|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Boston Properties, Inc.
|
Delaware
|
04-2473675
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
|
|
Boston Properties Limited Partnership
|
Delaware
|
04-3372948
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
Boston Properties, Inc.
|
Common Stock, par value $0.01 per share
|
154,363,964
|
(Registrant)
|
(Class)
|
(Outstanding on May 2, 2018)
|
|
•
|
enhances investors’ understanding of BXP and BPLP by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
•
|
eliminates duplicative disclosure and provides a more concise and readable presentation because a substantial portion of the disclosure applies to both BXP and BPLP; and
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
•
|
Item 1. Financial Statements (unaudited), which includes the following specific disclosures for BXP and BPLP:
|
•
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations includes information specific to each entity, where applicable; and
|
•
|
Item 2. Liquidity and Capital Resources includes separate reconciliations of amounts to each entity’s financial statements, where applicable.
|
|
|
|
|
|
Page
|
|
|
|
|
||
ITEM 1.
|
||
|
|
|
Boston Properties, Inc.
|
|
|
|
||
|
||
|
||
|
||
|
||
|
|
|
Boston Properties Limited Partnership
|
|
|
|
||
|
||
|
||
|
||
|
||
|
|
|
Boston Properties, Inc. and Boston Properties Limited Partnership
|
|
|
|
||
|
|
|
ITEM 2.
|
||
ITEM 3.
|
||
ITEM 4.
|
||
|
|
|
|
||
ITEM 1.
|
||
ITEM 1A.
|
||
ITEM 2.
|
||
ITEM 3.
|
||
ITEM 4.
|
||
ITEM 5.
|
||
ITEM 6.
|
||
|
|
|
BOSTON PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
||||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands, except for share and par value amounts)
|
||||||
ASSETS
|
|
|
|
|
||||
Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,278,298 and $7,172,718 at March 31, 2018 and December 31, 2017, respectively)
|
|
$
|
21,316,644
|
|
|
$
|
21,096,642
|
|
Less: accumulated depreciation (amounts related to VIEs of $(883,969) and $(854,172) at March 31, 2018 and December 31, 2017, respectively)
|
|
(4,674,838
|
)
|
|
(4,589,634
|
)
|
||
Total real estate
|
|
16,641,806
|
|
|
16,507,008
|
|
||
Cash and cash equivalents (amounts related to VIEs of $267,842 and $304,955 at March 31, 2018 and December 31, 2017, respectively)
|
|
294,571
|
|
|
434,767
|
|
||
Cash held in escrows (amounts related to VIEs of $6,141 and $6,135 at March 31, 2018 and December 31, 2017, respectively)
|
|
160,558
|
|
|
70,602
|
|
||
Investments in securities
|
|
29,353
|
|
|
29,161
|
|
||
Tenant and other receivables (amounts related to VIEs of $20,023 and $27,057 at March 31, 2018 and December 31, 2017, respectively)
|
|
73,401
|
|
|
92,186
|
|
||
Accrued rental income (amounts related to VIEs of $258,593 and $242,589 at March 31, 2018 and December 31, 2017, respectively)
|
|
888,907
|
|
|
861,575
|
|
||
Deferred charges, net (amounts related to VIEs of $272,475 and $281,678 at March 31, 2018 and December 31, 2017, respectively)
|
|
681,369
|
|
|
679,038
|
|
||
Prepaid expenses and other assets (amounts related to VIEs of $61,467 and $33,666 at March 31, 2018 and December 31, 2017, respectively)
|
|
147,256
|
|
|
77,971
|
|
||
Investments in unconsolidated joint ventures
|
|
666,718
|
|
|
619,925
|
|
||
Total assets
|
|
$
|
19,583,939
|
|
|
$
|
19,372,233
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Mortgage notes payable, net (amounts related to VIEs of $2,936,778 and $2,939,183 at March 31, 2018 and December 31, 2017, respectively)
|
|
$
|
2,974,930
|
|
|
$
|
2,979,281
|
|
Unsecured senior notes, net
|
|
7,249,383
|
|
|
7,247,330
|
|
||
Unsecured line of credit
|
|
115,000
|
|
|
45,000
|
|
||
Unsecured term loan
|
|
—
|
|
|
—
|
|
||
Accounts payable and accrued expenses (amounts related to VIEs of $126,300 and $106,683 at March 31, 2018 and December 31, 2017, respectively)
|
|
355,002
|
|
|
331,500
|
|
||
Dividends and distributions payable
|
|
139,218
|
|
|
139,040
|
|
||
Accrued interest payable (amounts related to VIEs of $6,897 and $6,907 at March 31, 2018 and December 31, 2017, respectively)
|
|
96,176
|
|
|
83,646
|
|
||
Other liabilities (amounts related to VIEs of $187,195 and $164,806 at March 31, 2018 and December 31, 2017, respectively)
|
|
470,140
|
|
|
443,980
|
|
||
Total liabilities
|
|
11,399,849
|
|
|
11,269,777
|
|
||
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
Equity:
|
|
|
|
|
||||
Stockholders’ equity attributable to Boston Properties, Inc.:
|
|
|
|
|
||||
Excess stock, $0.01 par value, 150,000,000 shares authorized, none issued or outstanding
|
|
—
|
|
|
—
|
|
||
Preferred stock, $0.01 par value, 50,000,000 shares authorized;
|
|
|
|
|
||||
5.25% Series B cumulative redeemable preferred stock, $0.01 par value, liquidation preference $2,500 per share, 92,000 shares authorized, 80,000 shares issued and outstanding at March 31, 2018 and December 31, 2017
|
|
200,000
|
|
|
200,000
|
|
||
Common stock, $0.01 par value, 250,000,000 shares authorized, 154,441,203 and 154,404,186 issued and 154,362,303 and 154,325,286 outstanding at March 31, 2018 and December 31, 2017, respectively
|
|
1,544
|
|
|
1,543
|
|
||
Additional paid-in capital
|
|
6,384,147
|
|
|
6,377,908
|
|
||
Dividends in excess of earnings
|
|
(654,879
|
)
|
|
(712,343
|
)
|
||
Treasury common stock at cost, 78,900 shares at March 31, 2018 and December 31, 2017
|
|
(2,722
|
)
|
|
(2,722
|
)
|
||
Accumulated other comprehensive loss
|
|
(49,062
|
)
|
|
(50,429
|
)
|
||
Total stockholders’ equity attributable to Boston Properties, Inc.
|
|
5,879,028
|
|
|
5,813,957
|
|
||
Noncontrolling interests:
|
|
|
|
|
||||
Common units of Boston Properties Limited Partnership
|
|
619,347
|
|
|
604,739
|
|
||
Property partnerships
|
|
1,685,715
|
|
|
1,683,760
|
|
||
Total equity
|
|
8,184,090
|
|
|
8,102,456
|
|
||
Total liabilities and equity
|
|
$
|
19,583,939
|
|
|
$
|
19,372,233
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands, except for per share amounts)
|
||||||
Revenue
|
|
|
|
||||
Rental
|
|
|
|
||||
Base rent
|
$
|
519,507
|
|
|
$
|
503,562
|
|
Recoveries from tenants
|
95,118
|
|
|
89,164
|
|
||
Parking and other
|
26,134
|
|
|
25,610
|
|
||
Total rental revenue
|
640,759
|
|
|
618,336
|
|
||
Hotel revenue
|
9,102
|
|
|
7,420
|
|
||
Development and management services
|
8,405
|
|
|
6,472
|
|
||
Direct reimbursements of payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Total revenue
|
661,151
|
|
|
632,228
|
|
||
Expenses
|
|
|
|
||||
Operating
|
|
|
|
||||
Rental
|
240,329
|
|
|
228,287
|
|
||
Hotel
|
8,073
|
|
|
7,091
|
|
||
General and administrative
|
35,894
|
|
|
31,386
|
|
||
Payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Transaction costs
|
21
|
|
|
34
|
|
||
Depreciation and amortization
|
165,797
|
|
|
159,205
|
|
||
Total expenses
|
452,999
|
|
|
426,003
|
|
||
Operating income
|
208,152
|
|
|
206,225
|
|
||
Other income (expense)
|
|
|
|
||||
Income from unconsolidated joint ventures
|
461
|
|
|
3,084
|
|
||
Interest and other income
|
1,648
|
|
|
614
|
|
||
Gains (losses) from investments in securities
|
(126
|
)
|
|
1,042
|
|
||
Interest expense
|
(90,220
|
)
|
|
(95,534
|
)
|
||
Income before gains on sales of real estate
|
119,915
|
|
|
115,431
|
|
||
Gains on sales of real estate
|
96,397
|
|
|
133
|
|
||
Net income
|
216,312
|
|
|
115,564
|
|
||
Net income attributable to noncontrolling interests
|
|
|
|
||||
Noncontrolling interests in property partnerships
|
(17,234
|
)
|
|
(4,424
|
)
|
||
Noncontrolling interest—common units of Boston Properties Limited Partnership
|
(20,432
|
)
|
|
(11,432
|
)
|
||
Net income attributable to Boston Properties, Inc.
