PS BUSINESS PARKS, INC./MD - Quarter Report: 2012 June (Form 10-Q)

PS BUSINESS PARKS, INC./MD - Quarter Report: 2012 June (Form 10-Q)

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

FORM 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2012

¨	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

Commission File Number 1-10709

PS BUSINESS PARKS, INC.

(Exact name of registrant as specified in its charter)

California

95-4300881

(State or Other Jurisdiction

of Incorporation)

(I.R.S. Employer

Identification Number)

701 Western Avenue, Glendale, California 91201-2397

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (818) 244-8080

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

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

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

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

As of July 30, 2012, the number of shares of the registrant’s common stock, $0.01 par value per share, outstanding was 24,247,624.

PS BUSINESS PARKS, INC.

INDEX


	Page
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated balance sheets as of June 30, 2012 (unaudited) and December 31, 2011		3
Consolidated statements of income (unaudited) for the three and six months ended June 30, 2012 and 2011		4
Consolidated statement of equity (unaudited) for the six months ended June 30, 2012		5
Consolidated statements of cash flows (unaudited) for the six months ended June 30, 2012 and 2011		6
Notes to consolidated financial statements (unaudited)		7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		21
Item 3. Quantitative and Qualitative Disclosures about Market Risk		35
Item 4. Controls and Procedures		36
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		36
Item 1A. Risk Factors		36
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		36
Item 6. Exhibits		37

PS BUSINESS PARKS, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)


	June 30, 2012			December 31, 2011
	(Unaudited)
ASSETS
Cash and cash equivalents	$	3,036		$	4,980
Real estate facilities, at cost:
Land		772,573			772,573
Buildings and improvements		2,178,330			2,155,772

		2,950,903			2,928,345
Accumulated depreciation		(893,883	)		(845,700	)

		2,057,020			2,082,645
Properties held for disposition, net		1,195			1,218
Land held for development		6,829			6,829

		2,065,044			2,090,692
Rent receivable		5,415			3,198
Deferred rent receivable		25,078			23,388
Other assets		14,806			16,361

Total assets	$	2,113,379		$	2,138,619

LIABILITIES AND EQUITY
Accrued and other liabilities	$	68,348		$	60,940
Credit facility		—			185,000
Term loan		240,000			250,000
Mortgage notes payable		281,662			282,084

Total liabilities		590,010			778,024
Commitments and contingencies
Equity:
PS Business Parks, Inc.’s shareholders’ equity:
Preferred stock, $0.01 par value, 50,000,000 shares authorized,
31,490 and 23,942 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively		787,250			598,546
Common stock, $0.01 par value, 100,000,000 shares authorized,
24,247,428 and 24,128,184 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively		241			240
Paid-in capital		535,712			534,322
Cumulative net income		922,108			878,704
Cumulative distributions		(892,374	)		(832,607	)

Total PS Business Parks, Inc.’s shareholders’ equity		1,352,937			1,179,205
Noncontrolling interests:
Preferred units		—			5,583
Common units		170,432			175,807

Total noncontrolling interests		170,432			181,390

Total equity		1,523,369			1,360,595

Total liabilities and equity	$	2,113,379		$	2,138,619

See accompanying notes.

PS BUSINESS PARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited, in thousands, except per share data)


	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2012			2011			2012			2011
Revenues:
Rental income	$	85,627		$	72,970		$	170,304		$	146,431
Facility management fees		164			169			330			347

Total operating revenues		85,791			73,139			170,634			146,778

Expenses:
Cost of operations		27,717			24,156			55,832			49,811
Depreciation and amortization		27,198			20,988			54,442			41,718
General and administrative		2,412			1,748			4,685			3,318

Total operating expenses		57,327			46,892			114,959			94,847

Other income and (expense):
Interest and other income		80			43			123			137
Interest expense		(5,213	)		(1,145	)		(10,561	)		(2,360	)

Total other income and (expense)		(5,133	)		(1,102	)		(10,438	)		(2,223	)

Income from continuing operations		23,331			25,145			45,237			49,708

Discontinued operations:
Income (loss) from discontinued operations		24			162			(37	)		272

Total discontinued operations		24			162			(37	)		272

Net income	$	23,355		$	25,307		$	45,200		$	49,980

Net income allocation:
Net income allocable to noncontrolling interests:
Noncontrolling interests — common units	$	425		$	3,362		$	1,473		$	8,262
Noncontrolling interests — preferred units		224			100			323			(7,190	)

Total net income allocable to noncontrolling interests		649			3,462			1,796			1,072

Net income allocable to PS Business Parks, Inc.:
Common shareholders		1,410			11,374			4,878			27,937
Preferred shareholders		21,264			10,449			38,450			20,899
Restricted stock unit holders		32			22			76			72

Total net income allocable to PS Business Parks, Inc.		22,706			21,845			43,404			48,908

Net income	$	23,355		$	25,307		$	45,200		$	49,980

Net income per common share — basic:
Continuing operations	$	0.06		$	0.46		$	0.20		$	1.12
Discontinued operations	$	—		$	0.01		$	—		$	0.01
Net income	$	0.06		$	0.46		$	0.20		$	1.13
Net income per common share — diluted:
Continuing operations	$	0.06		$	0.45		$	0.20		$	1.12
Discontinued operations	$	—		$	0.01		$	—		$	0.01
Net income	$	0.06		$	0.46		$	0.20		$	1.13
Weighted average common shares outstanding:
Basic		24,234			24,715			24,195			24,700

Diluted		24,324			24,807			24,286			24,800

See accompanying notes.

PS BUSINESS PARKS, INC.

CONSOLIDATED STATEMENT OF EQUITY

FOR THE SIX MONTHS ENDED June 30, 2012

(Unaudited, in thousands, except share data)


	Preferred Stock						Common Stock				Paid-in Capital			Cumulative Net Income		Cumulative Distributions			Total PS Business Parks, Inc.’s Shareholders’ Equity			Noncontrolling Interests			Total Equity
	Shares			Amount			Shares		Amount		Paid-in Capital			Cumulative Net Income		Cumulative Distributions						Noncontrolling Interests			Total Equity
Balances at December 31, 2011		23,942		$	598,546			24,128,184	$	240	$	534,322		$	878,704	$	(832,607	)	$	1,179,205		$	181,390		$	1,360,595
Issuance of preferred stock, net of issuance costs		23,200			580,000			—		—		(18,289	)		—		—			561,711			—			561,711
Redemption of preferred stock, net of issuance costs		(15,652	)		(391,296	)		—		—		13,319			—		(13,319	)		(391,296	)		—			(391,296	)
Redemption of preferred units, net of issuance costs		—			—			—		—		149			—		—			149			(5,732	)		(5,583	)
Exercise of stock options		—			—			95,116		1		3,547			—		—			3,548			—			3,548
Stock compensation, net		—			—			24,128		—		2,284			—		—			2,284			—			2,284
Shelf registration		—			—			—		—		(40	)		—		—			(40	)		—			(40	)
Net income		—			—			—		—		—			43,404		—			43,404			1,796			45,200
Distributions:
Preferred stock		—			—			—		—		—			—		(25,131	)		(25,131	)		—			(25,131	)
Common stock		—			—			—		—		—			—		(21,317	)		(21,317	)		—			(21,317	)
Noncontrolling interests		—			—			—		—		—			—		—			—			(6,602	)		(6,602	)
Adjustment to noncontrolling interests in underlying operating partnership		—			—			—		—		420			—		—			420			(420	)		—

Balances at June 30, 2012		31,490		$	787,250			24,247,428	$	241	$	535,712		$	922,108	$	(892,374	)	$	1,352,937		$	170,432		$	1,523,369

See accompanying notes.

PS BUSINESS PARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)


	For the Six Months Ended June 30,
	2012			2011
Cash flows from operating activities:
Net income	$	45,200		$	49,980
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense		54,538			41,917
In-place lease adjustment		286			421
Tenant improvement reimbursements net of lease incentives		(350	)		(432	)
Amortization of mortgage premium		—			(118	)
Stock compensation		2,677			822
Decrease (increase) in receivables and other assets		(3,718	)		1,413
Increase (decrease) in accrued and other liabilities		8,445			(1,945	)

Total adjustments		61,878			42,078

Net cash provided by operating activities		107,078			92,058

Cash flows from investing activities:
Capital improvements to real estate facilities		(28,890	)		(17,561	)
Acquisition of real estate facilities		—			(26,613	)

Net cash used in investing activities		(28,890	)		(44,174	)

Cash flows from financing activities:
Borrowings on credit facility		124,000			17,500
Note payable to affiliate		—			121,000
Repayment of borrowings on credit facility		(309,000	)		(93,000	)
Repayment of borrowings on term loan debt		(10,000	)		—
Repayment of borrowings on note payable to affiliate		—			(5,000	)
Principal payments on mortgage notes payable		(422	)		(549	)
Repayment of mortgage note payable		—			(2,660	)
Net proceeds from the issuance of preferred stock		561,711			—
Proceeds from the exercise of stock options		3,548			1,050
Shelf registration		(40	)		—
Redemption/repurchase of preferred units		(5,583	)		(39,087	)
Redemption/repurchase of preferred stock		(391,296	)		—
Distributions paid to common shareholders		(21,317	)		(21,742	)
Distributions paid to preferred shareholders		(25,131	)		(20,899	)
Distributions paid to noncontrolling interests — common units		(6,428	)		(6,428	)
Distributions paid to noncontrolling interests — preferred units		(174	)		(199	)

Net cash used in financing activities		(80,132	)		(50,014	)

Net (decrease) in cash and cash equivalents		(1,944	)		(2,130	)
Cash and cash equivalents at the beginning of the period		4,980			5,066

Cash and cash equivalents at the end of the period	$	3,036		$	2,936

Supplemental schedule of non-cash investing and financing activities:
Adjustment to noncontrolling interests in underlying operating partnership:
Noncontrolling interests — common units	$	(420	)	$	9,122
Paid-in capital	$	420		$	(9,122	)
Gain on repurchase of preferred equity:
Preferred units	$	—		$	(8,748	)
Paid-in capital	$	—		$	8,748
Issuance costs related to the redemption/repurchase of preferred equity:
Cumulative distributions	$	(13,319	)	$	—
Noncontrolling interest — common units	$	(149	)	$	(1,359	)
Paid-in capital	$	13,468		$	1,359

See accompanying notes.

PS BUSINESS PARKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2012

1. Organization and description of business

PS Business Parks, Inc. (“PSB”) was incorporated in the state of California in 1990. As of June 30, 2012, PSB owned 76.8% of the common partnership units of PS Business Parks, L.P. (the “Operating Partnership”). The remaining common partnership units are owned by Public Storage (“PS”). PSB, as the sole general partner of the Operating Partnership, has full, exclusive and complete responsibility and discretion in managing and controlling the Operating Partnership. PSB and the Operating Partnership are collectively referred to as the “Company.”

The Company is a fully-integrated, self-advised and self-managed real estate investment trust (“REIT”) that owns, operates, acquires, and develops commercial properties, primarily multi-tenant flex, office and industrial space. As of June 30, 2012, the Company owned and operated 27.2 million rentable square feet of commercial space located in eight states. The Company also manages 1.3 million rentable square feet on behalf of PS.

References to the number of properties or square footage are unaudited and outside the scope of the Company’s independent registered public accounting firm’s review of the Company’s financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States).

2. Summary of significant accounting policies

Basis of presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ended December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011.

The accompanying consolidated financial statements include the accounts of PSB and the Operating Partnership. All significant inter-company balances and transactions have been eliminated in the consolidated financial statements.

Noncontrolling Interests

The Company’s noncontrolling interests are reported as a component of equity separate from the parent’s equity. Purchases or sales of equity interests that do not result in a change in control are accounted for as equity transactions. In addition, net income attributable to the noncontrolling interest is included in consolidated net income on the face of the income statement and, upon a gain or loss of control, the interest purchased or sold, as well as any interest retained, is recorded at fair value with any gain or loss recognized in earnings.

Use of estimates

The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates.

Allowance for doubtful accounts

The Company monitors the collectability of its receivable balances including the deferred rent receivable on an ongoing basis. Based on these reviews, the Company maintains an allowance for doubtful accounts for estimated losses resulting from the possible inability of tenants to make contractual rent payments to the Company. A provision for doubtful accounts is recorded during each period. The allowance for doubtful accounts, which represents the cumulative allowances less write-offs of uncollectible rent, is netted against tenant and other receivables on the consolidated balance sheets. Tenant receivables are net of an allowance for uncollectible accounts totaling $400,000 at June 30, 2012 and December 31, 2011.

