Upgrade to SI Premium - Free Trial

COPT Reports First Quarter 2018 Results

April 26, 2018 4:17 PM

COLUMBIA, Md.--(BUSINESS WIRE)-- Corporate Office Properties Trust (“COPT” or the “Company”) (NYSE: OFC) announced operating results for the first quarter ended March 31, 2018.

Management Comments

“Our first quarter results were solidly in line with expectations,” stated Stephen E. Budorick, COPT’s President & Chief Executive Officer. “The historic increase to the DOD’s base budget authority included in the U.S. Government’s fiscal year 2018 budget is driving defense contractors to lease additional space to accommodate mission growth, accelerating development leasing, and expanding our shadow development pipeline of opportunities.”

Financial Highlights

1st Quarter Financial Results:

Adjustments for comparability include demolition costs on redevelopment properties, executive transition costs, gains and losses from certain investing and financing activities, and certain other items that the Company believes are not closely correlated to (or associated with) its operating performance.

Operating Performance Highlights

Portfolio Summary:

Same-Property Performance:

Leasing:

Investment Activity Highlights

Development & Redevelopment Projects:

Balance Sheet and Capital Transaction Highlights

2018 Guidance

Management is narrowing its previously issued guidance range for full year EPS and FFOPS, as adjusted for comparability, to revised ranges of $0.56―$0.64 and $1.96―$2.04, respectively. Management also is establishing EPS and FFOPS, as adjusted for comparability, guidance for the second quarter ending June 30, 2018 at a ranges of $0.13―$0.15 and $0.48―$0.50, respectively. Reconciliations of projected diluted EPS to projected FFOPS are as follows:

Table 1: Reconciliation of EPS to FFOPS, per NAREIT and Quarter ending Year ending
As Adjusted for Comparability June 30, 2018 December 31, 2018
Low High Low High
EPS $0.13 $0.15 $0.56 $0.64
Real estate depreciation and amortization 0.35 0.35 1.40 1.40
FFOPS per NAREIT definition & as adjusted for comparability $0.48 $0.50 $1.96 $2.04

Associated Supplemental Presentation

Prior to the call, the Company will post a slide presentation to accompany management’s prepared remarks for its first quarter 2018 conference call, the details of which are provided below. The accompanying slide presentation can be viewed on and downloaded from the ‘Investors’ section of the Company’s website (www.copt.com).

Conference Call Information

Management will discuss first quarter 2018 results on its conference call tomorrow at 12:00 p.m. Eastern Time, details of which are listed below:

Conference Call Date: Friday, April 27, 2018
Time: 12:00 p.m. Eastern Time
Telephone Number (within the U.S.): 855-463-9057
Telephone Number (outside the U.S.): 661-378-9894
Passcode: 3975897

The conference call will also be available via live webcast in the ‘Investors’ section of the Company’s website at www.copt.com.

Replay Information

A replay of this call will be available beginning at 3:00 p.m. Eastern Time on Friday, April 27, through 3:00 p.m. Eastern Time on Friday, May 11. To access the replay within the United States, please call 855-859-2056 and use passcode 3975897. To access the replay outside the United States, please call 404-537-3406 and use passcode 3975897. A replay of the conference call will be immediately available via webcast in the ‘Investors’ section of the Company’s website.

Definitions

For definitions of certain terms used in this press release, please refer to the information furnished in our Supplemental Information Package filed as a Form 8-K which can be found on our website (www.copt.com). Reconciliations of non-GAAP measures to the most directly comparable GAAP measures are included in the attached tables.

Company Information

COPT is a REIT that owns, manages, leases, develops and selectively acquires office and data center properties in locations that support the United States Government and its contractors, most of whom are engaged in national security, defense and information technology (“IT”) related activities servicing what it believes are growing, durable, priority missions (“Defense/IT Locations”). The Company also owns a portfolio of office properties located in select urban/urban-like submarkets in the Greater Washington, DC/Baltimore region with durable Class-A office fundamentals and characteristics (“Regional Office Properties”). As of March 31, 2018, the Company derived 88% of its core portfolio annualized revenue from Defense/IT Locations and 12% from its Regional Office Properties. As of the same date and including six buildings owned through an unconsolidated joint venture, COPT’s core portfolio of 157 office and data center shell properties encompassed 17.5 million square feet and was 91.9% leased. As of the same date, the Company also owned one wholesale data center with a critical load of 19.25 megawatts.

Forward-Looking Information

This press release may contain “forward-looking” statements, as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, that are based on the Company’s current expectations, estimates and projections about future events and financial trends affecting the Company. Forward-looking statements can be identified by the use of words such as “may,” “will,” “should,” “could,” “believe,” “anticipate,” “expect,” “estimate,” “plan” or other comparable terminology. Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate. Although the Company believes that the expectations, estimates and projections reflected in such forward-looking statements are based on reasonable assumptions at the time made, the Company can give no assurance that these expectations, estimates and projections will be achieved. Future events and actual results may differ materially from those discussed in the forward-looking statements.