|
178,646
|
|
|
99,708
|
|
||
Preferred dividends
|
(2,625
|
)
|
|
(2,625
|
)
|
||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
176,021
|
|
|
$
|
97,083
|
|
Basic earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
||||
Net income
|
$
|
1.14
|
|
|
$
|
0.63
|
|
Weighted average number of common shares outstanding
|
154,385
|
|
|
153,860
|
|
||
Diluted earnings per common share attributable to Boston Properties, Inc. common shareholders:
|
|
|
|
||||
Net income
|
$
|
1.14
|
|
|
$
|
0.63
|
|
Weighted average number of common and common equivalent shares outstanding
|
154,705
|
|
|
154,214
|
|
||
|
|
|
|
||||
Dividends per common share
|
$
|
0.80
|
|
|
$
|
0.75
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Net income
|
$
|
216,312
|
|
|
$
|
115,564
|
|
Other comprehensive income:
|
|
|
|
||||
Effective portion of interest rate contracts
|
—
|
|
|
180
|
|
||
Amortization of interest rate contracts (1)
|
1,666
|
|
|
1,306
|
|
||
Other comprehensive income
|
1,666
|
|
|
1,486
|
|
||
Comprehensive income
|
217,978
|
|
|
117,050
|
|
||
Net income attributable to noncontrolling interests
|
(37,666
|
)
|
|
(15,856
|
)
|
||
Other comprehensive income attributable to noncontrolling interests
|
(299
|
)
|
|
(218
|
)
|
||
Comprehensive income attributable to Boston Properties, Inc.
|
$
|
180,013
|
|
|
$
|
100,976
|
|
|
Common Stock
|
|
Preferred Stock
|
|
Additional
Paid-in
Capital
|
|
Dividends in
Excess of
Earnings
|
|
Treasury
Stock,
at cost
|
|
Accumulated
Other
Comprehensive Loss
|
|
Noncontrolling
Interests
|
|
Total
|
|||||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|||||||||||||||||||||||||||||
Equity, December 31, 2017
|
154,325
|
|
|
$
|
1,543
|
|
|
$
|
200,000
|
|
|
$
|
6,377,908
|
|
|
$
|
(712,343
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(50,429
|
)
|
|
$
|
2,288,499
|
|
|
$
|
8,102,456
|
|
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,933
|
|
|
—
|
|
|
—
|
|
|
563
|
|
|
5,496
|
|
||||||||
Redemption of operating partnership units to common stock
|
24
|
|
|
1
|
|
|
—
|
|
|
831
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(832
|
)
|
|
—
|
|
||||||||
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
178,646
|
|
|
—
|
|
|
—
|
|
|
37,666
|
|
|
216,312
|
|
||||||||
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(126,115
|
)
|
|
—
|
|
|
—
|
|
|
(14,351
|
)
|
|
(140,466
|
)
|
||||||||
Shares issued pursuant to stock purchase plan
|
3
|
|
|
—
|
|
|
—
|
|
|
429
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
429
|
|
||||||||
Net activity from stock option and incentive plan
|
10
|
|
|
—
|
|
|
—
|
|
|
(185
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,805
|
|
|
13,620
|
|
||||||||
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,267
|
|
|
15,267
|
|
||||||||
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,690
|
)
|
|
(30,690
|
)
|
||||||||
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,367
|
|
|
299
|
|
|
1,666
|
|
||||||||
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
5,164
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,164
|
)
|
|
—
|
|
||||||||
Equity, March 31, 2018
|
154,362
|
|
|
$
|
1,544
|
|
|
$
|
200,000
|
|
|
$
|
6,384,147
|
|
|
$
|
(654,879
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(49,062
|
)
|
|
$
|
2,305,062
|
|
|
$
|
8,184,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Equity, December 31, 2016
|
153,790
|
|
|
$
|
1,538
|
|
|
$
|
200,000
|
|
|
$
|
6,333,424
|
|
|
$
|
(693,694
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(52,251
|
)
|
|
$
|
2,145,629
|
|
|
$
|
7,931,924
|
|
Redemption of operating partnership units to common stock
|
23
|
|
|
—
|
|
|
—
|
|
|
793
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(793
|
)
|
|
—
|
|
||||||||
Allocated net income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99,708
|
|
|
—
|
|
|
—
|
|
|
15,856
|
|
|
115,564
|
|
||||||||
Dividends/distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,012
|
)
|
|
—
|
|
|
—
|
|
|
(13,653
|
)
|
|
(131,665
|
)
|
||||||||
Shares issued pursuant to stock purchase plan
|
3
|
|
|
—
|
|
|
—
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
373
|
|
||||||||
Net activity from stock option and incentive plan
|
33
|
|
|
—
|
|
|
—
|
|
|
996
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,285
|
|
|
12,281
|
|
||||||||
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(272
|
)
|
|
—
|
|
|
—
|
|
|
(1,763
|
)
|
|
(2,035
|
)
|
||||||||
Contributions from noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,145
|
|
|
8,145
|
|
||||||||
Distributions to noncontrolling interests in property partnerships
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,635
|
)
|
|
(13,635
|
)
|
||||||||
Effective portion of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97
|
|
|
83
|
|
|
180
|
|
||||||||
Amortization of interest rate contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,171
|
|
|
135
|
|
|
1,306
|
|
||||||||
Reallocation of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
4,384
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,384
|
)
|
|
—
|
|
||||||||
Equity, March 31, 2017
|
153,849
|
|
|
$
|
1,538
|
|
|
$
|
200,000
|
|
|
$
|
6,339,970
|
|
|
$
|
(712,270
|
)
|
|
$
|
(2,722
|
)
|
|
$
|
(50,983
|
)
|
|
$
|
2,146,905
|
|
|
$
|
7,922,438
|
|
|
For the three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
216,312
|
|
|
$
|
115,564
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
165,797
|
|
|
159,205
|
|
||
Non-cash compensation expense
|
14,772
|
|
|
10,802
|
|
||
Income from unconsolidated joint ventures
|
(461
|
)
|
|
(3,084
|
)
|
||
Distributions of net cash flow from operations of unconsolidated joint ventures
|
847
|
|
|
1,861
|
|
||
Losses (gains) from investments in securities
|
126
|
|
|
(1,042
|
)
|
||
Non-cash portion of interest expense
|
5,299
|
|
|
(7,729
|
)
|
||
Gains on sales of real estate
|
(96,397
|
)
|
|
(133
|
)
|
||
Change in assets and liabilities:
|
|
|
|
||||
Tenant and other receivables, net
|
22,790
|
|
|
19,023
|
|
||
Accrued rental income, net
|
(26,319
|
)
|
|
(9,158
|
)
|
||
Prepaid expenses and other assets
|
(66,968
|
)
|
|
(21,197
|
)
|
||
Accounts payable and accrued expenses
|
(13,913
|
)
|
|
(16,306
|
)
|
||
Accrued interest payable
|
12,399
|
|
|
22,781
|
|
||
Other liabilities
|
23,089
|
|
|
(7,104
|
)
|
||
Tenant leasing costs
|
(31,595
|
)
|
|
(23,631
|
)
|
||
Total adjustments
|
9,466
|
|
|
124,288
|
|
||
Net cash provided by operating activities
|
225,778
|
|
|
239,852
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Construction in progress
|
(150,060
|
)
|
|
(154,518
|
)
|
||
Building and other capital improvements
|
(53,550
|
)
|
|
(43,687
|
)
|
||
Tenant improvements
|
(47,157
|
)
|
|
(50,810
|
)
|
||
Proceeds from sales of real estate
|
116,120
|
|
|
133
|
|
||
Capital contributions to unconsolidated joint ventures
|
(48,823
|
)
|
|
(17,980
|
)
|
||
Investments in securities, net
|
(318
|
)
|
|
(961
|
)
|
||
Net cash used in investing activities
|
(183,788
|
)
|
|
(267,823
|
)
|
||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
BOSTON PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
For the three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Cash flows from financing activities:
|
|
|
|
||||
Repayments of mortgage notes payable
|
(5,333
|
)
|
|
(5,038
|
)
|
||
Borrowings on unsecured line of credit
|
260,000
|
|
|
175,000
|
|
||
Repayments of unsecured line of credit