Financial instruments

The methods and assumptions used to estimate the fair value of financial instruments are described below. The Company has estimated the fair value of financial instruments using available market information and appropriate valuation methodologies. Considerable judgment is required in interpreting market data to develop estimates of market value. Accordingly, estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges. The Company determines the estimated fair value of financial assets and liabilities utilizing a hierarchy of valuation techniques based on whether the inputs to a fair value measurement are considered to be observable or unobservable in a marketplace. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. This hierarchy requires the use of observable market data when available. The following is the fair value hierarchy:

•

Level 1—quoted prices for identical instruments in active markets

•

Level 2—quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and

•

Level 3—fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable

Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents and receivables. The Company considers all highly liquid investments with a remaining maturity of three months or less at the date of purchase to be cash equivalents. Cash and cash equivalents, which consist primarily of money market investments, are only invested in entities with an investment grade rating. Receivables are comprised of balances due from a large number of customers. Balances that the Company expects to become uncollectible are reserved for or written off. Due to the short period to maturity of the Company’s cash and cash equivalents, accounts receivable, other assets and accrued and other liabilities, the carrying values as presented on the consolidated balance sheets are reasonable estimates of fair value.

Carrying values of the Company’s mortgage notes payable, unsecured credit facility and term loan are deemed to approximate fair value. The characteristics of these financial instruments, market data and other comparative metrics utilized in determining these fair values are “Level 2” inputs.

Real estate facilities

Real estate facilities are recorded at cost. Costs related to the renovation or improvement of the properties are capitalized. Expenditures for repairs and maintenance are expensed as incurred. Expenditures that are expected to benefit a period greater than two years and exceed $2,000 are capitalized and depreciated over their estimated useful life. Buildings and improvements are depreciated using the straight-line method over their estimated useful lives, which generally range from five to 30 years. Transaction costs, which include tenant improvements and lease commissions, in excess of $1,000 for leases with terms greater than one year are capitalized and depreciated over their estimated useful lives. Transaction costs less than $1,000 or leases of one year or less are expensed as incurred.

Properties held for disposition

An asset is classified as an asset held for disposition when it meets certain requirements, which include, among other criteria, the approval of the sale of the asset, the marketing of the asset for sale and the expectation by the Company that the sale will likely occur within the next 12 months. Upon classification of an asset as held for disposition, depreciation of the asset is ceased, the operating results of the asset are included in discontinued operations for all periods presented and the net book value of the asset is included on the balance sheet as properties held for disposition.

Intangible assets/liabilities

Intangible assets and liabilities include above-market and below-market in-place lease values of acquired properties based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The capitalized above-market and below-market lease values (included in other assets and accrued liabilities in the accompanying consolidated balance sheets) are amortized to rental income over the remaining non-cancelable terms of the respective leases. The Company recorded net amortization of $127,000 and $212,000 of intangible assets and liabilities resulting from the above-market and below-market lease values during the three months ended June 30, 2012 and 2011, respectively. Amortization was $286,000 and $421,000 for each of the six months ended June 30, 2012 and 2011, respectively. As of June 30, 2012, the value of in-place leases resulted in a net intangible asset of $5.6 million, net of $3.5 million of accumulated amortization with a weighted average amortization period of 6.1 years, and a net intangible liability of $5.4 million, net of $2.1 million of accumulated amortization with a weighted average amortization period of 4.8 years. As of December 31, 2011, the value of in-place leases resulted in a net intangible asset of $6.9 million, net of $2.3 million of accumulated amortization and a net intangible liability of $6.4 million, net of $1.1 million of accumulated amortization.

Evaluation of asset impairment

The Company evaluates its assets used in operations for impairment by identifying indicators of impairment and by comparing the sum of the estimated undiscounted future cash flows for each asset to the asset’s carrying value. When indicators of impairment are present and the sum of the estimated undiscounted future cash flows is less than the carrying value of such asset, an impairment loss is recorded equal to the difference between the asset’s current carrying value and its value based on discounting its estimated future cash flows. In addition, the Company evaluates its assets held for disposition for impairment. Assets held for disposition are reported at the lower of their carrying value or fair value, less cost of disposition. At June 30, 2012, the Company did not consider any assets to be impaired.

Stock compensation

All share-based payments to employees, including grants of employee stock options, are recognized as stock compensation in the Company’s income statement based on their grant date fair values. See Note 11.

Revenue and expense recognition

The Company must meet four basic criteria before revenue can be recognized: persuasive evidence of an arrangement exists; the delivery has occurred or services rendered; the fee is fixed or determinable; and collectability is reasonably assured. All leases are classified as operating leases. Rental income is recognized on a straight-line basis over the terms of the leases. Straight-line rent is recognized for all tenants with contractual fixed increases in rent that are not included on the Company’s credit watch list. Deferred rent receivable represents rental revenue recognized on a straight-line basis in excess of billed rents. Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as rental income in the period the applicable costs are incurred. Property management fees are recognized in the period earned.

Costs incurred in connection with leasing (primarily tenant improvements and lease commissions) are capitalized and amortized over the lease period.

Gains from sales of real estate facilities

The Company recognizes gains from sales of real estate facilities at the time of sale using the full accrual method, provided that various criteria related to the terms of the transactions and any subsequent involvement by the Company with the properties sold are met. If the criteria are not met, the Company defers the gains and recognizes them when the criteria are met or using the installment or cost recovery methods as appropriate under the circumstances.

General and administrative expenses

General and administrative expenses include executive and other compensation, office expense, professional fees, acquisition transaction costs, state income taxes and other such administrative items.

Income taxes

The Company has qualified and intends to continue to qualify as a REIT, as defined in Section 856 of the Internal Revenue Code. As a REIT, the Company is not subject to federal income tax to the extent that it distributes its REIT taxable income to its shareholders. A REIT must distribute at least 90% of its taxable income each year. In addition, REITs are subject to a number of organizational and operating requirements. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax (including any applicable alternative minimum tax) based on its taxable income using corporate income tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income and property and to federal income and excise taxes on its undistributed taxable income. The Company believes it met all organization and operating requirements to maintain its REIT status during 2011 and intends to continue to meet such requirements for 2012. Accordingly, no provision for income taxes has been made in the accompanying consolidated financial statements.

The Company can recognize a tax benefit only if it is “more likely than not” that a particular tax position will be sustained upon examination or audit. To the extent that the “more likely than not” standard has been satisfied, the benefit associated with a position is measured as the largest amount that is greater than 50% likely of being recognized upon settlement. As of June 30, 2012, the Company did not recognize any tax benefit for uncertain tax positions.

Accounting for preferred equity issuance costs

The Company records issuance costs as a reduction to paid-in capital on its balance sheet at the time the preferred securities are issued and reflects the carrying value of the preferred equity at the stated value. The Company records issuance costs as non-cash preferred equity distributions at the time it notifies the holders of preferred stock or units of its intent to redeem such shares or units.

Net income allocation

Net income was allocated as follows (in thousands):


	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2012		2011		2012			2011
Net income allocable to noncontrolling interests:
Noncontrolling interests — common units:
Continuing operations	$	419	$	3,325	$	1,482		$	8,200
Discontinued operations		6		37		(9	)		62

Total net income allocable to noncontrolling interests — common units		425		3,362		1,473			8,262

Noncontrolling interests — preferred units:
Distributions to preferred unit holders		75		100		174			199
Issuance costs related to the redemption of preferred units		149		—		149			—
Gain on repurchase of preferred units, net of issuance costs		—		—		—			(7,389	)

Total net income allocable to noncontrolling interests — preferred units		224		100		323			(7,190	)

Total net income allocable to noncontrolling interests		649		3,462		1,796			1,072

Net income allocable to PS Business Parks, Inc.:
Common shareholders:
Continuing operations		1,392		11,249		4,906			27,728
Discontinued operations		18		125		(28	)		209

Total net income allocable to common shareholders		1,410		11,374		4,878			27,937

Preferred shareholders:
Distributions to preferred shareholders		13,205		10,449		25,131			20,899
Issuance costs related to the redemption of preferred stock		8,059		—		13,319			—

Total net income allocable to preferred shareholders		21,264		10,449		38,450			20,899

Restricted stock unit holders:
Continuing operations		32		22		76			71
Discontinued operations		—		—		—			1

Total net income allocable to restricted stock unit holders		32		22		76			72

Total net income allocable to PS Business Parks, Inc.		22,706		21,845		43,404			48,908

Net income	$	23,355	$	25,307	$	45,200		$	49,980

Net income per common share

Per share amounts are computed using the number of weighted average common shares outstanding. “Diluted” weighted average common shares outstanding includes the dilutive effect of stock options and restricted stock units under the treasury stock method. “Basic” weighted average common shares outstanding excludes such effect. The Company’s restricted stock units are participating securities and included in the computation of basic and diluted weighted average common shares outstanding. The Company’s allocation of net income to the restricted stock unit holders are paid non-forfeitable dividends in excess of the expense recorded which results in a reduction in net income allocable to common shareholders and unit holders. Earnings per share has been calculated as follows (in thousands, except per share amounts):


	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2012		2011		2012		2011
Net income allocable to common shareholders	$	1,410	$	11,374	$	4,878	$	27,937

Weighted average common shares outstanding:
Basic weighted average common shares outstanding		24,234		24,715		24,195		24,700
Net effect of dilutive stock compensation — based on treasury stock method using average market price		90		92		91		100

Diluted weighted average common shares outstanding		24,324		24,807		24,286		24,800

Net income per common share — Basic	$	0.06	$	0.46	$	0.20	$	1.13

Net income per common share — Diluted	$	0.06	$	0.46	$	0.20	$	1.13

Options to purchase 51,200 and 92,000 shares for the three months ended June 30, 2012 and 2011, respectively, were not included in the computation of diluted net income per share because such options were considered anti-dilutive. Options to purchase 71,200 and 80,000 shares for the six months ended June 30, 2012 and 2011, respectively, were not included in the computation of diluted net income per share because such options were considered anti-dilutive.

Segment reporting

The Company views its operations as one segment.

Reclassifications

Certain reclassifications have been made to the consolidated financial statements for 2011 in order to conform to the 2012 presentation.

3. Real estate facilities

The activity in real estate facilities for the six months ended June 30, 2012 is as follows (in thousands):


	Land		Buildings and Improvements			Accumulated Depreciation			Total
Balances at December 31, 2011	$	772,573	$	2,155,772		$	(845,700	)	$	2,082,645
Capital improvements, net		—		28,890			—			28,890
Disposals		—		(6,259	)		6,259			—
Depreciation expense		—		—			(54,538	)		(54,538	)
Transfer to properties held for disposition		—		(73	)		96			23

Balances at June 30, 2012	$	772,573	$	2,178,330		$	(893,883	)	$	2,057,020

The purchase price of acquired properties is recorded to land, buildings and improvements and intangible assets and liabilities associated with in-place leases (including tenant improvements, unamortized lease commissions, value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any) based on their respective estimated fair values. Acquisition-related costs are expensed as incurred.

In determining the fair value of the tangible assets of the acquired properties, management considers the value of the properties as if vacant as of the acquisition date. Management must make significant assumptions in determining the value of assets acquired and liabilities assumed. Using different assumptions in the recording of the purchase cost of the acquired properties would affect the timing of recognition of the related revenue and expenses. Amounts recorded to land are derived from comparable sales of land within the same region. Amounts recorded to buildings and improvements, tenant improvements and unamortized lease commissions are based on current market replacement costs and other market information. The amount recorded to acquired in-place leases is determined based on management’s assessment of current market conditions and the estimated lease-up periods for the respective spaces.

Subsequent to June 30, 2012, the Company acquired a 958,000 square foot industrial park consisting of eight single-story buildings located in Kent Valley, Washington, for a purchase price of $37.6 million.

On December 20, 2011, the Company acquired a 5.3 million square foot industrial and flex portfolio located in the Northern California Bay Area (the “Portfolio”), with concentrations in Oakland, Hayward, Fremont, Milpitas, San Jose, Santa Clara and Sunnyvale, for an aggregate purchase price of $520.0 million. In connection with the transaction, the Company assumed a $250.0 million mortgage note described in Note 6. The Company also obtained a $250.0 million unsecured three-year term loan described in Note 5.

