Exhibit 99.1

 

LOGO    NEWS RELEASE

 

CONTACT:

William T. Camp

Executive Vice President and

  

6110 Executive Blvd., Suite 800

Rockville, Maryland 20852

Tel 301-984-9400

Chief Financial Officer

   Fax 301-984-9610

E-Mail: bcamp@writ.com

   www.writ.com

February 17, 2011

WASHINGTON REAL ESTATE INVESTMENT TRUST ANNOUNCES

FOURTH QUARTER AND YEAR-END OPERATING RESULTS FOR 2010

Washington Real Estate Investment Trust (“WRIT” or the “Company”) (NYSE: WRE), a leading owner and operator of diversified properties in the Washington, DC region, reported financial and operating results today for the quarter and year ending December 31, 2010:

 

   

Core Funds from Operations(1) per diluted share, defined as Funds from Operations(1) (“FFO”) excluding acquisition expense, gains or losses on extinguishment of debt and impairment, was $1.96 for the year and $0.48 for the quarter ended December 31, 2010, respectively, as compared to $2.06 and $0.52 for the prior year period. FFO for the year ending December 31, 2010 was $111.6 million, or $1.79 per diluted share, compared to $121.8 million, or $2.14 per diluted share, in 2009. FFO for the quarter ended December 31, 2010 was $21.1 million, or $0.33 per diluted share, compared to $29.7 million, or $0.50 per diluted share, in the same period one year ago.

 

   

Net income attributable to the controlling interests for the year ending December 31, 2010 was $37.4 million, or $0.60 per diluted share, compared to $40.7 million, or $0.71 per diluted share, in 2009. Included in 2010 net income per share is a $0.15 loss on extinguishment of debt. Included in 2009 net income per share is a $0.09 gain related to the extinguishment of debt.

 

   

Net income attributable to the controlling interests for the quarter ended December 31, 2010 was $10.6 million, or $0.16 per diluted share, compared to $7.3 million, or $0.12 per diluted share, in the same period one year ago. Included in fourth quarter 2010 net income per share is a $0.14 loss on extinguishment of debt. Included in fourth quarter 2009 net income per share is a $0.03 loss on extinguishment of debt.

“During 2010 we continued to execute on our strategy of repositioning our holdings toward properties inside the Beltway, near major transportation nodes and in areas with strong employment drivers and superior growth demographics. Our portfolio repositioning has been, and will continue to be, funded with proceeds from the disposition of properties that no longer meet our investment criteria, equity, and debt or cash on hand. We have a strong interest in refining our diversified property holdings to focus on high quality office, medical office, retail and multifamily. We are also exploring the sale of industrial and flex properties to facilitate this long term strategy,” said George “Skip” McKenzie, President and Chief Executive Officer of WRIT.

Acquisitions and Dispositions

In the fourth quarter, the Company sold an office building and three industrial properties that no longer fit into the Company’s long term growth plan. The Ridges, a 104,000 square foot office building in Gaithersburg, Maryland was sold for $27.5 million. The sale generated a net book gain of $4.4 million and produced an unleveraged internal rate of return of 11% over the four year holding period. In a separate transaction, WRIT completed the sale of three industrial properties, Ammendale I and II and Amvax, totaling 305,000 square feet in Beltsville, Maryland for $23.0 million and a net book gain of $9.2 million. The unleveraged internal rate of return was 15%.


Washington Real Estate Investment Trust

Page 2 of 11

 

In tandem with its strategy to dispose of lower growth assets, WRIT continued its focused acquisitions on superior-located, newer assets. During the fourth quarter, WRIT acquired Gateway Overlook, a 223,000 square foot Class A shopping center in Columbia, Maryland for $88.35 million. The property was completed in 2007 and is located immediately off of I-95 at the intersection of Little Patuxent Parkway/Route 175 and Waterloo Road/Route 108 in Howard County. It is 90% leased to 21 tenants, including national retailers Trader Joe’s, Best Buy and Office Depot, as well as Wachovia Bank and Capital One Bank. The shopping center is shadow anchored by a Lowe’s and a Costco, neither of which are included in the transaction. WRIT funded the acquisition using available cash and its line of credit. The expected first year unleveraged yield is 6.9% on a cash basis.

