COPT DEFENSE PROPERTIES — Interim / Quarterly Report 2011

Oct 28, 2011

10-Q 1 a11-25684_110q.htm 10-Q

Table of Contents

*UNITED STATES SECURITIES AND EXCHANGE COMMISSION*

*Washington, DC 20549*

*FORM 10-Q*

*(Mark one)*

*x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934*

*For the quarterly period ended September 30, 2011*

*or*

*o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934*

*For the transition period from to*

*Commission file number 1-14023*

*Corporate Office Properties Trust*

(Exact name of registrant as specified in its charter)

Maryland	23-2947217
(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)

Registrant’s telephone number, including area code: (443) 285-5400

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes o No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer x	Accelerated filer o
Non-accelerated filer o	Smaller reporting company o
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) o Yes x No

As of October 17, 2011, 71,986,146 of the Company’s Common Shares of Beneficial Interest, $0.01 par value, were issued and outstanding.

SEQ.=1,FOLIO='',FILE='C:\JMS\105542\11-25684-1\task4920440\25684-1-ba.htm',USER='105542',CD='Oct 25 13:52 2011'

Table of Contents

*TABLE OF CONTENTS*

*FORM 10-Q*

		PAGE
PART I: FINANCIAL INFORMATION
Item 1:	Financial Statements:
	Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010 (unaudited)	3
	Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2011 and 2010 (unaudited)	4
	Consolidated Statements of Equity for the Three and Nine Months Ended September 30, 2011 and 2010 (unaudited)	5
	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010 (unaudited)	6
	Notes to Consolidated Financial Statements (unaudited)	8
Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3:	Quantitative and Qualitative Disclosures About Market Risk	44
Item 4:	Controls and Procedures	45
PART II: OTHER INFORMATION
Item 1:	Legal Proceedings	45
Item 1A:	Risk Factors	45
Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds	46
Item 3:	Defaults Upon Senior Securities	46
Item 4:	Removed and Reserved	46
Item 5:	Other Information	46
Item 6:	Exhibits	47
SIGNATURES		49

2

SEQ.=1,FOLIO='2',FILE='C:\JMS\105542\11-25684-1\task4920440\25684-1-ba.htm',USER='105542',CD='Oct 25 13:52 2011'

Table of Contents

*PART I: FINANCIAL INFORMATION*

*ITEM 1. Financial Statements*

*Corporate Office Properties Trust and Subsidiaries*

*Consolidated Balance Sheets*

*(in thousands, except share data)*

*(unaudited)*

	September 30, — 2011		December 31, — 2010
Assets
Properties, net:
Operating properties, net	$ 2,772,303		$ 2,802,773
Properties under construction or development	696,914		642,682
Total properties, net	3,469,217		3,445,455
Assets held for sale, net	72,767		—
Cash and cash equivalents	11,504		10,102
Restricted cash and marketable securities	39,232		22,582
Accounts receivable (net of allowance for doubtful accounts of $3,404 and $2,796, respectively)	20,991		18,938
Deferred rent receivable	87,148		79,160
Intangible assets on real estate acquisitions, net	97,954		113,735
Deferred leasing and financing costs, net	70,791		60,649
Prepaid expenses and other assets	95,788		93,896
Total assets	$ 3,965,392		$ 3,844,517
Liabilities and equity
Liabilities:
Debt, net	$ 2,420,073		$ 2,323,681
Accounts payable and accrued expenses	114,834		99,699
Rents received in advance and security deposits	28,241		31,603
Dividends and distributions payable	35,029		32,986
Deferred revenue associated with operating leases	15,621		14,802
Distributions received in excess of investment in unconsolidated real estate joint venture	5,953		5,545
Interest rate derivatives	30,629		4,226
Other liabilities	7,389		8,837
Total liabilities	2,657,769		2,521,379
Commitments and contingencies (Note 16)	—		—
Equity:
Corporate Office Properties Trust’s shareholders’ equity:
Preferred Shares of beneficial interest with an aggregate liquidation preference of $216,333 ($0.01 par value; 15,000,000 shares authorized and 8,121,667 shares issued and outstanding at September 30, 2011 and December 31, 2010)	81		81
Common Shares of beneficial interest ($0.01 par value; 125,000,000 shares authorized, shares issued and outstanding of 71,986,936 at September 30, 2011 and 66,931,582 at December 31, 2010)	720		669
Additional paid-in capital	1,663,850		1,511,844
Cumulative distributions in excess of net income	(416,342	)	(281,794	)
Accumulated other comprehensive loss	(28,618	)	(4,163	)
Total Corporate Office Properties Trust’s shareholders’ equity	1,219,691		1,226,637
Noncontrolling interests in subsidiaries:
Common units in the Operating Partnership	60,583		69,337
Preferred units in the Operating Partnership	8,800		8,800
Other consolidated entities	18,549		18,364
Noncontrolling interests in subsidiaries	87,932		96,501
Total equity	1,307,623		1,323,138
Total liabilities and equity	$ 3,965,392		$ 3,844,517

See accompanying notes to consolidated financial statements.

3

SEQ.=1,FOLIO='3',FILE='C:\JMS\105542\11-25684-1\task4920440\25684-1-ba.htm',USER='105542',CD='Oct 25 13:52 2011'

Table of Contents

*Corporate Office Properties Trust and Subsidiaries*

*Consolidated Statements of Operations*

*(in thousands, except per share data)*

*(unaudited)*

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Revenues
Rental revenue	$ 99,068		$ 90,264		$ 293,547		$ 266,334
Tenant recoveries and other real estate operations revenue	22,825		20,810		65,395		59,337
Construction contract and other service revenues	18,729		13,608		67,854		77,038
Total revenues	140,622		124,682		426,796		402,709
Expenses
Property operating expenses	47,655		43,013		141,287		128,331
Depreciation and amortization associated with real estate operations	35,719		29,503		97,720		84,368
Construction contract and other service expenses	18,171		13,347		65,698		75,148
Impairment losses	—		—		57,824		—
General and administrative expenses	6,154		6,079		19,251		17,905
Business development expenses	1,050		2,886		2,126		3,506
Total operating expenses	108,749		94,828		383,906		309,258
Operating income	31,873		29,854		42,890		93,451
Interest expense	(25,381	)	(26,174	)	(78,412	)	(74,042	)
Interest and other (loss) income	(242	)	395		3,682		1,942
Loss on early extinguishment of debt	(1,655	)	—		(1,680	)	—
Income (loss) from continuing operations before equity in (loss) income of unconsolidated entities and income taxes	4,595		4,075		(33,520	)	21,351
Equity in (loss) income of unconsolidated entities	(159	)	648		(223	)	371
Income tax benefit (expense)	457		(27	)	6,043		(75	)
Income (loss) from continuing operations	4,893		4,696		(27,700	)	21,647
Discontinued operations	2,577		1,753		(12,120	)	4,276
Income (loss) before gain on sales of real estate	7,470		6,449		(39,820	)	25,923
Gain on sales of real estate, net of income taxes	—		2,477		2,717		2,829
Net income (loss)	7,470		8,926		(37,103	)	28,752
Net (income) loss attributable to noncontrolling interests:
Common units in the Operating Partnership	(178	)	(363	)	3,188		(1,254	)
Preferred units in the Operating Partnership	(165	)	(165	)	(495	)	(495	)
Other consolidated entities	(561	)	434		(1,038	)	233
Net income (loss) attributable to Corporate Office Properties Trust	6,566		8,832		(35,448	)	27,236
Preferred share dividends	(4,025	)	(4,025	)	(12,076	)	(12,076	)
Net income (loss) attributable to Corporate Office Properties Trust common shareholders	$ 2,541		$ 4,807		$ (47,524	)	$ 15,160
Net income (loss) attributable to Corporate Office Properties Trust:
Income (loss) from continuing operations	$ 4,138		$ 7,206		$ (24,106	)	$ 23,284
Discontinued operations, net	2,428		1,626		(11,342	)	3,952
Net income (loss) attributable to Corporate Office Properties Trust	$ 6,566		$ 8,832		$ (35,448	)	$ 27,236
Basic earnings per common share (1)
Income (loss) from continuing operations	$ —		$ 0.05		$ (0.54	)	$ 0.18
Discontinued operations	0.03		0.03		(0.16	)	0.07
Net income (loss) attributable to COPT common shareholders	$ 0.03		$ 0.08		$ (0.70	)	$ 0.25
Diluted earnings per common share (1)
Income (loss) from continuing operations	$ —		$ 0.05		$ (0.54	)	$ 0.17
Discontinued operations	0.03		0.03		(0.16	)	0.07
Net income (loss) attributable to COPT common shareholders	$ 0.03		$ 0.08		$ (0.70	)	$ 0.24

(1) Basic and diluted earnings per common share are calculated based on amounts attributable to common shareholders of Corporate Office Properties Trust.

See accompanying notes to consolidated financial statements.

4

SEQ.=1,FOLIO='4',FILE='C:\JMS\105542\11-25684-1\task4920440\25684-1-ba.htm',USER='105542',CD='Oct 25 13:52 2011'

COMMAND=ROTATED_TABLE WIDTH="150%"

Table of Contents

*Corporate Office Properties Trust and Subsidiaries*

*Consolidated Statements of Equity*

*(in thousands, except share data)*

*(unaudited)*

Balance at December 31, 2009 (58,342,673 common shares outstanding)	Preferred Shares — $ 81	Common Shares — $ 583	Additional Paid-in Capital — $ 1,238,704		Cumulative Distributions in Excess of Net Income (Loss) — $ (209,941	)	Accumulated Other Comprehensive Loss — $ (1,907	)	Noncontrolling Interests — $ 93,112		Total — $ 1,120,632
Issuance of 4.25% Exchangeable Senior Notes	—	—	18,149		—		—		—		18,149
Conversion of common units to common shares (620,598 shares)	—	6	8,964		—		—		(8,970	)	—
Costs associated with common shares issued to the public	—	—	(19	)	—		—		—		(19	)
Exercise of share options (271,242 shares)	—	3	4,394		—		—		—		4,397
Share-based compensation	—	2	8,724		—		—		—		8,726
Restricted common share redemptions (103,721 shares)	—	—	(3,862	)	—		—		—		(3,862	)
Adjustments to noncontrolling interests resulting from changes in ownership of Operating Partnership by COPT	—	—	(1,347	)	—		—		1,347		—
Adjustments related to derivatives designated as cash flow hedges	—	—	—		—		(2,954	)	(206	)	(3,160	)
Net income	—	—			27,236		—		1,516		28,752
Dividends	—	—	—		(82,990	)	—		—		(82,990	)
Distributions to owners of common and preferred units in the Operating Partnership	—	—	—		—		—		(5,945	)	(5,945	)
Contributions from noncontrolling interests in other consolidated entities	—	—	—		—		—		9,510		9,510
Acquisition of noncontrolling interests in other consolidated entities	—	—	(2,344	)	—		—		(2,118	)	(4,462	)
Balance at September 30, 2010 (59,406,247 common shares outstanding)	$ 81	$ 594	$ 1,271,363		$ (265,695	)	$ (4,861	)	$ 88,246		$ 1,089,728
Balance at December 31, 2010 (66,931,582 common shares outstanding)	$ 81	$ 669	$ 1,511,844		$ (281,794	)	$ (4,163	)	$ 96,501		$ 1,323,138
Conversion of common units to common shares (83,506 shares)	—	1	1,275		—		—		(1,276	)	—
Common shares issued to the public (4,600,000 shares)	—	46	145,315		—		—		—		145,361
Exercise of share options (185,714 shares)	—	2	2,393		—		—		—		2,395
Share-based compensation	—	2	9,536		—		—		—		9,538
Restricted common share redemptions (112,683 shares)	—	—	(3,948	)	—		—		—		(3,948	)
Adjustments to noncontrolling interests resulting from changes in ownership of Operating Partnership by COPT	—	—	(2,542	)	—		—		2,542		—
Adjustments related to derivatives designated as cash flow hedges	—	—	—		—		(24,455	)	(2,562	)	(27,017	)
Net loss	—	—	—		(35,448	)	—		(1,655	)	(37,103	)
Dividends	—	—	—		(99,100	)	—		—		(99,100	)
Distributions to owners of common and preferred units in the Operating Partnership	—	—	—		—		—		(5,894	)	(5,894	)
Contributions from noncontrolling interests in other consolidated entities	—	—	(23	)	—		—		284		261
Distributions to noncontrolling interests in other consolidated entities	—	—	—		—		—		(8	)	(8	)
Balance at September 30, 2011 (71,986,936 common shares outstanding)	$ 81	$ 720	$ 1,663,850		$ (416,342	)	$ (28,618	)	$ 87,932		$ 1,307,623

See accompanying notes to consolidated financial statements.

5

SEQ.=1,FOLIO='5',FILE='C:\JMS\105542\11-25684-1\task4920440\25684-1-bc.htm',USER='105542',CD='Oct 25 13:07 2011'

Table of Contents

*Corporate Office Properties Trust and Subsidiaries*

*Consolidated Statements of Cash Flows*

*(in thousands)*

*(unaudited)*

	For the Nine Months Ended
	September 30,
	2011		2010
Cash flows from operating activities
Revenues from real estate operations received	$ 350,593		$ 324,445
Construction contract and other service revenues received	73,382		92,817
Property operating expenses paid	(143,481	)	(138,379	)
Construction contract and other service expenses paid	(73,009	)	(107,016	)
General and administrative and business development expenses paid	(15,921	)	(13,726	)
Interest expense paid	(69,237	)	(63,298	)
Previously accreted interest expense paid	(17,314	)	—
Interest and other income received	377		709
Payments in connection with early extinguishment of debt	(350	)	—
Income taxes paid	(174	)	—
Net cash provided by operating activities	104,866		95,552
Cash flows from investing activities
Purchases of and additions to properties
Construction, development and redevelopment	(169,873	)	(240,092	)
Acquisitions of operating properties	(32,806	)	(103,277	)
Tenant improvements on operating properties	(27,421	)	(11,259	)
Other capital improvements on operating properties	(11,575	)	(5,870	)
Proceeds from sales of properties	27,312		27,580
Proceeds from sale of equity method investment	5,773		—
Mortgage and other loan receivables funded or acquired	(20,401	)	(1,729	)
Mortgage and other loan receivables payments received	5,203		—
Leasing costs paid	(10,357	)	(7,717	)
Investment in unconsolidated entities	(250	)	(4,500	)
Other	(3,330	)	(2,241	)
Net cash used in investing activities	(237,725	)	(349,105	)
Cash flows from financing activities
Proceeds from debt, including issuance of exchangeable senior notes	1,548,619		825,475
Repayments of debt
Scheduled principal amortization	(10,647	)	(10,389	)
Other repayments	(1,432,050	)	(459,614	)
Deferred financing costs paid	(12,771	)	(7,086	)
Net proceeds from issuance of common shares	147,781		4,378
Acquisition of noncontrolling interests in consolidated entities	—		(4,462	)
Dividends paid	(97,047	)	(81,376	)
Distributions paid	(5,937	)	(6,100	)
Restricted share redemptions	(3,948	)	(3,862	)
Other	261		60
Net cash provided by financing activities	134,261		257,024
Net increase in cash and cash equivalents	1,402		3,471
Cash and cash equivalents
Beginning of period	10,102		8,262
End of period	$ 11,504		$ 11,733

See accompanying notes to consolidated financial statements.