The results of operations of the Portfolio acquired have been included in the Company’s consolidated financial statements since the date of acquisition of December 20, 2011. The unaudited pro forma data presented below assumes that the Portfolio acquisition occurred as of the beginning of the respective period, and includes pro forma adjustments to (i) increase depreciation expense to reflect the Company’s book basis for buildings and improvements acquired, (ii) increase amortization expense to reflect the above-market and below-market in-place lease value acquired, and (iii) increase interest expense to reflect the financing of the Portfolio acquisition related to the $250.0 million mortgage note assumption, borrowings from the term loan and credit facility. Rental income of $10.6 million and $20.9 million related to the Portfolio acquisition for the three and six months ended June 30, 2012, respectively, was reported in the Company’s consolidated statements of income. Net losses of $1.8 million and $4.2 million related to the Portfolio acquisition for the three and six months end June 30, 2012, respectively, were reported in the Company’s consolidated statements of income. The net loss includes rental income less cost of operations, depreciation and mortgage note interest. The Company’s unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations that would have occurred had the Portfolio acquisition been consummated at the beginning of the period presented (in thousands, except per share amounts):


	For the Three Months Ended June 30, 2011		For the Six Months Ended June 30, 2011
Pro Forma Revenues	$	83,281	$	166,684
Pro Forma Net income	$	23,949	$	46,703
Pro Forma Net income per common share:
Basic	$	0.42	$	1.03
Diluted	$	0.42	$	1.02

In August, 2011, the Company completed the sale of Westchase Corporate Park, a 177,000 square foot flex park consisting of 13 buildings in Houston, Texas, for a sales price of $9.8 million, resulting in a net gain of $2.7 million.

The Company is currently under contract to sell Quail Valley Business Park, a 66,000 square foot flex park in Houston, Texas, for $2.3 million. The Company anticipates closing on the sale during the third quarter of 2012 and has classified the asset as held for disposition. As of June 30, 2012, the net book value of the asset was $1.2 million.

The following table summarizes the condensed results of operations of the properties held for disposition as of June 30, 2012 and the property sold during 2011 (in thousands):


	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2012			2011			2012			2011
Rental income	$	104		$	508		$	155		$	993
Cost of operations		(39	)		(276	)		(96	)		(522	)
Depreciation		(41	)		(70	)		(96	)		(199	)

Income (loss) from discontinued operations	$	24		$	162		$	(37	)	$	272

In addition to minimum rental payments, tenants reimburse the Company for their pro rata share of specified operating expenses, which amounted to $34,000 and $208,000 for the three months ended June 30, 2012 and 2011, respectively. Reimbursements were $17,000 and $385,000 for the six months ended June 30, 2012 and 2011, respectively. These amounts are included as rental income in the table presented above.

4. Leasing activity

The Company leases space in its real estate facilities to tenants primarily under non-cancelable leases generally ranging from one to 10 years. Future minimum rental revenues excluding recovery of operating expenses as of June 30, 2012 under these leases are as follows (in thousands):


2012	$	128,080
2013		211,403
2014		147,307
2015		97,051
2016		66,573
Thereafter		99,920

Total	$	750,334

In addition to minimum rental payments, certain tenants reimburse the Company for their pro rata share of specified operating expenses. Such reimbursements amounted to $22.8 million and $14.7 million for the three months ended June 30, 2012 and 2011, respectively and $34.9 million and $30.1 million for the six months ended June 30, 2012 and 2011, respectively. These amounts are included as rental income in the accompanying consolidated statements of income.

Leases accounting for 6.8% of total leased square footage are subject to termination options which include leases accounting for 1.6% of total leased square footage having termination options exercisable through December 31, 2012. In general, these leases provide for termination payments should the termination options be exercised. The above table is prepared assuming such options are not exercised.

5. Bank loans

The Company has a line of credit (the “Credit Facility”) with Wells Fargo Bank, National Association (“Wells Fargo”) which expires on August 1, 2015. The Credit Facility has a borrowing limit of $250.0 million. The rate of interest charged on borrowings is equal to a rate ranging from the London Interbank Offered Rate (“LIBOR”) plus 1.00% to LIBOR plus 1.85% depending on the Company’s credit ratings. Currently, the Company’s rate under the Credit Facility is LIBOR plus 1.10%. In addition, the Company is required to pay an annual facility fee ranging from 0.15% to 0.45% of the borrowing limit depending on the Company’s credit ratings (currently 0.15%). The Company had $185.0 million outstanding on the Credit Facility at an interest rate of 1.41% at December 31, 2011. The Company had no balance outstanding on the Credit Facility at June 30, 2012. Subsequent to June 30, 2012, the Company borrowed on the Credit Facility increasing the outstanding balance to $20.0 million as of August 1, 2012. The Company had $944,000 and $1.1 million of unamortized commitment fees as of June 30, 2012 and December 31, 2011, respectively. The Credit Facility requires the Company to meet certain covenants, with which the Company was in compliance at June 30, 2012. Interest on outstanding borrowings is payable monthly.

In connection with the Northern California Portfolio acquisition described in Note 3, the Company entered into a term loan on December 20, 2011 with Wells Fargo, as Administrative Agent and the lenders named therein (the “Term Loan”). Pursuant to the Term Loan, the Company borrowed $250.0 million for a three year term through December 31, 2014. However, the maturity date of the Term Loan Agreement can be extended by one year at the Company’s election. Interest on the amounts borrowed under the Term Loan will accrue based on an applicable rate ranging from LIBOR plus 1.15% to LIBOR plus 2.25% depending on the Company’s credit ratings. Currently, the Company’s rate under the Term Loan is LIBOR plus 1.20%. The Company had $240.0 million outstanding on the Term Loan at an interest rate of 1.45% at June 30, 2012. The Company had $250.0 million outstanding on the Term Loan at an interest rate of 1.50% at December 31, 2011. The Company had $604,000 and $729,000 of unamortized commitment fees as of June 30, 2012 and December 31, 2011, respectively. The covenants and events of default contained in the Credit Facility are incorporated into the Term Loan by reference, and the Term Loan is cross-defaulted to the Credit Facility. The Term Loan can be repaid in full or part at any time prior to its maturity without penalty.

6. Mortgage notes payable

Mortgage notes payable consist of the following (in thousands):


	June 30, 2012		December 31, 2011
5.73% mortgage note, secured by one commercial property with a net book value of $27.7 million, principal and interest payable monthly, due March, 2013	$	13,283	$	13,436
5.52% mortgage note, secured by one commercial property with a net book value of $14.9 million, principal and interest payable monthly, due May, 2013		9,176		9,311
5.68% mortgage note, secured by one commercial property with a net book value of $16.6 million, principal and interest payable monthly, due May, 2013		9,203		9,337
5.45% mortgage note, secured by 4.8 million square feet with a net book value of $455.3 million, interest payable monthly, due December, 2016		250,000		250,000

Total	$	281,662	$	282,084

At June 30, 2012, mortgage notes payable had a weighted average interest rate of 5.47% and a weighted average maturity of 4.1 years with principal payments as follows (in thousands):


2012	$	434
2013		31,228
2014		—
2015		—
2016		250,000

Total	$	281,662

7. Noncontrolling interests

As described in Note 2, the Company reports noncontrolling interests within equity in the consolidated financial statements, but separate from the Company’s shareholders’ equity. In addition, net income allocable to noncontrolling interests is shown as a reduction from net income in calculating net income allocable to common shareholders.

Common partnership units

The Company presents the accounts of PSB and the Operating Partnership on a consolidated basis. Ownership interests in the Operating Partnership that can be redeemed for common stock, other than PSB’s interest, are classified as noncontrolling interests — common units in the consolidated financial statements. Net income allocable to noncontrolling interests — common units consists of the common units’ share of the consolidated operating results after allocation to preferred units and shares. Beginning one year from the date of admission as a limited partner (common units) and subject to certain limitations described below, each limited partner other than PSB has the right to require the redemption of its partnership interest.

A limited partner (common units) that exercises its redemption right will receive cash from the Operating Partnership in an amount equal to the market value (as defined in the Operating Partnership Agreement) of the partnership interests redeemed. In lieu of the Operating Partnership redeeming the common units for cash, PSB, as general partner, has the right to elect to acquire the partnership interest directly from a limited partner exercising its redemption right, in exchange for cash in the amount specified above or by issuance of one share of PSB common stock for each unit of limited partnership interest redeemed.

A limited partner (common units) cannot exercise its redemption right if delivery of shares of PSB common stock would be prohibited under the applicable articles of incorporation, or if the general partner believes that there is a risk that delivery of shares of common stock would cause the general partner to no longer qualify as a REIT, would cause a violation of the applicable securities laws, or would result in the Operating Partnership no longer being treated as a partnership for federal income tax purposes.

At June 30, 2012, there were 7,305,355 common units owned by PS, which are accounted for as noncontrolling interests. On a fully converted basis, assuming all 7,305,355 noncontrolling interests — common units were converted into shares of common stock of PSB at June 30, 2012, the noncontrolling interests — common units would convert into 23.2% of the shares of common stock outstanding. Combined with PS’s common stock ownership, on a fully converted basis, PS has a combined ownership of 41.5% of the Company’s common equity. At the end of each reporting period, the Company determines the amount of equity (book value of net assets) which is allocable to the noncontrolling interest based upon the ownership interest, and an adjustment is made to the noncontrolling interest, with a corresponding adjustment to paid-in capital, to reflect the noncontrolling interests’ equity interest in the Company.

Preferred partnership units

Through the Operating Partnership, the Company had the following preferred units outstanding as of June 30, 2012 and December 31, 2011:


								June 30, 2012				December 31, 2011
Series	Issuance Date		Earliest Potential Redemption Date		Dividend Rate			Units Outstanding		Amount (in thousands)		Units Outstanding		Amount (in thousands)
Series N		December, 2005		December, 2010		7.125	%		—	$	—		223,300	$	5,583

Total									—	$	—		223,300	$	5,583

On June 8, 2012, the Company redeemed 223,300 units of its 7.125% Series N Cumulative Redeemable Preferred Units for $5.6 million. The Company reported the excess of the redemption amount over the carrying amount of $149,000, equal to the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders for the three and six months ended June 30, 2012.

In February, 2011, the Company paid an aggregate of $39.1 million to repurchase 1,710,000 units of its 7.50% Series J Cumulative Redeemable Preferred Units and 203,400 units of its 6.55% Series Q Cumulative Redeemable Preferred Units for a weighted average purchase price of $20.43 per unit. The aggregate par value of the repurchased preferred units was $47.8 million, which generated a gain of $7.4 million, net of original issuance costs of $1.4 million, which was added to net income allocable to common shareholders and unit holders for the six months ended June 30, 2011.

8. Related party transactions

The Operating Partnership manages industrial, office and retail facilities for PS. These facilities, all located in the United States, operate under the “Public Storage” or “PS Business Parks” names. The PS Business Parks name and logo is owned by PS and licensed to the Company under a non-exclusive, royalty-free license agreement. The license can be terminated by either party for any reason with six months written notice.

Under the property management contract with PS, the Operating Partnership is compensated based on a percentage of the gross revenues of the facilities managed. Under the supervision of the property owners, the Operating Partnership coordinates rental policies, rent collections, marketing activities, the purchase of equipment and supplies, maintenance activities, and the selection and engagement of vendors, suppliers and independent contractors. In addition, the Operating Partnership assists and advises the property owners in establishing policies for the hire, discharge and supervision of employees for the operation of these facilities, including property managers and leasing, billing and maintenance personnel.

The property management contract with PS is for a seven-year term with the agreement automatically extending for an additional one-year period upon each one-year anniversary of its commencement (unless cancelled by either party). Either party can give notice of its intent to cancel the agreement upon expiration of its current term. Management fee revenues under this contract were $164,000 and $169,000 for the three months ended June 30, 2012 and 2011, respectively and $330,000 and $347,000 for the six months ended June 30, 2012 and 2011, respectively.

PS also provides property management services for the self-storage component of two assets owned by the Company. These self-storage facilities, located in Palm Beach County, Florida, operate under the “Public Storage” name.

Under the property management contract, PS is compensated based on a percentage of the gross revenues of the facilities managed. Under the supervision of the Company, PS coordinates rental policies, rent collections, marketing activities, the purchase of equipment and supplies, maintenance activities, and the selection and engagement of vendors, suppliers and independent contractors. In addition, PS assists and advises the Company in establishing policies for the hire, discharge and supervision of employees for the operation of these facilities, including on-site managers, assistant managers and associate managers.

Either the Company or PS can cancel the property management contract upon 60 days notice. Management fee expenses under the contract were $14,000 and $13,000 for the three months ended June 30, 2012 and 2011, respectively and $27,000 and $26,000 for the six months ended June 30, 2012 and 2011, respectively.

The Company had amounts due to PS of $69,000 at June 30, 2012 and due from PS of $205,000 at December 31, 2011 for these contracts, as well as for certain operating expenses paid by the Company on behalf of PS.

On February 9, 2011, the Company entered into an agreement with PS to borrow $121.0 million with a maturity date of August 9, 2011 at an interest rate of LIBOR plus 0.85%. The Company repaid, in full, the note payable to PS upon maturity. Interest expense under this note payable was $328,000 and $526,000 for the three and six months ended June 30, 2011.

