Exhibit 99.1

NEWS RELEASE

LOGO

 

CONTACT:

 

  LOGO    6110 Executive Blvd., Suite 800
Sara Grootwassink      Rockville, Maryland 20852
Chief Financial Officer      Tel 301-984-9400
Direct Dial: 301-255-0820      Fax 301-984-9610
E-Mail: sgrootwassink@writ.com      www.writ.com
  Newspaper Quote: WRIT   
Page 1 of 7   FOR IMMEDIATE RELEASE    October 26, 2006

WASHINGTON REAL ESTATE INVESTMENT TRUST ANNOUNCES

THIRD QUARTER 2006 RESULTS

Washington Real Estate Investment Trust (WRIT) (NYSE: WRE) today reported the following financial results for the third quarter ended September 30, 2006:

 

    Net Income totaled $10.2 million, or $0.23 per share on a fully diluted basis, compared to $13.5 million, or $0.32 per share on a fully diluted basis during the same period one year ago. Net income was higher in the third quarter of 2005 due to a gain of $3.0 million, or $0.07 per share, on a property sold in that period.

 

    Funds From Operations (FFO) (1) totaled $24.4 million for the quarter, or $0.54 per share on a fully diluted basis, compared to $22.4 million, or $0.53 per share on a fully diluted basis during the quarter ended September 30, 2005.

FFO is a non-GAAP financial measure. A reconciliation of net income to FFO is provided on the attached income statement.

Operating Results

Core Operating NOI (3) for the third quarter increased by 2.5% as compared with the same period one year ago. The multifamily portfolio experienced an 11.1% increase due primarily to higher rental rates, the office portfolio increased 1.2% as both occupancy and rental rates increased, and the retail portfolio increased 3.4% due primarily to the recognition of rental revenue on the Harris Teeter lease at Foxchase. Core occupancy for the entire portfolio increased 220 bps, to 95.2%.

Acquisition Activity

During the third quarter of 2006, WRIT acquired approximately $146.5 million of assets, for a total of $303.0 million year-to-date. This quarter’s acquisitions included two medical office properties and three general purpose office properties as detailed below.

On July 12, 2006 WRIT acquired a 52,300 square foot medical office building for $22.5 million at 15005 Shady Grove Road in Rockville, Maryland, the fourth and last building in the Shady Grove/Plumtree Medical Office Portfolio. Leased to a diverse array of medical office users, this portfolio was one of few opportunities to acquire multiple high-quality Class A medical office assets near the rapidly expanding Shady Grove Hospital.

On August 10, 2006 WRIT acquired the 139,600 square foot office building at 6565 Arlington Boulevard in Falls Church, Virginia for $30.0 million. This acquisition provides an excellent opportunity for above-average return with aggressive lease-up while providing potential for long-term redevelopment with the additional development of approximately 80,000 square feet.

On August 25, 2006 WRIT acquired the West Gude Office Park, consisting of four multi-story office buildings in Rockville, Maryland and The Ridges and The Crescent, consisting of one office building and two medical office buildings, respectively, in Gaithersburg, Maryland for $94.0 million. Totaling 442,500 square feet, this acquisition represented an opportunity to acquire a variety of well-located, high-quality office buildings throughout Montgomery County.


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 2 of 7

These acquisitions were financed with the assumption of three mortgages and borrowings on our line of credit. The line of credit borrowings were later repaid with the proceeds of our recent debt offerings discussed below.

Development/Redevelopment Activity

At quarter end, we had three projects under development. Rosslyn Towers is a residential project with 224 apartment units and 5,900 square feet of retail space in Arlington, VA, with a total projected cash cost of approximately $76.6 million. South Washington Street is a residential project with 75 residential units and 2,600 square feet of retail space in Alexandria, VA and it has a projected cash cost of approximately $32.7 million. Dulles Station is a 5.27 acre development site located along the Dulles Toll Road which is being developed in two phases to include approximately 540,000 square feet of office and retail space. Phase I of the Dulles Station project, a 180,000 square foot office building, has a total projected cash cost of approximately $52.0 million.

In addition, our 133,000 square foot Shoppes at Foxchase retail center is under redevelopment with a projected cost of approximately $10.5 million.

Capital Structure

On July 26, 2006 WRIT raised $49.8 million through the re-opening of $50 million of the 5.95% series of senior unsecured notes due June 15, 2011. The details of the notes were described in our prospectus supplemental dated July 21, 2006. Net proceeds were used to repay borrowings under WRIT’s lines of credit.

