Washington Real Estate Investment Trust Announces First Quarter 2007 Results

ROCKVILLE, Md.--(BUSINESS WIRE)--

Washington Real Estate Investment Trust (WRIT) (NYSE:WRE) reported financial and operating results today for the first quarter ended March 31, 2007:

    --  Net income for the quarter ended March 31, 2007 was $9.4
        million, or $0.21 per diluted share, compared to $10.6
        million, or $0.25 per diluted share in the same period one
        year ago. The decrease is primarily due to depreciation and
        amortization associated with owning more properties. Recent
        acquisitions increased revenue by $9.3 million, while interest
        expense increased $4.1 million, as the acquisitions were
        funded primarily by debt.

    --  Funds from Operations (FFO)(1) for the quarter ended March 31,
        2007 was $26.2 million, or $0.58 per diluted share, an
        increase of $3.6 million, or $0.04 per diluted share from the
        prior year. Recent acquisitions increased revenue by $9.3
        million, while interest expense increased $4.1 million, as the
        acquisitions were funded primarily by debt.

    Operating Results

Core Net Operating Income (NOI)(3) for the first quarter increased 2.6% compared to the same period one year ago, and increased 3.1% from the prior quarter. The increases in Core NOI are primarily due to increased economic occupancy and rental rate growth in WRIT's general purpose office and retail sectors.

    --  General purpose office properties' Core NOI increased 4.7%
        compared to the same period one year ago and increased 3.6%
        from the prior quarter. The gains are primarily due to
        increased occupancy, 230 bps higher than the same period the
        prior year and 60 bps higher than the prior quarter.

    --  Retail properties' Core NOI increased 7.3% compared to the
        same period one year ago and increased 13.9% from the prior
        quarter. The gains are due to rental rate increases associated
        with the completion of The Shoppes at Foxchase, a
        redevelopment project completed in fourth quarter 2006.

    --  Medical office properties' Core NOI decreased 0.5% compared to
        the same period one year ago and increased 7.6% from the prior
        quarter. Occupancy remains high for the medical office sector
        at 98.8% with no change from the prior year.

    --  Multifamily properties' Core NOI increased 1.3% compared to
        the same period one year ago and decreased 6.7% from the prior
        quarter. The decrease from the prior quarter is primarily due
        to the decline in occupancy and increased operating expenses
        for snow removal and real estate taxes.

    --  Industrial properties' Core NOI decreased 3.8% compared to the
        same period one year ago and decreased 4.8% from the prior
        quarter. The decrease is primarily due to increased operating
        expenses for snow removal, utilities and real estate taxes.

Core occupancy was 94.2% during the first quarter of 2007, an increase of 50 bps from the same period the prior year.

    Development Activity

    At quarter end, three development projects were in progress:

    --  Bennett Park, formerly Rosslyn Towers, is a ground-up
        development project in Arlington, VA consisting of high-rise
        and mid-rise class A apartment buildings with a total of 224
        units and 5,900 square feet of retail space. Construction is
        anticipated to be complete on the high-rise building in fourth
        quarter 2007 and on the mid-rise in third quarter 2007. Total
        cost of the project is estimated to be $76.6 million.

    --  The Clayborne Apartments, formerly South Washington Street, is
        a ground-up development project in Alexandria, VA, adjacent to
        our 800 South Washington retail property. This project is a
        75-unit high-end apartment building that will include 2,600
        square feet of additional retail space. Construction is
        anticipated to be completed on the building in second quarter
        2007. Total cost of the project is estimated to be $32.7
        million.

    --  Dulles Station is a 180,000 square foot development project of
        office and retail space located in Herndon, VA. Phase One of
        the Dulles Station development is anticipated to be complete
        in the third quarter 2007 with an estimated cost of $52.0
        million.

    Acquisition Activity

During the first quarter of 2007, WRIT acquired approximately $155 million of assets. Acquisitions this quarter included a portfolio of five industrial/flex buildings, one class A, general purpose office building, and one medical office building. The acquisitions were financed with cash from operations, borrowings on our line of credit, and proceeds from the January convertible note offering.

    --  On February 8, 2007, WRIT acquired a portfolio of five
        single-story flex buildings, consisting of 157,000 square
        feet, within 270 Technology Park in Frederick, Maryland for
        $26.5 million. 270 Technology Park presents a solid investment
        opportunity in high-quality flex buildings ideally located
        with excellent visibility just south of the City of Frederick
        along I-270 in one of Frederick's fast-growing development
        areas.