|
(190,000
|
)
|
|
(70,000
|
)
|
||
Payments on capital lease obligations
|
(3
|
)
|
|
(22
|
)
|
||
Payments on real estate financing transactions
|
(444
|
)
|
|
(480
|
)
|
||
Deferred financing costs
|
(16
|
)
|
|
—
|
|
||
Net proceeds from equity transactions
|
(723
|
)
|
|
(183
|
)
|
||
Dividends and distributions
|
(140,288
|
)
|
|
(131,555
|
)
|
||
Contributions from noncontrolling interests in property partnerships
|
15,267
|
|
|
8,145
|
|
||
Distributions to noncontrolling interests in property partnerships
|
(30,690
|
)
|
|
(13,801
|
)
|
||
Net cash used in financing activities
|
(92,230
|
)
|
|
(37,934
|
)
|
||
Net decrease in cash and cash equivalents and cash held in escrows
|
(50,240
|
)
|
|
(65,905
|
)
|
||
Cash and cash equivalents and cash held in escrows, beginning of period
|
505,369
|
|
|
420,088
|
|
||
Cash and cash equivalents and cash held in escrows, end of period
|
$
|
455,129
|
|
|
$
|
354,183
|
|
|
|
|
|
||||
Reconciliation of cash and cash equivalents and cash held in escrows:
|
|
|
|
||||
Cash and cash equivalents, beginning of period
|
$
|
434,767
|
|
|
$
|
356,914
|
|
Cash held in escrows, beginning of period
|
70,602
|
|
|
63,174
|
|
||
Cash and cash equivalents and cash held in escrows, beginning of period
|
$
|
505,369
|
|
|
$
|
420,088
|
|
|
|
|
|
||||
Cash and cash equivalents, end of period
|
$
|
294,571
|
|
|
$
|
302,939
|
|
Cash held in escrows, end of period
|
160,558
|
|
|
51,244
|
|
||
Cash and cash equivalents and cash held in escrows, end of period
|
$
|
455,129
|
|
|
$
|
354,183
|
|
|
|
|
|
||||
Supplemental disclosures:
|
|
|
|
||||
Cash paid for interest
|
$
|
89,412
|
|
|
$
|
92,774
|
|
Interest capitalized
|
$
|
17,378
|
|
|
$
|
12,345
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
Write-off of fully depreciated real estate
|
$
|
(29,609
|
)
|
|
$
|
(49,292
|
)
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
35,245
|
|
|
$
|
44,708
|
|
Dividends and distributions declared but not paid
|
$
|
139,218
|
|
|
$
|
130,418
|
|
Conversions of noncontrolling interests to stockholders’ equity
|
$
|
832
|
|
|
$
|
793
|
|
Issuance of restricted securities to employees
|
$
|
36,433
|
|
|
$
|
34,592
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
||||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands, except for unit amounts)
|
||||||
ASSETS
|
|
|
|
|
||||
Real estate, at cost (amounts related to variable interest entities (“VIEs”) of $7,278,298 and $7,172,718 at March 31, 2018 and December 31, 2017, respectively)
|
|
$
|
20,908,406
|
|
|
$
|
20,685,164
|
|
Less: accumulated depreciation (amounts related to VIEs of $(883,969) and $(854,172) at March 31, 2018 and December 31, 2017, respectively)
|
|
(4,580,949
|
)
|
|
(4,496,959
|
)
|
||
Total real estate
|
|
16,327,457
|
|
|
16,188,205
|
|
||
Cash and cash equivalents (amounts related to VIEs of $267,842 and $304,955 at March 31, 2018 and December 31, 2017, respectively)
|
|
294,571
|
|
|
434,767
|
|
||
Cash held in escrows (amounts related to VIEs of $6,141 and $6,135 at March 31, 2018 and December 31, 2017, respectively)
|
|
160,558
|
|
|
70,602
|
|
||
Investments in securities
|
|
29,353
|
|
|
29,161
|
|
||
Tenant and other receivables (amounts related to VIEs of $20,023 and $27,057 at March 31, 2018 and December 31, 2017, respectively)
|
|
73,401
|
|
|
92,186
|
|
||
Accrued rental income (amounts related to VIEs of $258,593 and $242,589 at March 31, 2018 and December 31, 2017, respectively)
|
|
888,907
|
|
|
861,575
|
|
||
Deferred charges, net (amounts related to VIEs of $272,475 and $281,678 at March 31, 2018 and December 31, 2017, respectively)
|
|
681,369
|
|
|
679,038
|
|
||
Prepaid expenses and other assets (amounts related to VIEs of $61,467 and $33,666 at March 31, 2018 and December 31, 2017, respectively)
|
|
147,256
|
|
|
77,971
|
|
||
Investments in unconsolidated joint ventures
|
|
666,718
|
|
|
619,925
|
|
||
Total assets
|
|
$
|
19,269,590
|
|
|
$
|
19,053,430
|
|
LIABILITIES AND CAPITAL
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Mortgage notes payable, net (amounts related to VIEs of $2,936,778 and $2,939,183 at March 31, 2018 and December 31, 2017, respectively)
|
|
$
|
2,974,930
|
|
|
$
|
2,979,281
|
|
Unsecured senior notes, net
|
|
7,249,383
|
|
|
7,247,330
|
|
||
Unsecured line of credit
|
|
115,000
|
|
|
45,000
|
|
||
Unsecured term loan
|
|
—
|
|
|
—
|
|
||
Accounts payable and accrued expenses (amounts related to VIEs of $126,300 and $106,683 at March 31, 2018 and December 31, 2017, respectively)
|
|
355,002
|
|
|
331,500
|
|
||
Distributions payable
|
|
139,218
|
|
|
139,040
|
|
||
Accrued interest payable (amounts related to VIEs of $6,897 and $6,907 at March 31, 2018 and December 31, 2017, respectively)
|
|
96,176
|
|
|
83,646
|
|
||
Other liabilities (amounts related to VIEs of $187,195 and $164,806 at March 31, 2018 and December 31, 2017, respectively)
|
|
470,140
|
|
|
443,980
|
|
||
Total liabilities
|
|
11,399,849
|
|
|
11,269,777
|
|
||
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
Noncontrolling interests:
|
|
|
|
|
||||
Redeemable partnership units—16,804,390 and 16,810,378 common units and 1,022,287 and 818,343 long term incentive units outstanding at redemption value at March 31, 2018 and December 31, 2017, respectively
|
|
2,196,603
|
|
|
2,292,263
|
|
||
Capital:
|
|
|
|
|
||||
5.25% Series B cumulative redeemable preferred units, liquidation preference $2,500 per unit, 80,000 units issued and outstanding at March 31, 2018 and December 31, 2017
|
|
193,623
|
|
|
193,623
|
|
||
Boston Properties Limited Partnership partners’ capital—1,721,890 and 1,719,540 general partner units and 152,640,413 and 152,605,746 limited partner units outstanding at March 31, 2018 and December 31, 2017, respectively
|
|
3,793,800
|
|
|
3,614,007
|
|
||
Noncontrolling interests in property partnerships
|
|
1,685,715
|
|
|
1,683,760
|
|
||
Total capital
|
|
5,673,138
|
|
|
5,491,390
|
|
||
Total liabilities and capital
|
|
$
|
19,269,590
|
|
|
$
|
19,053,430
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands, except for per unit amounts)
|
||||||
Revenue
|
|
|
|
||||
Rental
|
|
|
|
||||
Base rent
|
$
|
519,507
|
|
|
$
|
503,562
|
|
Recoveries from tenants
|
95,118
|
|
|
89,164
|
|
||
Parking and other
|
26,134
|
|
|
25,610
|
|
||
Total rental revenue
|
640,759
|
|
|
618,336
|
|
||
Hotel revenue
|
9,102
|
|
|
7,420
|
|
||
Development and management services
|
8,405
|
|
|
6,472
|
|
||
Direct reimbursements of payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Total revenue
|
661,151
|
|
|
632,228
|
|
||
Expenses
|
|
|
|
||||
Operating
|
|
|
|
||||
Rental
|
240,329
|
|
|
228,287
|
|
||
Hotel
|
8,073
|
|
|
7,091
|
|
||
General and administrative
|
35,894
|
|
|
31,386
|
|
||
Payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Transaction costs
|
21
|
|
|
34
|
|
||
Depreciation and amortization
|
163,853
|
|
|
157,058
|
|
||
Total expenses
|
451,055
|
|
|
423,856
|
|
||
Operating income
|
210,096
|
|
|
208,372
|
|
||
Other income (expense)
|
|
|
|
||||
Income from unconsolidated joint ventures
|
461
|
|
|
3,084
|
|
||
Interest and other income
|
1,648
|
|
|
614
|
|
||
Gains (losses) from investments in securities
|
(126
|
)
|
|
1,042
|
|
||
Interest expense
|
(90,220
|
)
|
|
(95,534
|
)
|
||
Income before gains on sales of real estate
|
121,859
|
|
|
117,578
|
|
||
Gains on sales of real estate
|
98,907
|
|
|
133
|
|
||
Net income