On September 11, 2006 WRIT raised $96.7 million through the issuance of $100 million in convertible senior notes with a coupon of 3.875%. The details of the notes were described in our prospectus supplemental dated September 6, 2006. Net proceeds were used to repay borrowings under WRIT’s lines of credit.

On September 22, 2006 the underwriters exercised their over-allotment option, and we raised an additional $9.7 million through the issuance of $10 million of the convertible senior notes.

As of September 30, 2006 WRIT had a total capitalization of $2.8 billion.

Conference Call Information

WRIT will conduct a Conference/Webcast Call to discuss 3rd Quarter on Friday, October 27, 2006 at 3:00 PM, 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:    7101906

The instant replay of the Conference Call will be available until November 10, 2006 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:    7101906

The live on-demand webcast of the Conference Call will also be available on WRIT’s website at www.writ.com. The on-line playback of the webcast will be available at www.writ.com for 30 days following the Conference Call.


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 3 of 7

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 82 properties consisting of 14 retail centers, 24 general purpose office properties, 13 medical office properties, 22 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 33 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 2005 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 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.


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 4 of 7

Occupancy Levels by Core Portfolio (1) and All Properties

 

     Core Portfolio     All Properties  

Sector

   3RD QTR
2006
    3RD QTR
2005
    3RD QTR
2006
    3RD QTR
2005
 

Multifamily

   94.4 (2)   94.9 %   94.4 %   94.9 %

Office Buildings

   93.2 %   88.9 %   92.6 %   88.8 %

Medical Office

   99.3 %   98.1 %   99.5 %   98.1 %

Retail Centers

   99.3 %   98.2 %   94.0 (3)   98.2 %

Industrial/Flex Centers

   94.5 %   93.9 %   94.4 %   93.8 %

Overall Portfolio

   95.2 %   93.0 %   94.2 %   92.9 %

(1) Core portfolio properties include all properties that were owned for the entirety of the current and prior year reporting periods. For Q3 2006 and Q3 2005, core portfolio properties exclude:

Office Acquisitions: Albemarle Point Office Building, 6565 Arlington Blvd, West Gude Office Park and The Ridges; Office Held for Sale: Lexington

Medical Office Acquisitions: 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

Industrial Acquisitions: Albemarle Point, Hampton Overlook, Hampton South, 9950 Business Parkway

and Industrial Sold: Pepsi Distribution Center

(2) Multifamily occupancy level for Q306 is 95.0% without the impact of units off-line for planned renovations at Bethesda Hill. The overall portfolio occupancy is 95.3% without this impact.
(3) Montrose Shopping Center was 58% leased when purchased in May 2006.


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 5 of 7

WASHINGTON REAL ESTATE INVESTMENT TRUST

FINANCIAL HIGHLIGHTS

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended September 30,     Nine Months Ended September 30,  

OPERATING RESULTS

   2006     2005     2006     2005  

Revenue

        

Real estate rental revenue

   $ 56,546     $ 48,769     $ 160,230     $ 140,272  

Expenses

        

Real estate expenses

     17,755       14,837       48,753       42,801  

Depreciation and amortization

     14,138       11,950       39,031       35,350  

General and administrative

     2,230       2,036       10,161       6,361  
                                
     34,123       28,823       97,945       84,512  
                                

Other (expense) income:

        

Interest expense

     (12,527 )     (9,798 )     (34,454 )     (27,668 )

Other income

     293       335       637       655  

Other income from property settlement

     —         —         —         504  
                                
     (12,234 )     (9,463 )     (33,817 )     (26,509 )
                                

Income from continuing operations

     10,189       10,483       28,468       29,251  

Discontinued operations:

        

Income (loss) from operations of properties sold or held for sale

     41       (60 )     112       309  

Gain on property disposed

     —         3,038       —         37,011  
                                

Net Income

   $ 10,230     $ 13,461     $ 28,580     $ 66,571  
                                

Income from continuing operations

   $ 10,189     $ 10,483     $ 28,468     $ 29,251  

Other income from property settlement

     —         —         —         (504 )

