Washington Real Estate Investment Trust Announces Fourth Quarter 2006 Results

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

Washington Real Estate Investment Trust (WRIT) (NYSE:WRE) today reported the following financial results for the fourth quarter ended December 31, 2006:

    Fourth Quarter

    --  Funds from Operations (FFO)(1) for the quarter ended December
        31, 2006 was $25.2 million, or $0.56 per diluted share, an
        increase of $2.4 million, or $0.02 per diluted share from the
        prior year.

    --  Net income for the quarter ended December 31, 2006 was $10.1
        million, or $0.22 per diluted share, compared to $11.1
        million, or $0.26 per diluted share in the same period one
        year ago. The decrease is primarily due to higher interest
        expense and, on a per share basis, due to increased dilution
        from the equity offering in June 2006.

    Full Year

    --  Funds from Operations (FFO) for the year ended December 31,
        2006 was $92.8 million, or $2.12 per diluted share, an
        increase of $5.4 million, or $0.05 per diluted share from the
        prior year.

    --  Net income for the year ended December 31, 2006 was $38.7
        million, or $0.88 per diluted share, compared to $77.6
        million, or $1.84 per diluted share in 2005. The decrease is
        primarily due to a $37.0 million gain on property disposal,
        higher interest expense, and higher depreciation and
        amortization associated with owning more properties.

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

Operating Results

Core Net Operating Income(3) for the fourth quarter increased 4.7% compared to the same period one year ago, as a result of Core NOI increases in all of WRIT's property sectors, as follows:

    --  Multifamily and Industrial properties' Core NOI increased
        12.0% and 3.5%, respectively, primarily due to higher rental
        rates achieved in both sectors.

    --  General purpose office properties' Core NOI increased 5.4%
        primarily due to increased occupancy, 320 bps higher than the
        same period last year, primarily from the lease up of Maryland
        Trade Center I.

    --  Retail properties' Core NOI increased 1.8% primarily due to
        the increased revenues from the Harris Teeter lease at The
        Shoppes at Foxchase.

    --  Medical office properties' Core NOI increased 0.4%, with 98.5%
        core occupancy for the fourth quarter.

Core occupancy was 94.3% during the fourth quarter, an increase of 150 bps from the same period the prior year.

Development/Redevelopment Activity

During the fourth quarter, WRIT completed the redevelopment of The Shoppes at Foxchase in Alexandria, VA, a 133,000 square foot retail shopping center, with an approximate cost of $12.0 million. This retail center is anchored by the grocery store, Harris Teeter.

    At year-end, three development projects were in progress:

    --  Bennett Park, formerly Rosslyn Towers, is a ground-up
        development project in Arlington, VA consisting of a high-rise
        and a mid-rise Class A apartment building with a total of 224
        units and 5,900 square feet of retail space. Construction is
        anticipated to be completed on the high-rise building in third
        quarter 2007 and on the mid-rise in second 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 Class A apartment building that will include 2,600
        square feet of additional retail space. Construction is
        anticipated to be completed on the building in third quarter
        2007. Total cost of the project is estimated to be $32.7
        million.

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

    2006 Highlights

    --  WRIT acquired 14 properties for a total cost of $303 million
        during the year. The acquisitions include 533,100 square feet
        of general purpose office, 404,770 square feet of industrial,
        227,200 square feet of retail shopping centers, and 337,100
        square feet of medical office properties.

    --  WRIT raised over $350 million of capital, issuing $110 million
        of 3.875% Convertible Senior Notes, $150 million of 5.95%
        Senior Unsecured Notes, and 2.7 million common shares. In
        addition, WRIT entered into an unsecured revolving credit
        facility with an initial capacity of $200 million, an increase
        of $115 million from the prior facility.

    --  The Board added two Trustees, Mr. Edward S. Civera and Mr.
        Thomas E. Russell, III. Mr. George F. "Skip" McKenzie was
        appointed President and Chief Operating Officer effective May
        30, 2006.

    --  WRIT increased its dividend for the 36th consecutive year and
        achieved its 34th consecutive year of increased FFO per share.