Subsequent to quarter end, WRIT furthered its stated plan by acquiring a Washington, DC office property. WRIT acquired 1140 Connecticut Avenue, NW, a twelve story, 184,135 square foot office building with a three level parking garage in Washington, DC, for $80.25 million. The property is 99% leased to 25 office tenants and four retail tenants and is located near the intersection of Connecticut Avenue and M Street in the heart of Washington’s “Golden Triangle” Central Business District. WRIT funded this acquisition using available cash and its line of credit. The projected first year unleveraged yield is 6.0% on a cash basis.

In addition, WRIT entered into a contract to purchase 1227 25th Street, NW, an eight story, 130,000 square foot office building with a two level parking garage in Washington, DC, for $47.0 million. The Company anticipates closing on 1227 25th Street by April 6, 2011. The property is 72% leased to the GSA and law firms. It is located near the corner of 25th and M Streets in Washington’s West End submarket, immediately adjacent to the Company’s 2445 M Street office building. WRIT plans to fund this acquisition using available cash and its line of credit and projects a stabilized yield of 8.7% on a cash basis.

Operating Results

The Company’s overall portfolio physical occupancy for the fourth quarter was 88.3%, compared to 89.9% in the same period one year ago and 88.4% in the third quarter of 2010. Overall portfolio Net Operating Income (“NOI”)(2) was $51.2 million compared to $50.5 million in the same period one year ago and $50.1 million in the third quarter of 2010.

Same-store(3) portfolio physical occupancy for the fourth quarter was 88.6%, compared to 91.0% in the same period one year ago. Sequentially, same-store physical occupancy decreased 30 basis points (bps) compared to the third quarter of 2010. Same-store portfolio NOI for the fourth quarter decreased 2.7% and rental rate growth was 1.2% compared to the same period one year ago.

 

   

Multifamily: 14.8% of Total NOI - Multifamily properties’ same-store NOI for the fourth quarter increased 9.7% compared to the same period one year ago. Rental rate growth was 2.4% while same-store physical occupancy for the fourth quarter of 2010 compared to 2009 increased 130 bps to 95.7%. Sequentially, same-store physical occupancy decreased 80 bps compared to the third quarter of 2010.

 

   

Office: 43.1% of Total NOI - Office properties’ same-store NOI for the fourth quarter decreased 6.7% compared to the same period one year ago. A large contributor to the decline in NOI was a fourth quarter 2009 true-up adjustment to straight-line rent caused by the execution of a large lease. Rental rates decreased 0.5% while same-store physical occupancy decreased 280 bps to 88.6%. Sequentially, same-store physical occupancy increased by 10 bps compared to the third quarter of 2010.

 

   

Medical: 15.3% of Total NOI - Medical office properties’ same-store NOI for the fourth quarter increased 5.1% compared to the same period one year ago. Rental rate growth was 3.4% while same-store physical occupancy decreased 40 bps to 93.8%. Sequentially, same-store physical occupancy increased 50 bps compared to the third quarter of 2010.

 

   

Retail: 15.6% of Total NOI - Retail properties’ same-store NOI for the fourth quarter decreased 7.3% compared to the same period one year ago. A significant portion of the decline is due to a lease termination fee received in the fourth quarter of 2009. Rental rate growth was 1.4% while same-store physical occupancy decreased 110 bps to 92.5%. Sequentially, same-store physical occupancy increased 30 bps compared to the third quarter of 2010.

 

   

Industrial: 11.2% of Total NOI - Industrial properties’ same-store NOI for the fourth quarter decreased 5.5% compared to the same period one year ago. Rental rate growth was 3.2% while same-store physical occupancy decreased 620 bps to 78.6%. Sequentially, same-store physical occupancy decreased 110 bps compared to the third quarter of 2010.