6

SEQ.=1,FOLIO='6',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

*Corporate Office Properties Trust and Subsidiaries*

*Consolidated Statements of Cash Flows*

*(in thousands)*

*(unaudited)*

	For the Nine Months Ended
	September 30,
	2011		2010
Reconciliation of net (loss) income to net cash provided by operating activities:
Net (loss) income	$ (37,103	)	$ 28,752
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and other amortization	102,963		89,830
Impairment losses	72,347		—
Settlement of previously accreted interest expense	(17,314	)	—
Amortization of deferred financing costs	5,090		4,175
Increase in deferred rent receivable	(7,587	)	(3,295	)
Amortization of net debt discounts	4,778		4,360
Gain on sales of real estate	(4,166	)	(3,921	)
Gain on equity method investment	(2,452	)	—
Share-based compensation	8,156		8,726
Loss on early extinguishment of debt	1,670		—
Other	18		(2,194	)
Changes in operating assets and liabilities:
Increase in accounts receivable	(1,311	)	(1,648	)
(Increase) decrease in restricted cash and marketable securities and prepaid expenses and other assets	(5,162	)	8,165
Decrease in accounts payable, accrued expenses and other liabilities	(11,699	)	(31,696	)
Decrease in rents received in advance and security deposits	(3,362	)	(5,702	)
Net cash provided by operating activities	104,866		95,552
Supplemental schedule of non-cash investing and financing activities:
Increase in accrued capital improvements, leasing and other investing activity costs	$ 25,314		$ 4,308
Increase in property, debt and other liabilities in connection with acquisitions	$ 3,040		$ 74,244
Increase in property and noncontrolling interests in connection with property contribution by a noncontrolling interest in a joint venture	$ —		$ 9,000
Decrease in fair value of derivatives applied to AOCL and noncontrolling interests	$ 27,064		$ 3,206
Dividends/distribution payable	$ 35,029		$ 29,899
Decrease in noncontrolling interests and increase in shareholders’ equity in connection with the conversion of common units into common shares	$ 1,276		$ 8,970
Adjustments to noncontrolling interests resulting from changes in ownership of Operating Partnership by COPT	$ 2,542		$ 1,347

See accompanying notes to consolidated financial statements.

7

SEQ.=1,FOLIO='7',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

*Corporate Office Properties Trust and Subsidiaries*

*Notes to Consolidated Financial Statements*

*(unaudited)*

*1. Organization*

Corporate Office Properties Trust (“COPT”) and subsidiaries (collectively, the “Company,” “we” or “us”) is a fully-integrated and self-managed real estate investment trust (“REIT”) that focuses primarily on strategic customer relationships and specialized tenant requirements in the United States Government and defense information technology sectors and data centers serving such sectors. We acquire, develop, manage and lease office and data center properties that are typically concentrated in large office parks primarily located adjacent to government demand drivers and/or in strong markets that we believe possess growth opportunities. As of September 30, 2011, our investments in real estate included the following:

· 246 wholly owned operating office properties totaling 20.2 million square feet;

· 16 wholly owned office properties under construction, development or redevelopment that we estimate will total approximately 2.1 million square feet upon completion, including three partially operational properties included above;

· wholly owned land parcels totaling 1,520 acres that we believe are potentially developable into approximately 13.1 million square feet;

· a wholly owned, partially operational, wholesale data center which upon completion is expected to have an initial stabilization critical load of 18 megawatts; and

· partial ownership interests in a number of other real estate projects in operations, under construction or development or held for future development.

We conduct almost all of our operations through our operating partnership, Corporate Office Properties, L.P. (the “Operating Partnership”), of which we are the managing general partner. The Operating Partnership owns real estate both directly and through subsidiary partnerships and limited liability companies (“LLCs”). A summary of our Operating Partnership’s forms of ownership and the percentage of those ownership forms owned by COPT as of September 30, 2011 follows:

Common Units	94
Series G Preferred Units	100 %
Series H Preferred Units	100 %
Series I Preferred Units	0 %
Series J Preferred Units	100 %
Series K Preferred Units	100 %

Three of our trustees also controlled, either directly or through ownership by other entities or family members, an additional 5% of the Operating Partnership’s common units (“common units”) as of September 30, 2011.

In addition to owning real estate, the Operating Partnership also owns entities that provide real estate services such as property management, construction and development and heating and air conditioning services primarily for our properties but also for third parties.

*2. Summary of Significant Accounting Policies*

*Basis of Presentation*

The consolidated financial statements include the accounts of COPT, the Operating Partnership, their subsidiaries and other entities in which we have a majority voting interest and control. We also consolidate certain entities when control of such entities can be achieved through means other than voting rights (“variable interest entities” or “VIEs”) if we are deemed to be the primary beneficiary of such entities. We eliminate all significant intercompany balances and transactions in consolidation.

8

SEQ.=1,FOLIO='8',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

We use the equity method of accounting when we own an interest in an entity and can exert significant influence over the entity’s operations but cannot control the entity’s operations.

We use the cost method of accounting when we own an interest in an entity and cannot exert significant influence over its operations.

These interim financial statements should be read together with the financial statements and notes thereto as of and for the year ended December 31, 2010 included in our 2010 Annual Report on Form 10-K. The unaudited consolidated financial statements include all adjustments that are necessary, in the opinion of management, to fairly present our financial position and results of operations. All adjustments are of a normal recurring nature. The consolidated financial statements have been prepared using the accounting policies described in our 2010 Annual Report on Form 10-K.

*Reclassifications*

We reclassified certain amounts from prior periods to conform to the current period presentation of our consolidated financial statements with no effect on previously reported net income or equity.

*Recent Accounting Pronouncements*

In May 2011, the Financial Accounting Standards Board (“FASB”) issued guidance to amend measurement and disclosure requirements related to fair value measurements to improve consistency with International Financial Reporting Standards. This guidance will be effective prospectively for interim and annual periods beginning after December 15, 2011. We are in the process of evaluating this guidance and currently do not believe that it will have a material effect on our consolidated financial statements.

In June 2011, the FASB issued guidance on the presentation of comprehensive income that will require us to present the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. This guidance eliminates the option to present the components of other comprehensive income as part of the statement of equity. This guidance requires retrospective application and is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011.

In September 2011, the FASB issued guidance on the testing of goodwill for impairment that will permit us to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. This guidance eliminates the requirement to calculate the fair value of a reporting unit unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. The guidance will be effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. We are in the process of evaluating this guidance and currently do not believe that it will have a material effect on our consolidated financial statements.

*3. Fair Value Measurements*

For a description on how we estimate fair value, see Note 3 to the consolidated financial statements in our 2010 Annual Report on Form 10-K.

The table below sets forth our financial assets and liabilities that are accounted for at fair value on a recurring basis as of September 30, 2011 and the hierarchy level of inputs used in measuring their respective fair values under applicable accounting standards (in thousands):

9

SEQ.=1,FOLIO='9',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

	Quoted Prices in — Active Markets for	Significant Other	Significant
	Identical Assets	Observable Inputs	Unobservable Inputs
Description	(Level 1)	(Level 2)	(Level 3)	Total
Assets:
Marketable securities in deferred compensation plan (1)
Mutual funds	$ 5,393	$ —	$ —	$ 5,393
Common stocks	845	—	—	845
Preferred stocks	314	—	—	314
Cash and cash equivalents	271	—	—	271
Other	200	—	—	200
Common stock (1)	18,450	—	—	18,450
Warrants to purchase common shares in KEYW (2)	—	121	—	121
Assets	$ 25,473	$ 121	$ —	$ 25,594
Liabilities:
Deferred compensation plan liability (3)	$ 7,023	$ —	$ —	$ 7,023
Interest rate derivatives	—	30,629	—	30,629
Liabilities	$ 7,023	$ 30,629	$ —	$ 37,652

(1)	Included in the line entitled “restricted cash and marketable securities” on our consolidated balance sheet.
(2)	Included in the line entitled “prepaid expenses and other assets” on our consolidated balance sheet. We own warrants to purchase common shares in The KEYW Holding Corporation (“KEYW”).
(3)	Included in the line entitled “other liabilities” on our consolidated balance sheet.

The carrying values of cash and cash equivalents, restricted cash, accounts receivable, other assets (excluding mortgage loans receivable) and accounts payable and accrued expenses are reasonable estimates of their fair values because of the short maturities of these instruments. Fair value estimates are made at a specific point in time, are subjective in nature and involve uncertainties and matters of significant judgment. Settlement of such fair value amounts may not be possible and may not be a prudent management decision.

For additional fair value information, please refer to Note 7 for mortgage loans receivable, Note 8 for debt and Note 9 for interest rate derivatives.

*4. Properties, net*

Operating properties, net consisted of the following (in thousands):

	September 30, — 2011		December 31, — 2010
Land	$ 486,538		$ 501,210
Buildings and improvements	2,839,071		2,804,595
Less: accumulated depreciation	(553,306	)	(503,032	)
Operating properties, net	$ 2,772,303		$ 2,802,773

Properties under construction or development consisted of the following (in thousands):

	September 30,	December 31,
	2011	2010
Land	$ 248,945	$ 256,487
Construction in progress, excluding land	447,969	386,195
Properties under construction or development	$ 696,914	$ 642,682

10

SEQ.=1,FOLIO='10',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

*Strategic Reallocation Plan and Impairment Losses*

In April 2011, we completed a review of our portfolio and identified a number of properties that are no longer closely aligned with our strategy, and our Board of Trustees approved a plan by management to dispose of some of these properties during the next three years (the “Strategic Reallocation Plan”). We subsequently identified additional properties with an increased likelihood of a shortened holding period. While we expect to recognize gains on the dispositions of some of these properties, we also determined that the carrying amounts of certain of these properties (the “Impaired Properties”) will not likely be recovered from the cash flows from the operations and sales of such properties over the shorter holding periods. Accordingly, during the second quarter of 2011, we recognized aggregate non-cash impairment losses of $44.6 million (including $14.5 million classified as discontinued operations and excluding $4.6 million in related income tax benefit) for the amounts by which the carrying values of the Impaired Properties exceeded their respective estimated fair values.

The properties to be disposed of pursuant to the Strategic Reallocation Plan consist primarily of office properties in certain submarkets in the Greater Baltimore, Suburban Maryland and St. Mary’s County regions that no longer fit our strategic focus. We expect that net proceeds from the execution of the Strategic Reallocation Plan after the repayment of debt secured by the properties will approximate $200 million. We expect to invest the proceeds in properties that will serve customers in the United States Government, defense information technology and related data sectors. We completed the sale of the following properties under the Strategic Reallocation Plan during the nine months ended September 30, 2011 (dollars in thousands):

		Date of	Number — of	Total — Rentable		Gain on
Project Name	Location	Sale	Buildings	Square Feet	Sale Price	Sale
1344 & 1348 Ashton Road and 1350 Dorsey Road	Hanover, Maryland	5/24/2011	3	39,000	$ 3,800	$ 150
216 Schilling Circle	Hunt Valley, Maryland	8/23/2011	1	36,000	4,700	175
Towson Portfolio	Towson, Maryland	9/29/2011	4	179,000	16,000	1,124
			8	254,000	$ 24,500	$ 1,449

On February 15 and 17, 2011, the United States Army (the “Army”) provided us disclosures regarding the past testing and use of tactical defoliants/herbicides at our property in Cascade, Maryland that was formerly an Army base known as Fort Ritchie (“Fort Ritchie”). Upon receipt of these disclosures, we commenced a review of our development plans and prospects for the property. We believe that these disclosures by the Army are likely to cause further delays in the resolution of certain existing litigation related to the property, and that they also increase the level of uncertainty as to our ultimate development rights at the property and future residential and commercial demand for the property. We analyzed various possible outcomes and resulting cash flows expected from the operations and ultimate disposition of the property. After determining that the carrying amount of the property will not likely be recovered from those cash flows, we recognized a non-cash impairment loss of $27.7 million in March 2011 for the amount by which the carrying value of the property exceeded its estimated fair value.

*2011 Acquisition*

On August 9, 2011, we acquired 310 The Bridge Street, a 138,000 square foot office property in Huntsville, Alabama that was 100% leased, for $33.4 million. The table below sets forth the allocation of the acquisition costs of this property (in thousands):

Land, operating properties	$
Building and improvements	26,824
Intangible assets on real estate acquisitions	6,338
Total assets	$ 33,413

Intangible assets recorded in connection with the above acquisitions included the following (dollars in thousands):

11

SEQ.=1,FOLIO='11',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

		Weighted
		Average
		Amortization
		Period
		(in Years)
Tenant relationship value	$ 3,072	8
In-place lease value	2,800	3
Above-market leases	466	3
	$ 6,338	6

We expensed $152,000 in the nine months ended September 30, 2011 in connection with acquisitions of operating properties that are included in business development expenses on our consolidated statements of operations.

*2011 Construction and Redevelopment Activities*

During the nine months ended September 30, 2011, we had two newly constructed office properties totaling 228,000 square feet, including one in the Baltimore/Washington Corridor and one in Greater Baltimore, become fully operational (79,000 of these square feet were placed into service in 2010) and placed into service 61,000 square feet in one partially operational office property in the Baltimore/Washington Corridor.

As of September 30, 2011, we had construction underway on ten office properties totaling 1.2 million square feet, including four in the Baltimore/Washington Corridor, two in Greater Baltimore, one in San Antonio, one in Northern Virginia, one in Huntsville, Alabama and one in St. Mary’s County. We also had redevelopment underway on two office properties totaling 297,000 square feet, including one in Northern Virginia and one in Greater Philadelphia.

*5. Real Estate Joint Ventures*

During the nine months ended September 30, 2011, we had an investment in one unconsolidated real estate joint venture accounted for using the equity method of accounting. Information pertaining to this joint venture investment is set forth below (dollars in thousands):

Investment Balance at (1)				Date		Nature of	Maximum — Exposure
September 30, 2011		December 31, 2010		Acquired	Ownership	Activity	to Loss (2)
$ (5,953	)	$ (5,545	)	9/29/2005	20 %	Operates 16 buildings	$ —

(1)

The carrying amount of our investment in this joint venture was lower than our share of the equity in the joint venture by $5.2 million at September 30, 2011 and December 31, 2010 due to our deferral of gain on the contribution by us of real estate into the joint venture upon its formation. A difference will continue to exist to the extent the nature of our continuing involvement in the joint venture remains the same.

(2)

Derived from the sum of our investment balance and maximum additional unilateral capital contributions or loans required from us. Not reported above are additional amounts that we and our partner are required to fund when needed by this joint venture; these funding requirements are proportional to our respective ownership percentages. Also not reported above are additional unilateral contributions or loans from us, the amounts of which are uncertain, that we would be required to make if certain contingent events occur (see Note 16).

The following table sets forth condensed balance sheets for this unconsolidated real estate joint venture (in thousands):

	September 30, — 2011		December 31, — 2010
Properties, net	$ 60,332		$ 61,521
Other assets	3,645		4,174
Total assets	$ 63,977		$ 65,695
Liabilities (primarily debt)	$ 67,780		$ 67,454
Owners’ equity	(3,803	)	(1,759	)
Total liabilities and owners’ equity	$ 63,977		$ 65,695

12

SEQ.=1,FOLIO='12',FILE='C:\JMS\106456\11-25684-1\task4930152\25684-1-be.htm',USER='106456',CD='Oct 28 18:33 2011'

Table of Contents

The following table sets forth condensed statements of operations for this unconsolidated real estate joint venture (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Revenues	$ 1,905		$ 2,094		$ 5,719		$ 6,283
Property operating expenses	(904	)	(902	)	(2,869	)	(2,728	)
Interest expense	(984	)	(899	)	(2,983	)	(2,846	)
Depreciation and amortization expense	(578	)	(826	)	(1,753	)	(2,561	)
Net loss	$ (561	)	$ (533	)	$ (1,886	)	$ (1,852	)

The table below sets forth information pertaining to our investments in consolidated real estate joint ventures at September 30, 2011 (dollars in thousands):

	Date	Ownership — % at	Nature of	September 30, 2011 (1) — Total	Pledged	Total
	Acquired	9/30/2011	Activity	Assets	Assets	Liabilities
M Square Associates, LLC	6/26/2007	50 %	Operating two buildings and developing others (2)	$ 60,190	$ 48,435	$ 44,735
LW Redstone Company, LLC	3/23/2010	85 %	Developing business park (3)	38,854	—	2,453
Arundel Preserve #5, LLC	7/2/2007	50 %	Operating one building (4)	29,552	28,590	16,908
COPT-FD Indian Head, LLC	10/23/2006	75 %	Developing land parcel (5)	6,524	—	—
MOR Forbes 2 LLC	12/24/2002	50 %	Operating one building (6)	3,988	—	44
				$ 139,108	$ 77,025	$ 64,140

(1) Excludes amounts eliminated in consolidation.