    Subsequent Events

On January 17, 2007, WRIT issued $135 million of 3.875% 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 9, 2007 WRIT acquired a portfolio of five, single-story, industrial/flex buildings within 270 Technology Park in Frederick, Maryland for $26.5 million. The portfolio consists of 157,000 square feet and 595 parking spaces. The acquisition was funded with cash from WRIT's January 17, 2007 convertible debt offering discussed above.

Conference Call Information

WRIT will conduct a Conference/Webcast Call to discuss 4th Quarter Earnings on Friday, February 16, 2007 at 11:00 A.M., Eastern Standard 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:                 5748531

The instant replay of the Conference Call will be available until March 2, 2007 at 11:59 PM Eastern Standard 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:                 5748531

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 www.writ.com for 30 days 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 83 properties consisting of 14 retail centers, 24 general purpose office properties, 13 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 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 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                     4TH QTR     4TH QTR     4TH QTR     4TH QTR
                            2006        2005        2006        2005

Multifamily                  94.0%(ii)   92.0%       94.0%       92.0%
Office Buildings             92.2%       89.0%       92.3%       89.0%
Medical Office               98.5%       98.5%       98.5%       98.5%
Retail Centers               99.0%       98.6%       94.9%(iii)  98.6%
Industrial/Flex Centers      93.2%       94.9%       92.9%       94.9%

Overall Portfolio            94.3%       92.8%       93.8%       92.8%

(i) Core portfolio properties include all properties that were owned for the entirety of the current and prior year reporting periods. For Q4 2006 and Q4 2005, core portfolio properties exclude:

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

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, and

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

(ii) Multifamily occupancy level for Q406 is 94.6% without the impact of units off-line for planned renovations at Bethesda Hill. 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    Twelve Months Ended
                               December 31,          December 31,
OPERATING RESULTS            2006       2005       2006       2005
------------------         ---------- ---------- ---------- ----------
Revenue
   Real estate
    rental revenue         $  58,993  $  49,258  $ 219,662  $ 190,046

Expenses
   Real estate
    expenses                  18,254     15,041     67,269     58,116
   Depreciation
    and
    amortization              15,074     11,694     54,170     47,161
   General and
    administrative             2,461      1,644     12,622      8,005
                           ---------- ---------- ---------- ----------
                              35,789     28,379    134,061    113,282
                           ---------- ---------- ---------- ----------

Other (expense)
 income:
   Interest
    expense                  (13,392)   (10,074)   (47,846)   (37,743)
   Other income                  269        263        906        918
   Other income
    from property
    settlement                     -          -          -        504
                           ---------- ---------- ---------- ----------
                             (13,123)    (9,811)   (46,940)   (36,321)
                           ---------- ---------- ---------- ----------


Income from
 continuing
 operations                   10,081     11,068     38,661     40,443

Discontinued
 operations:
   Income (loss)
    from
    operations of
    properties
    sold or held
    for sale                       -          -          -        184
   Gain on
    property
    disposed                       -          -          -     37,011
                           ---------- ---------- ---------- ----------

Net Income                 $  10,081  $  11,068  $  38,661  $  77,638
                           ========== ========== ========== ==========

Income from
 continuing
 operations                $  10,081  $  11,068  $  38,661  $  40,443
Other income from
 property
 settlement                        -          -          -       (504)
Continuing
 operations real
 estate
 depreciation and
 amortization                 15,074     11,694     54,170     47,161
                           ---------- ---------- ---------- ----------
Funds from
 continuing
 operations                $  25,155  $  22,762  $  92,831  $  87,100
                           ---------- ---------- ---------- ----------

Income (loss) from
 discontinued
 operations before
 gain on disposal                  -          -          -        184
Discontinued
 operations real
 estate
 depreciation and
 amortization                      -          -          -         71
                           ---------- ---------- ---------- ----------
Funds from
 discontinued
 operations                        -          -          -        255
                           ---------- ---------- ---------- ----------