Washington Real Estate Investment Trust

Page 3 of 11

 

Leasing Activity

During the fourth quarter, WRIT signed commercial leases for 382,121 square feet with an average rental rate increase of 11.5% over expiring lease rates, an average lease term of 5.8 years, tenant improvement costs of $7.86 per square foot and leasing costs of $6.01 per square foot.

 

   

Rental rates for new and renewed office leases increased 9.3% to $31.39 per square foot, with $19.63 per square foot in tenant improvement costs and $11.79 per square foot in leasing costs.

 

   

Rental rates for new and renewed medical office leases increased 5.3% to $37.41 per square foot, with $12.18 per square foot in tenant improvement costs and $3.04 per square foot in leasing costs.

 

   

Rental rates for new and renewed retail leases increased 40.6% to $21.79 per square foot, with $2.97 per square foot in tenant improvement costs and $4.37 per square foot in leasing costs. This increase was driven by a new lease with an anchor grocery store tenant at Montgomery Village Center.

 

   

Rental rates for new and renewed industrial/flex leases decreased 9.4% to $9.80 per square foot, with $1.09 per square foot in tenant improvement costs and $2.44 per square foot in leasing costs.

Capital Markets Update

In the fourth quarter, WRIT issued 1,679,508 shares at a weighted average price of $30.68 per share through its Sales Agency Financing Agreement with BNY Capital Markets, generating approximately $51.5 million in proceeds. These proceeds were used for general corporate purposes, including partially funding the acquisition of Gateway Overlook Shopping Center. In 2010 WRIT issued 5,644,777 shares for total proceeds of approximately $171.1 million.

As previously announced, in the fourth quarter, WRIT completed tender offers for its 5.95% senior notes due June 15, 2011 and its 3 7/8% convertible senior notes due September 15, 2026. Of the $150 million 5.95% senior notes, $56.1 million were tendered. With respect to the $125.5 million of 3 7/8% convertible senior notes outstanding, $122.8 million were tendered. The repurchases were funded with a portion of the proceeds from its previously announced $250 million 4.95% senior unsecured notes offering completed in September 2010. As of December 31, 2010, WRIT had a total market capitalization of $3.3 billion.(4)

Dividends

On December 31, 2010, WRIT paid a quarterly dividend of $0.43375 per share for its 196th consecutive quarterly dividend at equal or increasing rates.

Earnings Guidance

For 2011, WRIT projects Core FFO per fully diluted share to be $1.96 - $2.08. The following assumptions are incorporated into this guidance:

 

   

Same-store occupancy, which ended 2010 at 88.6%, is projected to improve 150 to 200 basis points throughout 2011.

 

   

Same-store NOI is expected to improve by a range of $0.06 - $0.08 per share.

 

   

Dilution from the full year impact of issuing additional equity in 2010 is expected to lower FFO per fully diluted share by an additional $0.10 in 2011.

 

   

Interest expense for 2011 is estimated to range between $0.03 - $0.05 per fully diluted share lower than reported 2010 results due to the reduction in overall debt.

 

   

General and administrative expense is estimated to range between $0.02 - $0.03 per fully diluted share higher than 2010 results due to higher overhead costs related to the execution of our strategic plan.

 

   

Net acquisition/disposition volume of $0 - $50 million.

 

   

Full year impact of 2010 net acquisition/disposition volume and previously announced acquisitions is expected to range from $0.10 - $0.12 per fully diluted share.


Washington Real Estate Investment Trust

Page 4 of 11

 

Conference Call Information

The Conference Call for 4th Quarter Earnings is scheduled for Friday, February 18, 2011 at 11:00 A.M. Eastern time. Conference Call access information is as follows:

 

USA Toll Free Number:   1-877-407-9205
International Toll Number:   1-201-689-8054

The instant replay of the Conference Call will be available until March 4, 2011 at 11:59 P.M. Eastern time. Instant replay access information is as follows:

 

USA Toll Free Number:   1-877-660-6853
International Toll Number:   1-201-612-7415
Account:   286
Conference ID:   364034