Important factors that may affect these expectations, estimates, and projections include, but are not limited to:

The Company undertakes no obligation to update or supplement any forward-looking statements. For further information, please refer to the Company’s filings with the Securities and Exchange Commission, particularly the section entitled “Risk Factors” in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(in thousands, except per share data)

For the Three MonthsEnded March 31,

2018 2017
Revenues
Real estate revenues $ 128,278 $ 126,767
Construction contract and other service revenues 27,198 13,034
Total revenues 155,476 139,801
Expenses
Property operating expenses 50,951 48,519
Depreciation and amortization associated with real estate operations 33,512 33,059
Construction contract and other service expenses 26,216 12,486
General and administrative expenses 5,861 6,747
Leasing expenses 1,431 1,864
Business development expenses and land carry costs 1,614 1,693
Total operating expenses 119,585 104,368
Operating income 35,891 35,433
Interest expense (18,784 ) (18,994 )
Interest and other income 1,359 1,726
Income before equity in income of unconsolidated entities and income taxes 18,466 18,165
Equity in income of unconsolidated entities 373 377
Income tax expense (55 ) (40 )
Gain on sales of real estate (4 ) 4,238
Net income 18,780 22,740
Net income attributable to noncontrolling interests
Common units in the Operating Partnership (“OP”) (544 ) (622 )
Preferred units in the OP (165 ) (165 )
Other consolidated entities (921 ) (934 )
Net income attributable to COPT 17,150 21,019
Preferred share dividends (3,180 )
Net income attributable to COPT common shareholders $ 17,150 $ 17,839
Earnings per share (“EPS”) computation:
Numerator for diluted EPS:
Net income attributable to COPT common shareholders $ 17,150 $ 17,839
Amount allocable to share-based compensation awards (117 ) (125 )
Numerator for diluted EPS $ 17,033 $ 17,714
Denominator:
Weighted average common shares - basic 100,999 98,411
Dilutive effect of share-based compensation awards 144 155
Weighted average common shares - diluted 101,143 98,566
Diluted EPS $ 0.17 $ 0.18
Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(in thousands, except per share data)

For the Three MonthsEnded March 31,

2018 2017
Net income $ 18,780 $ 22,740
Real estate-related depreciation and amortization 33,512 33,059
Gain on sales of previously depreciated operating properties 4 (19 )
Depreciation and amortization on unconsolidated real estate JV 563 563
Funds from operations (“FFO”) 52,859 56,343
Preferred share dividends (3,180 )
Noncontrolling interests - preferred units in the OP (165 ) (165 )
FFO allocable to other noncontrolling interests (944 ) (978 )
Basic and diluted FFO allocable to share-based compensation awards (213 ) (216 )
Basic and Diluted FFO available to common share and common unit holders (“Diluted FFO”) 51,537 51,804
Gain on sales of non-operating properties (4,219 )
Gain on interest rate derivatives (453 )
Demolition costs on redevelopment properties and nonrecurring improvements 39 222
Executive transition costs 163 699
Diluted FFO comparability adjustments allocable to share-based compensation awards (1 ) 14
Diluted FFO available to common share and common unit holders, as adjusted for comparability 51,738 48,067
Straight line rent adjustments and lease incentive amortization (828 ) 433
Amortization of intangibles included in net operating income 356 359
Share-based compensation, net of amounts capitalized 1,485 1,249
Amortization of deferred financing costs 468 1,009
Amortization of net debt discounts, net of amounts capitalized 354 339
Accum. other comprehensive loss on derivatives amortized to expense 34
Replacement capital expenditures (15,520 ) (13,049 )
Other diluted AFFO adjustments associated with real estate JVs 131 (60 )
Diluted adjusted funds from operations available to common share and common unit holders (“Diluted AFFO”) $ 38,218 $ 38,347
Diluted FFO per share $ 0.49 $ 0.51
Diluted FFO per share, as adjusted for comparability $ 0.50 $ 0.47
Dividends/distributions per common share/unit $ 0.275 $ 0.275
Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Dollars and shares in thousands, except per share data)

March 31, 2018

December 31, 2017

Balance Sheet Data
Properties, net of accumulated depreciation $ 3,158,279 $ 3,141,105
Total assets 3,596,238 3,595,205
Debt, per balance sheet 1,854,886 1,828,333
Total liabilities 2,090,366 2,103,773
Redeemable noncontrolling interest 23,848 23,125
Equity 1,482,024 1,468,307
Net debt to adjusted book 41.2 % 40.8 %
Core Portfolio Data (as of period end) (1)
Number of operating properties 157 156
Total net rentable square feet owned (in thousands) 17,456 17,059
Occupancy % 91.1 % 94.5 %
Leased % 91.9 % 95.1 %