|
220,766
|
|
|
117,711
|
|
||
Net income attributable to noncontrolling interests
|
|
|
|
||||
Noncontrolling interests in property partnerships
|
(17,234
|
)
|
|
(4,424
|
)
|
||
Net income attributable to Boston Properties Limited Partnership
|
203,532
|
|
|
113,287
|
|
||
Preferred distributions
|
(2,625
|
)
|
|
(2,625
|
)
|
||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,907
|
|
|
$
|
110,662
|
|
Basic earnings per common unit attributable to Boston Properties Limited Partnership common unitholders:
|
|
|
|
||||
Net income
|
$
|
1.17
|
|
|
$
|
0.64
|
|
Weighted average number of common units outstanding
|
171,867
|
|
|
171,581
|
|
||
Diluted earnings per common unit attributable to Boston Properties Limited Partnership common unitholders:
|
|
|
|
||||
Net income
|
$
|
1.17
|
|
|
$
|
0.64
|
|
Weighted average number of common and common equivalent units outstanding
|
172,187
|
|
|
171,935
|
|
||
|
|
|
|
||||
Distributions per common unit
|
$
|
0.80
|
|
|
$
|
0.75
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Net income
|
$
|
220,766
|
|
|
$
|
117,711
|
|
Other comprehensive income:
|
|
|
|
||||
Effective portion of interest rate contracts
|
—
|
|
|
180
|
|
||
Amortization of interest rate contracts (1)
|
1,666
|
|
|
1,306
|
|
||
Other comprehensive income
|
1,666
|
|
|
1,486
|
|
||
Comprehensive income
|
222,432
|
|
|
119,197
|
|
||
Comprehensive income attributable to noncontrolling interests
|
(17,378
|
)
|
|
(4,496
|
)
|
||
Comprehensive income attributable to Boston Properties Limited Partnership
|
$
|
205,054
|
|
|
$
|
114,701
|
|
|
Total Partners’ Capital
|
||
Balance at December 31, 2017
|
$
|
3,807,630
|
|
Cumulative effect of a change in accounting principle
|
4,933
|
|
|
Contributions
|
1,452
|
|
|
Net income allocable to general and limited partner units
|
183,100
|
|
|
Distributions
|
(126,115
|
)
|
|
Other comprehensive income
|
1,367
|
|
|
Unearned compensation
|
(1,208
|
)
|
|
Conversion of redeemable partnership units
|
832
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
115,432
|
|
|
Balance at March 31, 2018
|
$
|
3,987,423
|
|
|
|
||
Balance at December 31, 2016
|
$
|
3,811,717
|
|
Contributions
|
4,491
|
|
|
Net income allocable to general and limited partner units
|
101,855
|
|
|
Distributions
|
(118,012
|
)
|
|
Other comprehensive income
|
1,268
|
|
|
Cumulative effect of a change in accounting principle
|
(272
|
)
|
|
Unearned compensation
|
(3,122
|
)
|
|
Conversion of redeemable partnership units
|
793
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(126,416
|
)
|
|
Balance at March 31, 2017
|
$
|
3,672,302
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
For the three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
220,766
|
|
|
$
|
117,711
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
163,853
|
|
|
157,058
|
|
||
Non-cash compensation expense
|
14,772
|
|
|
10,802
|
|
||
Income from unconsolidated joint ventures
|
(461
|
)
|
|
(3,084
|
)
|
||
Distributions of net cash flow from operations of unconsolidated joint ventures
|
847
|
|
|
1,861
|
|
||
Losses (gains) from investments in securities
|
126
|
|
|
(1,042
|
)
|
||
Non-cash portion of interest expense
|
5,299
|
|
|
(7,729
|
)
|
||
Gains on sales of real estate
|
(98,907
|
)
|
|
(133
|
)
|
||
Change in assets and liabilities:
|
|
|
|
||||
Tenant and other receivables, net
|
22,790
|
|
|
19,023
|
|
||
Accrued rental income, net
|
(26,319
|
)
|
|
(9,158
|
)
|
||
Prepaid expenses and other assets
|
(66,968
|
)
|
|
(21,197
|
)
|
||
Accounts payable and accrued expenses
|
(13,913
|
)
|
|
(16,306
|
)
|
||
Accrued interest payable
|
12,399
|
|
|
22,781
|
|
||
Other liabilities
|
23,089
|
|
|
(7,104
|
)
|
||
Tenant leasing costs
|
(31,595
|
)
|
|
(23,631
|
)
|
||
Total adjustments
|
5,012
|
|
|
122,141
|
|
||
Net cash provided by operating activities
|
225,778
|
|
|
239,852
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Construction in progress
|
(150,060
|
)
|
|
(154,518
|
)
|
||
Building and other capital improvements
|
(53,550
|
)
|
|
(43,687
|
)
|
||
Tenant improvements
|
(47,157
|
)
|
|
(50,810
|
)
|
||
Proceeds from sales of real estate
|
116,120
|
|
|
133
|
|
||
Capital contributions to unconsolidated joint ventures
|
(48,823
|
)
|
|
(17,980
|
)
|
||
Investments in securities, net
|
(318
|
)
|
|
(961
|
)
|
||
Net cash used in investing activities
|
(183,788
|
)
|
|
(267,823
|
)
|
||
|
|
|
|
||||
|
|
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
For the three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Cash flows from financing activities:
|
|
|
|
||||
Repayments of mortgage notes payable
|
(5,333
|
)
|
|
(5,038
|
)
|
||
Borrowings on unsecured line of credit
|
260,000
|
|
|
175,000
|
|
||
Repayments of unsecured line of credit
|
(190,000
|
)
|
|
(70,000
|
)
|
||
Payments on capital lease obligations
|
(3
|
)
|
|
(22
|
)
|
||
Payments on real estate financing transaction
|
(444
|
)
|
|
(480
|
)
|
||
Deferred financing costs
|
(16
|
)
|
|
—
|
|
||
Net proceeds from equity transactions
|
(723
|
)
|
|
(183
|
)
|
||
Distributions
|
(140,288
|
)
|
|
(131,555
|
)
|
||
Contributions from noncontrolling interests in property partnerships
|
15,267
|
|
|
8,145
|
|
||
Distributions to noncontrolling interests in property partnerships
|
(30,690
|
)
|
|
(13,801
|
)
|
||
Net cash used in financing activities
|
(92,230
|
)
|
|
(37,934
|
)
|
||
Net decrease in cash and cash equivalents and cash held in escrows
|
(50,240
|
)
|
|
(65,905
|
)
|
||
Cash and cash equivalents and cash held in escrows, beginning of period
|
505,369
|
|
|
420,088
|
|
||
Cash and cash equivalents and cash held in escrows, end of period
|
$
|
455,129
|
|
|
$
|
354,183
|
|
|
|
|
|
||||
Reconciliation of cash and cash equivalents and cash held in escrows:
|
|
|
|
||||
Cash and cash equivalents, beginning of period
|
$
|
434,767
|
|
|
$
|
356,914
|
|
Cash held in escrows, beginning of period
|
70,602
|
|
|
63,174
|
|
||
Cash and cash equivalents and cash held in escrows, beginning of period
|
$
|
505,369
|
|
|
$
|
420,088
|
|
|
|
|
|
||||
Cash and cash equivalents, end of period
|
$
|
294,571
|
|
|
$
|
302,939
|
|
Cash held in escrows, end of period
|
160,558
|
|
|
51,244
|
|
||
Cash and cash equivalents and cash held in escrows, end of period
|
$
|
455,129
|
|
|
$
|
354,183
|
|
|
|
|
|
||||
Supplemental disclosures:
|
|
|
|
||||
Cash paid for interest
|
$
|
89,412
|
|
|
$
|
92,774
|
|
Interest capitalized
|
$
|
17,378
|
|
|
$
|
12,345
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
Write-off of fully depreciated real estate
|
$
|
(29,609
|
)
|
|
$
|
(49,292
|
)
|
Additions to real estate included in accounts payable and accrued expenses
|
$
|
35,245
|
|
|
$
|
44,708
|
|
Distributions declared but not paid
|
$
|
139,218
|
|
|
$
|
130,418
|
|
Conversions of redeemable partnership units to partners’ capital
|
$
|
832
|
|
|
$
|
793
|
|
Issuance of restricted securities to employees
|
$
|
36,433
|
|
|
$
|
34,592
|
|
•
|
common units of partnership interest (also referred to as “OP Units”),
|
•
|
long term incentive units of partnership interest (also referred to as “LTIP Units”), and
|
•
|
preferred units of partnership interest (also referred to as “Preferred Units”).
|
•
|
167
office properties (including
nine
properties under construction/redevelopment);
|
•
|
six
residential properties (including
four
properties under construction);
|
•
|
five
retail properties and
|
•
|
one
hotel.