(2) This joint venture’s properties are in College Park, Maryland (in the Suburban Maryland region).

(3) This joint venture’s property is in Huntsville, Alabama.

(4) This joint venture’s property is in Hanover, Maryland (in the Baltimore/Washington Corridor).

(5) This joint venture’s property is in Charles County, Maryland.

(6) This joint venture’s property is in Lanham, Maryland (in the Suburban Maryland region).

Our commitments and contingencies pertaining to our real estate joint ventures are disclosed in Note 16.

*6. Intangible Assets on Real Estate Acquisitions*

Intangible assets on real estate acquisitions consisted of the following (in thousands):

	September 30, 2011 — Gross Carrying	Accumulated	Net Carrying	December 31, 2010 — Gross Carrying	Accumulated	Net Carrying
	Amount	Amortization	Amount	Amount	Amortization	Amount
In-place lease value	$ 156,477	$ 97,818	$ 58,659	$ 162,708	$ 92,380	$ 70,328
Tenant relationship value	48,556	22,569	25,987	50,320	21,603	28,717
Above-market cost arrangements	12,415	2,489	9,926	12,415	1,387	11,028
Above-market leases	10,909	8,555	2,354	10,802	8,193	2,609
Market concentration premium	1,333	305	1,028	1,333	280	1,053
	$ 229,690	$ 131,736	$ 97,954	$ 237,578	$ 123,843	$ 113,735

Amortization of the intangible asset categories set forth above totaled $20.7 million in the nine months ended September 30, 2011 and $18.8 million in the nine months ended September 30, 2010. The approximate weighted average amortization periods of the categories set forth above follow: in-place lease value: seven years; tenant relationship value: eight years; above-market cost arrangements: 26 years; above-market leases: five years; and market concentration premium: 31 years. The approximate weighted average amortization period for all of the categories combined is ten years. Estimated amortization expense associated with the intangible asset categories set forth above for the next five years is: $5.7 million for the three months ending December 31, 2011; $18.5 million for 2012; $14.3 million for 2013; $12.0 million for 2014; $10.0 million for 2015; and $8.6 million for 2016.

13

SEQ.=1,FOLIO='13',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

Table of Contents

*7. Prepaid Expenses and Other Assets*

Prepaid expenses and other assets consisted of the following (in thousands):

	September 30,	December 31,
	2011	2010
Mortgage and other investing receivables	$ 35,830	$ 18,870
Prepaid expenses	24,769	19,995
Furniture, fixtures and equipment, net	10,181	11,504
Construction contract costs incurred in excess of billings	6,579	9,372
Deferred tax asset	5,676	276
Investment in KEYW	121	22,779
Other assets	12,632	11,100
Prepaid expenses and other assets	$ 95,788	$ 93,896

*Investment in The KEYW Holding Corporation*

Our investment in KEYW consists of common stock and warrants to purchase additional shares of common stock of KEYW. We owned 2.6 million shares, or approximately 10%, of KEYW’s common stock at September 30, 2011 and 3.1 million shares, or approximately 12%, at December 31, 2010. The carrying value of our equity method investment in these common shares was $22.3 million at December 31, 2010, which was included in prepaid expenses and other assets on our consolidated balance sheet as of such date. In March 2011, we entered into a sales plan that complies with the requirements of Rule 10b5-1(c) under the Securities Exchange Act of 1934, as amended, to sell up to 1.6 million shares of our KEYW common stock in 2011; we completed the sale of 500,000 shares under this plan in the three months ended June 30, 2011, resulting in $2.1 million in gain recognized. We subsequently suspended this plan effective June 30, 2011. We used the equity method of accounting for our investment in the common stock until the resignation of our Chief Executive Officer from the Board of Directors of KEYW effective July 1, 2011, at which time we began accounting for our investment in KEYW’s common stock as a trading marketable equity security to be reported at fair value, with unrealized gains and losses recognized through earnings. Our investment in these common shares had a fair value of $18.3 million at September 30, 2011 based on the closing price of KEYW’s common stock on the NASDAQ Stock Market on that date and is included in the line entitled “restricted cash and marketable securities” on our consolidated balance sheet. We recognized an unrealized loss on our investment in KEYW’s common stock of $883,000 during the three months ended September 30, 2011.

At September 30, 2011 and December 31, 2010, we owned warrants to purchase 50,000 additional shares of KEYW common stock at an exercise price of $9.25 per share. We account for these warrants as derivatives reported at fair value using the Black-Scholes option-pricing model. The estimated fair value of these warrants was $121,000, or $2.42 per warrant, at September 30, 2011 and $466,000, or $9.32 per warrant, at December 31, 2010.

*Mortgage and Other Investing Receivables*

Mortgage and other investing receivables consisted of the following (in thousands):

	September 30,	December 31,
	2011	2010
Mortgage loans receivable	$ 21,065	$ 14,227
Notes receivable from City of Huntsville	14,765	4,643
	$ 35,830	$ 18,870

Our mortgage loans receivable reflected above consists of three loans secured by properties in the Baltimore/Washington Corridor and Greater Baltimore. Our notes receivable from the City of Huntsville funded infrastructure costs in connection with our LW Redstone Company, LLC joint venture. We did not have an allowance for credit losses in connection with these receivables at September 30, 2011 or December 31, 2010. The fair value of our mortgage and other investing receivables totaled $36.0 million at September 30, 2011 and $18.8 million at December 31, 2010.

14

SEQ.=1,FOLIO='14',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

Table of Contents

*Operating Notes Receivable*

We had operating notes receivable due from tenants with terms exceeding one year totaling $628,000 at September 30, 2011 and $655,000 at December 31, 2010. We carried allowances for estimated losses for most of these balances.

*8. Debt*

Our debt consisted of the following (dollars in thousands):

	Maximum	Carrying Value at			Scheduled — Maturity
	Availability at	September 30,	December 31,	Stated Interest Rates	Dates at
	September 30, 2011	2011	2010	at September 30, 2011	September 30, 2011
Mortgage and Other Secured Loans:
Fixed rate mortgage loans (1)	N/A	$ 1,055,540	$ 1,173,358	5.20% - 7.87% (2)	2012 - 2034 (3)
Revolving Construction Facility (4)	N/A	—	142,339	N/A	N/A
Variable rate secured loans	N/A	39,397	310,555	LIBOR + 2.25% (5)	2015
Other construction loan facilities	104,900	22,710	16,753	LIBOR + 2.75% (6)	2012 - 2013
Total mortgage and other secured loans		1,117,647	1,643,005
Revolving Credit Facility (7)	$ 1,000,000	671,000	295,000	LIBOR + 1.75% to 2.50% (8)	September 1, 2014 (9)
Term Loan Facility (10)	500,000	400,000	—	LIBOR + 1.65% to 2.40% (11)	September 1, 2015 (9)
Unsecured notes payable	N/A	5,022	1,947	0% (12)	2015 - 2026
Exchangeable Senior Notes:
4.25% Exchangeable Senior Notes	N/A	226,404	223,846	4.25%	April 2030 (13)
3.5% Exchangeable Senior Notes (14)	N/A	—	159,883	N/A	N/A
Total debt		$ 2,420,073	$ 2,323,681

(1) Several of the fixed rate mortgages carry interest rates that were above or below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying values of these loans reflect net unamortized premiums totaling $2.6 million at September 30, 2011 and $3.2 million at December 31, 2010.

(2) The weighted average interest rate on these loans was 6.01% at September 30, 2011.

(3) A loan with a balance of $4.5 million at September 30, 2011 that matures in 2034 may be repaid in March 2014, subject to certain conditions.

(4) As described further below, this facility was extinguished on September 1, 2011.

(5) The interest rate on the loan outstanding at September 30, 2011 was 2.47%.

(6) The weighted average interest rate on these loans was 2.92% at September 30, 2011.

(7) As described further below, we entered into a credit agreement providing for a new unsecured revolving credit facility effective on September 1, 2011, after which our previously existing facility was extinguished.

(8) The weighted average interest rate on the Revolving Credit Facility was 2.2% at September 30, 2011.

(9) This loan may be extended for a one-year period at our option, subject to certain conditions.

(10) As described further below, this loan was entered into effective on September 1, 2011.

(11) The interest rate on this loan was 2.13% at September 30, 2011.

(12) These notes may carry interest rates that were below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying value of these notes reflects an unamortized discount totaling $1.9 million at September 30, 2011 and $1.1 million at December 31, 2010.

(13) As described further in our 2010 Annual Report on Form 10-K, these notes have an exchange settlement feature that provides that the notes may, under certain circumstances, be exchangeable for cash and, at the Operating Partnership’s discretion, our common shares at an exchange rate (subject to adjustment) of 20.8318 shares per one thousand dollar principal amount of the notes (exchange rate is as of September 30, 2011 and is equivalent to an exchange price of $48.00 per common share). The carrying value of these notes included a principal amount of $240.0 million and an unamortized discount totaling $13.6 million at September 30, 2011 and $16.2 million at December 31, 2010. The effective interest rate under the notes, including amortization of the issuance costs, was 6.05%. Because the closing price of our common shares at September 30, 2011 and December 31, 2010 was less than the exchange price per common share applicable to these notes, the if-converted value of the notes did not exceed the principal amount. The table below sets forth interest expense recognized on these notes before deductions for amounts capitalized (in thousands):

15

SEQ.=1,FOLIO='15',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

Table of Contents

	For the Three Months — Ended September 30,		For the Nine Months — Ended September 30,
	2011	2010	2011	2010
Interest expense at stated interest rate	$ 2,550	$ 2,550	$ 7,650	$ 4,930
Interest expense associated with amortization of discount	866	815	2,558	1,618
Total	$ 3,416	$ 3,365	$ 10,208	$ 6,548

(14) On September 15, 2011, we repurchased these notes at 100% of the principal amount of $162.5 million after the holders of such notes surrendered them for repurchase pursuant to the terms of the notes and the related Indenture. As described further in our 2010 Annual Report on Form 10-K, these notes had an exchange settlement feature that provided that the notes were, under certain circumstances, be exchangeable for cash (up to the principal amount of the notes) and, with respect to any excess exchange value, were exchangeable into (at our option) cash, our common shares or a combination of cash and our common shares. The carrying value of these notes at December 31, 2010 included a principal amount of $162.5 million and an unamortized discount totaling $2.6 million. The effective interest rate under the notes, including amortization of the issuance costs, was 5.97%. Because the closing price of our common shares at September 30, 2011 and December 31, 2010 was less than the exchange price per common share applicable to these notes, the if-converted value of the notes did not exceed the principal amount. The table below sets forth interest expense recognized on these notes before deductions for amounts capitalized (in thousands):

	For the Three Months — Ended September 30,		For the Nine Months — Ended September 30,
	2011	2010	2011	2010
Interest expense at stated interest rate	$ 1,169	$ 1,421	$ 4,013	$ 4,265
Interest expense associated with amortization of discount	664	941	2,617	2,781
Total	$ 1,833	$ 2,362	$ 6,630	$ 7,046

Effective September 1, 2011, we entered into a credit agreement providing for an unsecured revolving credit facility (the “Revolving Credit Facility”) with a group of lenders for which J.P. Morgan Securities LLC and KeyBanc Capital Markets acted as joint lead arrangers and joint book runners, KeyBank National Association acted as administrative agent and JPMorgan Chase Bank, N.A. and Bank of America, N.A. acted as co-syndication agents. The lenders’ aggregate commitment under the facility is $1.0 billion, including a $100.0 million letter of credit subfacility and a $100.0 million swingline facility (same-day draw requests), with a right for us to increase the lenders’ aggregate commitment to $1.5 billion, provided that there is no default under the facility. Amounts available under the facility are computed based on 60% of our unencumbered asset value, as defined in the agreement. The facility matures on September 1, 2014, and may be extended by one year at our option, provided that there is no default under the facility and we pay an extension fee of 0.20% of the total availability of the facility. The variable interest rate on the facility is based on one of the following, to be selected by us: (1) the LIBOR rate for the interest period designated by us (customarily the 30-day rate) plus 1.75% to 2.50%, as determined by our leverage levels at different points in time; or (2)(a) the greater of: (i) the prime rate of the lender then acting as the administrative agent, (ii) the Federal Funds Rate, as defined in the Credit Agreement, plus 0.50% or (iii) the LIBOR rate for a one-month interest period plus 1.0%; plus (b) 0.75% to 1.50%, as determined by our leverage levels at different points in time. The facility also carries a quarterly fee that is based on the unused amount of the facility multiplied by a per annum rate of 0.25% to 0.35%. As of September 30, 2011, the maximum amount of borrowing capacity under this facility totaled $1.0 billion, of which $323.1 million was available.

Effective September 1, 2011, we entered into an unsecured term loan agreement (“Term Loan Agreement”) with the same group of lenders as the Revolving Credit Facility under which we borrowed $400.0 million, with a right for us to borrow an additional $100.0 million, provided that there is no default under the agreement. The term loan matures on September 1, 2015, and may be extended by one year at our option, provided that there is no default and we pay an extension fee of 0.20% of the total availability of the agreement. The variable interest rate on the term loan is based on one of the following, to be selected by us: (1) the LIBOR rate for the interest period designated by us (customarily the 30-day rate) plus 1.65% to 2.40%, as determined by our leverage levels at different points in time; or (2)(a) the greater of: (i) the prime rate of the lender then acting as the administrative agent, (ii) the Federal Funds Rate, as defined in the Term Loan Agreement, plus 0.50% or (iii) the LIBOR rate for a one-month interest period plus 1.0%; plus (b) 0.65% to 1.40%, as determined by our leverage levels at different points in time. The term loan also carries a quarterly fee that is based on the unused amount of the facility multiplied by a per annum rate of 0.25% to 0.35%.

Upon entry into the Revolving Credit Facility and Term Loan Agreement on September 1, 2011, we repaid and extinguished our previously existing revolving credit facility and Revolving Construction Facility and used most of the remaining proceeds to repay two variable rate secured loans totaling $270.3 million. Upon the early extinguishment of this debt, we recognized a loss of $1.7 million, representing unamortized issuance costs.

16

SEQ.=1,FOLIO='16',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

Table of Contents

We capitalized interest costs of $4.5 million in the three months ended September 30, 2011, $3.9 million in the three months ended September 30, 2010, $13.1 million in the nine months ended September 30, 2011 and $12.0 million in the nine months ended September 30, 2010.

The following table sets forth information pertaining to the fair value of our debt (in thousands):

	September 30, 2011 — Carrying	Estimated	December 31, 2010 — Carrying	Estimated
	Amount	Fair Value	Amount	Fair Value
Fixed-rate debt	$ 1,286,966	$ 1,290,506	$ 1,559,034	$ 1,579,022
Variable-rate debt	1,133,107	1,132,081	764,647	769,247
	$ 2,420,073	$ 2,422,587	$ 2,323,681	$ 2,348,269

*9. Interest Rate Derivatives*

The following table sets forth the key terms and fair values of our interest rate swap derivatives (dollars in thousands):

Notional		Fixed	Floating Rate	Effective	Expiration	Fair Value at — September 30,		December 31,
Amount		Rate	Index	Date	Date	2011		2010
$ 120,000		1.7600 %	One-Month LIBOR	1/2/2009	5/1/2012	$ (981	)	$ (2,062	)
100,000		1.9750 %	One-Month LIBOR	1/1/2010	5/1/2012	(943	)	(2,002	)
100,000	(1)	3.8415 %	Three-Month LIBOR	9/30/2011	9/30/2021	(15,766	)	N/A
75,000	(1)	3.8450 %	Three-Month LIBOR	9/30/2011	9/30/2021	(11,847	)	N/A
50,000		0.5025 %	One-Month LIBOR	1/3/2011	1/3/2012	(26	)	(64	)
50,000		0.5025 %	One-Month LIBOR	1/3/2011	1/3/2012	(26	)	(64	)
50,000		0.4400 %	One-Month LIBOR	1/4/2011	1/3/2012	(18	)	(34	)
40,000	(2)	3.8300 %	One-Month LIBOR	11/2/2010	11/2/2015	(1,022	)	644
						$ (30,629	)	$ (3,582	)

(1) These instruments have a cash settlement date of March 30, 2012.