The live on-demand webcast of the Conference Call will be available on the Investor section of WRIT’s website at www.writ.com. On-line playback of the webcast will be available 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 metro region. WRIT owns a diversified portfolio of 86 properties totaling approximately 11 million square feet of commercial space and 2,540 residential units, and land held for development. These 86 properties consist of 26 office properties, 16 industrial/flex properties, 18 medical office properties, 15 retail centers and 11 multi-family properties. WRIT shares are publicly traded on the New York Stock Exchange (NYSE: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 our earnings release and on our conference call 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, the effect of the current credit and financial market conditions, the availability and cost of capital, fluctuations in interest rates, tenants’ financial conditions, the timing and pricing of lease transactions, levels of competition, the effect of government regulation, the impact of newly adopted accounting principles, 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 2009 Form 10-K and our third quarter 2010 10-Q. 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. FFO is a non-GAAP measure and does not replace net income as a measure of performance or net cash provided by operating activities as a measure of liquidity. 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.

Core Funds From Operations (“Core FFO”) is calculated by adjusting FFO for the following items (which we believe are not indicative of the performance of WRIT’s operating portfolio and affect the comparative measurement of WRIT’s operating performance over time): (1) gains or losses on extinguishment of debt, (2) costs related to the acquisition of properties and (3) property impairments, as appropriate. These items can vary greatly from period to period, depending upon the volume of our acquisition activity and debt retirements, among other factors. We believe that by excluding these items, Core FFO serves as a useful, supplementary measure of WRIT’s ability to incur and service debt, and distribute dividends to its shareholders. Core FFO is a non-GAAP and non-standardized measure, and may be calculated differently by other REITs.


Washington Real Estate Investment Trust

Page 5 of 11

 

(2)

Net Operating income (“NOI”), defined as real estate rental revenue less real estate expenses, is a non-GAAP measure. NOI is calculated as net income, less non-real estate revenue and the results of discontinued operations (including the gain on sale, if any), plus interest expense, depreciation and amortization and general and administrative expenses. We provide NOI as a supplement to net income calculated in accordance with GAAP. As such, it should not be considered an alternative to net income as an indication of our operating performance. It is the primary performance measure we use to assess the results of our operations at the property level.

(3)

For purposes of evaluating comparative operating performance, we categorize our properties as “same-store” or “non-same-store”. A same-store property is one that was owned for the entirety of the periods being evaluated. A non-same-store property is one that was acquired or placed into service during either of the periods being evaluated.

(4)

Total market capitalization is calculated by multiplying the total outstanding common shares at period end by the closing share price on the last trading day of the period, and then adding the book value of the total outstanding debt at period end.

(5)

Funds Available for Distribution (“FAD”) is a non-GAAP measure. It 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. We consider FAD 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-standardized measure and may be calculated differently by other REITs.

Physical Occupancy Levels by Same-Store Properties (iand All Properties

 

Segment    Physical Occupancy  
   Same-Store Properties     All Properties  
   4th QTR
2010
    4th QTR
2009
    4th QTR
2010
    4th QTR
2009
 

Multifamily

     95.7     94.4     95.7     94.4

Office

     88.6     91.4     89.4     90.8

Medical Office

     93.8     94.2     88.5     87.9

Retail

     92.5     93.6     92.1     93.6

Industrial

     78.6     84.8     78.6     84.4

Overall Portfolio

     88.6     91.0     88.3     89.9

 

(i)

Same-store properties include all properties that were owned for the entirety of the current and prior year reporting periods. For Q4 2010 and Q4 2009, same-store properties exclude:

Multifamily Acquisitions: none;

Office Acquisition: Quantico Corporate Center;

Medical Office Acquisition: Lansdowne Medical Office Building;

Retail Acquisition: Gateway Overlook Shopping Center;

Industrial Acquisitions: none.

Also excluded from same-store properties in Q4 2010 and Q4 2009 are:

Sold Properties: Crossroads Distribution Center, Charleston Business Center, Parklawn

Plaza, Lexington, Saratoga, The Ridges, Ammendale I & II and Amvax;

Held for Sale Properties: none.