9. Shareholders’ equity

Preferred stock

As of June 30, 2012 and December 31, 2011, the Company had the following series of preferred stock outstanding:


				June 30, 2012				December 31, 2011
Series	Issuance Date	Earliest Potential Redemption Date	Dividend Rate	Shares Outstanding		Amount (in thousands)		Shares Outstanding		Amount (in thousands)
Series P	January, 2007	January, 2012	6.700%		5,290	$	132,250		5,290	$	132,250
Series R	October, 2010	October, 2015	6.875%		3,000		75,000		3,000		75,000
Series S	January, 2012	January, 2017	6.450%		9,200		230,000		—		—
Series T	May, 2012	May, 2017	6.000%		14,000		350,000		—		—
Series H	January & October, 2004	January, 2009	7.000%		—		—		6,341		158,520
Series I	April, 2004	April, 2009	6.875%		—		—		2,745		68,626
Series M	May, 2005	May, 2010	7.200%		—		—		3,182		79,550
Series O	June & August, 2006	June, 2011	7.375%		—		—		3,384		84,600

Total					31,490	$	787,250		23,942	$	598,546

On June 15, 2012, the Company completed the redemption of its 7.00% Cumulative Preferred Stock, Series H, at its par value of $158.5 million and its 6.875% Cumulative Preferred Stock, Series I, at its par value of $68.6 million. The Company reported the excess of the redemption amount over the carrying amount of $8.1 million, equal to the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders during for the three and six months ended June 30, 2012.

On May 14, 2012, the Company issued $350.0 million or 14.0 million depositary shares, each representing 1/1,000 of a share of the 6.00% Cumulative Preferred Stock, Series T, at $25.00 per depositary share.

During February, 2012, the Company completed the redemption of its 7.20% Cumulative Preferred Stock, Series M, at its par value of $79.6 million and its 7.375% Cumulative Preferred Stock, Series O, at its par value of $84.6 million. The Company reported the excess of the redemption amount over the carrying amount of $5.3 million, equal to the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders during for the six months ended June 30, 2012.

On January 18, 2012, the Company issued $230.0 million or 9.2 million depositary shares, each representing 1/1,000 of a share of the 6.45% Cumulative Preferred Stock, Series S, at $25.00 per depositary share.

The Company paid $13.2 million and $10.4 million in distributions to its preferred shareholders for the three months ended June 30, 2012 and 2011, respectively. The Company paid $25.1 million and $20.9 million in distributions to its preferred shareholders for the six months ended June 30, 2012 and 2011, respectively.

Holders of the Company’s preferred stock will not be entitled to vote on most matters, except under certain conditions. In the event of a cumulative arrearage equal to six quarterly dividends, the holders of the preferred stock will have the right to elect two additional members to serve on the Company’s Board of Directors until all events of default have been cured. At June 30, 2012, there were no dividends in arrears.

Except under certain conditions relating to the Company’s qualification as a REIT, the preferred stock is not redeemable prior to the previously noted redemption dates. On or after the respective redemption dates, the respective series of preferred stock will be redeemable, at the option of the Company, in whole or in part, at $25.00 per depositary share, plus any accrued and unpaid dividends. As of June 30, 2012, the Company had $24.6 million of deferred costs in connection with the issuance of preferred stock, which the Company will report as additional non-cash distributions upon notice of its intent to redeem such shares.

Common stock

The Company’s Board of Directors previously authorized the repurchase, from time to time, of up to 6.5 million shares of the Company’s common stock on the open market or in privately negotiated transactions. Since inception of the program, the Company has repurchased an aggregate of 4.9 million shares of common stock at an aggregate cost of $183.9 million or an average cost per share of $37.64. Under existing board authorizations, the Company can repurchase an additional 1.6 million shares. No shares of common stock were repurchased under this program during the six months ended June 30, 2012 and 2011.

The Company paid $10.7 million ($0.44 per common share) and $10.4 million ($0.44 per common share) in distributions to its common shareholders for the three months ended June 30, 2012 and 2011, respectively and $21.3 million ($0.88 per common share) and $21.7 million ($0.88 per common share) for the six months ended June 30, 2012 and 2011, respectively.

Equity stock

In addition to common and preferred stock, the Company is authorized to issue 100.0 million shares of Equity Stock. The Articles of Incorporation provide that the Equity Stock may be issued from time to time in one or more series and give the Board of Directors broad authority to fix the dividend and distribution rights, conversion and voting rights, redemption provisions and liquidation rights of each series of Equity Stock.

10. Commitments and contingencies

The Company currently is neither subject to any other material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation and administrative proceedings arising in the ordinary course of business.

11. Stock compensation

PSB has a 2003 Stock Option and Incentive Plan (the “2003 Plan”) covering 1.5 million shares of PSB’s common stock. Under the 2003 Plan, PSB has granted non-qualified options to certain directors, officers and key employees to purchase shares of PSB’s common stock at a price not less than the fair market value of the common stock at the date of grant. Additionally, under the 2003 Plan, PSB has granted restricted stock units to officers and key employees. Effective February 20, 2012, PSB has a 2012 Equity and Performance-Based Incentive Compensation Plan (the “2012 Plan”) covering 1.0 million shares of PSB’s common stock. Under the 2012 Plan, PSB has granted non-qualified options to certain directors to purchase shares of PSB’s common stock at a price not less than the fair market value of the common stock at the date of grant. Additionally, under the 2012 Plan, PSB has granted restricted shares of common stock to certain directors.

The weighted average grant date fair value of options granted during the six months ended June 30, 2012 and 2011 was $4.85 per share and $5.38 per share, respectively. The Company has calculated the fair value of each option grant on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions used for grants during the six months ended June 30, 2012 and 2011, respectively: a dividend yield of 2.6% and 2.9%; expected volatility of 13.4% and 13.9%; expected life of five years; and risk-free interest rates of 0.9% and 1.7%.

The weighted average grant date fair value of restricted stock units granted during the six months ended June 30, 2012 was $64.10. The Company calculated the fair value of each restricted stock unit grant using the market value on the date of grant. No restricted stock units were granted during the six months ended June 30, 2011.

At June 30, 2012, there were a combined total of 1.0 million options and restricted stock units authorized to grant. Information with respect to outstanding options and nonvested restricted stock units granted under the 2003 Plan and 2012 Plan is as follows:


Options:	Number of Options			Weighted Average Exercise Price		Weighted Average Remaining Contract Life		Aggregate Intrinsic Value (in thousands)
Outstanding at December 31, 2011		567,216		$	49.51
Granted		44,000		$	66.69
Exercised		(95,116	)	$	37.30
Forfeited		(13,600	)	$	61.05

Outstanding at June 30, 2012		502,500		$	53.01		6.36 Years	$	7,431

Exercisable at June 30, 2012		277,100		$	51.21		4.93 Years	$	4,605


Restricted Stock Units:	Number of Units			Weighted Average Grant Date Fair Value
Nonvested at December 31, 2011		59,224		$	52.24
Granted		11,000		$	64.10
Vested		(15,074	)	$	49.36
Forfeited		(1,220	)	$	55.24

Nonvested at June 30, 2012		53,930		$	54.33

In January of 2012, the Company entered into a performance-based restricted stock unit program with selected employees of the Company. Under the program, the Company established a targeted restricted stock unit award for selected employees, which would be earned only if the Company achieved targeted levels of total shareholder return during 2012 to 2015. The first type of award is an annual award following the end of each of the four years in the program, with the award subject to and based on the achievement of total return targets during the previous year. The second type of award is an award based on achieving a targeted average total return during the cumulative four-year period 2012-2015. In the event the total annual return is not met for an annual award, the shares allocated for award for such year are added to the shares that may be received if the four-year target is met. Both types of restricted stock unit awards vest in three equal annual installments beginning one year from the date of award. Up to approximately 39,105 restricted stock units would be granted for each of the four years assuming achievement was met and up to approximately 317,580 restricted stock units would be granted for the cumulative four-year period assuming achievement was met. Included in net compensation expense is $1.1 million and $1.8 million related to this performance-based restricted stock unit program during the three and six months ended June 30, 2012.

Included in the Company’s consolidated statements of income for the three months ended June 30, 2012 and 2011, was $94,000 and $126,000, respectively, in net compensation expense related to stock options. Net compensation expense of $223,000 and $262,000 related to stock options was recognized during the six months ended June 30, 2012 and 2011, respectively. Net compensation expense of $1.3 million and $202,000 related to restricted stock units was recognized during the three months ended June 30, 2012 and 2011, respectively. Net compensation expense of $2.3 million and $488,000 related to restricted stock units was recognized during the six months ended June 30, 2012 and 2011, respectively.

As of June 30, 2012, there was $1.2 million of unamortized compensation expense related to stock options expected to be recognized over a weighted average period of 3.1 years. As of June 30, 2012, there was $26.7 million of unamortized compensation expense related to restricted stock units expected to be recognized over a weighted average period of 6.7 years.

Cash received from 95,116 stock options exercised during the six months ended June 30, 2012 was $3.5 million. Cash received from 24,600 stock options exercised during the six months ended June 30, 2011 was $1.1 million. The aggregate intrinsic value of the stock options exercised during the six months ended June 30, 2012 and 2011 was $2.5 million and $457,000, respectively.

During the six months ended June 30, 2012, 15,074 restricted stock units vested; in settlement of these units, 10,128 shares were issued, net of shares applied to payroll taxes. The aggregate fair value of the shares vested for the six months ended June 30, 2012 was $966,000. During the six months ended June 30, 2011, 24,230 restricted stock units vested; in settlement of these units, 15,367 shares were issued, net of shares applied to payroll taxes. The aggregate fair value of the shares vested for the six months ended June 30, 2011 was $1.4 million.

In May of 2004, the shareholders of the Company approved the issuance of up to 70,000 shares of common stock under the Retirement Plan for Non-Employee Directors (the “Director Plan”). Under the Director Plan, the Company grants 1,000 shares of common stock for each year served as a director up to a maximum of 5,000 shares issued upon retirement. In December of 2011, the Director Plan was amended to increase the maximum shares from 5,000 shares to 7,000 shares, 1,000 shares of common stock for each year served as a director. Beginning in 2012, all grants of common stock to directors will be under the 2012 Plan. The Company recognizes compensation expense with regards to grants to be issued in the future under the Director Plan. As a result, included in the Company’s consolidated statements of income was $67,000 and $36,000 in compensation expense for the three months ended June 30, 2012 and 2011, respectively and $152,000 and $72,000 for the six months ended June 30, 2012 and 2011, respectively. As of June 30, 2012 and 2011, there was $1.3 million and $268,000, respectively, of unamortized compensation expense related to these shares. In April, 2012, the Company issued 14,000 shares to two directors upon retirement with an aggregate fair value of $956,000. In January, 2011, the Company issued 5,000 shares to a director upon retirement with an aggregate fair value of $290,000.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements: Forward-looking statements are made throughout this Quarterly Report on Form 10-Q. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words “may,” “believes,” “anticipates,” “plans,” “expects,” “seeks,” “estimates,” “intends,” and similar expressions are intended to identify forward-looking statements. There are a number of important factors that could cause the results of the Company to differ materially from those indicated by such forward-looking statements, including but not limited to: (a) changes in general economic and business conditions; (b) decreases in rental rates or increases in vacancy rates/failure to renew or replace expiring leases; (c) tenant defaults; (d) the effect of the recent credit and financial market conditions; (e) our failure to maintain our status as a real estate investment trust (“REIT”); (f) the economic health of our tenants; (g) increases in operating costs; (h) casualties to our properties not covered by insurance; (i) the availability and cost of capital; (j) increases in interest rates and its effect on our stock price; (k) other factors discussed under the heading “Item 1A. Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2011. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that our objectives and plans will be achieved. Moreover, we assume no obligation to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting such forward-looking statements, except as required by law.

Overview

As of June 30, 2012, the Company owned and operated 27.2 million rentable square feet of multi-tenant flex, industrial and office properties located in eight states.

The Company focuses on increasing profitability and cash flow aimed at maximizing shareholder value. The Company strives to maintain high occupancy levels while increasing rental rates when market conditions allow, although the Company may decrease rental rates in markets where conditions require. The Company also acquires properties it believes will create long-term value, and from time to time disposes of properties which no longer fit within the Company’s strategic objectives or in situations where the Company believes it can optimize cash proceeds. Operating results are driven primarily by income from rental operations and are therefore substantially influenced by rental demand for space within our properties and rental rates.

During the first six months of 2012, the Company leased 3.9 million square feet of space including 2.1 million square feet of renewals of existing leases and 1.8 million square feet of new leases. Overall, the Company experienced a decrease in rental rates when comparing new rental rates to outgoing rental rates by 5.2%. See further discussion of operating results below.

Critical Accounting Policies and Estimates:

Our accounting policies are described in Note 2 to the consolidated financial statements included in this Form 10-Q. We believe our most critical accounting policies relate to revenue recognition, property acquisitions, allowance for doubtful accounts, impairment of long-lived assets, depreciation, accruals of operating expenses and accruals for contingencies, each of which we discuss below.

