
|
|
DC-8-9-10 DE, LLC
|
|
|
|
Delaware Airport III, LLC
|
|
|
|
Delaware Airport IX, LLC
|
|
|
|
Delaware Airport VIII, 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 4000, LLC
|
|
|
|
Redstone Gateway 4100, LLC
|
|
|
|
Redstone Gateway 6500, LLC
|
|
|
|
Redstone Gateway 7100, LLC
|
|
|
|
Redstone Gateway 7200, LLC
|
|
|
|
Stevens Investors, LLC
|
|
|
|
Stevens School Holdings, LLC
|
|
|
|
|
|
|
|
Maryland
|
|
|
|
100 Charm City, LLC
|
|
|
|
100 LS Borrower, LLC
|
|
|
|
1460 Dorsey Road, LLC
|
|
|
|
1550 Nursery, LLC
|
|
|
|
250 Charm City, LLC
|
|
|
|
2500 Riva Trust
|
|
|
|
30 Charm City, LLC
|
|
|
|
30 LS Borrower, LLC
|
|
|
|
320 Sentinel, LLC
|
|
|
|
45310 Abell House, LLC
|
|
|
|
5825 URC Borrower, LLC
|
|
|
|
5850 URC Borrower, LLC
|
|
|
|
67 Financing LLC
|
|
|
|
6711 Gateway, LLC
|
|
|
|
6721 Gateway, LLC
|
|
|
|
6731 Gateway, LLC
|
|
|
|
6741 Gateway, LLC
|
|
|
|
7000 Honeys, LLC
|
|
|
|
7005 Columbia Gateway, LLC
|
|
|
|
7015 Albert Einstein Drive, L.L.C.
|
|
|
|
7200 Riverwood, LLC
|
|
|
|
7205 Riverwood, LLC
|
|
|
|
7240 Parkway Drive Enterprises, LLC
|
|
|
|
7318 Parkway Drive Enterprises, LLC
|
|
|
|
7320 Parkway Drive Enterprises, 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
|
|
|
|
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
|
|
|
|
Canton Crossing Retail, LLC
|
|
|
|
Clarks Hundred II, LLC
|
|
|
|
Clarks Hundred, LLC
|
|
|
|
Columbia Equity Finance, LLC
|
|
|
|
Columbia Gateway S-28, L.L.C.
|
|
|
|
COMI Investments, LLC
|
|
|
|
Commons Office 6-B, LLC
|
|
|
|
Commons Office Research, LLC
|
|
|
|
COPT Aberdeen, LLC
|
|
|
|
COPT AP 9, LLC
|
|
|
|
COPT Arundel Preserve, LLC
|
|
|
|
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 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 Development Services, LLC
|
|
|
|
Corporate Gatespring II, LLC
|
|
|
|
Corporate Gatespring, LLC
|
|
|
|
Corporate Office Management, Inc.
|
|
|
|
Corporate Office Properties Trust
|
|
|
|
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
|
|
|
|
M Square Park, 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, LLC
|
|
|
|
NBP 211, 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.
|
|
|
|
W&M Business Trust
|
|
|
|
|
|
|
|
Pennsylvania
|
|
|
|
Colgatedrive Associates, L.P.
|
|
|
|
COPT Pennlyn, L.P.
|
|
|
|
|
|
|
|
Texas
|
|
|
|
C Texas SG, LLC
|
|
|
|
COPT 8000 Potranco, L.P.
|
|
|
|
COPT 8030 Potranco, L.P.
|
|
|
|
COPT 8100 Potranco, L.P.
|
|
|
|
COPT SA Technology Center, L.P.
|
|
|
|
COPT San Antonio , L.P.
|
|
|
|
COPT San Antonio General, LLC
|
|
|
|
COPT San Antonio II, L.P.
|
|
|
|
COPT Westpointe 3A, L.P.
|
|
|
|
COPT Westpointe 4, L.P.
|
|
|
|
|
|
|
|
Virginia
|
|
|
|
Beaumeade LC Phase III, LLC
|
|
|
|
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 DC-21, 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
|
|
|
|
Maries Tech Park, LLC
|
|
|
|
Patriot Ridge 7770, LLC
|
|
|
|
Patriot Ridge Commons, LLC
|
|
|
|
Patriot Ridge Holdings, LLC
|
|
|
|
Patriot Ridge I, LLC
|
|
|
|
Patriot Ridge II, LLC
|
|
|
|
Towerview I, LLC (fka Towerview, 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
|
|
|
|
COPT Interquest, LLC
|
|
|
|
|
|
|
|
Delaware
|
|
|
|
2100 L Holdings, LLC
|
|
|
|
Airport Square Holdings I, LLC
|
|
|
|
Airport Square Holdings VI and VII, LLC
|
|
|
|
Blue Bell Investment Company, L.P.