(2) The notional amount of this instrument is scheduled to amortize to $36.2 million.

Each of these interest rate swaps was designated as cash flow hedges of interest rate risk. The table below sets forth the fair value of our interest rate derivatives as well as their classification on our consolidated balance sheet (in thousands):

Derivatives Designated as — Hedging Instruments	September 30, 2011 — Balance Sheet Location	Fair Value		December 31, 2010 — Balance Sheet Location	Fair Value
Interest rate swaps	Prepaid expenses and other assets	$ —		Prepaid expenses and other assets	$ 644
Interest rate swaps	Interest rate derivatives	(30,629	)	Interest rate derivatives	(4,226	)

The table below presents the effect of our interest rate derivatives on our consolidated statements of operations and comprehensive income (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Amount of loss recognized in AOCL (effective portion)	$ (21,869	)	$ (1,530	)	$ (30,463	)	$ (5,844	)
Amount of loss reclassified from AOCL into interest expense (effective portion)	(1,179	)	(887	)	(3,446	)	(2,684	)

Over the next 12 months, we estimate that approximately $3.7 million will be reclassified from AOCL as an increase to interest expense.

17

SEQ.=1,FOLIO='17',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

Table of Contents

We have agreements with each of our interest rate derivative counterparties that contain provisions under which if we default or are capable of being declared in default on any of our indebtedness, we could also be declared in default on our derivative obligations. These agreements also incorporate the loan covenant provisions of our indebtedness with a lender affiliate of the derivative counterparties. Failure to comply with the loan covenant provisions could result in our being declared in default on any derivative instrument obligations covered by the agreements. As of September 30, 2011, the fair value of interest rate derivatives in a liability position related to these agreements was $30.6 million, excluding the effects of accrued interest. As of September 30, 2011, we had not posted any collateral related to these agreements. We are not in default with any of these provisions. If we breached any of these provisions, we could be required to settle our obligations under the agreements at their termination value of $31.8 million.

*10. Shareholders’ Equity*

*Common Shares*

We completed a public offering of 4.6 million common shares in May 2011 at a price of $33.00 per share for net proceeds of $145.7 million after underwriter discounts but before offering expenses.

During the nine months ended September 30, 2011, holders of 83,506 common units in our Operating Partnership converted their units into common shares on the basis of one common share for each common unit.

We declared dividends per common share of $0.4125 in the three months ended September 30, 2011 and September 30, 2010, $1.2375 in the nine months ended September 30, 2011 and $1.1975 in the nine months ended September 30, 2010.

See Note 12 for disclosure of common share activity pertaining to our share-based compensation plans.

*Accumulated Other Comprehensive Loss*

The table below sets forth activity in the accumulated other comprehensive loss component of shareholders’ equity (in thousands):

	For the Nine Months
	Ended September 30,
	2011		2010
Beginning balance	$ (4,163	)	$ (1,907	)
Amount of loss recognized in AOCL (effective portion)	(30,463	)	(5,844	)
Amount of loss reclassified from AOCL to income (effective portion)	3,446		2,684
Adjustment to AOCL attributable to noncontrolling interests	2,562		206
Ending balance	$ (28,618	)	$ (4,861	)

The table below sets forth total comprehensive (loss) income and total comprehensive (loss) income attributable to COPT (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Net income (loss)	$ 7,470		$ 8,926		$ (37,103	)	$ 28,752
Amount of loss recognized in AOCL	(21,869	)	(1,530	)	(30,463	)	(5,844	)
Amount of loss reclassified from AOCL to income	1,179		887		3,446		2,684
Total comprehensive (loss) income	(13,220	)	8,283		(64,120	)	25,592
Net (income) loss attributable to noncontrolling interests	(904	)	(94	)	1,655		(1,516	)
Other comprehensive loss attributable to
noncontrolling interests	1,206		47		1,594		245
Total comprehensive (loss) income attributable to COPT	$ (12,918	)	$ 8,236		$ (60,871	)	$ 24,321

18

SEQ.=1,FOLIO='18',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bg.htm',USER='106405',CD='Oct 27 22:17 2011'

COMMAND=ROTATED_TABLE WIDTH="150%"

Table of Contents

*11. Information by Business Segment*

As of September 30, 2011, we had nine primary office property segments (comprised of: the Baltimore/Washington Corridor; Greater Baltimore; Northern Virginia; Colorado Springs; Suburban Maryland; San Antonio; Washington, DC — Capitol Riverfront; Greater Philadelphia; and St. Mary’s and King George Counties). We also had a wholesale data center segment.

The table below reports segment financial information for our real estate operations (in thousands). Our segment entitled “Other” includes assets and operations not specifically associated with the other defined segments, including certain properties as well as corporate assets and investments in unconsolidated entities. We measure the performance of our segments through a measure we define as net operating income from real estate operations (“NOI from real estate operations”), which is derived by subtracting property expenses from revenues from real estate operations. We believe that NOI from real estate operations is an important supplemental measure of operating performance for a REIT’s operating real estate because it provides a measure of the core operations that is unaffected by depreciation, amortization, impairment losses, financing and general and administrative expenses; this measure is particularly useful in our opinion in evaluating the performance of geographic segments, same-office property groupings and individual properties.

	Baltimore/ Washington Corridor	Greater Baltimore	Northern Virginia	Colorado Springs	Suburban Maryland	San Antonio	Washington, DC - Capitol Riverfront		Greater Philadelphia	St. Mary’s & King George Counties	Wholesale Data Center		Other	Total
Three Months Ended September 30, 2011
Revenues from real estate operations	$ 54,744	$ 18,193	$ 18,640	$ 6,037	$ 5,648	$ 7,701	$ 4,507		$ 1,701	$ 3,508	$ 1,283		$ 3,167	$ 125,129
Property operating expenses	19,905	7,621	7,364	2,573	2,021	3,897	1,808		462	1,143	1,054		864	48,712
NOI from real estate operations	$ 34,839	$ 10,572	$ 11,276	$ 3,464	$ 3,627	$ 3,804	$ 2,699		$ 1,239	$ 2,365	$ 229		$ 2,303	$ 76,417
Additions to properties, net	$ 22,208	$ 2,706	$ 20,402	$ 1,293	$ 4,372	$ 1,021	$ (262	)	$ 4,786	$ 2,795	$ 21,941		$ 30,094	$ 111,356
Three Months Ended September 30, 2010
Revenues from real estate operations	$ 51,946	$ 18,288	$ 18,949	$ 6,176	$ 5,243	$ 5,609	$ 135		$ 1,793	$ 3,431	$ 162		$ 3,296	$ 115,028
Property operating expenses	18,945	7,828	7,195	2,380	2,618	2,697	50		232	1,152	251		956	44,304
NOI from real estate operations	$ 33,001	$ 10,460	$ 11,754	$ 3,796	$ 2,625	$ 2,912	$ 85		$ 1,561	$ 2,279	$ (89	)	$ 2,340	$ 70,724
Additions to properties, net	$ 19,097	$ 14,578	$ 7,302	$ 1,028	$ 1,373	$ 5,701	$ 92,816		$ 2,187	$ 3,445	$ 111,510		$ 531	$ 259,568
Nine Months Ended September 30, 2011
Revenues from real estate operations	$ 160,856	$ 53,651	$ 55,359	$ 17,869	$ 16,582	$ 22,453	$ 13,349		$ 5,315	$ 10,606	$ 3,769		$ 8,567	$ 368,376
Property operating expenses	59,620	23,430	22,409	7,086	6,973	10,974	5,092		1,283	3,129	2,591		2,484	145,071
NOI from real estate operations	$ 101,236	$ 30,221	$ 32,950	$ 10,783	$ 9,609	$ 11,479	$ 8,257		$ 4,032	$ 7,477	$ 1,178		$ 6,083	$ 223,305
Additions to properties, net	$ 65,551	$ 20,390	$ 39,716	$ 2,712	$ 7,935	$ 5,710	$ 433		$ 10,819	$ 9,939	$ 61,322		$ 38,176	$ 262,703
Segment assets at September 30, 2011	$ 1,414,086	$ 551,942	$ 571,940	$ 261,255	$ 176,336	$ 159,238	$ 114,249		$ 133,077	$ 104,732	$ 190,495		$ 288,042	$ 3,965,392
Nine Months Ended September 30, 2010
Revenues from real estate operations	$ 154,627	$ 52,980	$ 55,780	$ 18,662	$ 16,524	$ 13,775	$ 135		$ 4,505	$ 10,550	$ 162		$ 10,315	$ 338,015
Property operating expenses	57,953	24,149	21,214	6,928	7,518	6,426	50		1,795	3,300	251		3,160	132,744
NOI from real estate operations	$ 96,674	$ 28,831	$ 34,566	$ 11,734	$ 9,006	$ 7,349	$ 85		$ 2,710	$ 7,250	$ (89	)	$ 7,155	$ 205,271
Additions to properties, net	$ 67,313	$ 29,737	$ 44,896	$ 2,541	$ 3,454	$ 16,199	$ 92,816		$ 18,518	$ 3,988	$ 111,510		$ 14,318	$ 405,290
Segment assets at September 30, 2010	$ 1,382,234	$ 584,429	$ 487,898	$ 266,228	$ 175,181	$ 151,058	$ 122,737		$ 121,695	$ 96,813	$ 115,722		$ 233,377	$ 3,737,372

19

SEQ.=1,FOLIO='19',FILE='C:\JMS\105590\11-25684-1\task4920461\25684-1-bi.htm',USER='105590',CD='Oct 25 13:25 2011'

Table of Contents

The following table reconciles our segment revenues to total revenues as reported on our consolidated statements of operations (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Segment revenues from real estate operations	$ 125,129		$ 115,028		$ 368,376		$ 338,015
Construction contract and other service revenues	18,729		13,608		67,854		77,038
Less: Revenues from discontinued operations (Note 14)	(3,236	)	(3,954	)	(9,434	)	(12,344	)
Total revenues	$ 140,622		$ 124,682		$ 426,796		$ 402,709

The following table reconciles our segment property operating expenses to property operating expenses as reported on our consolidated statements of operations (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Segment property operating expenses	$ 48,712		$ 44,304		$ 145,071		$ 132,744
Less: Property operating expenses from discontinued operations (Note 14)	(1,057	)	(1,291	)	(3,784	)	(4,413	)
Total property operating expenses	$ 47,655		$ 43,013		$ 141,287		$ 128,331

As previously discussed, we provide real estate services such as property management, construction and development and heating and air conditioning services primarily for our properties but also for third parties. The primary manner in which we evaluate the operating performance of our service activities is through a measure we define as net operating income from service operations (“NOI from service operations”), which is based on the net of revenues and expenses from these activities. Construction contract and other service revenues and expenses consist primarily of subcontracted costs that are reimbursed to us by the customer along with a management fee. The operating margins from these activities are small relative to the revenue. We believe NOI from service operations is a useful measure in assessing both our level of activity and our profitability in conducting such operations. The table below sets forth the computation of our NOI from service operations (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Construction contract and other service revenues	$ 18,729		$ 13,608		$ 67,854		$ 77,038
Construction contract and other service expenses	(18,171	)	(13,347	)	(65,698	)	(75,148	)
NOI from service operations	$ 558		$ 261		$ 2,156		$ 1,890

20

SEQ.=1,FOLIO='20',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

The following table reconciles our NOI from real estate operations for reportable segments and NOI from service operations to income (loss) from continuing operations as reported on our consolidated statements of operations (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
NOI from real estate operations	$ 76,417		$ 70,724		$ 223,305		$ 205,271
NOI from service operations	558		261		2,156		1,890
Interest and other (loss) income	(242	)	395		3,682		1,942
Equity in (loss) income of unconsolidated entities	(159	)	648		(223	)	371
Income tax benefit (expense)	457		(27	)	6,043		(75	)
Other adjustments:
Depreciation and other amortization associated with real estate operations	(35,719	)	(29,503	)	(97,720	)	(84,368	)
Impairment losses	—		—		(57,824	)	—
General and administrative expenses	(6,154	)	(6,079	)	(19,251	)	(17,905	)
Business development expenses	(1,050	)	(2,886	)	(2,126	)	(3,506	)
Interest expense on continuing operations	(25,381	)	(26,174	)	(78,412	)	(74,042	)
NOI from discontinued operations	(2,179	)	(2,663	)	(5,650	)	(7,931	)
Loss on early extinguishment of debt	(1,655	)	—		(1,680	)	—
Income (loss) from continuing operations	$ 4,893		$ 4,696		$ (27,700	)	$ 21,647

The accounting policies of the segments are the same as those used to prepare our consolidated financial statements, except that discontinued operations are not presented separately for segment purposes. We did not allocate interest expense, depreciation and amortization, impairment losses and losses on early extinguishment of debt to our real estate segments since they are not included in the measure of segment profit reviewed by management. We also did not allocate general and administrative expenses, business development expenses, interest and other income, equity in (loss) income of unconsolidated entities, income taxes and noncontrolling interests because these items represent general corporate items not attributable to segments.

*12. Share-Based Compensation*

*Performance Share Units (“PSUs”)*

On March 3, 2011, our Board of Trustees granted 56,883 PSUs to executives. The PSUs have a performance period beginning on the grant date and concluding on the earlier of March 2, 2014 or the date of: (1) termination by the Company without cause, death or disability of the executive or constructive discharge of the executive (collectively, “qualified termination”); or (2) a sale event. The number of PSUs earned (“earned PSUs”) at the end of the performance period will be determined based on the percentile rank of the Company’s total shareholder return relative to a peer group of companies, as set forth in the following schedule:

Percentile Rank	Earned PSUs Payout %
75th or greater	200% of PSUs granted
50th	100% of PSUs granted
25th	50% of PSUs granted
Below 25th	0% of PSUs granted

If the percentile rank exceeds the 25th percentile and is between two of the percentile ranks set forth in the table above, then the percentage of the earned PSUs will be interpolated between the ranges set forth in the table above to reflect any performance between the listed percentiles. At the end of the performance period, we, in settlement of the award, will issue a number of fully-vested common shares equal to the sum of:

21

SEQ.=1,FOLIO='21',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

· 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.

If a performance period ends due to a sale event or qualified termination, the number of earned PSUs is prorated based on the portion of the three-year performance period that has elapsed. If employment is terminated by the employee or by the Company for cause, all PSUs are forfeited. PSUs do not carry voting rights.

We computed a grant date fair value of $49.15 per PSU using a Monte Carlo model, which included assumptions of, among other things, the following: baseline common share value of $35.17; expected volatility for our common shares of 61.1%; and risk-free interest rate of 1.32%. We are recognizing the grant date fair value in connection with these PSU awards over a three-year period that commenced on March 3, 2011.

The PSUs granted to our executives on March 4, 2010, as described in our 2010 Annual Report on Form 10-K, were also outstanding at September 30, 2011.

*Restricted Shares*

During the nine months ended September 30, 2011, certain employees as well as nonemployee members of our Board of Trustees were granted a total of 314,359 restricted shares with a weighted average grant date fair value of $33.92 per share. Restricted shares granted to employees vest based on increments and over periods of time set forth under the terms of the respective awards provided that the employees remain employed by us. The grants of restricted shares to nonemployee Trustees vest on the first anniversary of the grant date provided that the Trustee remains in his or her position. During the nine months ended September 30, 2011, forfeiture restrictions lapsed on 317,685 previously issued common shares; these shares had a weighted average grant date fair value of $32.94 per share, and the aggregate intrinsic value of the shares on the vesting dates was $11.1 million.