Continuing operations real estate depreciation and amortization

     14,138       11,950       39,031       35,350  
                                

Funds from continuing operations

   $ 24,327     $ 22,433     $ 67,499     $ 64,097  
                                

Income (loss) from discontinued operations before gain on disposal

     41       (60 )     112       309  

Discontinued operations real estate depreciation and amortization

     —         56       65       188  
                                

Funds from discontinued operations

     41       (4 )     177       497  
                                
Funds from operations(1)    $ 24,368     $ 22,429     $ 67,676     $ 64,594  
                                

Tenant improvements

     (2,602 )     (1,544 )     (7,330 )     (5,412 )

External and internal leasing commissions capitalized

     (1,604 )     (1,111 )     (4,041 )     (3,268 )

Recurring capital improvements

     (2,019 )     (2,129 )     (7,037 )     (6,680 )

Straight-line rents, net

     (836 )     (982 )     (2,336 )     (2,340 )

Non real estate depreciation & amortization

     640       431       1,688       1,266  

Amortization of lease intangibles, net

     78       (17 )     59       —    

Amortization of lease incentives

     13       —         28       —    

Amortization and expensing of Restricted Share Compensation

     556       368       2,383       835  

Other

     —         —         —         301  
                                
Funds Available for Distribution (2)    $ 18,594     $ 17,445     $ 51,090     $ 49,296  
                                

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


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 6 of 7

 

         Three Months Ended September 30,    Nine Months Ended September 30,

Per Share Data

       2006    2005    2006    2005
Income from continuing operations    (Basic)   $ 0.23    $ 0.25    $ 0.66    $ 0.70
   (Diluted)   $ 0.23    $ 0.25    $ 0.66    $ 0.69
Net income    (Basic)   $ 0.23    $ 0.32    $ 0.66    $ 1.58
   (Diluted)   $ 0.23    $ 0.32    $ 0.66    $ 1.58
Funds from continuing operations    (Basic)   $ 0.54    $ 0.53    $ 1.56    $ 1.52
   (Diluted)   $ 0.54    $ 0.53    $ 1.55    $ 1.52
Funds from operations    (Basic)   $ 0.54    $ 0.53    $ 1.56    $ 1.53
   (Diluted)   $ 0.54    $ 0.53    $ 1.56    $ 1.53
Dividends paid      $ 0.4125    $ 0.4025    $ 1.2275    $ 1.1975
Weighted average shares outstanding        44,874      42,005      43,270      42,088
Fully diluted weighted average shares outstanding        45,093      42,147      43,453      42,228


Washington Real Estate Investment Trust

FOR IMMEDIATE RELEASE

Page 7 of 7

WASHINGTON REAL ESTATE INVESTMENT TRUST

CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

    

September 30,

2006

   

December 31,

2005

 

Assets

    

Land

   $ 293,797     $ 225,038  

Income producing property

     1,278,955       1,022,160  
                
     1,572,752       1,247,198  

Accumulated depreciation and amortization

     (275,059 )     (239,051 )
                

Net income producing property

     1,297,693       1,008,147  

Development in progress (4)

     110,394       58,241  
                

Total investment in real estate, net

     1,408,087       1,066,388  

Investment in real estate held for sale, net

     3,267       2,620  

Cash and cash equivalents

     11,832       4,938  

Restricted cash

     4,692       1,764  

Rents and other receivables, net of allowance for doubtful accounts of 3,981 and 2,910, respectively

     30,400       25,240  

Prepaid expenses and other assets

     55,155       38,143  

Other assets related to properties held for sale

     66       66  
                

Total Assets

   $ 1,513,499     $ 1,139,159  
                

Liabilities

    

Notes payable

   $ 728,216     $ 518,600  

Mortgage notes payable

     238,051       169,617  

Accounts payable and other liabilities

     52,309       31,988  

Advance rents

     6,543       5,461  

Tenant security deposits

     9,448       7,325  

Other liabilities related to properties held for sale

     125       193  

Lines of credit

     28,000       24,000  
                

Total Liabilities

     1,062,692       757,184  
                

Minority interest

     1,717       1,670  
                

Shareholders’ Equity

    

Shares of beneficial interest, $.01 par value; 100,000 shares authorized: 45,011 and 42,139 shares issued and outstanding, respectively

     450       421  

Additional paid-in capital

     499,393       405,112  

Distributions in excess of net income

     (50,753 )     (25,228 )
                

Total Shareholders’ Equity

     449,090       380,305  
                

Total Liabilities and Shareholders’ Equity

   $ 1,513,499     $ 1,139,159  
                
    

(4) Includes cost of land acquired for development.