Revenue Recognition: The Company must meet four basic criteria before revenue can be recognized: persuasive evidence of an arrangement exists; the delivery has occurred or services rendered; the fee is fixed or determinable; and collectability is reasonably assured. All leases are classified as operating leases. Rental income is recognized on a straight-line basis over the terms of the leases. Straight-line rent is recognized for all tenants with contractual fixed increases in rent that are not included on the Company’s credit watch list. Deferred rent receivable represents rental revenue recognized on a straight-line basis in excess of billed rents. Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as rental income in the period the applicable costs are incurred. Property management fees are recognized in the period earned.

Property Acquisitions: The Company records the purchase price of acquired properties to land, buildings and improvements and intangible assets and liabilities associated with in-place leases (including tenant improvements, unamortized lease commissions, value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any) based on their respective estimated fair values. Acquisition-related costs are expensed as incurred.

The value recorded to the above-market or below-market in-place lease values of acquired properties is determined based upon the present value (using a discount rate which reflects the risks associated with the acquired leases) of the difference between (i) the contractual rents to be paid pursuant to the in-place leases, and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The amounts recorded to above-market or below-market leases are included in other assets or other liabilities in the accompanying consolidated balance sheets and are amortized on a straight-line basis as an increase or reduction of rental income over the remaining non-cancelable term of the respective leases.

Allowance for Doubtful Accounts: Rental revenue from our tenants is our principal source of revenue. We monitor the collectability of our receivable balances including the deferred rent receivable on an ongoing basis. Based on these reviews, we maintain an allowance for doubtful accounts for estimated losses resulting from the possible inability of our tenants to make required rent payments to us. Tenant receivables and deferred rent receivables are carried net of the allowances for uncollectible tenant receivables and deferred rent. As discussed below, determination of the adequacy of these allowances requires significant judgments and estimates. Our estimate of the required allowance is subject to revision as the factors discussed below change and is sensitive to the effect of economic and market conditions on our tenants.

Tenant receivables consist primarily of amounts due for contractual lease payments, reimbursements of common area maintenance expenses, property taxes and other expenses recoverable from tenants. Determination of the adequacy of the allowance for uncollectible current tenant receivables is performed using a methodology that incorporates specific identification, aging analysis, an overall evaluation of the historical loss trends and the current economic and business environment. The specific identification methodology relies on factors such as the age and nature of the receivables, the payment history and financial condition of the tenant, the assessment of the tenant’s ability to meet its lease obligations, and the status of negotiations of any disputes with the tenant. The allowance also includes a reserve based on historical loss trends not associated with any specific tenant. This reserve as well as the specific identification reserve is reevaluated quarterly based on economic conditions and the current business environment.

Deferred rent receivable represents the amount that the cumulative straight-line rental income recorded to date exceeds cash rents billed to date under the lease agreement. Given the long-term nature of these types of receivables, determination of the adequacy of the allowance for unbilled deferred rent receivable is based primarily on historical loss experience. Management evaluates the allowance for unbilled deferred rent receivable using a specific identification methodology for significant tenants designed to assess their financial condition and ability to meet their lease obligations.

Impairment of Long-Lived Assets: The Company evaluates a property for potential impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. On a quarterly basis, we evaluate our entire portfolio for impairment based on current operating information. In the event that these periodic assessments reflect that the carrying amount of a property exceeds the sum of the undiscounted cash flows (excluding interest) that are expected to result from the use and eventual disposition of the property, the Company would recognize an impairment loss to the extent the carrying amount exceeded the estimated fair value of the property. The estimation of expected future net cash flows is inherently uncertain and relies on subjective assumptions dependent upon future and current market conditions and events that affect the ultimate value of the property. Management must make assumptions related to the property such as future rental rates, tenant allowances, operating expenditures, property taxes, capital improvements, occupancy levels and the estimated proceeds generated from the future sale of the property. These assumptions could differ materially from actual results in future periods. Our intent to hold properties over the long-term directly decreases the likelihood of recording an impairment loss. If our strategy changes or if market conditions otherwise dictate an earlier sale date, an impairment loss could be recognized, and such loss could be material.

Depreciation: We compute depreciation on our buildings and improvements using the straight-line method based on estimated useful lives generally ranging from five to 30 years. A significant portion of the acquisition cost of each property is recorded to building and building components. The recording of the acquisition cost to building and building components, as well as the determination of their useful lives, are based on estimates. If we do not appropriately record to these components or we incorrectly estimate the useful lives of these components, our computation of depreciation expense may not appropriately reflect the actual impact of these costs over future periods, which will affect net income. In addition, the net book value of real estate assets could be overstated or understated. The statement of cash flows, however, would not be affected.

Accruals of Operating Expenses: The Company accrues for property tax expenses, performance bonuses and other operating expenses each quarter based on historical trends and anticipated disbursements. If these estimates are incorrect, the timing and amount of expense recognized will be affected.

Accruals for Contingencies: The Company is exposed to business and legal liability risks with respect to events that may have occurred, but in accordance with U.S. generally accepted accounting principles (“GAAP”) has not accrued for such potential liabilities because the loss is either not probable or not estimable. Future events could result in such potential losses becoming probable and estimable, which could have a material adverse impact on our financial condition or results of operations.

Effect of Economic Conditions on the Company’s Operations: During the first six months of 2012, while certain markets reflected signs of improved occupancy, overall the Company experienced decreases in new rental rates over expiring rental rates on executed leases as a result of continued weak economic conditions. The rate of decrease eased from 8.3% for the year ended December 31, 2011 to 5.2% for the six months ended June 30, 2012. Although it is uncertain what impact economic conditions will have on the Company’s future ability to maintain existing occupancy levels and rental rates, management expects that the decrease in rental rates on lease transactions could result in a decrease in rental income for 2012 compared to 2011. Current and future economic conditions may continue to have a significant impact on the Company, potentially resulting in further reductions in occupancy and rental rates.

While the Company historically has experienced a low level of write-offs of uncollectable rents, there is inherent uncertainty in a tenant’s ability to continue paying rent and meet their full lease obligation. The table below summarizes the impact to the Company from tenants’ inability to pay rent or continue to meet their lease obligations (in thousands):


	For The Six Months Ended June 30,
	2012			2011
Write–offs of uncollectible rent	$	474		$	539
Write–offs as a percentage of rental income		0.3	%		0.4	%
Square footage of leases terminated prior to their scheduled expiration due to business failures/bankruptcies		288			224
Accelerated depreciation expense related to unamortized tenant improvements and lease commissions associated with early terminations	$	967		$	486

As of July 30, 2012, the Company had 13,000 square feet of leased space occupied by a tenant that is protected by Chapter 11 of the U.S. Bankruptcy Code. From time to time, tenants contact us, requesting early termination of their lease, a reduction in space under lease, or rent deferment or abatement. At this time, the Company cannot anticipate what impact, if any, the ultimate outcome of these discussions will have on our future operating results.

Company Performance and Effect of Economic Conditions on Primary Markets: The Company’s operations are substantially concentrated in 10 regions. During the six months ended June 30, 2012, initial rental rates on new and renewed leases within the Company’s overall portfolio decreased 5.2% over expiring rents, an improvement from a decline of 8.3% for the year ended December 31, 2011. The Company’s Same Park (defined below) occupancy rate at June 30, 2012 was 91.9%, compared to 92.1% at June 30, 2011. The Company’s overall occupancy rate at June 30, 2012 was 89.4%, compared to 89.0% at June 30, 2011. Each of the 10 regions in which the Company owns assets is subject to its own unique market influences. See “Supplemental Property Data and Trends” below for more information on regional operating data.

Growth of the Company’s Operations and Acquisitions and Dispositions of Properties: The Company is focused on maximizing cash flow from its existing portfolio of properties by looking for opportunities to expand its presence in existing and new markets through strategic acquisitions. The Company may from time to time dispose of non-strategic assets that do not meet this criterion. The Company has historically maintained a low-leverage-level approach intended to provide the Company with the greatest level of flexibility for future growth.

As of June 30, 2012, the blended occupancy rate of the nine assets acquired in 2010 and 2011 was 83.5% compared to a blended occupancy rate of 77.5% at the time of acquisition. As of June 30, 2012, the Company had 1.3 million square feet of vacancy spread over these nine acquisitions which we believe provides the Company with considerable opportunity to generate additional rental income given that the Company’s other assets in these same submarkets have a blended occupancy of 94.2% at June 30, 2012. The table below reflects the assets acquired in 2011 and 2010 (in thousands):


Property	Date Acquired	Location	Purchase Price		Square Feet		Occupancy at Acquisition			Occupancy at June 30, 2012
Northern California Portfolio	December, 2011	East Bay, California	$	520,000		5,334		82.2	%		84.2	%
Royal Tech	October, 2011	Las Colinas, Texas		2,835		80		0.0	%		100.0	%
MICC – Center 22	August, 2011	Miami, Florida		3,525		46		33.3	%		33.3	%
Warren Building	June, 2011	Tysons Corner, Virginia		27,100		140		68.0	%		85.3	%
Westpark Business Campus	December, 2010	Tysons Corner, Virginia		140,000		735		61.9	%		71.7	%
Tysons Corporate Center	July, 2010	Tysons Corner, Virginia		35,400		270		47.0	%		73.0	%
Parklawn Business Park	June, 2010	Rockville, Maryland		23,430		232		70.6	%		86.2	%
Austin Flex Portfolio	April, 2010	Austin, Texas		42,900		704		88.0	%		90.5	%
Shady Grove Executive Center	March, 2010	Rockville, Maryland		60,000		350		73.5	%		90.7	%

Total			$	855,190		7,891		77.5	%		83.5	%

In August, 2011, the Company completed the sale of Westchase Corporate Park, a 177,000 square foot flex park consisting of 13 buildings in Houston, Texas, for a gross sales price of $9.8 million, resulting in a net gain of $2.7 million.

Scheduled Lease Expirations: In addition to the 2.9 million square feet, or 10.6%, of space available in our total portfolio as of June 30, 2012, 901 leases representing 11.9% of the leased square footage of our total portfolio or 11.5% of annualized rental income are scheduled to expire during the remainder of 2012. Our ability to re-lease available space will depend upon market conditions in the specific submarkets in which our properties are located. As a result, we cannot predict with certainty the rate at which expiring leases will be re-leased.

Impact of Inflation: Although inflation has not been significant in recent years, it remains a potential factor in our economy, and the Company continues to seek ways to mitigate its potential impact. A substantial portion of the Company’s leases require tenants to pay operating expenses, including real estate taxes, utilities, and insurance, as well as increases in common area expenses, partially reducing the Company’s exposure to inflation.

Concentration of Portfolio by Region: The table below reflects the Company’s square footage from continuing operations based on regional concentration as of June 30, 2012 (in thousands):


Region	Square Footage		Percent of Total
California
Northern California		7,153		26.4	%
Southern California		3,988		14.7	%
Virginia		4,165		15.3	%
Florida		3,717		13.7	%
Texas
Northern Texas		1,769		6.5	%
Southern Texas		1,491		5.5	%
Maryland		2,352		8.7	%
Oregon		1,314		4.8	%
Arizona		679		2.5	%
Washington		521		1.9	%

Total Square Footage		27,149		100.0	%

Concentration of Credit Risk by Industry: The information below depicts the industry concentration of our tenant base as of June 30, 2012. The Company analyzes this concentration to minimize significant industry exposure risk.


Industry	Percent of Annualized Rental Income
Business services		15.3	%
Health services		11.5	%
Government		10.7	%
Computer hardware, software and related services		10.5	%
Warehouse, distribution, transportation and logistics		9.3	%
Insurance and financial services		6.1	%
Engineering and construction		5.6	%
Retail, food and automotive		5.4	%
Communications		4.9	%
Electronics		3.3	%
Home furnishings		3.1	%
Aerospace/defense products and services		3.1	%
Educational services		1.8	%
Other		9.4	%

Total		100.0	%

The information below depicts the Company’s top 10 customers by annualized rental income as of June 30, 2012 (in thousands):


Tenants	Square Footage		Annualized Rental Income ⁽¹⁾		Percent of Annualized Rental Income
U.S. Government		860	$	19,973		5.8	%
Lockheed Martin Corporation		176		4,976		1.4	%
Kaiser Permanente		199		4,150		1.2	%
Level 3 Communication		197		3,702		1.1	%
Luminex Corporation		149		2,250		0.7	%
Wells Fargo		120		2,219		0.6	%
Keeco LLC.		280		1,847		0.5	%
Bristol-Meyers Squibb		114		1,795		0.5	%
AARP		102		1,787		0.5	%
ATS Corporation		58		1,767		0.5	%

Total		2,255	$	44,466		12.8	%

⁽¹⁾	For leases expiring prior to December 31, 2012, annualized rental income represents income to be received under existing leases from July 1, 2012 through the date of expiration.