*Options*

During the nine months ended September 30, 2011, 185,714 options to purchase common shares (“options”) were exercised. The weighted average exercise price of these options was $12.85 per share, and the aggregate intrinsic value of the options exercised was $3.9 million.

22

SEQ.=1,FOLIO='22',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

*13. Income Taxes*

We own a taxable REIT subsidiary (“TRS”) that is subject to Federal and state income taxes. Our TRS’s provision for income tax consisted of the following (in thousands):

	For the Three Months Ended September 30, — 2011		2010		For the Nine Months Ended September 30, — 2011		2010
Deferred
Federal	$ (427	)	$ (39	)	$ (4,993	)	$ (26	)
State	(95	)	(9	)	(1,105	)	(6	)
	(522	)	(48	)	(6,098	)	(32	)
Current
Federal	53		62		45		97
State	12		13		10		21
	65		75		55		118
Total income tax (benefit) expense	$ (457	)	$ 27		$ (6,043	)	$ 86
Reported on line entitled income tax (benefit) expense	$ (457	)	$ 27		$ (6,043	)	$ 75
Reported on line entitled gain on sale of real estate, net	—		—		—		11
Total income tax (benefit) expense	$ (457	)	$ 27		$ (6,043	)	$ 86

Items in our TRS contributing to temporary differences that lead to deferred taxes include depreciation and amortization, share-based compensation, certain accrued compensation, compensation paid in the form of contributions to a deferred nonqualified compensation plan, impairment losses and net operating losses that are not deductible until future periods.

Our TRS’s combined Federal and state effective tax rate was 38.6% for the three and nine months ended September 30, 2011 and 34.7% for the three and nine months ended September 30, 2010.

*14. Discontinued Operations and Assets Held for Sale*

Income from discontinued operations primarily includes revenues and expenses associated with the following:

· 11101 McCormick Road property in the Greater Baltimore region that was sold on February 1, 2010;

· 431 and 437 Ridge Road properties in Central New Jersey (included in the Other region) that were sold on September 8, 2010;

· 1344 and 1348 Ashton Road properties and 1350 Dorsey Road property in the Baltimore/Washington Corridor that were sold on May 24, 2011;

· 216 Schilling Circle in the Greater Baltimore region that was sold on August 23, 2011;

· the four properties comprising the Towson Portfolio in the Greater Baltimore region that were sold on September 29, 2011; and

· 15 operating properties that were classified as held for sale as of September 30, 2011.

The table below sets forth the components of discontinued operations reported on our consolidated statements of operations (in thousands):

23

SEQ.=1,FOLIO='23',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Revenue from real estate operations	$ 3,236		$ 3,954		$ 9,434		$ 12,344
Expenses from real estate operations:
Property operating expenses	1,057		1,291		3,784		4,413
Depreciation and amortization	313		1,242		3,381		3,528
Impairment losses	—		—		14,523		—
Expenses from real estate operations	1,370		2,533		21,688		7,941
Operating income from real estate operations	1,866		1,421		(12,254	)	4,403
Interest expense	(248	)	(452	)	(975	)	(1,208	)
Loss on early extinguishment of debt	(340	)	—		(340	)	—
Gain on sales of real estate	1,299		784		1,449		1,081
Discontinued operations	$ 2,577		$ 1,753		$ (12,120	)	$ 4,276

The table below sets forth the components of assets held for sale on our consolidated balance sheets as of September 30, 2011 (in thousands):

Properties, net	$
Deferred rent receivable	974
Intangible assets on real estate acquisitions, net	543
Deferred leasing costs, net	972
Assets held for sale	$ 72,767

*15. Earnings Per Share (“EPS”)*

We present both basic and diluted EPS. We compute basic EPS by dividing net income available to common shareholders allocable to unrestricted common shares under the two-class method by the weighted average number of unrestricted common shares outstanding during the period. Our computation of diluted EPS is similar except that:

· the denominator is increased to include: (1) the weighted average number of potential additional common shares that would have been outstanding if securities that are convertible into our common shares were converted; and (2) the effect of dilutive potential common shares outstanding during the period attributable to share-based compensation using the treasury stock or if-converted methods; and

· the numerator is adjusted to add back any changes in income or loss that would result from the assumed conversion into common shares that we added to the denominator.

24

SEQ.=1,FOLIO='24',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

Summaries of the numerator and denominator for purposes of basic and diluted EPS calculations are set forth below (in thousands, except per share data):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Numerator:
Income (loss) from continuing operations	$ 4,893		$ 4,696		$ (27,700	)	$ 21,647
Gain on sales of real estate, net	—		2,477		2,717		2,829
Preferred share dividends	(4,025	)	(4,025	)	(12,076	)	(12,076	)
(Income) loss from continuing operations attributable to noncontrolling interests	(755	)	33		877		(1,192	)
Income from continuing operations attributable to restricted shares	(262	)	(267	)	(781	)	(807	)
Numerator for basic EPS from continuing operations attributable to COPT common shareholders	(149	)	2,914		(36,963	)	10,401
Dilutive effect of common units in the Operating Partnership on diluted EPS from continuing operations	—		—		(2,410	)	—
Numerator for diluted EPS from continuing operations attributable to COPT common shareholders	$ (149	)	$ 2,914		$ (39,373	)	$ 10,401
Numerator for basic EPS from continuing operations attributable to COPT common shareholders	$ (149	)	$ 2,914		$ (36,963	)	$ 10,401
Discontinued operations	2,577		1,753		(12,120	)	4,276
Discontinued operations attributable to noncontrolling interests	(149	)	(127	)	778		(324	)
Numerator for basic EPS on net income (loss) attributable to COPT common shareholders	2,279		4,540		(48,305	)	14,353
Dilutive effect of common units in the Operating Partnership	—		—		(3,188	)	—
Numerator for diluted EPS on net income (loss) attributable to COPT common shareholders	$ 2,279		$ 4,540		$ (51,493	)	$ 14,353
Denominator (all weighted averages):
Denominator for basic EPS (common shares)	71,312		58,656		68,718		58,333
Dilutive effect of share-based compensation awards	—		296		—		367
Dilutive effect of common units	—		—		4,371		—
Denominator for diluted EPS	71,312		58,952		73,089		58,700
Basic EPS:
Income (loss) from continuing operations attributable to COPT common shareholders	$ —		$ 0.05		$ (0.54	)	$ 0.18
Discontinued operations attributable to COPT common shareholders	0.03		0.03		(0.16	)	0.07
Net income (loss) attributable to COPT common shareholders	$ 0.03		$ 0.08		$ (0.70	)	$ 0.25
Diluted EPS:
Income (loss) from continuing operations attributable to COPT common shareholders	$ —		$ 0.05		$ (0.54	)	$ 0.17
Discontinued operations attributable to COPT common shareholders	0.03		0.03		(0.16	)	0.07
Net income (loss) attributable to COPT common shareholders	$ 0.03		$ 0.08		$ (0.70	)	$ 0.24

25

SEQ.=1,FOLIO='25',FILE='C:\JMS\psubra\11-25684-1\task4922638\25684-1-bk.htm',USER='105330',CD='Oct 26 06:40 2011'

Table of Contents

Our diluted EPS computations do not include the effects of the following securities since the conversions of such securities would increase diluted EPS for the respective periods (in thousands):

	Weighted Average Shares
	Excluded from Denominator
	For the Three Months		For the Nine Months
	Ended September 30,		Ended September 30,
	2011	2010	2011	2010
Conversion of common units	4,336	4,453	—	4,674
Conversion of convertible preferred units	176	176	176	176
Conversion of convertible preferred shares	434	434	434	434

The following share-based compensation securities were excluded from the computation of diluted EPS because their effect was antidilutive:

· weighted average restricted shares for the three months ended September 30, 2011 and 2010 of 629,000 and 667,000, respectively, and for the nine months ended September 30, 2011 and 2010 of 635,000 and 664,000, respectively; and

· weighted average options for the three months ended September 30, 2011 and 2010 of 697,000 and 650,000, respectively, and for the nine months ended September 30, 2011 and 2010 of 655,000 and 616,000, respectively.

As discussed in Note 8, we have outstanding senior notes that have an exchange settlement feature but did not affect our diluted EPS reported above since the weighted average closing price of our common shares during each of the periods was less than the exchange prices per common share applicable for such periods.

*16. Commitments and Contingencies*

*Litigation*

In the normal course of business, we are involved in legal actions arising from our ownership and administration of properties. We establish reserves for specific legal proceedings when we determine that the likelihood of an unfavorable outcome is probable and the amount of loss can be reasonably estimated. Management does not anticipate that any liabilities that may result from such proceedings will have a materially adverse effect on our financial position, operations or liquidity. Our assessment of the potential outcomes of these matters involves significant judgment and is subject to change based on future developments.

*Environmental*

We are subject to various Federal, state and local environmental regulations related to our property ownership and operation. We have performed environmental assessments of our properties, the results of which have not revealed any environmental liability that we believe would have a materially adverse effect on our financial position, operations or liquidity.

*Joint Ventures*

In connection with our 2005 contribution of properties to an unconsolidated partnership in which we hold a partnership interest, we entered into standard nonrecourse loan guarantees (environmental indemnifications and guarantees against fraud and misrepresentation, and springing guarantees of partnership debt in the event of a voluntary bankruptcy of the partnership). The maximum amount we could be required to pay under the guarantees is approximately $65 million. We are entitled to recover 20% of any amounts paid under the guarantees from an affiliate of our partner pursuant to an indemnity agreement so long as we continue to manage the properties. In the event that we no longer

26

SEQ.=1,FOLIO='26',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

manage the properties, the percentage that we are entitled to recover is increased to 80%. Management estimates that the aggregate fair value of the guarantees is not material and would not exceed the amounts included in distributions received in excess of investment in unconsolidated real estate joint venture reported on the consolidated balance sheets.

We are party to a contribution agreement that formed a joint venture relationship with a limited partnership to develop up to 1.8 million square feet of office space on 63 acres of land located in Hanover, Maryland. As we and the joint venture partner agree to proceed with the construction of buildings in the future, our joint venture partner would contribute land into newly-formed entities and we would make cash capital contributions into such entities to fund development and construction activities for which financing is not obtained. We owned a 50% interest in one such joint venture as of September 30, 2011.

We may be required to make our pro rata share of additional investments in our real estate joint ventures (generally based on our percentage ownership) in the event that additional funds are needed. In the event that the other members of these joint ventures do not pay their share of investments when additional funds are needed, we may then deem it appropriate to make even larger investments in these joint ventures.

*Tax Incremental Financing Obligation*

In August 2010, Anne Arundel County, Maryland issued $30 million in tax incremental financing bonds to third-party investors in order to finance public improvements needed in connection with our project known as National Business Park North. The real estate taxes on increases in assessed value of a development district encompassing National Business Park North are to be transferred to a special fund pledged to the repayment of the bonds. We recognized a $4.3 million liability through September 30, 2011 representing the estimated fair value of our obligation to fund through a special tax any future shortfalls between debt service on the bonds and real estate taxes available to repay the bonds.

*Environmental Indemnity Agreement*

We agreed to provide certain environmental indemnifications in connection with a lease of three New Jersey properties that we no longer own. The prior owner of the properties, a Fortune 100 company that is responsible for groundwater contamination at such properties, previously agreed to indemnify us for (1) direct losses incurred in connection with the contamination and (2) its failure to perform remediation activities required by the State of New Jersey, up to the point that the state declares the remediation to be complete. Under the lease agreement, we agreed to the following:

· to indemnify the tenant against losses covered under the prior owner’s indemnity agreement if the prior owner fails to indemnify the tenant for such losses. This indemnification is capped at $5.0 million in perpetuity after the State of New Jersey declares the remediation to be complete;

· to indemnify the tenant for consequential damages (e.g., business interruption) at one of the buildings in perpetuity and another of the buildings for 15 years after the tenant’s acquisition of the property from us. This indemnification is limited to $12.5 million; and

· to pay 50% of additional costs related to construction and environmental regulatory activities incurred by the tenant as a result of the indemnified environmental condition of the properties. This indemnification is limited to $300,000 annually and $1.5 million in the aggregate.

27

SEQ.=1,FOLIO='27',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

*Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations*

*Overview*

We are a specialty office real estate investment trust (“REIT”) that focuses primarily on strategic customer relationships and specialized tenant requirements in the United States Government and defense information technology sectors and data centers serving such sectors. We acquire, develop, manage and lease office and data center properties that are typically concentrated in large office parks primarily located adjacent to government demand drivers and/or in strong markets that we believe possess growth opportunities.

During the nine months ended September 30, 2011, we:

· had a decrease in net income attributable to common shareholders of $62.7 million as compared to the nine months ended September 30, 2010, due in large part to impairment losses of $44.6 million on properties identified for disposition primarily under our Strategic Reallocation Plan (defined below) and $27.7 million on our property in Cascade, Maryland that was formerly the Army base known as Fort Ritchie;

· had a decrease of $2.8 million from the nine months ended September 30, 2010 in our net operating income (“NOI”) from continuing real estate operations (defined below) attributable to our Same Office Properties (also defined below);

· finished the period with occupancy of our portfolio of wholly owned office properties at 88.0%;

· placed into service an aggregate of 211,000 square feet in three newly constructed office properties;

· issued 4.6 million common shares at a public offering price of $33.00 per share for net proceeds of $145.7 million after underwriting discounts but before offering expenses;

· completed a review of our portfolio and identified a number of properties that are no longer closely aligned with our strategy, and our Board of Trustees approved a plan by management to dispose of some of these properties during the next three years (the “Strategic Reallocation Plan”);

· entered into a credit agreement providing for an unsecured revolving credit facility (the “Revolving Credit Facility”) with an aggregate lender commitment of $1.0 billion, with a right for us to further increase such commitment during the term to a maximum of $1.5 billion, subject to certain conditions. The facility matures on September 1, 2014, and may be extended by one year at our option, subject to certain conditions; and

· entered into an unsecured term loan agreement under which we borrowed $400.0 million, with a right for us to borrow an additional $100.0 million, subject to certain conditions. The term loan matures on September 1, 2015, and may be extended by one year at our option, subject to certain conditions.

In this section, we discuss our financial condition and results of operations as of and for the three and nine months ended September 30, 2011. This section includes discussions on, among other things:

· our results of operations and why various components of our consolidated statements of operations changed for the three and nine months ended September 30, 2011 compared to the same periods in 2010;

· our cash flows;

· how we expect to generate cash for short and long-term capital needs; and

· our commitments and contingencies at September 30, 2011.

You should refer to our consolidated financial statements as you read this section.

This section contains “forward-looking” statements, as defined in the Private Securities Litigation Reform Act of 1995, that are based on our current expectations, estimates and projections about future events and financial trends affecting the financial condition and operations of our business. 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 we cannot predict with accuracy

28

SEQ.=1,FOLIO='28',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

and some of which we might not even anticipate. Although we believe that the expectations, estimates and projections reflected in such forward-looking statements are based on reasonable assumptions at the time made, we can give no assurance that these expectations, estimates and projections will be achieved. Future events and actual results may differ materially from those discussed in the forward-looking statements. Important factors that may affect these expectations, estimates and projections include, but are not limited to:

· general economic and business conditions, which will, among other things, affect office property demand and rents, tenant creditworthiness, interest rates and financing availability;

· adverse changes in the real estate markets, including, among other things, increased competition with other companies;

· 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 and 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 impairment losses;

· our ability to satisfy and operate effectively under Federal income tax rules relating to real estate investment trusts and partnerships;

· governmental actions and initiatives, including risks associated with the impact of a government shutdown such as a reduction in rental revenues or non-renewal of leases;

· the dilutive effects of issuing additional common shares; and

· environmental requirements.

We undertake no obligation to update or supplement forward-looking statements.

*Occupancy and Leasing*

Wholly Owned Office Properties

The tables below set forth occupancy information pertaining to our portfolio of wholly owned operating office properties.