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
|
|
Estimated
Fair Value
|
||||||||
Mortgage notes payable, net
|
$
|
2,974,930
|
|
|
|
|
$
|
2,957,054
|
|
|
$
|
2,979,281
|
|
|
|
|
$
|
3,042,920
|
|
Unsecured senior notes, net
|
7,249,383
|
|
|
|
|
7,262,443
|
|
|
7,247,330
|
|
|
|
|
7,461,615
|
|
||||
Unsecured line of credit
|
115,000
|
|
|
|
|
115,000
|
|
|
45,000
|
|
|
|
|
45,000
|
|
||||
Total
|
$
|
10,339,313
|
|
|
|
|
$
|
10,334,497
|
|
|
$
|
10,271,611
|
|
|
|
|
$
|
10,549,535
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Land
|
$
|
5,105,376
|
|
|
$
|
5,080,679
|
|
Land held for future development (1)
|
204,506
|
|
|
204,925
|
|
||
Buildings and improvements
|
12,435,573
|
|
|
12,284,164
|
|
||
Tenant improvements
|
2,266,796
|
|
|
2,219,608
|
|
||
Furniture, fixtures and equipment
|
41,507
|
|
|
37,928
|
|
||
Construction in progress
|
1,262,886
|
|
|
1,269,338
|
|
||
Total
|
21,316,644
|
|
|
21,096,642
|
|
||
Less: Accumulated depreciation
|
(4,674,838
|
)
|
|
(4,589,634
|
)
|
||
|
$
|
16,641,806
|
|
|
$
|
16,507,008
|
|
(1)
|
Includes pre-development costs.
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Land
|
$
|
5,001,810
|
|
|
$
|
4,976,303
|
|
Land held for future development (1)
|
204,506
|
|
|
204,925
|
|
||
Buildings and improvements
|
12,130,901
|
|
|
11,977,062
|
|
||
Tenant improvements
|
2,266,796
|
|
|
2,219,608
|
|
||
Furniture, fixtures and equipment
|
41,507
|
|
|
37,928
|
|
||
Construction in progress
|
1,262,886
|
|
|
1,269,338
|
|
||
Total
|
20,908,406
|
|
|
20,685,164
|
|
||
Less: Accumulated depreciation
|
(4,580,949
|
)
|
|
(4,496,959
|
)
|
||
|
$
|
16,327,457
|
|
|
$
|
16,188,205
|
|
(1)
|
Includes pre-development costs.
|
|
|
|
|
Nominal % Ownership
|
|
Carrying Value of Investment (1)
|
|||||||
Entity
|
|
Properties
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||
|
|
|
|
|
|
(in thousands)
|
|||||||
Square 407 Limited Partnership
|
|
Market Square North
|
|
50.0
|
%
|
|
$
|
(7,811
|
)
|
|
$
|
(8,258
|
)
|
The Metropolitan Square Associates LLC
|
|
Metropolitan Square
|
|
20.0
|
%
|
|
3,372
|
|
|
3,339
|
|
||
BP/CRF 901 New York Avenue LLC
|
|
901 New York Avenue
|
|
25.0
|
%
|
(2)
|
(13,262
|
)
|
|
(13,811
|
)
|
||
WP Project Developer LLC
|
|
Wisconsin Place Land and Infrastructure
|
|
33.3
|
%
|
(3)
|
39,340
|
|
|
39,710
|
|
||
Annapolis Junction NFM, LLC
|
|
Annapolis Junction
|
|
50.0
|
%
|
(4)
|
17,974
|
|
|
18,381
|
|
||
540 Madison Venture LLC
|
|
540 Madison Avenue
|
|
60.0
|
%
|
|
66,259
|
|
|
66,179
|
|
||
500 North Capitol Venture LLC
|
|
500 North Capitol Street, NW
|
|
30.0
|
%
|
|
(4,129
|
)
|
|
(3,876
|
)
|
||
501 K Street LLC
|
|
1001 6th Street
|
|
50.0
|
%
|
(5)
|
42,636
|
|
|
42,657
|
|
||
Podium Developer LLC
|
|
The Hub on Causeway
|
|
50.0
|
%
|
|
67,883
|
|
|
67,120
|
|
||
Residential Tower Developer LLC
|
|
The Hub on Causeway - Residential
|
|
50.0
|
%
|
(6)
|
29,752
|
|
|
28,212
|
|
||
Hotel Tower Developer LLC
|
|
The Hub on Causeway - Hotel Air Rights
|
|
50.0
|
%
|
|
1,751
|
|
|
1,690
|
|
||
1265 Main Office JV LLC
|
|
1265 Main Street
|
|
50.0
|
%
|
|
4,539
|
|
|
4,641
|
|
||
BNY Tower Holdings LLC
|
|
Dock 72 at the Brooklyn Navy Yard
|
|
50.0
|
%
|
|
71,582
|
|
|
72,104
|
|
||
CA-Colorado Center Limited Partnership
|
|
Colorado Center
|
|
50.0
|
%
|
|
254,226
|
|
|
254,440
|
|
||
7750 Wisconsin Avenue LLC
|
|
7750 Wisconsin Avenue
|
|
50.0
|
%
|
(6)
|
67,404
|
|
|
21,452
|
|
||
|
|
|
|
|
|
$
|
641,516
|
|
|
$
|
593,980
|
|
(1)
|
Investments with deficit balances aggregating approximately
$25.2 million
and
$25.9 million
at
March 31, 2018
and
December 31, 2017
, respectively, have been reflected within Other Liabilities in the Company’s Consolidated Balance Sheets.
|
(2)
|
The Company’s economic ownership has increased based on the achievement of certain return thresholds.
|
(3)
|
The Company’s wholly-owned subsidiary that owns Wisconsin Place Office also owns a 33.3% interest in the joint venture entity that owns the land, parking garage and infrastructure of the project.
|
(4)
|
The joint venture owns
four
in-service buildings and
two
undeveloped land parcels.
|
(5)
|
Under the joint venture agreement for this land parcel, the partner will be entitled to up to
two
additional payments from the venture based on increases in total entitled square footage of the project above
520,000
square feet and achieving certain project returns at stabilization.
|
(6)
|
This entity is a VIE (See Note
2
).
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
(in thousands)
|
||||||
ASSETS
|
|
|
|
||||
Real estate and development in process, net
|
$
|
1,844,695
|
|
|
$
|
1,768,996
|
|
Other assets
|
376,127
|
|
|
367,743
|
|
||
Total assets
|
$
|
2,220,822
|
|
|
$
|
2,136,739
|
|
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY
|
|
|
|
||||
Mortgage and notes payable, net
|
$
|
1,471,762
|
|
|
$
|
1,437,440
|
|
Other liabilities
|
95,597
|
|
|
99,215
|
|
||
Members’/Partners’ equity
|
653,463
|
|
|
600,084
|
|
||
Total liabilities and members’/partners’ equity
|
$
|
2,220,822
|
|
|
$
|
2,136,739
|
|
Company’s share of equity
|
$
|
335,580
|
|
|
$
|
286,495
|
|
Basis differentials (1)
|
305,936
|
|
|
307,485
|
|
||
Carrying value of the Company’s investments in unconsolidated joint ventures (2)
|
$
|
641,516
|
|
|
$
|
593,980
|
|
(1)
|
This amount represents the aggregate difference between the Company’s historical cost basis and the basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differentials result from impairments of investments, acquisitions through joint ventures with no change in control and upon the transfer of assets that were previously owned by the Company into a joint venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the joint venture level. At
March 31, 2018
and
December 31, 2017
, there was an aggregate basis differential of approximately
$321.1 million
and
$322.5 million
, respectively, between the carrying value of the Company’s investment in the joint venture that owns Colorado Center and the joint venture’s basis in the assets and liabilities, which differential (excluding land) shall be amortized over the remaining lives of the related assets and liabilities.
|
(2)
|
Investments with deficit balances aggregating approximately
$25.2 million
and
$25.9 million
at
March 31, 2018
and
December 31, 2017
, respectively, have been reflected within Other Liabilities in the Company’s Consolidated Balance Sheets.