Washington Real Estate Investment Trust

Page 6 of 11

 

WASHINGTON REAL ESTATE INVESTMENT TRUST

FINANCIAL HIGHLIGHTS

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended December 31,     Twelve Months Ended December 31,  

OPERATING RESULTS

   2010     2009     2010     2009  

Revenue

        

Real estate rental revenue

   $ 75,143      $ 75,774      $ 297,977      $ 298,161   

Expenses

        

Real estate expenses

     23,957        25,319        98,922        101,304   

Depreciation and amortization

     23,889        23,358        93,992        91,668   

General and administrative

     3,951        3,187        14,406        13,118   
                                
     51,797        51,864        207,320        206,090   
                                

Real estate operating income

     23,346        23,910        90,657        92,071   

Other income (expense):

        

Interest expense

     (17,801     (17,548     (68,389     (74,074

Gain (loss) on extinguishment of debt

     (8,896     (1,595     (9,176     5,336   

Gain from non-disposal activities

     3        11        7        73   

Other income (expense)

     (391     297        32        417   
                                
     (27,085     (18,835     (77,526     (68,248
                                

Income from continuing operations

     (3,739     5,075        13,131        23,823   

Discontinued operations:

        

Income from operations of properties held for sale

     697        701        2,829        3,777   

Gain on sale of real estate

     13,657        1,527        21,599        13,348   
                                

Net income

     10,615        7,303        37,559        40,948   

Less: Net income attributable to noncontrolling interests in subsidiaries

     (24     (49     (133     (203
                                

Net income attributable to the controlling interests

   $ 10,591      $ 7,254      $ 37,426      $ 40,745   
                                

Income from continuing operations attributable to the controlling interests

     (3,763     5,026        12,998        23,620   

Gain from non-disposal activities

     (3     (11     (7     (73

Continuing operations real estate depreciation and amortization

     23,889        23,358        93,992        91,668   
                                

Funds from continuing operations

   $ 20,123      $ 28,373      $ 106,983      $ 115,215   
                                

Income from discontinued operations before gain on sale

     697        701        2,829        3,777   

Discontinued operations real estate depreciation and amortization

     302        590        1,754        2,779   
                                

Funds from discontinued operations

     999        1,291        4,583        6,556   
                                

Funds from operations(1)

   $ 21,122      $ 29,664      $ 111,566      $ 121,771   
                                

Non-cash (gain) loss on extinguishment of debt

     2,922        595        3,202        (6,336

Tenant improvements

     (6,373     (4,425     (13,579     (12,490

External and internal leasing commissions capitalized

     (2,089     (1,058     (9,511     (5,845

Recurring capital improvements

     (1,698     (1,442     (5,938     (6,356

Straight-line rents, net

     (951     (1,527     (3,470     (3,379

Non-cash fair value interest expense

     345        773        2,664        3,595   

Non real estate depreciation & amortization of debt costs

     889        1,037        3,969        4,555   

Amortization of lease intangibles, net

     (437     (777     (1,817     (2,587

Amortization and expensing of restricted share and unit compensation

     1,553        820        5,852        3,460   
                                

Funds available for distribution(5)

   $ 15,283      $ 23,660      $ 92,938      $ 96,388   
                                

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


Washington Real Estate Investment Trust

Page 7 of 11

 

         Three Months Ended December 31,      Twelve Months Ended December 31,  

Per share data attributable to the controlling interests:

       2010     2009      2010      2009  

Income from continuing operations

   (Basic)   $ (0.06   $ 0.08       $ 0.21       $ 0.41   
   (Diluted)   $ (0.06   $ 0.08       $ 0.21       $ 0.41   

Net income

   (Basic)   $ 0.16      $ 0.12       $ 0.60       $ 0.71   
   (Diluted)   $ 0.16      $ 0.12       $ 0.60       $ 0.71   

Funds from continuing operations

   (Basic)   $ 0.31      $ 0.47       $ 1.72       $ 2.02   
   (Diluted)   $ 0.31      $ 0.47       $ 1.72       $ 2.02   

Funds from operations

   (Basic)   $ 0.33      $ 0.50       $ 1.79       $ 2.14   
   (Diluted)   $ 0.33      $ 0.50       $ 1.79       $ 2.14   