    --  On March 1, 2007, WRIT acquired the 100% leased Monument II, a
        class A, 205,000 square foot, eight-story office building with
        a detached five-level parking garage located along the Dulles
        Toll Road in Herndon, Virginia for $78.2 million. Monument II
        was completed in 2000 as part of the Monument at Worldgate
        complex, a mixed-use development consisting of class A office,
        retail, restaurants, hotels, health clubs, and residential
        buildings.

    --  On March 9, 2007, WRIT acquired 2440 M Street, a class A
        medical office building, consisting of 110,000 square feet,
        with a three-level parking garage in northwest Washington,
        D.C. for $50.0 million. 2440 M Street is well-positioned in
        the West End business district, just three blocks from George
        Washington University Hospital and 1 1/2 miles from Georgetown
        University Hospital.

    Capital Structure

On January 17, 2007, WRIT issued $135 million of 3 7/8% Convertible Senior Notes due 2026. WRIT used the net proceeds from the offering to repay borrowings under its lines of credit and for general corporate purposes. The $15 million over-allotment option was exercised and closed on January 30, 2007.

On February 14, 2007, the Trustees of WRIT announced a quarterly dividend of $.4125 per share to be paid on March 30, 2007 to shareholders of record on March 14, 2007. This is WRIT's 181st consecutive quarterly dividend at equal or increasing rates. WRIT dividends have increased every year for 36 consecutive years.

As of March 31, 2007 WRIT had a total capitalization of $2.9 billion.

Earnings Guidance

WRIT is increasing its previously issued 2007 FFO per share guidance to $2.23-$2.26 from $2.17-$2.20. The increase in FFO is due to the repayment of higher interest rate debt with the January convertible note offering and our accelerated acquisition pace.

Annual Meeting

WRIT's annual shareholders' meeting will be held at the Bethesda North Marriott Hotel & Conference Center, 5701 Marinelli Road, North Bethesda, Maryland (Northwest corner of Rockville Pike and Marinelli Rd., across the street from the White Flint Metro Stop) on Thursday, May 17, 2007 at 11:00 a.m.

Conference Call Information

WRIT will conduct a Conference/Webcast Call to discuss 1st Quarter Earnings on Wednesday, April 18, 2007 at 11:00 A.M., Eastern Time. Conference call access information is as follows:

USA Toll Free Number:       1-888-271-8857
International Toll Number:  1-706-679-7697
Leader:                     Sara Grootwassink
Conference ID:              4033352

The instant replay of the Conference Call will be available until May 2, 2007 at 11:59 PM Eastern Time. Instant Replay access information is as follows:

USA Toll Free Number:       1-800-642-1687
International Toll Number:  1-706-645-9291
Conference ID:              4033352

The live on-demand webcast of the Conference Call will also be available on WRIT's website at www.writ.com. On-line playback of the webcast will be available at http://www.writ.com for two weeks following the Conference Call.

About WRIT

WRIT is a self-administered, self-managed, equity real estate investment trust investing in income-producing properties in the greater Washington/Baltimore metropolitan region. WRIT owns a diversified portfolio of 85 properties consisting of 14 retail centers, 25 general purpose office properties, 14 medical office properties, 23 industrial/flex properties, 9 multi-family properties and land for development. WRIT's dividends have increased every year for 36 consecutive years and FFO per share has increased every year for 34 consecutive years. WRIT shares are publicly traded on the New York Stock Exchange (symbol: WRE).

Note: WRIT's press releases and supplemental financial information are available on the company website at www.writ.com or by contacting Investor Relations at (301) 984-9400.

Certain statements in this press release and the supplemental disclosures attached hereto are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve known and unknown risks, uncertainties and other factors that may cause actual results to differ materially. Such risks, uncertainties and other factors include, but are not limited to, fluctuations in interest rates, availability of raw materials and labor costs, levels of competition, the effect of government regulation, the availability of capital, weather conditions, the timing and pricing of lease transactions and changes in general and local economic and real estate market conditions, and other risks and uncertainties detailed from time to time in our filings with the SEC, including our 2006 Form 10-K. We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

(1) Funds From Operations ("FFO") - The National Association of Real Estate Investment Trusts, Inc. ("NAREIT") defines FFO (April, 2002 White Paper) as net income (computed in accordance with generally accepted accounting principles ("GAAP")) excluding gains (or losses) from sales of property plus real estate depreciation and amortization. We consider FFO to be a standard supplemental measure for equity real estate investment trusts ("REITs") because it facilitates an understanding of the operating performance of our properties without giving effect to real estate depreciation and amortization, which historically assumes that the value of real estate assets diminishes predictably over time. Since real estate values have instead historically risen or fallen with market conditions, we believe that FFO more accurately provides investors an indication of our ability to incur and service debt, make capital expenditures and fund other needs.