Comparative Analysis of the Three and Six Months Ended June 30, 2012 to the Three and Six Months Ended June 30, 2011

Results of Operations: In order to evaluate the performance of the Company’s portfolio over comparable periods, management analyzes the operating performance of properties owned and operated throughout both periods (herein referred to as “Same Park”). Effective January 1, 2012, the Company revised its Same Park definition to include all operating properties owned or acquired prior to January 1, 2010. We believe that this will provide the most meaningful perspective on how our assets are performing period to period, while not inflating comparative growth results with the continued lease-up of recently acquired assets. Operating properties that the Company acquired subsequent to January 1, 2010 are referred to as “Non-Same Park.” For the three and six months ended June 30, 2012 and 2011, the Same Park facilities constitute 19.2 million rentable square feet, representing 70.7% of the 27.1 million square feet in the Company’s portfolio as of June 30, 2012.

Rental income, cost of operations and rental income less cost of operations, excluding depreciation and amortization, or net operating income (defined as “NOI” for purposes of the following tables), are summarized for the three and six months ended June 30, 2012 and 2011. The Company uses NOI and its components as a measurement of the performance of its commercial real estate. Management believes that these financial measures provide them, as well as the investor, the most consistent measurement on a comparative basis of the performance of the commercial real estate and its contribution to the value of the Company. Depreciation and amortization have been excluded from NOI as they are generally not used in determining the value of commercial real estate by management or the investment community. Depreciation and amortization are generally not used in determining value as they consider the historical costs of an asset compared to its current value; therefore, to understand the effect of the assets’ historical cost on the Company’s results, investors should look at GAAP financial measures, such as total operating costs including depreciation and amortization. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance calculated in accordance with GAAP. As part of the tables below, we have reconciled total NOI to income from continuing operations, which we consider the most directly comparable financial measure calculated in accordance with GAAP.

The following table presents the operating results of the Company’s properties for the three and six months ended June 30, 2012 and 2011 in addition to other income and expense items affecting income from continuing operations (in thousands, except per square foot data):


	For the Three Months Ended June 30,									For the Six Months Ended June 30,
	2012			2011			Change			2012			2011			Change
Rental income:
Same Park (19.2 million rentable square feet) ⁽¹⁾	$	63,457		$	63,245			0.3	%	$	126,472		$	127,338			(0.7	%)
Non-Same Park (8.0 million rentable square feet) ⁽²⁾		22,170			9,725			128.0	%		43,832			19,093			129.6	%

Total rental income		85,627			72,970			17.3	%		170,304			146,431			16.3	%

Cost of operations:
Same Park		20,218			20,497			(1.4	%)		40,951			42,376			(3.4	%)
Non-Same Park		7,499			3,659			104.9	%		14,881			7,435			100.1	%

Total cost of operations		27,717			24,156			14.7	%		55,832			49,811			12.1	%

Net operating income ⁽³⁾:
Same Park ⁽¹⁾		43,239			42,748			1.1	%		85,521			84,962			0.7	%
Non-Same Park		14,671			6,066			141.9	%		28,951			11,658			148.3	%

Total net operating income		57,910			48,814			18.6	%		114,472			96,620			18.5	%

Other income and (expenses):
Facility management fees		164			169			(3.0	%)		330			347			(4.9	%)
Interest and other income		80			43			86.0	%		123			137			(10.2	%)
Interest expense		(5,213	)		(1,145	)		355.3	%		(10,561	)		(2,360	)		347.5	%
Depreciation and amortization		(27,198	)		(20,988	)		29.6	%		(54,442	)		(41,718	)		30.5	%
General and administrative		(2,412	)		(1,748	)		38.0	%		(4,685	)		(3,318	)		41.2	%

Income from continuing operations	$	23,331		$	25,145			(7.2	%)	$	45,237		$	49,708			(9.0	%)

Same Park gross margin ⁽⁴⁾		68.1	%		67.6	%		0.7	%		67.6	%		66.7	%		1.3	%
Same Park weighted average occupancy		91.9	%		90.9	%		1.1	%		92.1	%		91.0	%		1.2	%
Non-Same Park weighted average occupancy		82.8	%		75.1	%		10.3	%		82.0	%		74.0	%		10.8	%
Same Park annualized realized rent per square foot ⁽⁵⁾	$	14.40		$	14.51			(0.8	%)	$	14.32		$	14.59			(1.9	%)

⁽¹⁾	See above for a definition of Same Park.

⁽²⁾	See above for a definition of Non-Same Park.

⁽³⁾

Net operating income (“NOI”) is an important measurement in the commercial real estate industry for determining the value of the real estate generating the NOI. See “Results of Operations” above for more information on NOI. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance in accordance with GAAP.

⁽⁴⁾	Same Park gross margin is computed by dividing Same Park NOI by Same Park rental income.

⁽⁵⁾	Same Park annualized realized rent per square foot represents the annualized Same Park rental income earned per occupied square foot.

Supplemental Property Data and Trends: Rental income, cost of operations and rental income less cost of operations, excluding depreciation and amortization, or net operating income prior to depreciation and amortization (defined as “NOI” for purposes of the following tables) from continuing operations is summarized for the three and six months ended June 30, 2012 and 2011 by region below. See “Results of Operations” above for more information on NOI, including why the Company presents NOI and how the Company uses NOI. The Company’s calculation of NOI may not be comparable to those of other companies and should not be used as an alternative to measures of performance calculated in accordance with GAAP.

The following tables summarize the Same Park operating results by region for the three and six months ended June 30, 2012 and 2011. In addition, the tables reflect the comparative impact on the overall rental income, cost of operations and NOI from properties that have been acquired since January 1, 2010, and the impact of such is included in Non-Same Park facilities in the tables below. As part of the tables below, we have reconciled total NOI to income from continuing operations (in thousands):

Three Months Ended June 30, 2012 and 2011:


Region	Rental Income June 30, 2012		Rental Income June 30, 2011		Increase (Decrease)			Cost of Operations June 30, 2012		Cost of Operations June 30, 2011		Increase (Decrease)			NOI June 30, 2012			NOI June 30, 2011			Increase (Decrease)
Same Park
Northern California	$	4,918	$	4,701		4.6	%	$	1,535	$	1,749		(12.2	%)	$	3,383		$	2,952			14.6	%
Southern California		13,250		13,800		(4.0	%)		4,251		4,173		1.9	%		8,999			9,627			(6.5	%)
Virginia		14,750		13,596		8.5	%		4,115		3,895		5.6	%		10,635			9,701			9.6	%
Florida		7,481		7,619		(1.8	%)		2,387		2,477		(3.6	%)		5,094			5,142			(0.9	%)
Northern Texas		4,298		4,084		5.2	%		1,456		1,449		0.5	%		2,842			2,635			7.9	%
Southern Texas		2,074		1,929		7.5	%		683		686		(0.4	%)		1,391			1,243			11.9	%
Maryland		8,861		9,609		(7.8	%)		2,729		2,976		(8.3	%)		6,132			6,633			(7.6	%)
Oregon		4,426		4,449		(0.5	%)		1,763		1,759		0.2	%		2,663			2,690			(1.0	%)
Arizona		1,415		1,384		2.2	%		626		674		(7.1	%)		789			710			11.1	%
Washington		1,984		2,074		(4.3	%)		673		659		2.1	%		1,311			1,415			(7.3	%)

Total Same Park		63,457		63,245		0.3	%		20,218		20,497		(1.4	%)		43,239			42,748			1.1	%
Non-Same Park
Northern California		10,631		—		100.0	%		3,203		—		100.0	%		7,428			—			100.0	%
Virginia		5,762		4,584		25.7	%		2,443		1,949		25.3	%		3,319			2,635			26.0	%
Florida		177		155		14.2	%		114		69		65.2	%		63			86			(26.7	%)
Northern Texas		251		—		100.0	%		49		—		100.0	%		202			—			100.0	%
Southern Texas		2,021		1,995		1.3	%		675		708		(4.7	%)		1,346			1,287			4.6	%
Maryland		3,328		2,991		11.3	%		1,015		933		8.8	%		2,313			2,058			12.4	%

Total Non-Same Park		22,170		9,725		128.0	%		7,499		3,659		104.9	%		14,671			6,066			141.9	%

Total NOI	$	85,627	$	72,970		17.3	%	$	27,717	$	24,156		14.7	%	$	57,910		$	48,814			18.6	%


Reconciliation of NOI to income from continuing operations
Total NOI															$	57,910		$	48,814			18.6	%
Other income and (expenses):
Facilities management fees																164			169			(3.0	%)
Interest and other income																80			43			86.0	%
Interest expense																(5,213	)		(1,145	)		355.3	%
Depreciation and amortization																(27,198	)		(20,988	)		29.6	%
General and administrative																(2,412	)		(1,748	)		38.0	%

Income from continuing operations															$	23,331		$	25,145			(7.2	%)

Six Months Ended June 30, 2012 and 2011:


Region	Rental Income June 30, 2012		Rental Income June 30, 2011		Increase (Decrease)			Cost of Operations June 30, 2012		Cost of Operations June 30, 2011		Increase (Decrease)			NOI June 30, 2012			NOI June 30, 2011			Increase (Decrease)
Same Park
Northern California	$	9,776	$	9,668		1.1	%	$	3,070	$	3,435		(10.6	%)	$	6,706		$	6,233			7.6	%
Southern California		25,837		27,602		(6.4	%)		8,479		8,610		(1.5	%)		17,358			18,992			(8.6	%)
Virginia		29,366		27,477		6.9	%		8,623		8,489		1.6	%		20,743			18,988			9.2	%
Florida		15,445		15,202		1.6	%		4,833		5,152		(6.2	%)		10,612			10,050			5.6	%
Northern Texas		8,444		8,153		3.6	%		2,860		2,879		(0.7	%)		5,584			5,274			5.9	%
Southern Texas		4,205		3,935		6.9	%		1,456		1,352		7.7	%		2,749			2,583			6.4	%
Maryland		17,769		19,223		(7.6	%)		5,625		6,362		(11.6	%)		12,144			12,861			(5.6	%)
Oregon		8,608		8,936		(3.7	%)		3,437		3,409		0.8	%		5,171			5,527			(6.4	%)
Arizona		2,925		2,819		3.8	%		1,248		1,337		(6.7	%)		1,677			1,482			13.2	%
Washington		4,097		4,323		(5.2	%)		1,320		1,351		(2.3	%)		2,777			2,972			(6.6	%)

Total Same Park		126,472		127,338		(0.7	%)		40,951		42,376		(3.4	%)		85,521			84,962			0.7	%
Non-Same Park
Northern California		20,924		—		100.0	%		6,429		—		100.0	%		14,495			—			100.0	%
Virginia		11,516		9,039		27.4	%		4,735		3,754		26.1	%		6,781			5,285			28.3	%
Florida		355		286		24.1	%		221		140		57.9	%		134			146			(8.2	%)
Northern Texas		502		—		100.0	%		118		—		100.0	%		384			—			100.0	%
Southern Texas		3,926		3,932		(0.2	%)		1,353		1,411		(4.1	%)		2,573			2,521			2.1	%
Maryland		6,609		5,836		13.2	%		2,025		2,130		(4.9	%)		4,584			3,706			23.7	%

Total Non-Same Park		43,832		19,093		129.6	%		14,881		7,435		100.1	%		28,951			11,658			148.3	%

Total NOI	$	170,304	$	146,431		16.3	%	$	55,832	$	49,811		12.1	%	$	114,472		$	96,620			18.5	%


Reconciliation of NOI to income from continuing operations
Total NOI															$	114,472		$	96,620			18.5	%
Other income and (expenses):
Facilities management fees																330			347			(4.9	%)
Interest and other income																123			137			(10.2	%)
Interest expense																(10,561	)		(2,360	)		347.5	%
Depreciation and amortization																(54,442	)		(41,718	)		30.5	%
General and administrative																(4,685	)		(3,318	)		41.2	%

Income from continuing operations															$	45,237		$	49,708			(9.0	%)

The following table summarizes Same Park weighted average occupancy rates and realized rent per square foot by region for the three and six months ended June 30, 2012 and 2011.