For the Three Months EndedMarch 31,

2018 2017
Payout ratios
Diluted FFO 56.0 % 54.3 %
Diluted FFO, as adjusted for comparability 55.8 % 58.6 %
Diluted AFFO 75.5 % 73.4 %
Adjusted EBITDA fixed charge coverage ratio 3.5 x 3.0 x
Net debt to in-place adjusted EBITDA ratio (2) 6.4 x 5.9 x
Net debt plus preferred equity to in-place adjusted EBITDA ratio (3) 6.4 x 6.5 x
Reconciliation of denominators for per share measures
Denominator for diluted EPS 101,143 98,566
Weighted average common units 3,221 3,446
Denominator for diluted FFO per share and as adjusted for comparability 104,364 102,012
(1) Represents Defense/IT Locations and Regional Office properties.
(2) Represents net debt as of period end divided by in-place adjusted EBITDA for the period, as annualized (i.e. three month periods are multiplied by four).
(3) Represents net debt plus the total liquidation preference of preferred equity as of period end divided by in-place adjusted EBITDA for the period, as annualized (i.e. three month periods are multiplied by four).
Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Dollars in thousands)

For the Three MonthsEnded March 31,

2018 2017
Reconciliation of common share dividends to dividends and distributions for payout ratios
Common share dividends - unrestricted shares $ 27,974 $ 27,219
Common unit distributions 879 936
Dividends and distributions for payout ratios $ 28,853 $ 28,155
Reconciliation of GAAP net income to earnings before interest, income taxes, depreciation and amortization for real estate (“EBITDAre”), adjusted EBITDA and in-place adjusted EBITDA
Net income $ 18,780 $ 22,740
Interest expense 18,784 18,994
Income tax expense 55 40
Real estate-related depreciation and amortization 33,512 33,059
Depreciation of furniture, fixtures and equipment 523 511
Gain on sales of operating properties 4 (19 )
Adjustments from unconsolidated real estate JV 824 824
EBITDAre 72,482 76,149
Gain on sales of non-operating properties (4,219 )
Business development expenses 1,023 938
Demolition costs on redevelopment and nonrecurring improvements 39 222
Executive transition costs 163 699
Adjusted EBITDA 73,707 73,789
Proforma net operating income adjustment for property changes within period (440 )
In-place adjusted EBITDA $ 73,707 $ 73,349
Reconciliation of interest expense to the denominators for fixed charge coverage-Adjusted EBITDA
Interest expense $ 18,784 $ 18,994
Less: Amortization of deferred financing costs (468 ) (1,009 )
Less: Amortization of net debt discounts, net of amounts capitalized (354 ) (339 )
Less: Accum. other comprehensive loss on derivatives amortized to expense (34 )
Gain on interest rate derivatives 453
COPT’s share of interest expense of unconsolidated real estate JV, excluding deferred financing costs 255 255
Scheduled principal amortization 1,052 1,008
Capitalized interest 1,374 1,531
Preferred share dividends 3,180
Preferred unit distributions 165 165
Denominator for fixed charge coverage-Adjusted EBITDA $ 20,774 $ 24,238
Corporate Office Properties Trust
Summary Financial Data
(unaudited)
(Dollars in thousands)

For the Three MonthsEnded March 31,

2018 2017
Reconciliations of tenant improvements and incentives, capital improvements and leasing costs for operating properties to replacement capital expenditures
Tenant improvements and incentives $ 8,615 $4,740
Building improvements 1,921 3,230
Leasing costs 1,280 1,151
Net additions to tenant improvements and incentives 3,289 6,796
Excluded building improvements 415 (2,868 )
Replacement capital expenditures $ 15,520 $13,049
Same Properties cash NOI $ 69,376 $70,466
Straight line rent adjustments and lease incentive amortization (1,627 ) 76
Amortization of acquired above- and below-market rents (300 ) (303 )
Amortization of below-market cost arrangements (146 ) (147 )
Lease termination fees, gross 1,008 706
Tenant funded landlord assets and lease incentives 1,863 1,109
Cash NOI adjustments in unconsolidated real estate JV 67 92
Same Properties NOI $ 70,241 $71,999

March 31, 2018

December 31, 2017

Reconciliation of total assets to adjusted book
Total assets $ 3,596,238 $ 3,595,205
Accumulated depreciation 813,457 786,193
Accumulated amortization of real estate intangibles and deferred leasing costs 197,520 193,151
COPT’s share of liabilities of unconsolidated real estate JV 30,100 29,908
COPT’s share of accumulated depreciation and amortization of unconsolidated real estate JV 3,752 3,189
Less: Disposed property included in assets held for sale (42,226 ) (42,226 )
Less: Cash and cash equivalents (8,888 ) (12,261 )
Less: COPT’s share of cash of unconsolidated real estate JV (295 ) (371 )
Adjusted book $ 4,589,658 $ 4,552,788
Reconciliation of debt outstanding to net debt and net debt plus preferred equity
Debt outstanding (excluding net debt discounts and deferred financing costs) $ 1,898,115 $ 1,872,167
Less: Cash and cash equivalents (8,888 ) (12,261 )
Less: COPT’s share of cash of unconsolidated real estate JV (295 ) (371 )
Net debt $ 1,888,932 $ 1,859,535
Preferred equity 8,800 8,800
Net debt plus preferred equity $ 1,897,732 $ 1,868,335

Corporate Office Properties Trust

IR Contacts:

Stephanie Krewson-Kelly, 443-285-5453

[email protected]

or

Michelle Layne, 443-285-5452

[email protected]

Source: Corporate Office Properties Trust

Categories

Press Releases