|
|
|
|
COPT Colgate General, 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 IX, LLC
|
|
|
|
Delaware Airport VIII, 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 4000, LLC
|
|
|
|
Redstone Gateway 4100, LLC
|
|
|
|
Redstone Gateway 6500, LLC
|
|
|
|
Redstone Gateway 7100, LLC
|
|
|
|
Redstone Gateway 7200, LLC
|
|
|
|
Stevens Investors, LLC
|
|
|
|
Stevens School Holdings, LLC
|
|
|
|
|
|
|
|
Maryland
|
|
|
|
100 Charm City, LLC
|
|
|
|
100 LS Borrower, LLC
|
|
|
|
1460 Dorsey Road, LLC
|
|
|
|
1550 Nursery, LLC
|
|
|
|
250 Charm City, LLC
|
|
|
|
2500 Riva Trust
|
|
|
|
30 Charm City, LLC
|
|
|
|
30 LS Borrower, LLC
|
|
|
|
320 Sentinel, LLC
|
|
|
|
45310 Abell House, LLC
|
|
|
|
5825 URC Borrower, LLC
|
|
|
|
5850 URC Borrower, LLC
|
|
|
|
67 Financing LLC
|
|
|
|
6711 Gateway, LLC
|
|
|
|
6721 Gateway, LLC
|
|
|
|
6731 Gateway, LLC
|
|
|
|
6741 Gateway, LLC
|
|
|
|
7000 Honeys, LLC
|
|
|
|
7005 Columbia Gateway, LLC
|
|
|
|
7015 Albert Einstein Drive, L.L.C.
|
|
|
|
7200 Riverwood, LLC
|
|
|
|
7205 Riverwood, LLC
|
|
|
|
7240 Parkway Drive Enterprises, LLC
|
|
|
|
7318 Parkway Drive Enterprises, LLC
|
|
|
|
7320 Parkway Drive Enterprises, 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
|
|
|
|
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
|
|
|
|
Canton Crossing Retail, LLC
|
|
|
|
Clarks Hundred II, LLC
|
|
|
|
Clarks Hundred, LLC
|
|
|
|
Columbia Equity Finance, LLC
|
|
|
|
Columbia Gateway S-28, L.L.C.
|
|
|
|
COMI Investments, LLC
|
|
|
|
Commons Office 6-B, LLC
|
|
|
|
Commons Office Research, LLC
|
|
|
|
COPT Aberdeen, LLC
|
|
|
|
COPT AP 9, LLC
|
|
|
|
COPT Arundel Preserve, LLC
|
|
|
|
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 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 Development Services, LLC
|
|
|
|
Corporate Gatespring II, LLC
|
|
|
|
Corporate Gatespring, LLC
|
|
|
|
Corporate Office Management, Inc.
|
|
|
|
Corporate Office Properties Trust
|
|
|
|
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
|
|
|
|
M Square Park, 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, LLC
|
|
|
|
NBP 211, 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.
|
|
|
|
W&M Business Trust
|
|
|
|
|
|
|
|
Pennsylvania
|
|
|
|
Colgatedrive Associates, L.P.
|
|
|
|
COPT Pennlyn, L.P.
|
|
|
|
|
|
|
|
Texas
|
|
|
|
C Texas SG, LLC
|
|
|
|
COPT 8000 Potranco, L.P.
|
|
|
|
COPT 8030 Potranco, L.P.
|
|
|
|
COPT 8100 Potranco, L.P.
|
|
|
|
COPT SA Technology Center, L.P.
|
|
|
|
COPT San Antonio , L.P.
|
|
|
|
COPT San Antonio General, LLC
|
|
|
|
COPT San Antonio II, L.P.
|
|
|
|
COPT Westpointe 3A, L.P.
|
|
|
|
COPT Westpointe 4, L.P.
|
|
|
|
|
|
|
|
Virginia
|
|
|
|
Beaumeade LC Phase III, LLC
|
|
|
|
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 DC-21, 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
|
|
|
|
Maries Tech Park, LLC
|
|
|
|
Patriot Ridge 7770, LLC
|
|
|
|
Patriot Ridge Commons, LLC
|
|
|
|
Patriot Ridge Holdings, LLC
|
|
|
|
Patriot Ridge I, LLC
|
|
|
|
Patriot Ridge II, LLC
|
|
|
|
Towerview I, LLC (fka Towerview, LLC)
|
|
|
|
TRC Pinnacle Towers, L.L.C.
|
|
|
|
Date:
|
February 16, 2018
|
|
/s/ Stephen E. Budorick
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
Date:
|
February 16, 2018
|
|
/s/ Anthony Mifsud
|
|
|
Anthony Mifsud
|
|
|
|
Chief Financial Officer
|
Date:
|
February 16, 2018
|
|
/s/ Stephen E. Budorick
|
|
|
Stephen E. Budorick
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Date:
|
February 16, 2018
|
|
/s/ Anthony Mifsud
|
|
|
Anthony Mifsud
|
|
|
|
Chief Financial Officer
|
/s/ Stephen E. Budorick
|
|
Stephen E. Budorick
|
|
President and Chief Executive Officer
|
|
|
|
Date:
|
February 16, 2018
|
/s/ Anthony Mifsud
|
|
Anthony Mifsud
|
|
Chief Financial Officer
|
|
|
|
Date:
|
February 16, 2018
|
/s/ Stephen E. Budorick
|
|
Stephen E. Budorick
|
|
President and Chief Executive Officer
|
|
|
|
Date:
|
February 16, 2018
|
/s/ Anthony Mifsud
|
|
Anthony Mifsud
|
|
Chief Financial Officer
|
|
|
|
Date:
|
February 16, 2018
|