Three Months Ended June 30, 2012 and 2011:


	Weighted Average Occupancy Rates For The Three Months Ended June 30,									Realized Rent Per Square Foot For The Three Months Ended June 30,
Region	2012			2011			Change			2012		2011		Change
Northern California		91.5	%		89.5	%		2.2	%	$	11.89	$	11.55		2.9	%
Southern California		90.1	%		89.5	%		0.7	%	$	14.72	$	15.47		(4.8	%)
Virginia		93.1	%		91.5	%		1.7	%	$	20.87	$	19.69		6.0	%
Florida		96.7	%		96.9	%		(0.2	%)	$	8.59	$	8.74		(1.7	%)
Northern Texas		94.6	%		90.9	%		4.1	%	$	10.74	$	10.63		1.0	%
Southern Texas		91.3	%		90.3	%		1.1	%	$	11.51	$	10.87		5.9	%
Maryland		85.9	%		88.5	%		(2.9	%)	$	23.06	$	24.56		(6.1	%)
Oregon		88.3	%		82.1	%		7.6	%	$	15.43	$	16.50		(6.5	%)
Arizona		90.7	%		89.4	%		1.5	%	$	9.15	$	9.12		0.3	%
Washington		89.9	%		94.1	%		(4.5	%)	$	16.79	$	16.92		(0.8	%)
Total Same Park		91.9	%		90.9	%		1.1	%	$	14.40	$	14.51		(0.8	%)

Six Months Ended June 30, 2012 and 2011:


	Weighted Average Occupancy Rates For The Six Months Ended June 30,									Realized Rent Per Square Foot For The Six Months Ended June 30,
Region	2012			2011			Change			2012		2011		Change
Northern California		91.0	%		90.0	%		1.1	%	$	11.82	$	11.82		—
Southern California		90.3	%		89.6	%		0.8	%	$	14.35	$	15.46		(7.2	%)
Virginia		93.6	%		91.1	%		2.7	%	$	20.77	$	19.98		4.0	%
Florida		96.8	%		97.0	%		(0.2	%)	$	8.87	$	8.71		1.8	%
Northern Texas		94.7	%		90.8	%		4.3	%	$	10.55	$	10.63		(0.8	%)
Southern Texas		91.5	%		90.2	%		1.4	%	$	11.67	$	11.09		5.2	%
Maryland		86.9	%		88.7	%		(2.0	%)	$	23.12	$	24.51		(5.7	%)
Oregon		87.4	%		83.9	%		4.2	%	$	15.00	$	16.22		(7.5	%)
Arizona		91.1	%		88.6	%		2.8	%	$	9.46	$	9.37		1.0	%
Washington		90.7	%		94.2	%		(3.7	%)	$	17.34	$	17.62		(1.6	%)
Total Same Park		92.1	%		91.0	%		1.2	%	$	14.32	$	14.59		(1.9	%)

Rental Income: Rental income increased $12.7 million from $73.0 million for the three months ended June 30, 2011 to $85.6 million for the three months ended June 30, 2012 as a result of a $12.4 million increase in rental income from Non-Same Park facilities, combined with a $212,000 increase from the Same Park portfolio. Rental income increased $23.9 million from $146.4 million to $170.3 million for the six months ended June 30, 2012 over the same period in 2011 as a result of an increase in rental income from the Non-Same Park facilities of $24.7 million partially offset by a decrease in rental income from the Company’s Same Park portfolio of $866,000. The three month increase in rental income from the Same Park portfolio was due an increase in occupancy partially offset by a decrease in rental rates. The six month decrease in rental income from the Same Park portfolio was attributable to a decrease in rental rates.

Facility Management Fees: Facility management fees account for a small portion of the Company’s net income. During the three months ended June 30, 2012, $164,000 of revenue was recognized from facility management fees compared to $169,000 for the same period in 2011. During the six months ended June 30, 2012, $330,000 in revenue was recognized from facility management fees compared to $347,000 for the same period in 2011.

Cost of Operations: Cost of operations for the three months ended June 30, 2012 was $27.7 million compared to $24.2 million for the same period in 2011, an increase of $3.6 million, or 14.7% as a result of an increase in cost of operations from Non-Same Park facilities of $3.8 million, partially offset by a $279,000 decrease from the Same Park portfolio. The decrease in Same Park cost of operations was primarily due to a decrease in utility costs. Cost of operations increased $6.0 million, or 12.1%, from $49.8 million to $55.8 million for the six months ended June 30, 2012 over the same period in 2011 as a result of an increase in cost of operations from Non-Same Park facilities of $7.4 million partially offset by a $1.4 million decrease in Same Park costs of operations. The six month decrease in Same Park cost of operations was primarily due to reductions in repairs and maintenance and utility costs due to mild winter conditions in Maryland and Virginia.

Depreciation and Amortization Expense: Depreciation and amortization expense was $27.2 million for the three months ended June 30, 2012 compared to $21.0 million for the same period in 2011. Depreciation and amortization expense for the six months ended June 30, 2012 was $54.4 million compared to $41.7 million for the same period in 2011. The increase for the comparative three and six months was primarily due to depreciation relating to 2011 property acquisitions.

General and Administrative Expenses: For the three months ended June 30, 2012, general and administrative expenses increased $664,000, or 38.0%, over the same period in 2011. For the six months ended June 30, 2012, general and administrative expenses increased $1.4 million, or 41.2%, over the same period in 2011. The increase for the comparative three and six months was primarily a result of an increase in non-cash stock compensation expense from the amortization of a long term incentive plan which commenced January, 2012 partially offset with a decrease of $218,000 in acquisition transaction costs.

Interest Expense: Interest expense was $5.2 million for the three months ended June 30, 2012 compared to $1.1 million for the same period in 2011. Interest expense was $10.6 million and $2.4 million for the six months ended June 30, 2012 and 2011, respectively. The three and six month increases were primarily attributable to interest expense on the term loan and mortgage note assumption related to the Northern California Portfolio acquisition in December, 2011 combined with borrowings on the Credit Facility (described below).

Net Income Allocable to Noncontrolling Interests: Net income allocable to noncontrolling interests reflects the net income allocable to equity interests in the Operating Partnership that are not owned by the Company. Net income allocable to noncontrolling interests was $649,000 of allocated income ($224,000 allocated to preferred unit holders and $425,000 allocated to common unit holders) for the three months ended June 30, 2012 compared to $3.5 million of allocated income ($100,000 allocated to preferred unit holders and $3.4 million allocated to common unit holders) for the same period in 2011. The decrease in net income allocable to noncontrolling interests for the three months ended June 30, 2012 was primarily due to the increases in interest expense, depreciation expense and preferred equity distributions, partially offset by the increase in net operating income. Net income allocable to noncontrolling interests was $1.8 million of allocated income ($323,000 allocated to preferred unit holders and $1.5 million allocated to common unit holders) for the six months ended June 30, 2012 compared to $1.1 million ($7.2 million of loss allocated to preferred unit holders and $8.3 million of income allocated to common unit holders) for the same period in 2011. Included in net income allocable to noncontrolling interests for the six months ended June 30, 2011 was a $7.4 million loss allocated to preferred unit holders resulting from the repurchase by the Company of preferred units at an amount less than the carrying value, partially offset with $1.7 million of income allocated to common unit holders due to the net gain on the repurchases of preferred units.

Liquidity and Capital Resources

Cash and cash equivalents decreased $1.9 million from $5.0 million at December 31, 2011 to $3.0 million at June 30, 2012 for the reasons noted below.

Net cash provided by operating activities for the six months ended June 30, 2012 and 2011 was $107.1 million and $92.1 million, respectively. Management believes that the Company’s internally generated net cash provided by operating activities will be sufficient to enable it to meet its operating expenses, capital improvements, debt service requirements and distributions to shareholders.

Net cash used in investing activities was $28.9 million and $44.2 million for the six months ended June 30, 2012 and 2011, respectively. The change was primarily due to an acquisition in Virginia of $26.6 million in 2011 partially offset with an increase in capital improvements of $11.3 million during 2012.

Net cash used in financing activities was $80.1 million and $50.0 million for the six months ended June 30, 2012 and 2011, respectively. The $30.1 million increase in cash used was primarily due to an increase in debt repayments of $218.2 million and a decrease in borrowings of $14.5 million partially offset by net equity transactions of $203.9 million.

As of June 30, 2012, the Company had outstanding mortgage notes payable of $281.7 million compared to $282.1 million at December 31, 2011. See Notes 5 and 6 to the consolidated financial statements for a summary of the Company’s outstanding borrowings as of June 30, 2012.

The Company has a line of credit (the “Credit Facility”) with Wells Fargo Bank, National Association (“Wells Fargo”) which expires on August 1, 2015. The Credit Facility has a borrowing limit of $250.0 million. The rate of interest charged on borrowings is equal to a rate ranging from the London Interbank Offered Rate (“LIBOR”) plus 1.00% to LIBOR plus 1.85% depending on the Company’s credit ratings. Currently, the Company’s rate under the Credit Facility is LIBOR plus 1.10%. In addition, the Company is required to pay an annual facility fee ranging from 0.15% to 0.45% of the borrowing limit depending on the Company’s credit ratings (currently 0.15%). The Company had $185.0 million outstanding on the Credit Facility at an interest rate of 1.41% at December 31, 2011. The Company had no balance outstanding on the Credit Facility at June 30, 2012. The Company had $944,000 and $1.1 million of unamortized commitment fees as of June 30, 2012 and December 31, 2011, respectively. The Credit Facility requires the Company to meet certain covenants, with which the Company was in compliance at June 30, 2012. Interest on outstanding borrowings is payable monthly.

In connection with the Northern California Portfolio acquisition described in Note 3, the Company entered into a term loan on December 20, 2011 with Wells Fargo, as Administrative Agent and the lenders named therein (the “Term Loan”). Pursuant to the Term Loan, the Company borrowed $250.0 million for a three year term through December 31, 2014. However, the maturity date of the Term Loan Agreement can be extended by one year at the Company’s election. Interest on the amounts borrowed under the Term Loan will accrue based on an applicable rate ranging from LIBOR plus 1.15% to LIBOR plus 2.25% depending on the Company’s credit ratings. Currently, the Company’s rate under the Term Loan is LIBOR plus 1.20%. The Company had $240.0 million outstanding on the Term Loan at an interest rate of 1.45% at June 30, 2012. The Company had $250.0 million outstanding on the Term Loan at an interest rate of 1.50% at December 31, 2011.The Company had $604,000 and $729,000 of unamortized commitment fees as of June 30, 2012 and December 31, 2011, respectively. The covenants and events of default contained in the Credit Facility are incorporated into the Term Loan by reference, and the Term Loan is cross-defaulted to the Credit Facility. The Term Loan can be repaid in full or part prior to its maturity without penalty.

The Company’s preferred equity outstanding increased to 22.9% of its market capitalization during the six months ended June 30, 2012 primarily due to a decrease in outstanding unsecured debt combined with the issuance of preferred stock in 2012. As of June 30, 2012, the Company had four fixed-rate mortgage notes totaling $281.7 million and an outstanding balance on the Term Loan of $240.0 million, which collectively represented 15.1% of its total market capitalization. The Company calculates market capitalization by adding (1) the liquidation preference of the Company’s outstanding preferred equity, (2) principal value of the Company’s outstanding debt and (3) the total number of common shares and common units outstanding at June 30, 2012 multiplied by the closing price of the stock on that date. The weighted average interest rate for the mortgage notes is 5.47% per annum. The Company had 25.0% of its properties, in terms of net book value, encumbered at June 30, 2012.

The Company focuses on retaining cash for reinvestment as we believe that this provides the greatest level of financial flexibility. While operating results have been negatively impacted by the recent economic recession, we believe it is likely that as the economy recovers and operating fundamentals improve, additional increases in distributions to the Company’s common shareholders will be required. Going forward, the Company will continue to monitor its taxable income and the corresponding dividend requirements.

Issuance of Preferred Stock: On May 14, 2012, the Company issued $350.0 million or 14.0 million depositary shares, each representing 1/1,000 of a share of the 6.00% Cumulative Preferred Stock, Series T, at $25.00 per depositary share.

Note Payable to Affiliate: On February 9, 2011, the Company entered into an agreement with PS to borrow $121.0 million with a maturity date of August 9, 2011 at an interest rate of LIBOR plus 0.85%. The Company repaid, in full, the note payable to PS upon maturity. Interest expense under this note payable was $328,000 and $526,000 for the three and six months ended June 30, 2011.

Redemption of Preferred Equity: On June 15, 2012, the Company completed the redemption of its 7.00% Cumulative Preferred Stock, Series H, at its par value of $158.5 million and its 6.875% Cumulative Preferred Stock, Series I, at its par value of $68.6 million. The Company reported the excess of the redemption amount over the carrying amount of $8.1 million, equal to the original issuance costs, as a reduction of net income allocable to common shareholders and unit holders during for the three and six months ended June 30, 2012.

Repurchase of Preferred Equity: In February, 2011, the Company paid an aggregate of $39.1 million to repurchase 1,710,000 units of its 7.50% Series J Cumulative Redeemable Preferred Units and 203,400 units of its 6.55% Series Q Cumulative Redeemable Preferred Units for a weighted average purchase price of $20.43 per unit. The aggregate par value of the repurchased preferred units was $47.8 million, which generated a gain of $7.4 million, net of original issuance costs of $1.4 million, which was added to net income allocable to common shareholders and unit holders for the six months ended June 30, 2011.