Dividends paid

     $ 0.4338      $ 0.4325       $ 1.7313       $ 1.7300   

Weighted average shares outstanding

       64,536        59,735         62,140         56,894   

Fully diluted weighted average shares outstanding

       64,536        59,833         62,264         56,968   


Washington Real Estate Investment Trust

Page 8 of 11

 

WASHINGTON REAL ESTATE INVESTMENT TRUST

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

(Unaudited)

 

     December 31,
2010
    December 31,
2009
 

Assets

    

Land

   $ 440,509      $ 402,277   

Income producing property

     1,976,378        1,848,129   
                
     2,416,887        2,250,406   

Accumulated depreciation and amortization

     (538,786     (457,858
                

Net income producing property

     1,878,101        1,792,548   

Development in progress

     26,240        25,031   
                

Total real estate held for investment, net

     1,904,341        1,817,579   

Investment in real estate sold or held for sale

     —          48,636   

Cash and cash equivalents

     78,767        11,203   

Restricted cash

     21,552        17,668   

Rents and other receivables, net of allowance for doubtful accounts of $8,394 and $6,412 respectively

     55,176        49,617   

Prepaid expenses and other assets

     108,045        95,986   

Other assets related to property sold or held for sale

     —          4,536   
                

Total assets

   $ 2,167,881      $ 2,045,225   
                

Liabilities

    

Notes payable

   $ 753,587      $ 688,912   

Mortgage notes payable

     380,171        383,563   

Lines of credit

     100,000        128,000   

Accounts payable and other liabilities

     51,130        52,324   

Advance rents

     12,597        10,743   

Tenant security deposits

     9,538        9,512   

Other liabilities related to property sold or held for sale

     —          23,108   
                

Total liabilities

   $ 1,307,023      $ 1,296,162   
                

Shareholders’ equity

    

Shares of beneficial interest, $0.01 par value; 100,000

    

Shares authorized; 65,870 and 59,811 shares issued and outstanding, respectively

     659        599   

Additional paid-in capital

     1,127,825        944,825   

Distributions in excess of net income

     (269,935     (198,412

Accumulated other comprehensive income

     (1,469     (1,757
                

Total shareholders’ equity

     857,080        745,255   

Noncontrolling interests in subsidiaries

     3,778        3,808   
                

Total equity

     860,858        749,063   

Total liabilities and equity

   $ 2,167,881      $ 2,045,225   
                

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


Washington Real Estate Investment Trust

Page 9 of 11

 

The following tables contain reconciliations of net income to same-store net operating income for the periods presented:

 

Three months ended December 31, 2010    Multifamily      Office      Medical
Office
    Retail      Industrial      Total  

Same-store net operating income(3)

   $ 7,588       $ 20,467       $ 7,877      $ 7,507       $ 5,746       $ 49,185   

Add: Net operating income from non-same-store
properties
(3)

     —           1,572         (69     498         —           2,001   
                                                    

Total net operating income(2)

   $ 7,588       $ 22,039       $ 7,808      $ 8,005       $ 5,746       $ 51,186   

Add/(deduct):

                

Other income (expense)

                   (391

Gain from non-disposal activities

                   3   

Interest expense

                   (17,801

Gain (loss) on extinguishment of debt

                   (8,896

Depreciation and amortization

                   (23,889

General and administrative expenses

                   (3,951

Income from operations of properties held for sale

                   697   

Gain on sale of real estate

                   13,657   
                      

Net income

                   10,615   

Less: Net income attributable to noncontrolling interests in subsidiaries

                   (24
                      

Net income attributable to the controlling interests

                 $ 10,591   
                      
Three months ended December 31, 2009    Multifamily      Office      Medical
Office
    Retail      Industrial      Total  

Same-store net operating income(3)

   $ 6,919       $ 21,948       $ 7,492      $ 8,101       $ 6,082       $ 50,542   

Add: Net operating income from non-same-store properties(3)

     —           —           (87     —           —           (87
                                                    

Total net operating income(2)