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Total revenue (1)
|
$
|
56,486
|
|
|
$
|
54,761
|
|
Expenses
|
|
|
|
||||
Operating
|
22,849
|
|
|
22,079
|
|
||
Depreciation and amortization
|
14,725
|
|
|
14,309
|
|
||
Total expenses
|
37,574
|
|
|
36,388
|
|
||
Operating income
|
18,912
|
|
|
18,373
|
|
||
Other expense
|
|
|
|
||||
Interest expense
|
14,424
|
|
|
9,300
|
|
||
Net income
|
$
|
4,488
|
|
|
$
|
9,073
|
|
|
|
|
|
||||
Company’s share of net income
|
$
|
1,826
|
|
|
$
|
4,323
|
|
Basis differential (2)
|
(1,365
|
)
|
|
(1,239
|
)
|
||
Income from unconsolidated joint ventures
|
$
|
461
|
|
|
$
|
3,084
|
|
(1)
|
Includes straight-line rent adjustments of approximately
$1.8 million
and
$7.0 million
for the three months ended
March 31, 2018
and
2017
, respectively.
|
(2)
|
Includes straight-line rent adjustments of approximately
$0.7 million
and
$0.7 million
for the three months ended
March 31, 2018
and
2017
, respectively. Also includes net above-/below-market rent adjustments of approximately
$0.4 million
and
$0.4 million
for the three months ended
March 31, 2018
and
2017
, respectively.
|
Record Date
|
|
Payment Date
|
|
Distributions per OP Unit and LTIP Unit
|
|
Distributions per MYLTIP Unit
|
||||
March 29, 2018
|
|
April 30, 2018
|
|
|
$0.80
|
|
|
|
$0.080
|
|
December 29, 2017
|
|
January 30, 2018
|
|
|
$0.80
|
|
|
|
$0.080
|
|
Balance at December 31, 2017
|
$
|
2,292,263
|
|
Contributions
|
34,258
|
|
|
Net income
|
20,432
|
|
|
Distributions
|
(14,351
|
)
|
|
Conversion of redeemable partnership units
|
(832
|
)
|
|
Unearned compensation
|
(20,453
|
)
|
|
Cumulative effect of a change in accounting principle
|
563
|
|
|
Other comprehensive income
|
155
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
(115,432
|
)
|
|
Balance at March 31, 2018
|
$
|
2,196,603
|
|
|
|
||
Balance at December 31, 2016
|
$
|
2,262,040
|
|
Contributions
|
29,918
|
|
|
Net income
|
11,432
|
|
|
Distributions
|
(13,653
|
)
|
|
Conversion of redeemable partnership units
|
(793
|
)
|
|
Unearned compensation
|
(18,633
|
)
|
|
Cumulative effect of a change in accounting principle
|
(1,763
|
)
|
|
Other comprehensive income
|
146
|
|
|
Adjustment to reflect redeemable partnership units at redemption value
|
126,416
|
|
|
Balance at March 31, 2017
|
$
|
2,395,110
|
|
Balance at December 31, 2017
|
$
|
1,683,760
|
|
Capital contributions
|
15,267
|
|
|
Net income
|
17,234
|
|
|
Accumulated other comprehensive income
|
144
|
|
|
Distributions
|
(30,690
|
)
|
|
Balance at March 31, 2018
|
$
|
1,685,715
|
|
|
|
||
Balance at December 31, 2016
|
$
|
1,530,647
|
|
Capital contributions
|
8,145
|
|
|
Net income
|
4,424
|
|
|
Accumulated other comprehensive income
|
72
|
|
|
Distributions
|
(13,635
|
)
|
|
Balance at March 31, 2017
|
$
|
1,529,653
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
Distribution (Per Unit)
|
|
||
March 29, 2018
|
|
April 30, 2018
|
|
|
$0.80
|
|
|
|
$0.80
|
|
December 29, 2017
|
|
January 30, 2018
|
|
|
$0.80
|
|
|
|
$0.80
|
|
Record Date
|
|
Payment Date
|
|
Dividend (Per Share)
|
|
|
May 4, 2018
|
|
May 15, 2018
|
|
|
$32.8125
|
|
February 2, 2018
|
|
February 15, 2018
|
|
|
$32.8125
|
|
|
Three months ended March 31, 2018
|
|||||||||
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
(in thousands, except for per share amounts)
|
|||||||||
Basic Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
176,021
|
|
|
154,385
|
|
|
$
|
1.14
|
|
Allocation of undistributed earnings to participating securities
|
(127
|
)
|
|
—
|
|
|
—
|
|
||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
175,894
|
|
|
154,385
|
|
|
$
|
1.14
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
Stock Based Compensation
|
—
|
|
|
320
|
|
|
—
|
|
||
Diluted Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
175,894
|
|
|
154,705
|
|
|
$
|
1.14
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2017
|
|||||||||
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Per Share
Amount
|
|||||
|
(in thousands, except for per share amounts)
|
|||||||||
Basic Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
97,083
|
|
|
153,860
|
|
|
$
|
0.63
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
Stock Based Compensation
|
—
|
|
|
354
|
|
|
—
|
|
||
Diluted Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
97,083
|
|
|
154,214
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2018
|
|||||||||
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Per Unit
Amount
|
|||||
|
(in thousands, except for per unit amounts)
|
|||||||||
Basic Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,907
|
|
|
171,867
|
|
|
$
|
1.17
|
|
Allocation of undistributed earnings to participating securities
|
(141
|
)
|
|
—
|
|
|
—
|
|
||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,766
|
|
|
171,867
|
|
|
$
|
1.17
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
Stock Based Compensation
|
—
|
|
|
320
|
|
|
—
|
|
||
Diluted Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,766
|
|
|
172,187
|
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2017
|
|||||||||
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Per Unit
Amount
|
|||||
|
(in thousands, except for per unit amounts)
|
|||||||||
Basic Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
110,662
|
|
|
171,581
|
|
|
$
|
0.64
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|||||
Stock Based Compensation
|
—
|
|
|
354
|
|
|
—
|
|
||
Diluted Earnings:
|
|
|
|
|
|
|||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
110,662
|
|
|
171,935
|
|
|
$
|
0.64
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
176,021
|
|
|
$
|
97,083
|
|
Add:
|
|
|
|
||||
Preferred dividends
|
2,625
|
|
|
2,625
|
|
||
Noncontrolling interest—common units of Boston Properties Limited Partnership
|
20,432
|
|
|
11,432
|
|
||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Interest expense
|
90,220
|
|
|
95,534
|
|
||
Losses (gains) from investments in securities
|
126
|
|
|
(1,042
|
)
|
||
Depreciation and amortization expense
|
165,797
|
|
|
159,205
|
|
||
Transaction costs
|
21
|
|
|
34
|
|
||
Payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
General and administrative expense
|
35,894
|
|
|
31,386
|
|
||
Less:
|
|
|
|
||||
Gains on sales of real estate
|
96,397
|
|
|
133
|
|
||
Interest and other income
|
1,648
|
|
|
614
|
|
||
Income from unconsolidated joint ventures
|
461
|
|
|
3,084
|
|
||
Direct reimbursements of payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Development and management services revenue
|
8,405
|
|
|
6,472
|
|
||
Net Operating Income
|
$
|
401,459
|
|
|
$
|
390,378
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,907
|
|
|
$
|
110,662
|
|
Add:
|
|
|
|
||||
Preferred distributions
|
2,625
|
|
|
2,625
|
|
||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Interest expense
|
90,220
|
|
|
95,534
|
|
||
Losses (gains) from investments in securities
|
126
|
|
|
(1,042
|
)
|
||
Depreciation and amortization expense
|
163,853
|
|
|
157,058
|
|
||
Transaction costs
|
21
|
|
|
34
|
|
||
Payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
General and administrative expense
|
35,894
|
|
|
31,386
|
|
||
Less:
|
|
|
|
||||
Gains on sales of real estate
|
98,907
|
|
|
133
|
|
||
Interest and other income
|
1,648
|
|
|
614
|
|
||
Income from unconsolidated joint ventures
|
461
|
|
|
3,084
|
|
||
Direct reimbursements of payroll and related costs from management services contracts
|
2,885
|
|
|
—
|
|
||
Development and management services revenue
|
8,405
|
|
|
6,472
|
|
||
Net Operating Income
|
$
|
401,459
|
|
|
$
|
390,378
|
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Office
|
$
|
204,997
|
|
|
$
|
242,398
|
|
|
$
|
89,893
|
|
|
$
|
99,312
|
|
|
$
|
636,600
|
|
Residential
|
1,152
|
|
|
—
|
|
|
—
|
|
|
3,007
|
|
|
4,159
|
|
|||||
Hotel
|
9,102
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,102
|
|
|||||
Total
|
215,251
|
|
|
242,398
|
|
|
89,893
|
|
|
102,319
|
|
|
649,861
|
|
|||||
% of Grand Totals
|
33.12
|
%
|
|
37.31
|
%
|
|
13.83
|
%
|
|
15.74
|
%
|
|
100.00
|
%
|
|||||
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Office
|
80,324
|
|
|
93,762
|
|
|
27,628
|
|
|
36,343
|
|
|
238,057
|
|
|||||
Residential
|
514
|
|
|
—
|
|
|
—
|
|
|
1,758
|
|
|
2,272
|
|
|||||
Hotel
|
8,073
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,073