	September 30,	December 31,
	2011	2010
Occupancy rates at period end
Total	88.0 %	88.2 %
Baltimore/Washington Corridor	90.8 %	89.5 %
Northern Virginia	88.2 %	91.9 %
Greater Baltimore	83.8 %	85.0 %
San Antonio	100.0 %	100.0 %
Colorado Springs	76.7 %	76.2 %
Washington, DC - Capitol Riverfront	97.4 %	98.5 %
St. Mary’s and King George Counties	87.4 %	86.8 %
Suburban Maryland	71.0 %	71.4 %
Greater Philadelphia	89.9 %	100.0 %
Other	100.0 %	100.0 %
Average contractual annual rental rate per square foot at period end (1)	$ 26.20	$ 25.56

(1) Includes estimated expense reimbursements.

29

SEQ.=1,FOLIO='29',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

	Rentable — Square Feet		Occupied — Square Feet
	(in thousands)
December 31, 2010	19,990		17,628
Square feet vacated upon lease expiration (1)	—		(749	)
Square feet retenanted after lease expiration (2)	—		597
Square feet constructed	247		331
Acquisition	174		174
Dispositions	(253	)	(216	)
Other changes	47		14
September 30, 2011	20,205		17,779

(1) Includes lease terminations and space reductions occurring in connection with lease renewals.

(2) Excludes retenanting of vacant square feet acquired or developed.

Much of the leasing that we expected to execute through September 30, 2011 at our newly constructed office buildings and at our wholesale data center was delayed in large part due to the delay until April 15 of an approved Federal budget for fiscal 2011. The resulting operation of the government under continuing resolutions effectively froze new government and program contractor leasing although we did accomplish some of this office leasing in the third quarter of 2011. We are closely monitoring developments relating to the United States Government’s fiscal 2012 budget. Continued delays in the approval of a fiscal 2012 budget could delay leasing activity that we expect to complete in 2012. In addition, Federal spending cuts in 2012 and future years could reduce demand for new office space at our business parks. Conversely, if military construction spending is cut, government demand to lease space in our business parks could increase if the government decides to lease space instead of build it.

While we expect a challenging lease environment to continue at least through 2012, we believe that the overall fundamentals for office leasing for us were either at, or near, bottom by March 31, 2011. We also believe that our customer and market strategies are competitive advantages in the current leasing environment since we expect the United States Government and defense information technology sectors to fuel economic growth in many of our regions. Federal agencies have recently relocated to government installations at Fort George G. Meade (in the Baltimore/Washington Corridor), Aberdeen Proving Ground (in the Greater Baltimore region), San Antonio, Redstone Arsenal (in Huntsville, Alabama) and Fort Belvoir (in Springfield, Virginia) primarily in connection with mandates by the Base Realignment and Closure Commission of the United States Congress (“BRAC”). In addition, the newly-formed United States Cyber Command is located at Fort George G. Meade. We expect program contractors supporting those agencies to locate near these installations. We expect the demand created by these government installations will, over the longer term, help stabilize the leasing markets in these regions and will provide future growth for us due to the installations’ proximity to many of our properties. While there has been increased speculation regarding future reductions in United States defense spending, we do not believe that such spending decreases, were they to occur, would significantly affect existing defense information technology programs at the installations adjacent to our business parks. We also believe, however, that uncertainty related to the timing and level of defense spending or the effects of congressional inaction has caused and will cause program contractors to be cautious about executing new leases.

30

SEQ.=1,FOLIO='30',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

Partially Owned Office Properties

The table below sets forth occupancy information pertaining to operating office properties in which we have a partial ownership interest:

	Ownership	Occupancy Rates at — September 30,	December 31,
Geographic Region	Interest	2011	2010
Greater Harrisburg, Pennsylvania (1)	20 %	70.9 %	74.3 %
Suburban Maryland (2)	50 %	86.3 %	88.3 %
Baltimore/Washington Corridor (3)	50 %	6.0 %	6.0 %

(1) Includes 16 properties totaling 671,000 square feet.

(2) Includes three properties totaling 298,000 square feet.

(3) Includes one property with 144,000 square feet.

Our shell-complete wholesale data center property, which is expected to have an initial stabilization critical load of 18 megawatts, had three megawatts in operations at September 30, 2011 and December 31, 2010 that was leased to tenants with further expansion rights of up to a combined five megawatts.

*Results of Operations*

One manner in which we evaluate the operating performance of our properties is through a measure we define as NOI from real estate operations, which is derived by subtracting property operating expenses from revenues from real estate operations. We believe that NOI from real estate operations is an important supplemental measure of performance for a REIT’s operating real estate because it provides a measure of the core operations that is unaffected by depreciation, amortization, impairment losses, financing and general and administrative expenses; this measure is particularly useful in our opinion in evaluating the performance of geographic segments, same-office property groupings and individual properties. The amount of NOI from real estate operations included in income from continuing operations is referred to herein as NOI from continuing real estate operations. We view our NOI from continuing real estate operations as being comprised of the following primary categories:

· operating properties owned and 100% operational throughout the current and prior year reporting periods, excluding operating properties held for future disposition. We define these as changes from “Same Office Properties”;

· operating properties acquired during the current and prior year reporting periods;

· constructed properties placed into service that were not 100% operational throughout the current and prior year reporting periods; and

· operating properties held for future disposition that are included in continuing operations.

The primary manner in which we evaluate the operating performance of our construction contract and other service activities is through a measure we define as NOI from service operations, which is based on the net of the revenues and expenses from these activities. The revenues and expenses from these activities consist primarily of subcontracted costs that are reimbursed to us by customers along with a management fee. The operating margins from these activities are small relative to the revenue. We believe NOI from service operations is a useful measure in assessing both our level of activity and our profitability in conducting such operations.

We believe that operating income, as reported on our consolidated statements of operations, is the most directly comparable GAAP measure for both NOI from continuing real estate operations and NOI from service operations. Since both of these measures exclude certain items includable in operating income, reliance on these measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are considered alongside other GAAP and non-GAAP measures.

31

SEQ.=1,FOLIO='31',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

The table below reconciles NOI from continuing real estate operations and NOI from service operations to operating income reported on our consolidated statement of operations (in thousands):

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
NOI from continuing real estate operations	$ 74,238		$ 68,061		$ 217,655		$ 197,340
NOI from service operations	558		261		2,156		1,890
Depreciation and amortization associated with continuing real estate operations	(35,719	)	(29,503	)	(97,720	)	(84,368	)
Impairment losses	—		—		(57,824	)	—
General and administrative expense	(6,154	)	(6,079	)	(19,251	)	(17,905	)
Business development expenses	(1,050	)	(2,886	)	(2,126	)	(3,506	)
Operating income	$ 31,873		$ 29,854		$ 42,890		$ 93,451

Comparison of the Three Months Ended September 30, 2011 to the Three Months Ended September 30, 2010

	For the Three Months Ended September 30, — 2011		2010		Variance
	(in thousands)
Revenues
Revenues from real estate operations	$ 121,893		$ 111,074		$ 10,819
Construction contract and other service revenues	18,729		13,608		5,121
Total revenues	140,622		124,682		15,940
Expenses
Property operating expenses	47,655		43,013		4,642
Depreciation and amortization associated with real estate operations	35,719		29,503		6,216
Construction contract and other service expenses	18,171		13,347		4,824
General and administrative expense	6,154		6,079		75
Business development expenses	1,050		2,886		(1,836	)
Total operating expenses	108,749		94,828		13,921
Operating income	31,873		29,854		2,019
Interest expense	(25,381	)	(26,174	)	793
Interest and other (loss) income	(242	)	395		(637	)
Loss on early extinguishment of debt	(1,655	)	—		(1,655	)
Equity in (loss) income of unconsolidated entities	(159	)	648		(807	)
Income tax benefit (expense)	457		(27	)	484
Income from continuing operations	4,893		4,696		197
Discontinued operations	2,577		1,753		824
Gain on sales of real estate, net of income taxes	—		2,477		(2,477	)
Net income	7,470		8,926		(1,456	)
Net income attributable to noncontrolling interests	(904	)	(94	)	(810	)
Preferred share dividends	(4,025	)	(4,025	)	—
Net income attributable to COPT common shareholders	$ 2,541		$ 4,807		$ (2,266	)

32

SEQ.=1,FOLIO='32',FILE='C:\JMS\106405\11-25684-1\task4927648\25684-1-bm.htm',USER='106405',CD='Oct 27 22:15 2011'

Table of Contents

NOI from Continuing Real Estate Operations

	For the Three Months Ended September 30, — 2011		2010		Variance
	(in thousands)
Revenues
Same Office Properties	$ 99,387		$ 99,019		$ 368
Acquired properties	8,010		1,613		6,397
Constructed properties placed in service	8,534		4,119		4,415
Operating properties held for future disposition	5,671		6,023		(352	)
Other	291		300		(9	)
	121,893		111,074		10,819
Property operating expenses
Same Office Properties	37,534		37,147		387
Acquired properties	3,460		467		2,993
Constructed properties placed in service	2,376		1,250		1,126
Operating properties held for future disposition	2,638		2,807		(169	)
Other	1,647		1,342		305
	47,655		43,013		4,642
NOI from continuing real estate operations
Same Office Properties	61,853		61,872		(19	)
Acquired properties	4,550		1,146		3,404
Constructed properties placed in service	6,158		2,869		3,289
Operating properties held for future disposition	3,033		3,216		(183	)
Other	(1,356	)	(1,042	)	(314	)
	$ 74,238		$ 68,061		$ 6,177

As the table above indicates, most of our change in NOI from continuing real estate operations was attributable to the additions of properties through acquisition and construction activities.

Depreciation and Amortization Associated with Real Estate Operations

The increase in depreciation and amortization expense associated with real estate operations included $3.7 million related to a property the useful life of which was shortened due to our execution of a redevelopment plan on the property.

Gain on sales of real estate, net of income taxes

The decrease in gain on sales of real estate was attributable to the sale of a land parcel in Central New Jersey during the prior period.

33

SEQ.=1,FOLIO='33',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

Comparison of the Nine Months Ended September 30, 2011 to the Nine Months Ended September 30, 2010

	For the Nine Months Ended September 30, — 2011		2010		Variance
	(in thousands)
Revenues
Revenues from real estate operations	$ 358,942		$ 325,671		$ 33,271
Construction contract and other service revenues	67,854		77,038		(9,184	)
Total revenues	426,796		402,709		24,087
Expenses
Property operating expenses	141,287		128,331		12,956
Depreciation and amortization associated with real estate operations	97,720		84,368		13,352
Construction contract and other service expenses	65,698		75,148		(9,450	)
Impairment losses	57,824		—		57,824
General and administrative expense	19,251		17,905		1,346
Business development expenses	2,126		3,506		(1,380	)
Total operating expenses	383,906		309,258		74,648
Operating income	42,890		93,451		(50,561	)
Interest expense	(78,412	)	(74,042	)	(4,370	)
Interest and other income	3,682		1,942		1,740
Loss on early extinguishment of debt	(1,680	)	—		(1,680	)
Equity in (loss) income of unconsolidated entities	(223	)	371		(594	)
Income tax benefit (expense)	6,043		(75	)	6,118
(Loss) income from continuing operations	(27,700	)	21,647		(49,347	)
Discontinued operations	(12,120	)	4,276		(16,396	)
Gain on sales of real estate, net of income taxes	2,717		2,829		(112	)
Net (loss) income	(37,103	)	28,752		(65,855	)
Net loss (income) attributable to noncontrolling interests	1,655		(1,516	)	3,171
Preferred share dividends	(12,076	)	(12,076	)	—
Net (loss) income attributable to COPT common shareholders	$ (47,524	)	$ 15,160		$ (62,684	)

34

SEQ.=1,FOLIO='34',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

NOI from Continuing Real Estate Operations

	For the Nine Months Ended September 30, — 2011		2010		Variance
	(Dollars in thousands)
Revenues
Same Office Properties	$ 295,368		$ 296,587		$ (1,219	)
Acquired properties	21,995		1,654		20,341
Constructed properties placed in service	23,665		5,991		17,674
Operating properties held for future disposition	16,905		19,299		(2,394	)
Other	1,009		2,140		(1,131	)
	358,942		325,671		33,271
Property operating expenses
Same Office Properties	112,728		111,175		1,553
Acquired properties	9,422		473		8,949
Constructed properties placed in service	5,915		1,987		3,928
Operating properties held for future disposition	8,106		8,641		(535	)
Other	5,116		6,055		(939	)
	141,287		128,331		12,956
NOI from continuing real estate operations
Same Office Properties	182,640		185,412		(2,772	)
Acquired properties	12,573		1,181		11,392
Constructed properties placed in service	17,750		4,004		13,746
Operating properties held for future disposition	8,799		10,658		(1,859	)
Other	(4,107	)	(3,915	)	(192	)
	$ 217,655		$ 197,340		$ 20,315

As the table above indicates, most of our change in NOI from continuing real estate operations was attributable to the additions of properties through acquisition and construction activities.

With regard to changes in NOI from continuing real estate operations attributable to Same Office Properties:

· the decrease in revenues included the following:

· a $1.7 million decrease in rental revenue attributable primarily to changes in occupancy and rental rates between the two periods (average occupancy of Same Office Properties was 89.7% in the current period versus 90.6% in the prior period); and

· a $736,000 decrease in net revenue from the early termination of leases; offset in part by

· a $1.2 million increase in tenant recoveries and other revenue; and

· the increase in property operating expenses included the following:

· a $1.5 million increase in heating and air conditioning repairs and maintenance that was predominantly attributable to an increase in heating and air conditioning systems utilization at a property in San Antonio;

· a $1.8 million increase in costs for asset and property management labor, much of which was due to an increase in the size of our employee base supporting certain properties;

· a $1.0 million increase in interior and other repairs and maintenance; offset in part by

· a $3.3 million decrease in snow removal expenses due primarily to record snowfall in Maryland and Northern Virginia in the prior period.

35

SEQ.=1,FOLIO='35',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

Depreciation and Amortization Associated with Real Estate Operations

Depreciation and amortization expense associated with real estate operations increased due primarily to expense attributable to properties added into operations through acquisition and construction activities.

Impairment losses

We recognized the impairment losses described below in the current period:

· in connection primarily with the Strategic Reallocation Plan approved in April 2011, we determined that the carrying amounts of certain properties identified for disposition (the “Impaired Properties”) will not likely be recovered from the cash flows from the operations and sales of such properties over the shorter holding periods. Accordingly, during the second quarter of 2011, we recognized aggregate non-cash impairment losses of $44.6 million (including $14.5 million classified as discontinued operations and excluding $4.6 million in related income tax benefit) for the amounts by which the carrying values of the Impaired Properties exceeded their respective estimated fair values.

· on February 15 and 17, 2011, the Army provided us disclosures regarding the past testing and use of tactical defoliants/herbicides at Fort Ritchie. Upon receipt of these disclosures, we commenced a review of our development plans and prospects for the property. We believe that these disclosures by the Army are likely to cause further delays in the resolution of certain existing litigation related to the property, and that they also increase the level of uncertainty as to our ultimate development rights at the property and future residential and commercial demand for the property. We analyzed various possible outcomes and resulting cash flows expected from the operations and ultimate disposition of the property. After determining that the carrying amount of the property will not likely be recovered from those cash flows, we recognized a non-cash impairment loss of $27.7 million for the amount by which the carrying value of the property exceeded its estimated fair value.

Interest expense

The increase in interest expense included the effect of a $216.6 million increase in our average outstanding debt resulting from our financing of acquisition and construction activities.

Interest and other income

The increase in interest and other income was due primarily to $1.6 million in gain recognized on our investment in common stock of The KEYW Holding Corporation (“KEYW”). We used the equity method of accounting for our investment in KEYW common stock until the resignation of our Chief Executive Officer from the Board of Directors of KEYW effective July 1, 2011, at which time we began accounting for our investment in KEYW’s common stock as a trading marketable equity security to be reported at fair value, with unrealized gains and losses recognized through earnings.