(2) Funds Available for Distribution ("FAD") is calculated by subtracting from FFO (1) recurring expenditures, tenant improvements and leasing costs that are capitalized and amortized and are necessary to maintain our properties and revenue stream and (2) straight line rents, then adding (3) non-real estate depreciation and amortization, (4) amortization of restricted share and unit compensation, and adding or subtracting amortization of lease intangibles, as appropriate. FAD is included herein, because we consider it to be a measure of a REIT's ability to incur and service debt and to distribute dividends to its shareholders. FAD is a non-GAAP and non-standardized measure, and may be calculated differently by other REITs.

(3) For purposes of evaluating comparative operating performance, we categorize our properties as "core" or "non-core". Core Operating NOI is calculated as real estate rental revenue less real estate operating expenses for those properties owned for the entirety of the periods being evaluated. Core Operating NOI is a non-GAAP measure.


Economic Occupancy Levels by Core Portfolio(i) and All Properties
----------------------------------------------------------------------

                             Core Portfolio          All Properties
Sector                     1ST QTR     1ST QTR     1ST QTR     1ST QTR
                            2007        2006        2007        2006

Multifamily                  90.6%(ii)   90.8%       90.6%       90.8%
Office Buildings             93.7%       91.4%       92.9%       91.1%
Medical Office               98.8%       98.8%       98.9%       98.8%
Retail Centers               97.3%       99.5%       94.8%(iii)  99.5%
Industrial/Flex Centers      93.9%       94.0%       94.2%       93.5%

Overall Portfolio            94.2%       93.7%       93.8%       93.4%

(i) Core portfolio properties include all properties that were owned for the entirety of the current and prior year reporting periods. For Q1 2007 and Q1 2006, core portfolio properties exclude:

Office Acquisitions: Monument II, 6565 Arlington Blvd, West Gude Office Park and The Ridges;

Medical Office Acquisitions: 2440 M Street, Alexandria Professional Center, 9707 Medical Center Drive, 15001 Shady Grove Rd, Plumtree Medical Center, 15005 Shady Grove Rd and The Crescent;

Retail Acquisitions: Randolph Shopping Center and Montrose Shopping Center, and

Industrial Acquisitions: 270 Technology Park, Hampton Overlook, Hampton South and 9950 Business Parkway.

(ii) Multifamily occupancy level for Q107 is 91.3% without the impact of units off-line for planned renovations. The overall portfolio occupancy is 94.4% without this impact.

(iii) Montrose Shopping Center was 58% leased when purchased in May 2006.


               WASHINGTON REAL ESTATE INVESTMENT TRUST
                         FINANCIAL HIGHLIGHTS
                (In thousands, except per share data)
                             (Unaudited)


                                          Three Months Ended March 31,
OPERATING RESULTS                             2007           2006
-------------------------------           -------------  -------------
Revenue
   Real estate rental revenue             $     60,798   $     49,220

Expenses
   Real estate expenses                         18,959         14,777
   Depreciation and
    amortization                                16,378         11,496
   General and administrative                    2,883          2,656
                                          -------------  -------------
                                                38,220         28,929
                                          -------------  -------------

Other (expense) income:
   Interest expense                            (14,376)       (10,322)
   Other income                                    618            170
                                          -------------  -------------
                                               (13,758)       (10,152)
                                          -------------  -------------


Income from continuing
 operations                                      8,820         10,139

Discontinued operations:
Income from operations of
 properties sold or held for
 sale                                              589            493
                                          -------------  -------------

Net Income                                $      9,409   $     10,632
                                          =============  =============

Income from continuing
 operations                               $      8,820   $     10,139
Continuing operations real
 estate depreciation and
 amortization                                   16,378         11,496
                                          -------------  -------------
Funds from continuing
 operations                               $     25,198   $     21,635
                                          -------------  -------------