|
|
|||||
Total
|
88,911
|
|
|
93,762
|
|
|
27,628
|
|
|
38,101
|
|
|
248,402
|
|
|||||
% of Grand Totals
|
35.79
|
%
|
|
37.75
|
%
|
|
11.12
|
%
|
|
15.34
|
%
|
|
100.00
|
%
|
|||||
Net operating income
|
$
|
126,340
|
|
|
$
|
148,636
|
|
|
$
|
62,265
|
|
|
$
|
64,218
|
|
|
$
|
401,459
|
|
% of Grand Totals
|
31.47
|
%
|
|
37.02
|
%
|
|
15.51
|
%
|
|
16.00
|
%
|
|
100.00
|
%
|
|
Boston
|
|
New York
|
|
San Francisco
|
|
Washington, DC
|
|
Total
|
||||||||||
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Office
|
$
|
185,436
|
|
|
$
|
241,570
|
|
|
$
|
84,641
|
|
|
$
|
102,733
|
|
|
$
|
614,380
|
|
Residential
|
1,139
|
|
|
—
|
|
|
—
|
|
|
2,817
|
|
|
3,956
|
|
|||||
Hotel
|
7,420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,420
|
|
|||||
Total
|
193,995
|
|
|
241,570
|
|
|
84,641
|
|
|
105,550
|
|
|
625,756
|
|
|||||
% of Grand Totals
|
31.00
|
%
|
|
38.60
|
%
|
|
13.53
|
%
|
|
16.87
|
%
|
|
100.00
|
%
|
|||||
Rental Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Office
|
75,256
|
|
|
91,684
|
|
|
24,474
|
|
|
35,322
|
|
|
226,736
|
|
|||||
Residential
|
495
|
|
|
—
|
|
|
—
|
|
|
1,056
|
|
|
1,551
|
|
|||||
Hotel
|
7,091
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,091
|
|
|||||
Total
|
82,842
|
|
|
91,684
|
|
|
24,474
|
|
|
36,378
|
|
|
235,378
|
|
|||||
% of Grand Totals
|
35.19
|
%
|
|
38.95
|
%
|
|
10.40
|
%
|
|
15.46
|
%
|
|
100.00
|
%
|
|||||
Net operating income
|
$
|
111,153
|
|
|
$
|
149,886
|
|
|
$
|
60,167
|
|
|
$
|
69,172
|
|
|
$
|
390,378
|
|
% of Grand Totals
|
28.47
|
%
|
|
38.40
|
%
|
|
15.41
|
%
|
|
17.72
|
%
|
|
100.00
|
%
|
•
|
if there is a negative change in the economy, including, but not limited to, a reversal of current job growth trends and an increase in unemployment, it could have a negative effect on the following, among other things:
|
•
|
the fundamentals of our business, including overall market occupancy, tenant space utilization and rental rates;
|
•
|
the financial condition of our tenants, many of which are financial, legal, media/telecommunication, technology and other professional firms, our lenders, counterparties to our derivative financial instruments and institutions that hold our cash balances and short-term investments, which may expose us to increased risks of default by these parties; and
|
•
|
the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis;
|
•
|
volatile or adverse global economic and political conditions, and dislocations in the credit markets could adversely affect our access to cost-effective capital and have a resulting material adverse effect on our business opportunities, results of operations and financial condition;
|
•
|
general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, tenant space utilization, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);
|
•
|
failure to manage effectively our growth and expansion into new markets and sub-markets or to integrate acquisitions and developments successfully;
|
•
|
the ability of our joint venture partners to satisfy their obligations;
|
•
|
risks and uncertainties affecting property development and construction (including, without limitation, construction delays, increased construction costs, cost overruns, inability to obtain necessary permits, tenant accounting considerations that may result in negotiated lease provisions that limit a tenant’s liability during construction, and public opposition to such activities);
|
•
|
risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments or refinance existing indebtedness, including the impact of higher interest rates on the cost and/or availability of financing;
|
•
|
risks associated with forward interest rate contracts and the effectiveness of such arrangements;
|
•
|
risks associated with downturns in the national and local economies, increases in interest rates, and volatility in the securities markets;
|
•
|
risks associated with actual or threatened terrorist attacks;
|
•
|
costs of compliance with the Americans with Disabilities Act and other similar laws;
|
•
|
potential liability for uninsured losses and environmental contamination;
|
•
|
risks associated with security breaches through cyber attacks, cyber intrusions or otherwise, as well as other significant disruptions of our information technology (IT) networks and related systems, which support our operations and our buildings;
|
•
|
risks associated with BXP’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986, as amended;
|
•
|
possible adverse changes in tax and environmental laws;
|
•
|
the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results;
|
•
|
risks associated with possible state and local tax audits;
|
•
|
risks associated with our dependence on key personnel whose continued service is not guaranteed; and
|
•
|
the other risk factors identified in our most recently filed Annual Reports on Form 10-K, including those described under the caption “Risk Factors.”
|
•
|
ensuring tenant satisfaction;
|
•
|
leasing available space in our in-service and development properties, as well as focusing on sizable future lease expirations well in advance;
|
•
|
completing the construction of our development and redevelopment properties;
|
•
|
continuing and completing the redevelopment and repositioning of several key properties to increase future revenues and asset values over the long-term, despite the adverse impact on near-term revenue and earnings;
|
•
|
maintaining discipline in our underwriting of investment opportunities by (1) seeking significant pre-leasing commitments before beginning new construction, and (2) targeting acquisition activity in non-stabilized assets near innovation centers where we see the best prospects for overall growth and our operational expertise can create value; and
|
•
|
managing our near-term debt maturities and maintaining our conservative balance sheet.
|
|
|
Three months ended March 31, 2018
|
||
|
|
(Square Feet)
|
||
Vacant space available at the beginning of the period
|
|
4,039,528
|
|
|
Properties placed (and partially placed) in-service
|
|
144,706
|
|
|
Leases expiring or terminated during the period
|
|
1,272,804
|
|
|
Total space available for lease
|
|
5,457,038
|
|
|
1
st
generation leases
|
|
171,384
|
|
|
2
nd
generation leases with new tenants
|
|
603,623
|
|
|
2
nd
generation lease renewals
|
|
618,474
|
|
|
Total space leased (1)
|
|
1,393,481
|
|
|
Vacant space available for lease at the end of the period
|
|
4,063,557
|
|
|
|
|
|
||
Leases executed during the period, in square feet (2)
|
|
2,124,620
|
|
|
|
|
|
||
Second generation leasing information
: (3)
|
|
|
||
Leases commencing during the period, in square feet
|
|
1,222,097
|
|
|
Weighted Average Lease Term
|
|
95 months
|
|
|
Weighted Average Free Rent Period
|
|
121 days
|
|
|
Total Transaction Costs Per Square Foot (4)
|
|
|
$71.27
|
|
Increase in Gross Rents (5)
|
|
8.60
|
%
|
|
Increase in Net Rents (6)
|
|
12.89
|
%
|
(1)
|
Represents leases for which rental revenue recognition has commenced in accordance with GAAP during the
three
months ended
March 31, 2018
.
|
(2)
|
Represents leases executed during the
three
months ended
March 31, 2018
for which we either (1) commenced rental revenue recognition in such period or (2) will commence rental revenue recognition in subsequent periods, in accordance with GAAP, and includes leases at properties currently under development. The total square feet of leases executed and recognized in the
three
months ended
March 31, 2018
is
374,084
.
|
(3)
|
Second generation leases are defined as leases for space that had previously been leased by us. Of the
1,222,097
square feet of second generation leases that commenced during the
three
months ended
March 31, 2018
, leases for
922,711
square feet were signed in prior periods.
|
(4)
|
Total transaction costs include tenant improvements and leasing commissions and exclude free rent concessions and other inducements in accordance with GAAP.
|
(5)
|
Represents the increase in gross rent (base rent plus expense reimbursements) on the new versus expired leases on the
956,451
square feet of second generation leases that had been occupied within the prior 12 months for the
three
months ended
March 31, 2018
; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis.