Funds from
 operations(1)             $  25,155  $  22,762  $  92,831  $  87,355
                           ========== ========== ========== ==========


Tenant
 improvements                 (2,143)    (3,520)    (9,473)    (8,932)
External and
 internal leasing
 commissions
 capitalized                  (1,554)    (1,004)    (5,595)    (4,272)
Recurring capital
 improvements                 (1,648)    (2,445)    (8,685)    (9,125)
Straight-line
 rents, net                     (757)      (730)    (3,093)    (3,070)
Non real estate
 depreciation &
 amortization of
 debt costs                      765        479      2,453      1,745
Amortization of
 lease
 intangibles, net                197        (10)       283        (10)
Amortization and
 expensing of
 Restricted Share
 and Unit
 Compensation                  1,081        299      3,464      1,134
Other                              -          -          -        301
                           -------------------------------------------
Funds Available
 for Distribution
 (2)                       $  21,096  $  15,831  $  72,185  $  65,126
                           ========== ========== ========== ==========


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



                            Three Months Ended    Twelve Months Ended
                               December 31,          December 31,
Per Share Data               2006       2005       2006       2005
------------------         ---------- ---------- ---------- ----------

Income from
 continuing
 operations       (Basic)  $    0.22  $    0.26  $    0.89  $    0.96
                  (Diluted)$    0.22  $    0.26  $    0.88  $    0.96

Net income        (Basic)  $    0.22  $    0.26  $    0.89  $    1.85
                  (Diluted)$    0.22  $    0.26  $    0.88  $    1.84

Funds from
 continuing
 operations       (Basic)  $    0.56  $    0.54  $    2.13  $    2.07
                  (Diluted)$    0.56  $    0.54  $    2.12  $    2.06

Funds from
 operations       (Basic)  $    0.56  $    0.54  $    2.13  $    2.08
                  (Diluted)$    0.56  $    0.54  $    2.12  $    2.07

Dividends paid             $  0.4125  $  0.4025  $  1.6400  $  1.6000

Weighted average
 shares
 outstanding                  44,894     42,013     43,679     42,069
Fully diluted
 weighted average
 shares
 outstanding                  45,122     42,131     43,874     42,203


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

                                            December 31,  December 31,
                                               2006          2005
                                            --------------------------

Assets
   Land                                     $   294,977   $   226,217
   Income producing property                  1,300,824     1,024,702
                                            --------------------------
                                              1,595,801     1,250,919
   Accumulated depreciation and
    amortization                               (290,003)     (240,153)
                                            --------------------------
   Net income producing property              1,305,798     1,010,766
   Development in progress (4)                  120,656        58,241
                                            --------------------------
      Total investment in real estate, net    1,426,454     1,069,007
   Cash and cash equivalents                      8,721         4,938
   Restricted cash                                4,151         1,764
   Rents and other receivables, net of
    allowance for doubtful accounts of
    3,635 and 2,916, respectively                32,632        25,258
   Prepaid expenses and other assets             59,307        38,192
                                            --------------------------
      Total Assets                          $ 1,531,265   $ 1,139,159
                                            ==========================


Liabilities
   Notes payable                            $   728,255   $   518,600
   Mortgage notes payable                       237,073       169,617
   Lines of credit                               61,000        24,000
   Accounts payable and other liabilities        45,291        32,002
   Advance rents                                  6,325         5,572
   Tenant security deposits                       9,651         7,393
                                            --------------------------
      Total Liabilities                       1,087,595       757,184
                                            --------------------------

Minority interest                                 1,739         1,670
                                            --------------------------

Shareholders' Equity
   Shares of beneficial interest, $.01 par
    value; 100,000 shares authorized:
    45,042 and 42,139 shares issued and
    outstanding, respectively                       451           421
   Additional paid-in capital                   500,727       405,112
   Distributions in excess of net income        (59,247)      (25,228)
                                            --------------------------
      Total Shareholders' Equity                441,931       380,305
                                            --------------------------
      Total Liabilities and Shareholders'
       Equity                               $ 1,531,265   $ 1,139,159
                                            ==========================

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)