Income tax (benefit) expense

The increase in income tax benefit was due primarily to a $4.6 million benefit on an impairment loss recognized by our taxable REIT subsidiary in connection with the Strategic Reallocation Plan.

Discontinued operations

The decrease in discontinued operations was due primarily to $14.5 million in impairment losses recognized in connection with the Strategic Reallocation Plan described above.

36

SEQ.=1,FOLIO='36',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

Funds from Operations

Funds from operations (“FFO”) is defined as net income computed using GAAP, excluding gains on sales of previously depreciated operating properties, plus real estate-related depreciation and amortization. Gains from sales of newly-developed properties less accumulated depreciation, if any, required under GAAP are included in FFO on the basis that development services are the primary revenue generating activity; we believe that inclusion of these development gains is in accordance with the National Association of Real Estate Investment Trusts (“NAREIT”) definition of FFO, although others may interpret the definition differently and, accordingly, our presentation of FFO may differ from those of other REITs. We believe that FFO is useful to management and investors as a supplemental measure of operating performance because, by excluding gains related to sales of previously depreciated operating properties and excluding real estate-related depreciation and amortization, FFO can help one compare our operating performance between periods. In addition, since most equity REITs provide FFO information to the investment community, we believe that FFO is useful to investors as a supplemental measure for comparing our results to those of other equity REITs. We believe that net income is the most directly comparable GAAP measure to FFO.

Since FFO excludes certain items includable in net income, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP and non-GAAP measures. FFO is not necessarily an indication of our cash flow available to fund cash needs. Additionally, it should not be used as an alternative to net income when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.

Basic FFO available to common share and common unit holders (“Basic FFO”) is FFO adjusted to subtract (1) preferred share dividends, (2) income attributable to noncontrolling interests through ownership of preferred units in the Operating Partnership or interests in other consolidated entities not owned by us, (3) depreciation and amortization allocable to noncontrolling interests in other consolidated entities and (4) Basic FFO allocable to restricted shares. With these adjustments, Basic FFO represents FFO available to common shareholders and common unitholders. Common units in the Operating Partnership are substantially similar to our common shares and are exchangeable into common shares, subject to certain conditions. We believe that Basic FFO is useful to investors due to the close correlation of common units to common shares. We believe that net income is the most directly comparable GAAP measure to Basic FFO. Basic FFO has essentially the same limitations as FFO; management compensates for these limitations in essentially the same manner as described above for FFO.

Diluted FFO available to common share and common unit holders (“Diluted FFO”) is Basic FFO adjusted to add back any changes in Basic FFO that would result from the assumed conversion of securities that are convertible or exchangeable into common shares. We believe that Diluted FFO is useful to investors because it is the numerator used to compute Diluted FFO per share, discussed below. We believe that the numerator for diluted EPS is the most directly comparable GAAP measure to Diluted FFO. Since Diluted FFO excludes certain items includable in the numerator to diluted EPS, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP and non-GAAP measures. Diluted FFO is not necessarily an indication of our cash flow available to fund cash needs. Additionally, it should not be used as an alternative to net income when evaluating our financial performance or to cash flow from operating, investing and financing activities when evaluating our liquidity or ability to make cash distributions or pay debt service.

Diluted FFO, as adjusted for comparability is defined as Diluted FFO adjusted to exclude operating property acquisition costs, gain or loss on early extinguishment of debt and impairment losses, net of associated income tax. We believe that the excluded items are not reflective of normal operations and, as a result, we believe that a measure that excludes these items is a useful supplemental measure in evaluating our operating performance. We believe that the numerator to diluted EPS is the most directly comparable GAAP measure to this non-GAAP measure. This measure has essentially the same limitations as Diluted

37

SEQ.=1,FOLIO='37',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

FFO, as well as the further limitation of not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.

Diluted FFO per share is (1) Diluted FFO divided by (2) the sum of the (a) weighted average common shares outstanding during a period, (b) weighted average common units outstanding during a period and (c) weighted average number of potential additional common shares that would have been outstanding during a period if other securities that are convertible or exchangeable into common shares were converted or exchanged. We believe that Diluted FFO per share is useful to investors because it provides investors with a further context for evaluating our FFO results in the same manner that investors use earnings per share (“EPS”) in evaluating net income available to common shareholders. In addition, since most equity REITs provide Diluted FFO per share information to the investment community, we believe that Diluted FFO per share is a useful supplemental measure for comparing us to other equity REITs. We believe that diluted EPS is the most directly comparable GAAP measure to Diluted FFO per share. Diluted FFO per share has most of the same limitations as Diluted FFO (described above); management compensates for these limitations in essentially the same manner as described above for Diluted FFO.

Diluted FFO per share, as adjusted for comparability is (1) Diluted FFO, as adjusted for comparability divided by (2) the sum of the (a) weighted average common shares outstanding during a period, (b) weighted average common units outstanding during a period and (c) weighted average number of potential additional common shares that would have been outstanding during a period if other securities that are convertible or exchangeable into common shares were converted or exchanged. We believe that this measure is useful to investors because it provides investors with a further context for evaluating our FFO results. We believe that diluted EPS is the most directly comparable GAAP measure to this per share measure. This measure has most of the same limitations as Diluted FFO (described above) as well as the further limitation of not reflecting the effects of the excluded items; we compensate for these limitations in essentially the same manner as described above for Diluted FFO.

The computations for all of the above measures on a diluted basis assume the conversion of common units in our Operating Partnership but do not assume the conversion of other securities that are convertible into common shares if the conversion of those securities would increase per share measures in a given period.

The table below sets forth the computation of the above stated measures for the three and nine months ended September 30, 2011 and 2010 and provides reconciliations to the GAAP measures associated with such measures (dollars and shares in thousands, except per share data):

38

SEQ.=1,FOLIO='38',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

	For the Three Months				For the Nine Months
	Ended September 30,				Ended September 30,
	2011		2010		2011		2010
Net income (loss)	$ 7,470		$ 8,926		$ (37,103	)	$ 28,752
Add: Real estate-related depreciation and amortization	36,032		30,745		101,101		87,896
Add: Depreciation and amortization on unconsolidated real estate entities	116		166		350		512
Less: Gain on sales of previously depreciated operating properties, net of income taxes	(1,299	)	(784	)	(1,449	)	(1,081	)
FFO	42,319		39,053		62,899		116,079
Noncontrolling interests-preferred units in the Operating Partnership	(165	)	(165	)	(495	)	(495	)
Noncontrolling interests-other consolidated entities	(561	)	434		(1,038	)	233
Preferred share dividends	(4,025	)	(4,025	)	(12,076	)	(12,076	)
Depreciation and amortization allocable to noncontrolling interests in other consolidated entities	(276	)	(666	)	(566	)	(1,245	)
Basic and Diluted FFO allocable to restricted shares	(263	)	(353	)	(782	)	(1,078	)
Basic and Diluted FFO	$ 37,029		$ 34,278		$ 47,942		$ 101,418
Operating property acquisition costs	77		2,664		152		2,954
Impairment losses	—		—		72,347		—
Income tax benefit from impairment loss	—		—		(4,598	)	—
Loss on early extinguishment of debt	1,995		—		2,020		—
Diluted FFO, as adjusted for comparability	$ 39,101		$ 36,942		$ 117,863		$ 104,372
Weighted average common shares	71,312		58,656		68,718		58,333
Conversion of weighted average common units	4,336		4,453		4,371		4,674
Weighted average common shares/units - Basic FFO	75,648		63,109		73,089		63,007
Dilutive effect of share-based compensation awards	52		296		147		367
Weighted average common shares/units - Diluted FFO	75,700		63,405		73,236		63,374
Diluted FFO per share	$ 0.49		$ 0.54		$ 0.65		$ 1.60
Diluted FFO per share, as adjusted for comparability	$ 0.52		$ 0.58		$ 1.61		$ 1.65
Numerator for diluted EPS	$ 2,279		$ 4,540		$ (51,493	)	$ 14,353
Income allocable to noncontrolling interests-common units in the Operating Partnership	178		363		—		1,254
Real estate-related depreciation and amortization	36,032		30,745		101,101		87,896
Depreciation and amortization of unconsolidated real estate entities	116		166		350		512
Numerator for diluted EPS allocable to restricted shares	262		267		781		807
Depreciation and amortization allocable to noncontrolling interests in other consolidated entities	(276	)	(666	)	(566	)	(1,245	)
Basic and diluted FFO allocable to restricted shares	(263	)	(353	)	(782	)	(1,078	)
Gain on sales of previously depreciated operating properties, net of income taxes	(1,299	)	(784	)	(1,449	)	(1,081	)
Basic and Diluted FFO	$ 37,029		$ 34,278		$ 47,942		$ 101,418
Operating property acquisition costs	77		2,664		152		2,954
Impairment losses	—		—		72,347		—
Income tax benefit from impairment loss	—		—		(4,598	)	—
Loss on early extinguishment of debt	1,995		—		2,020		—
Diluted FFO, as adjusted for comparability	$ 39,101		$ 36,942		$ 117,863		$ 104,372
Denominator for diluted EPS	71,312		58,952		73,089		58,700
Weighted average common units	4,336		4,453		—		4,674
Anti-dilutive EPS effect of share-based compensation awards	52		—		147		—
Denominator for diluted FFO per share measures	75,700		63,405		73,236		63,374

39

SEQ.=1,FOLIO='39',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

Investing and Financing Activities During the Nine Months Ended September 30, 2011

During the nine months ended September 30, 2011, we placed into service an aggregate of 211,000 square feet in newly constructed space in three office properties. These properties included two properties totaling 228,000 square feet that became fully operational in 2011 (79,000 of these square feet were placed into service in 2010). Costs incurred on these properties through September 30, 2011 totaled $45.3 million.

On August 9, 2011, we acquired a 138,000 square foot office property in Huntsville, Alabama that was 100% leased for $33.4 million. This acquisition was financed primarily using borrowings from our Revolving Credit Facility.

The table below sets forth the major components of our additions to properties for the nine months ended September 30, 2011, including properties held for sale (in thousands):

Construction, development and redevelopment	$
Tenant improvements on operating properties	30,025	(1)
Acquisition of operating properties	27,075
Capital improvements on operating properties	9,796
	$ 262,703

(1) Tenant improvement costs incurred on newly-constructed properties are classified in this table as construction, development and redevelopment.

In April 2011, we completed a review of our portfolio and identified a number of properties that are no longer closely aligned with our strategy, and our Board of Trustees approved the Strategic Reallocation Plan. The properties to be disposed of pursuant to the Strategic Reallocation Plan consist primarily of office properties in certain submarkets in the Greater Baltimore, Suburban Maryland and St. Mary’s County regions that no longer fit our strategic focus. We expect that net proceeds from the execution of the Strategic Reallocation Plan after the repayment of debt secured by the properties will approximate $200 million. We expect to invest the proceeds in properties that will serve customers in the United States Government, defense information technology and related data sectors. During the nine months ended September 30, 2011, we completed the sale of eight properties under the plan totaling 254,000 square feet for $24.5 million, resulting in net proceeds of $19.0 million after repayment of related secured debt.

On April 5, 2011, we entered into two forward starting swaps for an aggregate notional amount of $175.0 million to lock in the LIBOR swap rate in anticipation of our obtaining a ten-year term, fixed rate financing. Both agreements are effective on September 30, 2011, expire on September 30, 2021 and have a cash settlement date on March 30, 2012. These swaps are designated as cash flow hedges.

In May 2011, we issued 4.6 million common shares at a public offering price of $33.00 per share, for net proceeds of $145.7 million after underwriting discount but before offering expenses. The net proceeds were used to pay down our Revolving Credit Facility and for general corporate purposes.

Effective September 1, 2011, we entered into the Revolving Credit Facility with a group of lenders for which J.P. Morgan Securities LLC and KeyBanc Capital Markets acted as join lead arrangers and joint book runners, KeyBank National Association acted as administrative agent and JPMorgan Chase Bank, N.A. and Bank of America, N.A. acted as co-syndication agents. The lenders’ aggregate commitment under the new facility is $1.0 billion, including a $100.0 million letter of credit subfacility and a $100.0 million swingline facility (same-day draw requests), with a right for us to increase the lenders’ aggregate commitment to $1.5 billion, provided that there is no default under the facility. Amounts available under the facility are computed based on 60% of our unencumbered asset value, as defined in the agreement. The new Revolving Credit Facility matures on September 1, 2014, and may be extended by one year at our option, provided that there is no default under the facility and we pay an extension fee of 0.20% of the total availability of the facility. The variable interest rate on the facility is based on one of the following, to be selected by us: (1) the LIBOR rate for the interest period designated by us (customarily the 30-day rate) plus 1.75% to 2.50%, as determined by our leverage levels at different points in time; or (2)(a) the greater

40

SEQ.=1,FOLIO='40',FILE='C:\JMS\105835\11-25684-1\task4920499\25684-1-bo.htm',USER='105835',CD='Oct 25 13:33 2011'

Table of Contents

of: (i) the prime rate of the lender then acting as the administrative agent, (ii) the Federal Funds Rate, as defined in the agreement, plus 0.50% or (iii) the LIBOR rate for a one-month interest period plus 1.0%; plus (b) 0.75% to 1.50%, as determined by our leverage levels at different points in time. The facility also carries a quarterly fee that is based on the unused amount of the facility multiplied by a per annum rate of 0.25% to 0.35%. As of September 30, 2011, the maximum amount of borrowing capacity under this facility totaled $1.0 billion, of which $323.1 million was available.

Effective September 1, 2011, we entered into an unsecured term loan agreement (“Term Loan Agreement”) with the same group of lenders as the new Revolving Credit Facility under which we borrowed $400.0 million, with a right for us to borrow an additional $100.0 million, provided that there is no default under the agreement. The term loan matures on September 1, 2015, and may be extended by one year at our option, provided that there is no default and we pay an extension fee of 0.20% of the total availability of the agreement. The variable interest rate on the term loan is based on one of the following, to be selected by us: (1) the LIBOR rate for the interest period designated by us (customarily the 30-day rate) plus 1.65% to 2.40%, as determined by our leverage levels at different points in time; or (2)(a) the greater of: (i) the prime rate of the lender then acting as the administrative agent, (ii) the Federal Funds Rate, as defined in the Term Loan Agreement, plus 0.50% or (iii) the LIBOR rate for a one-month interest period plus 1.0%; plus (b) 0.65% to 1.40%, as determined by our leverage levels at different points in time. The term loan also carries a quarterly fee that is based on the unused amount of the facility multiplied by a per annum rate of 0.25% to 0.35%.

Upon entry into the new Revolving Credit Facility and Term Loan Agreement on September 1, 2011, we repaid and extinguished our previously existing revolving credit facility and revolving construction facility and used most of the remaining proceeds to repay two variable rate secured loans totaling $270.3 million.

On September 15, 2011, we repurchased our 3.5% Exchangeable Senior Notes due 2026 at 100% of their principal amount of $162.5 million, using primarily borrowings from our Revolving Credit Facility, after the holders of the notes surrendered them for repurchase pursuant to the terms of the notes and the related indenture.

Cash Flows

We expect to continue to use cash flow provided by operations as the primary source to meeting our short-term capital needs, including property operating expenses, general and administrative expenses, interest expense, scheduled principal amortization of debt, dividends to our shareholders, distributions to our noncontrolling interest holders of preferred and common units in the Operating Partnership and capital improvements and leasing costs. Our net cash flow provided by operating activities increased $9.3 million when comparing the nine months ended September 30, 2011 and 2010 due primarily to: (1) an increase in revenues received from real estate operations attributable to newly acquired and newly constructed properties and the timing of cash flow associated with third-party construction projects in the prior period; offset in part by (2) $17.3 million in previously accreted interest paid in connection with our repurchase of the 3.5% Exchangeable Senior Notes. Our net cash flow used in investing activities decreased $111.4 million when comparing the nine months ended September 30, 2011 and 2010 due primarily to a decrease in acquisitions relative to the prior period. Our cash flow provided by financing activities decreased $122.8 million when comparing the nine months ended September 30, 2011 and 2010 due primarily to a $249.6 million decrease in cash flow from debt, net of repayments, due in large part to the decrease in cash required to fund property acquisitions, offset in part by a $143.4 million increase in net proceeds from common share issuances in the current period.