   $ 6,919       $ 21,948       $ 7,405      $ 8,101       $ 6,082       $ 50,455   

Add/(deduct):

                

Other income (expense)

                   297   

Gain from non-disposal activities

                   11   

Interest expense

                   (17,548

Gain (loss) on extinguishment of debt

                   (1,595

Depreciation and amortization

                   (23,358

General and administrative expenses

                   (3,187

Income from operations of properties held for sale

                   701   

Gain on sale of real estate

                   1,527   
                      

Net income

                   7,303   

Less: Net income attributable to noncontrolling interests in subsidiaries

                   (49
                      

Net income attributable to the controlling interests

                 $ 7,254   
                      


Washington Real Estate Investment Trust

Page 10 of 11

 

The following tables contain reconciliations of net income to same-store net operating income for the periods presented:

 

Twelve months ended December 31, 2010    Multifamily      Office      Medical
Office
    Retail      Industrial      Total  

Same-store net operating income(3)

   $ 24,699       $ 79,721       $ 30,744      $ 30,196       $ 22,856       $ 188,216   

Add: Net operating income from non-same-store properties(3)

     4,657         6,116         (431     497         —           10,839   
                                                    

Total net operating income(2)

   $ 29,356       $ 85,837       $ 30,313      $ 30,693       $ 22,856       $ 199,055   

Add/(deduct):

                

Other income (expense)

                   32   

Gain from non-disposal activities

                   7   

Interest expense

                   (68,389

Gain (loss) on extinguishment of debt

                   (9,176

Depreciation and amortization

                   (93,992

General and administrative expenses

                   (14,406

Income from operations of properties held for sale

                   2,829   

Gain on sale of real estate

                   21,599   
                      

Net income

                   37,559   

Less: Net income attributable to noncontrolling interests in subsidiaries

                   (133
                      

Net income attributable to the controlling interests

                 $ 37,426   
                      
Twelve months ended December 31, 2009    Multifamily      Office      Medical
Office
    Retail      Industrial      Total  

Same-store net operating income(3)

   $ 23,620       $ 81,728       $ 29,860      $ 31,141       $ 24,904       $ 191,253   

Add: Net operating income from non-same-store properties(3)

     3,356         2,415         (167     —           —           5,604   
                                                    

Total net operating income(2)

   $ 26,976       $ 84,143       $ 29,693      $ 31,141       $ 24,904       $ 196,857   

Add/(deduct):

                

Other income (expense)

                   417   

Gain from non-disposal activities

                   73   

Interest expense

                   (74,074

Gain (loss) on extinguishment of debt

                   5,336   

Depreciation and amortization

                   (91,668

General and administrative expenses

                   (13,118

Income from operations of properties held for sale

                   3,777   

Gain on sale of real estate

                   13,348   
                      

Net income

                   40,948   

Less: Net income attributable to noncontrolling interests in subsidiaries

                   (203
                      

Net income attributable to the controlling interests

                 $ 40,745   
                      


Washington Real Estate Investment Trust

Page 11 of 11

 

The following table contains a reconciliation of net income attributable to the controlling interests to core funds from operations for the periods presented:

 

     Three Months Ended December 31,     Twelve Months Ended December 31,  
     2010     2009     2010     2009  

Net income attributable to the controlling interests

   $ 10,591      $ 7,254      $ 37,426      $ 40,745   

Add/(deduct):

        

Real estate depreciation and amortization

     23,889        23,358        93,992        91,668   

Gain from non-disposal activities

     (3     (11     (7     (73

Discontinued operations:

        

Gain on sale of real estate

     (13,657     (1,527     (21,599     (13,348

Real estate depreciation and amortization

     302        590        1,754        2,779   
                                

Funds from Operations(1)

     21,122        29,664        111,566        121,771   

Add/(deduct):

        

Loss (gain) on extinguishment of debt

     8,896        1,595        9,176        (5,336

Acquisition costs

     709        (13     1,161        788   
                                

Core funds from operations(1)

   $ 30,727      $ 31,246      $ 121,903      $ 117,223