Income from discontinued
 operations before gain on
 disposal                                          589            493
Discontinued operations real
 estate depreciation and
 amortization                                      397            472
                                          -------------  -------------
Funds from discontinued
 operations                                        986            965
                                          -------------  -------------

Funds from operations(1)                  $     26,184   $     22,600
                                          =============  =============


Tenant improvements                             (2,161)        (2,695)
External and internal leasing
 commissions capitalized                        (2,068)          (960)
Recurring capital improvements                  (1,936)        (2,295)
Straight-line rents, net                        (1,171)          (812)
Non real estate depreciation &
 amortization of debt costs                        750            495
Amortization of lease
 intangibles, net                                 (595)            13
Amortization and expensing of
 restricted share and unit
 compensation                                      782            340
                                          -------------  -------------
Funds Available for
 Distribution (2)                         $     19,785   $     16,686
                                          =============  =============


Certain prior year amounts have been reclassified to conform to the
 current presentation.


                                          Three Months Ended March 31,
Per Share Data                                2007           2006
-------------------------------           -------------  -------------

Income from continuing         (Basic)
 operations                               $       0.20   $       0.24
                               (Diluted)  $       0.20   $       0.24

Net income                     (Basic)    $       0.21   $       0.25
                               (Diluted)  $       0.21   $       0.25

Funds from continuing          (Basic)
 operations                               $       0.56   $       0.51
                               (Diluted)  $       0.56   $       0.51

Funds from operations          (Basic)    $       0.58   $       0.54
                               (Diluted)  $       0.58   $       0.54

Dividends paid                            $     0.4125   $     0.4025

Weighted average shares
 outstanding                                    44,931         42,052
Fully diluted weighted average
 shares outstanding                             45,153         42,197


               WASHINGTON REAL ESTATE INVESTMENT TRUST
                     CONSOLIDATED BALANCE SHEETS
                            (In thousands)

                                           (Unaudited)
                                            March 31,    December 31,
                                              2007           2006
                                          -------------  -------------
Assets
   Land                                   $    316,269   $    288,821
   Income producing property                 1,394,944      1,264,442
                                          -------------  -------------
                                             1,711,213      1,553,263
   Accumulated depreciation and
    amortization                              (290,663)      (277,016)
                                          -------------  -------------
   Net income producing property             1,420,550      1,276,247
   Development in progress (4)                 136,831        120,656
                                          -------------  -------------
      Total investment in real estate,
       net                                   1,557,381      1,396,903

   Investment in real estate sold or held
    for sale                                    29,167         29,551
   Cash and cash equivalents                     7,305          8,721
   Restricted cash                               5,143          4,151
   Rents and other receivables, net of
    allowance for doubtful
   accounts of $3,735 and $3,464,
    respectively                                33,342         31,649
   Prepaid expenses and other assets            68,960         58,192
   Other assets related to properties
    sold or held for sale                        2,039          2,098
                                          -------------  -------------
      Total Assets                        $  1,703,337   $  1,531,265
                                          =============  =============

Liabilities
   Notes payable                          $    879,035   $    728,255
   Mortgage notes payable                      228,367        237,073
   Lines of credit                              91,200         61,000
   Accounts payable and other liabilities       52,227         45,089
   Advance rents                                 6,838          5,894
   Tenant security deposits                      9,510          9,231
   Other liabilities related to property
    sold or held for sale                        1,062          1,053
                                          -------------  -------------
      Total Liabilities                      1,268,239      1,087,595
                                          -------------  -------------

Minority interest                                1,758          1,739
                                          -------------  -------------

Shareholders' Equity
   Shares of beneficial interest, $.01
    par value; 100,000
   shares authorized: 45,045 and 45,042
   shares issued and outstanding,
    respectively                                   451            451
   Additional paid-in capital                  501,325        500,727
   Distributions in excess of net income       (68,436)       (59,247)
                                          -------------  -------------
      Total Shareholders' Equity               433,340        441,931
                                          -------------  -------------
      Total Liabilities and Shareholders'
       Equity                             $  1,703,337   $  1,531,265
                                          =============  =============


Note: Certain prior year amounts have been reclassified to conform to
 the current year presentation.

(4) Includes cost of land acquired for development.

Source: Washington Real Estate Investment Trust (WRIT)