*Liquidity and Capital Resources*

Our primary cash requirements are for operating expenses, debt service, development of new properties, improvements to existing properties and acquisitions. While we may experience increasing challenges discussed elsewhere herein and in our 2010 Annual Report on Form 10-K due to the current economic environment, we believe that our liquidity and capital resources are adequate for our near-term

41

SEQ.=1,FOLIO='41',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

and longer-term requirements. We maintain sufficient cash and cash equivalents to meet our operating cash requirements and short term investing and financing cash requirements. When we determine that the amount of cash and cash equivalents on hand is more than we need to meet such requirements, we may pay down our Revolving Credit Facility or forgo borrowing under construction loan credit facilities to fund development activities.

We rely primarily on fixed-rate, non-recourse mortgage loans from banks and institutional lenders to finance most of our operating properties. We have also made use of the public equity and debt markets to meet our capital needs, principally to repay or refinance corporate and property secured debt and to provide funds for project development and acquisitions.

As discussed further above, our Revolving Credit Facility provides for borrowings of up to $1.0 billion, $323.1 million of which was available at September 30, 2011; this facility is available through September 1, 2014, and may be extended by us by one year at our option, provided that there is no default under the facility and we pay an extension fee of 0.20% of the total availability of the facility. We often use our Revolving Credit Facility initially to finance much of our investing activities. We then pay down the facility using proceeds generated from long-term borrowings and equity issuances. Amounts available under the facility are computed based on 60% of our unencumbered asset value, as defined in the agreement.

Also as discussed above, we have a Term Loan Agreement under which we borrowed $400.0 million, with a right for us to borrow an additional $100.0 million, provided that there is no default under the agreement. In addition, we have construction loan facilities that provide for aggregate borrowings of up to $104.9 million, $82.2 million of which was available at September 30, 2011 to fund future construction costs.

We expect to satisfy our 2011 and 2012 debt maturities and fund the construction of properties under construction at period end or expected to be started during the remainder of 2011 using capacity under our Revolving Credit Facility, Term Loan Agreement and existing construction loan facilities, borrowings under new construction loan facilities that we expect to obtain and by accessing the secured debt market, unsecured debt market and/or public equity market. We are continually evaluating sources of capital and believe that there are satisfactory sources available to meet our capital requirements without necessitating property sales. However, selective dispositions of operating properties and other assets are expected to provide capital resources during the remainder of 2011 and in future years.

Certain of our debt instruments require that we comply with a number of restrictive financial covenants, including maximum leverage ratio, unencumbered leverage ratio, minimum net worth, minimum fixed charge coverage, minimum unencumbered interest coverage ratio, minimum debt service and maximum secured indebtedness ratio. As of September 30, 2011, we were in compliance with these financial covenants.

42

SEQ.=1,FOLIO='42',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

Contractual Obligations

The following table summarizes our contractual obligations as of September 30, 2011 (in thousands):

	For the Periods Ending December 31, — 2011	2012	2013	2014	2015	Thereafter	Total
Contractual obligations (1)
Debt (2)
Balloon payments due upon maturity	$ —	$ 52,876	$ 140,800	$ 822,681	$ 794,734	$ 575,226	$ 2,386,317
Scheduled principal payments	3,261	13,008	10,286	7,099	5,738	7,294	46,686
Interest on debt (3)	24,937	92,836	75,657	66,317	49,773	29,347	338,867
New construction and redevelopment obligations (4)(5)	38,848	30,868	—	—	—	—	69,716
Third-party construction and development obligations (5)(6)	8,876	8,877	—	—	—	—	17,753
Capital expenditures for operating properties (5)(7)	19,855	8,121	—	—	—	—	27,976
Operating leases (8)	170	590	530	446	338	27,080	29,154
Cash settlement of interest rate swaps (9)	—	27,613	—	—	—	—	27,613
Other purchase obligations (10)	1,154	3,420	2,765	1,846	1,305	323	10,813
Total contractual cash obligations	$ 97,101	$ 238,209	$ 230,038	$ 898,389	$ 851,888	$ 639,270	$ 2,954,895

(1) The contractual obligations set forth in this table generally exclude individual property operations contracts that had a value of less than $20,000. Also excluded are contracts associated with the operations of our properties that may be terminated with notice of one month or less, which is the arrangement that applies to most of our property operations contracts.

(2) Represents scheduled principal amortization payments and maturities only and therefore excludes a net discount of $12.9 million.

(3) Represents interest costs for debt at September 30, 2011 for the terms of such debt. For variable rate debt, the amounts reflected above used September 30, 2011 interest rates on variable rate debt in computing interest costs for the terms of such debt.

(4) Represents contractual obligations pertaining to new construction and redevelopment activities. We expect to finance these costs using primarily a combination of borrowings under our Revolving Credit Facility and by accessing the secured debt market, unsecured debt market and/or public equity market. Construction and redevelopment activities underway at September 30, 2011 included the following:

	Number of	Square Feet (in	Estimated — Remaining Costs	Expected Year — For Costs to be
Activity	Properties	thousands)	(in millions)	Incurred Through
Construction of new office properties	10	1,172	$ 110.5	2013
Redevelopment of existing office properties	2	297	23.1	2012

(5) Due to the long-term nature of certain construction and development contracts and leases included in these lines, the amounts reported in the table represent our estimate of the timing for the related obligations being payable.

(6) Represents contractual obligations pertaining to projects for which we are acting as construction manager on behalf of unrelated parties who are our clients. We expect to be reimbursed in full for these costs by our clients.

(7) Represents contractual obligations pertaining to recurring and nonrecurring capital expenditures for our operating properties. We expect to finance these costs primarily using cash flow from operations.

(8) We expect to pay these items using cash flow from operations.

(9) Represents the fair value at September 30, 2011 of interest rate swaps with a cash settlement date of March 30, 2012.

(10) Primarily represents contractual obligations pertaining to managed-energy service contracts in place for certain of our operating properties. We expect to pay these items using cash flow from operations.

Off-Balance Sheet Arrangements

We had no significant changes in our off-balance sheet arrangements from those described in the section entitled “Off-Balance Sheet Arrangements” in our 2010 Annual Report on Form 10-K.

43

SEQ.=1,FOLIO='43',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

*Inflation*

Most of our tenants are obligated to pay their share of a building’s operating expenses to the extent such expenses exceed amounts established in their leases, based on historical expense levels. Some of our tenants are obligated to pay their full share of a building’s operating expenses. These arrangements somewhat reduce our exposure to increases in such costs resulting from inflation.

*Item 3. Quantitative and Qualitative Disclosures about Market Risk*

We are exposed to certain market risks, the most predominant of which is change in interest rates. Increases in interest rates can result in increased interest expense under our Revolving Credit Facility and other variable rate debt. Increases in interest rates can also result in increased interest expense when our fixed rate debt matures and needs to be refinanced.

The following table sets forth as of September 30, 2011 our debt obligations and weighted average interest rates for fixed rate debt by expected maturity date (dollars in thousands):

	For the Periods Ending December 31, — 2011	2012	2013	2014	2015	Thereafter	Total
Long term debt:
Fixed rate debt (1)	$ 3,077	$ 48,393	$ 144,345	$ 157,965	$ 363,596	$ 582,520	$ 1,299,896
Weighted average interest rate	6.23 %	6.36 %	5.62 %	6.41 %	4.66 %	6.02 %	5.66 %
Variable rate debt	$ 184	$ 17,491	$ 6,741	$ 671,815	$ 436,876	$ —	$ 1,133,107

(1) Represents principal maturities only and therefore excludes net discounts of $12.9 million.

The fair market value of our debt was $2.4 billion at September 30, 2011. If interest rates had been 1% lower, the fair value of our debt would have increased by $83.3 million at September 30, 2011.

The following table sets forth information pertaining to interest rate swap contracts in place as of September 30, 2011 and December 31, 2010 and their respective fair values (dollars in thousands):

Notional		Fixed	Floating Rate	Effective	Expiration	Fair Value at — September 30,		December 31,
Amount		Rate	Index	Date	Date	2011		2010
$ 120,000		1.7600 %	One-Month LIBOR	1/2/2009	5/1/2012	$ (981	)	$ (2,062	)
100,000		1.9750 %	One-Month LIBOR	1/1/2010	5/1/2012	(943	)	(2,002	)
100,000	(1)	3.8415 %	Three-Month LIBOR	9/30/2011	9/30/2021	(15,766	)	N/A
75,000	(1)	3.8450 %	Three-Month LIBOR	9/30/2011	9/30/2021	(11,847	)	N/A
50,000		0.5025 %	One-Month LIBOR	1/3/2011	1/3/2012	(26	)	(64	)
50,000		0.5025 %	One-Month LIBOR	1/3/2011	1/3/2012	(26	)	(64	)
50,000		0.4400 %	One-Month LIBOR	1/4/2011	1/3/2012	(18	)	(34	)
40,000	(2)	3.8300 %	One-Month LIBOR	11/2/2010	11/2/2015	(1,022	)	644
						$ (30,629	)	$ (3,582	)

(1) These instruments have a cash settlement date of March 30, 2012.

(2) The notional amount of this instrument is scheduled to amortize to $36.2 million.

Based on our variable-rate debt balances, including the effect of interest rate swap contracts, our interest expense would have increased by $3.0 million in the nine months ended September 30, 2011 if short-term interest rates had been 1% higher.

44

SEQ.=1,FOLIO='44',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

*Item 4. Controls and Procedures*

(a) Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of September 30, 2011. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of September 30, 2011 were functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed or submitted under the Securities Exchange Act of 1934 is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

(b) Change in Internal Control over Financial Reporting

No change in our internal control over financial reporting occurred during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

*PART II*

*Item 1. Legal Proceedings*

We are not currently involved in any material litigation nor, to our knowledge, is any material litigation currently threatened against the Company (other than routine litigation arising in the ordinary course of business, substantially all of which is expected to be covered by liability insurance).

*Item 1A. Risk Factors*

There have been no material changes to the risk factors included in our 2010 Annual Report on Form 10-K.

45

SEQ.=1,FOLIO='45',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

*Item 2. Unregistered Sales of Equity Securities and Use of Proceeds*

(a) During the three months ended September 30, 2011, 62,461 of the Operating Partnership’s common units were exchanged for 62,461 common shares in accordance with the Operating Partnership’s Second Amended and Restated Limited Partnership Agreement, as amended. The issuance of these common shares was effected in reliance upon the exemption from registration under Section 4(2) of the Securities Act of 1933, as amended.

(b) Not applicable

(c) Not applicable

*Item 3. Defaults Upon Senior Securities*

(a) Not applicable

(b) Not applicable

*Item 4. Removed and Reserved*

*Item 5. Other Information*

As described in our Current Report on Form 8-K filed with the Securities and Exchange Commission on August 9, 2011, on August 5, 2011, we entered into a credit agreement and a term loan agreement, both dated and effective as of September 1, 2011, with a group of lenders for which J.P. Morgan Securities LLC and KeyBanc Capital Markets acted as joint lead arrangers and joint book runners, KeyBank National Association acted as administrative agent and JPMorgan Chase Bank, N.A. and Bank of America, N.A. acted as co-syndication agents. These agreements became effective on September 1, 2011, as of which date we repaid in full and terminated: (1) our Second Amended and Restated Credit Agreement, dated October 1, 2007, with a group of lenders for which KeyBanc Capital Markets and Wachovia Capital Markets, LLC act as co-lead arrangers, KeyBank National Association as administrative agent and Wachovia Bank, National Association as syndication agent; and (2) our Construction Loan Agreement, dated May 2, 2008, with a group of lenders for which KeyBanc Capital Markets, Inc. act as arranger, KeyBank National Association as administrative agent, Bank of America, N.A. as syndication agent and Manufacturers and Traders Trust Company as documentation agent.

On October 26, 2011, we discharged all of our obligations under the Indenture, dated as of September 18, 2006, among us and Wells Fargo Bank, National Association, as trustee, relating to our 3.50% Exchangeable Senior Notes due 2026 (the “Notes”), and such indenture was terminated. As previously disclosed, we repurchased all of the outstanding Notes on September 15, 2011, pursuant to the rights of the holders of the Notes to require us to do so.

46

SEQ.=1,FOLIO='46',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

*Item 6. Exhibits*

(a) Exhibits:

EXHIBIT NO.	DESCRIPTION
10.1	Credit Agreement, dated as of September 1, 2011, by and among Corporate Office Properties, L.P.; Corporate Office Properties Trust; J.P. Morgan Securities LLC; KeyBanc Capital Markets; KeyBank National Association; JPMorgan Chase Bank, N.A.; Bank of America, N.A.; Royal Bank of Canada; Wells Fargo Bank, National Association; Barclays Bank PLC; PNC Bank, National Association; Regions Bank; Manufacturers and Traders Trust Company; and SunTrust Bank (filed with the Company’s Current Report on Form 8-K/A dated September 1, 2011 and incorporated herein by reference).
10.2	Term Loan Agreement, dated as of September 1, 2011, by and among Corporate Office Properties, L.P.; Corporate Office Properties Trust; J.P. Morgan Securities LLC; KeyBanc Capital Markets; KeyBank National Association; JPMorgan Chase Bank, N.A.; Bank of America, N.A.; Royal Bank of Canada; Barclays Bank PLC; PNC Bank, National Association; Wells Fargo Bank, National Association; Regions Bank; Manufacturers and Traders Trust Company; and SunTrust Bank (filed with the Company’s Current Report on Form 8-K/A dated September 1, 2011 and incorporated herein by reference).
10.3	Twenty-Eighth Amendment to Second Amended and Restated Limited Partnership Agreement of Corporate Office Properties, L.P., dated September 15, 2011 (filed with the Company’s Current Report on Form 8-K dated September 16, 2011 and incorporated herein by reference).
10.4	Employment Agreement, dated September 15, 2011, between Corporate Office Properties, L.P., Corporate Office Properties Trust, and Stephen E. Budorick (filed with the Company’s Current Report on Form 8-K dated September 16, 2011 and incorporated herein by reference).
31.1	Certification of the Chief Executive Officer of Corporate Office Properties Trust required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
31.2	Certification of the Chief Financial Officer of Corporate Office Properties Trust required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended (filed herewith).
32.1	Certification of the Chief Executive Officer of Corporate Office Properties Trust required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.) (Furnished herewith).
32.2	Certification of the Chief Financial Officer of Corporate Office Properties Trust required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended. (This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Further, this exhibit shall not be deemed to be incorporated by reference into any filing under the Securities Exchange Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended).

47

SEQ.=1,FOLIO='47',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

EXHIBIT NO.	DESCRIPTION
	(Furnished herewith).
101.INS	XBRL Instance Document (furnished herewith).
101.SCH	XBRL Taxonomy Extension Schema Document (furnished herewith).
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document (furnished herewith).
101.LAB	XBRL Extension Labels Linkbase (furnished herewith).
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document (furnished herewith).
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document (furnished herewith).

48

SEQ.=1,FOLIO='48',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'

Table of Contents

*SIGNATURES*

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: October 28, 2011	CORPORATE OFFICE PROPERTIES TRUST — By:	/s/ Randall M. Griffin
		Randall M. Griffin
		Chief Executive Officer
Date: October 28, 2011	By:	/s/ Stephen E. Riffee
		Stephen E. Riffee
		Executive Vice President and Chief Financial Officer

49

SEQ.=1,FOLIO='49',FILE='C:\JMS\106752\11-25684-1\task4922642\25684-1-bq.htm',USER='106752',CD='Oct 26 06:40 2011'