Repurchase of Common Stock: The Company’s Board of Directors previously authorized the repurchase, from time to time, of up to 6.5 million shares of the Company’s common stock on the open market or in privately negotiated transactions. Since inception of the program, the Company has repurchased an aggregate of 4.9 million shares of common stock at an aggregate cost of $183.9 million or an average cost per share of $37.64. Under existing board authorizations, the Company can repurchase an additional 1.6 million shares. No shares of common stock were repurchased under this program during the six months ended June 30, 2012 and 2011.

Capital Expenditures: The Company defines recurring capital expenditures as those necessary to maintain and operate its commercial real estate at its current economic value. During the six months ended June 30, 2012 and 2011, the Company expended $24.2 million and $16.1 million, respectively, in recurring capital expenditures, or $0.89 and $0.74 per weighted average square foot owned, respectively. Tenant improvement amounts exclude those amounts reimbursed by the tenant. The following table depicts capital expenditures (in thousands):


	For the Six Months Ended June 30,
	2012		2011
Recurring capital expenditures
Capital improvements	$	2,231	$	2,314
Tenant improvements		18,920		10,877
Lease commissions		3,009		2,885

Total recurring capital expenditures		24,160		16,076

Nonrecurring capital improvements		2,331		4,812

Total capital expenditures	$	26,491	$	20,888

Capital expenditures on a per square foot owned basis are as follows:


	For the Six Months Ended June 30,
	2012		2011
Recurring capital expenditures
Capital improvements	$	0.08	$	0.11
Tenant improvements		0.70		0.50
Lease commissions		0.11		0.13

Total recurring capital expenditures		0.89		0.74

Nonrecurring capital improvements		0.09		0.22

Total capital expenditures	$	0.97	$	0.96

For the six months ended June 30, 2012, recurring capital expenditures increased $8.1 million, or 50.3%, over the same period in 2011 primarily due to a $3.7 million increase in recurring capital expenditures related to the lease up of the 2011 and 2010 acquisitions and larger tenant improvement projects from the Same Park Portfolio.

Distributions: The Company has elected and intends to qualify as a REIT for federal income tax purposes. In order to maintain its status as a REIT, the Company must meet, among other tests, sources of income, share ownership and certain asset tests. As a REIT, the Company is not taxed on that portion of its taxable income that is distributed to its shareholders provided that at least 90% of its taxable income is distributed to its shareholders prior to the filing of its tax return.

The Company’s funding strategy has been to use permanent capital, including common and preferred stock, along with internally generated retained cash flows to meet its liquidity needs. In addition, the Company may sell properties that no longer meet its investment criteria. From time to time, the Company may use its Credit Facility or other forms of debt to fund real estate acquisitions or other capital allocations. The Company targets a minimum ratio of FFO to combined fixed charges and preferred distributions of 3.0 to 1.0. Fixed charges include interest expense. Preferred distributions include amounts paid to preferred shareholders and preferred Operating Partnership unit holders. For the six months ended June 30, 2012, the FFO to fixed charges and preferred distributions coverage ratio was 3.1 to 1.0, excluding the issuance costs related to the redemption of preferred equity.

Non-GAAP Supplemental Disclosure Measure: Funds from Operations: Management believes that Funds from Operations (“FFO”) is a useful supplemental measure of the Company’s operating performance. The Company computes FFO in accordance with the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). The White Paper defines FFO as net income, computed in accordance with GAAP, before depreciation, amortization, gains or losses on asset dispositions, net income allocable to noncontrolling interests —common units, net income allocable to restricted stock unit holders and nonrecurring items. Management believes that FFO provides a useful measure of the Company’s operating performance and when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, general and administrative expenses and interest costs, providing a perspective not immediately apparent from net income.

FFO should be analyzed in conjunction with net income. However, FFO should not be viewed as a substitute for net income as a measure of operating performance or liquidity as it does not reflect depreciation and amortization costs or the level of capital expenditure and leasing costs necessary to maintain the operating performance of the Company’s properties, which are significant economic costs and could materially affect the Company’s results of operations.

Management believes FFO provides useful information to the investment community about the Company’s operating performance when compared to the performance of other real estate companies as FFO is generally recognized as the industry standard for reporting operations of REITs. Other REITs may use different methods for calculating FFO and, accordingly, our FFO may not be comparable to other real estate companies.

FFO for the Company is computed as follows (in thousands):


	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2012			2011			2012			2011
Net income allocable to common shareholders	$	1,410		$	11,374		$	4,878		$	27,937
Depreciation and amortization ⁽¹⁾		27,239			21,058			54,538			41,917
Net income allocable to noncontrolling interests — common units		425			3,362			1,473			8,262
Net income allocable to restricted stock unit holders		32			22			76			72

Consolidated FFO allocable to common and dilutive shares		29,106			35,816			60,965			78,188
FFO allocated to noncontrolling interests — common units		(6,718	)		(8,156	)		(14,089	)		(17,809	)
FFO allocated to restricted stock unit holders		(102	)		(65	)		(212	)		(163	)

FFO allocated to common shares	$	22,286		$	27,595		$	46,664		$	60,216

⁽¹⁾	Includes depreciation from discontinued operations.

FFO allocable to common and dilutive shares decreased $6.7 million and $17.2 million for the three and six months ended June 30, 2012, respectively, compared to the same periods in 2011. The three and six month decreases were primarily due to the net impact of preferred equity transactions (noted above) and increases in interest expense and preferred equity distributions, partially offset by an increase in net operating income.

Related Party Transactions: At June 30, 2012, PS owned 23.9% of the outstanding shares of the Company’s common stock and 23.2% of the outstanding common units of the Operating Partnership (100.0% of the common units not owned by the Company). Assuming issuance of the Company’s common stock upon redemption of its partnership units, PS would own 41.5% of the outstanding shares of the Company’s common stock. Ronald L. Havner, Jr., the Company’s chairman, is also the Chairman of the Board, Chief Executive Officer and President of PS. Gary E. Pruitt, an independent director of the Company is also a trustee of PS.

Pursuant to a cost sharing and administrative services agreement, the Company shares costs with PS for certain administrative services, which are allocated to PS in accordance with a methodology intended to fairly allocate those costs. These costs totaled $110,000 for the three months ended June 30, 2012 and 2011 and $220,000 and $221,000 for the six months ended June 30, 2012 and 2011, respectively. In addition, the Company provides property management services for properties owned by PS for a fee of 5% of the gross revenues of such properties in addition to reimbursement of direct costs. These management fee revenues recognized under management contract with PS totaled $164,000 and $169,000 for the three months ended June 30, 2012 and 2011, respectively and $330,000 and $347,000 for the six months ended June 30, 2012 and 2011, respectively. PS also provides property management services for the self-storage component of two assets owned by the Company for a fee of 6% of the gross revenues of such properties in addition to reimbursement of certain costs. Management fee expense recognized under the management contract with PS totaled $14,000 and $13,000 for the three months ended June 30, 2012 and 2011, respectively and $27,000 and $26,000 for the six months ended June 30, 2012 and 2011, respectively.

The PS Business Parks name and logo is owned by PS and licensed to the Company under a non-exclusive, royalty-free license agreement. The license can be terminated by either party for any reason with six-months written notice.

Off-Balance Sheet Arrangements: The Company does not have any off-balance sheet arrangements.

Contractual Obligations: The Company is scheduled to pay cash dividends of $49.9 million per year on its preferred equity outstanding as of June 30, 2012. Dividends are paid when and if declared by the Company’s Board of Directors and accumulate if not paid. Shares and units of preferred equity are redeemable by the Company in order to preserve its status as a REIT and are also redeemable five years after issuance.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

To limit the Company’s exposure to market risk, the Company principally finances its operations and growth with permanent equity capital consisting of either common or preferred stock. The Company, from time to time, will use debt financing to facilitate acquisitions. In connection with the Northern California Portfolio acquisition, the Company assumed a $250.0 million mortgage note and obtained a $250.0 million term loan. As a result of the acquisition, the Company’s debt as a percentage of total equity (based on book values) was 34.2% as of June 30, 2012.

The Company’s market risk sensitive instruments include mortgage notes of $281.7 million and the outstanding balance on the Term Loan of $240.0 million as of June 30, 2012. All of the Company’s mortgage notes bear interest at fixed rates with a weighted average fixed rate of 5.47% at June 30, 2012. The Term Loan bears interest at variable rates which is currently LIBOR plus 1.20%. See Notes 2, 5 and 6 to consolidated financial statements for terms, valuations and approximate principal maturities of the mortgage notes payable, Credit Facility and Term Loan as of June 30, 2012. Based on borrowing rates currently available to the Company, the difference between the carrying amount of debt and its fair value is insignificant.

ITEM 4. CONTROLS AND PROCEDURES

The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2012. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on the evaluation of the Company’s disclosure controls and procedures as of June 30, 2012, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of such date, the Company’s disclosure controls and procedures were effective at the reasonable assurance level.

No change in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended June 30, 2012 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company currently is neither subject to any material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation and administrative proceedings arising in the ordinary course of business.

ITEM 1A. RISK FACTORS

There have been no material changes to the risk factors included in our Annual Report on Form 10-K for the year ended December 31, 2011.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The Company’s Board of Directors has authorized the repurchase, from time to time, of up to 6.5 million shares of the Company’s common stock on the open market or in privately negotiated transactions. The authorization has no expiration date. Purchases will be made subject to market conditions and other investment opportunities available to the Company.

During the three months ended June 30, 2012, there were no shares of the Company’s common stock repurchased. As of June 30, 2012, 1,614,721 shares remain available for purchase under the program.

See Note 9 to the consolidated financial statements for additional information on repurchases of equity securities.

ITEM 6. EXHIBITS

Exhibits



Exhibit 3.1		Certificate of Determination of Preferences of 6.00% Series T Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Current Report on Form 8-K dated May 7, 2012 and incorporated herein by reference.

Exhibit 4.1		Deposit Agreement Relating to 6.00% Cumulative Preferred Stock, Series T of PS Business Parks, Inc. dated as of May 3, 2012. Filed with Registrant’s Current Report on Form 8-K dated May 7, 2012, and incorporated herein by reference.

Exhibit 10.1		Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. relating to 6.00% Series T Cumulative Preferred Stock, Series T, dated as of May 14, 2012. Filed herewith.

Exhibit 12		Statement re: Computation of Ratio of Earnings to Fixed Charges. Filed herewith.

Exhibit 31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 32.1		Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 101.INS		XBRL Instance Document. Filed herewith.

Exhibit 101.SCH		XBRL Taxonomy Extension Schema. Filed herewith.

Exhibit 101.CAL		XBRL Taxonomy Extension Calculation Linkbase. Filed herewith.

Exhibit 101.DEF		XBRL Taxonomy Extension Definition Linkbase. Filed herewith.

Exhibit 101.LAB		XBRL Taxonomy Extension Label Linkbase. Filed herewith.

Exhibit 101.PRE		XBRL Taxonomy Extension Presentation Linkbase. Filed herewith.

SIGNATURES

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


Dated: August 2, 2012

PS BUSINESS PARKS, INC.

BY:		/s/ Edward A. Stokx
		Edward A. Stokx
		Executive Vice President and Chief Financial Officer
		(Principal Financial Officer)

EXHIBIT INDEX



Exhibit 3.1		Certificate of Determination of Preferences of 6.00% Series T Cumulative Redeemable Preferred Stock of PS Business Parks, Inc. Filed with Registrant’s Current Report on Form 8-K dated May 7, 2012 and incorporated herein by reference.

Exhibit 4.1		Deposit Agreement Relating to 6.00% Cumulative Preferred Stock, Series T of PS Business Parks, Inc. dated as of May 3, 2012. Filed with Registrant’s Current Report on Form 8-K dated May 7, 2012, and incorporated herein by reference.

Exhibit 10.1		Amendment to Agreement of Limited Partnership of PS Business Parks, L.P. relating to 6.00% Series T Cumulative Preferred Stock, Series T, dated as of May 14, 2012. Filed herewith.

Exhibit 12		Statement re: Computation of Ratio of Earnings to Fixed Charges. Filed herewith.

Exhibit 31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 32.1		Certifications of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith.

Exhibit 101.INS		XBRL Instance Document. Filed herewith.

Exhibit 101.SCH		XBRL Taxonomy Extension Schema. Filed herewith.

Exhibit 101.CAL		XBRL Taxonomy Extension Calculation Linkbase. Filed herewith.

Exhibit 101.DEF		XBRL Taxonomy Extension Definition Linkbase. Filed herewith.

Exhibit 101.LAB		XBRL Taxonomy Extension Label Linkbase. Filed herewith.

Exhibit 101.PRE		XBRL Taxonomy Extension Presentation Linkbase. Filed herewith.

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company