|
(6)
|
Represents the increase in net rent (gross rent less operating expenses) on the new versus expired leases on the
956,451
square feet of second generation leases that had been occupied within the prior 12 months for the
three
months ended
March 31, 2018
; excludes leases that management considers temporary because the tenant is not expected to occupy the space on a long-term basis.
|
•
|
On January 24, 2018, we entered into a lease agreement with Leidos for a build-to-suit project with approximately 276,000 net rentable square feet of Class A office space at our 17Fifty Presidents Street development project located in Reston, Virginia. Concurrently with the execution of the lease, we commenced development of the project and expect the building to be completed and available for occupancy during the second quarter of 2020.
|
•
|
On January 31, 2018, we partially placed in-service our Signature at Reston development project comprised of 508 apartment units and retail space aggregating approximately 515,000 square feet located in Reston, Virginia. As of
May 2, 2018
, this property was
18%
leased.
|
•
|
On February 23, 2018, we entered into a lease agreement with Fannie Mae to lease approximately 850,000 square feet of Class A office space at our Reston Gateway development project located in Reston, Virginia. The initial phase of the project will consist of approximately 1.1 million net rentable square feet. As of
May 2, 2018
, the office space is approximately 85% leased. We expect to begin construction in the second half of 2018 upon receipt of all necessary approvals.
|
•
|
On January 9, 2018, we completed the sale of our 500 E Street, S.W. property located in Washington, DC for a net contract sale price of approximately $118.6 million. Net cash proceeds totaled approximately $116.1 million, resulting in a gain on sale of real estate totaling approximately $96.4 million for BXP and approximately $98.9 million for BPLP. 500 E Street, S.W. is an approximately 262,000 net rentable square foot Class A office property. The property is 100% leased with 21% expecting to vacate in February 2019.
|
•
|
On April 19, 2018, a joint venture in which we have a 50% interest obtained construction financing with a total commitment of $180.0 million collateralized by its Hub on Causeway - Residential development project. The construction financing bears interest at a variable rate equal to LIBOR plus 2.00% per annum and matures on April 19, 2022, with two, one-year extension options, subject to certain conditions. The joint venture has not yet drawn any funds under the loan. The Hub on Causeway - Residential is an approximately 320,000 square foot project comprised of 440 residential units located in Boston, Massachusetts.
|
•
|
On April 23, 2018, we entered into an agreement to acquire Santa Monica Business Park in the Ocean Park neighborhood of Santa Monica, California for a net purchase price of approximately $616.0 million. Santa Monica Business Park is a 47-acre office park consisting of 21 buildings totaling approximately 1.2 million net rentable square feet. Approximately 70% of the rentable square footage is subject to a ground lease with 80 years remaining including renewal periods. The ground lease provides us with the right to purchase the land underlying the properties subject to the ground lease in 2028 with subsequent purchase rights every 15 years. The property is 94% leased, including leases with future commencement dates. The closing is subject to customary closing conditions and termination rights for transactions of this type. There can be no assurance that the acquisition will be completed on the terms currently contemplated, or at all.
|
•
|
On April 24, 2018, BPLP exercised its option to draw $500.0 million on its unsecured delayed draw term loan facility (the "Delayed Draw Facility"). The Delayed Draw Facility totaling $500.0 million bears interest at a variable rate equal to LIBOR plus 0.90% per annum based on BPLP's current credit rating and matures on April 24, 2022.
|
•
|
On April 27, 2018, a joint venture in which we have a
60%
interest refinanced the mortgage loan collateralized by its 540 Madison Avenue property located in New York City totaling
$120.0 million
. The mortgage loan bears interest at a variable rate equal to LIBOR plus
1.10%
per annum and matures on June 5, 2023. The previous mortgage loan bore interest at a variable rate equal to LIBOR plus
1.50%
per annum and was scheduled to mature on June 5, 2018. 540 Madison Avenue is an approximately
284,000
net rentable square foot Class A office property.
|
|
|
Three months ended March 31,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
|
(in thousands)
|
|||||||||||||
Net Income Attributable to Boston Properties, Inc. Common Shareholders
|
|
$
|
176,021
|
|
|
$
|
97,083
|
|
|
$
|
78,938
|
|
|
81.31
|
%
|
Preferred dividends
|
|
2,625
|
|
|
2,625
|
|
|
—
|
|
|
—
|
%
|
|||
Net Income Attributable to Boston Properties, Inc.
|
|
178,646
|
|
|
99,708
|
|
|
78,938
|
|
|
79.17
|
%
|
|||
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
Noncontrolling interest—common units of Boston Properties Limited Partnership
|
|
20,432
|
|
|
11,432
|
|
|
9,000
|
|
|
78.73
|
%
|
|||
Noncontrolling interests in property partnerships
|
|
17,234
|
|
|
4,424
|
|
|
12,810
|
|
|
289.56
|
%
|
|||
Net Income
|
|
216,312
|
|
|
115,564
|
|
|
100,748
|
|
|
87.18
|
%
|
|||
Gains on sales of real estate
|
|
96,397
|
|
|
133
|
|
|
96,264
|
|
|
72,378.95
|
%
|
|||
Income Before Gains on Sales of Real Estate
|
|
119,915
|
|
|
115,431
|
|
|
4,484
|
|
|
3.88
|
%
|
|||
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Add:
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
90,220
|
|
|
95,534
|
|
|
(5,314
|
)
|
|
(5.56
|
)%
|
|||
Losses (gains) from investments in securities
|
|
126
|
|
|
(1,042
|
)
|
|
1,168
|
|
|
112.09
|
%
|
|||
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
Less:
|
|
|
|
|
|
|
|
|
|||||||
Interest and other income
|
|
1,648
|
|
|
614
|
|
|
1,034
|
|
|
168.40
|
%
|
|||
Income from unconsolidated joint ventures
|
|
461
|
|
|
3,084
|
|
|
(2,623
|
)
|
|
(85.05
|
)%
|
|||
Operating Income
|
|
208,152
|
|
|
206,225
|
|
|
1,927
|
|
|
0.93
|
%
|
|||
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Add:
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
165,797
|
|
|
159,205
|
|
|
6,592
|
|
|
4.14
|
%
|
|||
Transaction costs
|
|
21
|
|
|
34
|
|
|
(13
|
)
|
|
(38.24
|
)%
|
|||
Payroll and related costs from management services contracts
|
|
2,885
|
|
|
—
|
|
|
2,885
|
|
|
100.00
|
%
|
|||
General and administrative expense
|
|
35,894
|
|
|
31,386
|
|
|
4,508
|
|
|
14.36
|
%
|
|||
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
Less:
|
|
|
|
|
|
|
|
|
|||||||
Direct reimbursements of payroll and related costs from management services contracts
|
|
2,885
|
|
|
—
|
|
|
2,885
|
|
|
100.00
|
%
|
|||
Development and management services revenue
|
|
8,405
|
|
|
6,472
|
|
|
1,933
|
|
|
29.87
|
%
|
|||
Net Operating Income
|
|
$
|
401,459
|
|
|
$
|
390,378
|
|
|
$
|
11,081
|
|
|
2.84
|
%
|
|
|
Three months ended March 31,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
Increase/
(Decrease) |
|
%
Change |
|||||||
|
|
(in thousands)
|
|||||||||||||
Net Income Attributable to Boston Properties Limited Partnership Common Unitholders
|
|
$
|
200,907
|
|
|
$
|
110,662
|
|
|
$
|
90,245
|
|
|
81.55
|
%
|
Preferred distributions
|
|
2,625
|
|
|
2,625
|
|
|
—
|
|
|
—
|
%
|
|||
Net Income Attributable to Boston Properties Limited Partnership
|
|
203,532
|
|
|
113,287
|
|
|
90,245
|
|
|
79.66
|
%
|
|||
Net Income Attributable to Noncontrolling Interests:
|
|
|
|
|
|
|
|
|
|||||||
Noncontrolling interests in property partnerships
|
|
17,234
|
|
|
4,424
|
|
|
12,810
|
|
|
289.56
|
%
|
|||
Net Income
|
|
220,766
|
|
|
117,711
|
|
|
103,055
|
|
|
87.55
|
%
|
|||
Gains on sales of real estate
|
|
98,907
|
|
|
133
|
|
|
98,774
|
|
|
74,266.17
|
%
|
|||
Income Before Gains on Sales of Real Estate
|
|
121,859
|
|
|
117,578
|
|
|
4,281
|
|
|
3.64
|
%
|
|||
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Add:
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
90,220
|
|
|
95,534
|
|
|
(5,314
|
)
|
|
(5.56
|
)%
|
|||
Losses (gains) from investments in securities
|
|
126
|
|
|
(1,042
|
)
|
|
1,168
|
|
|
112.09
|
%
|
|||
Other Income:
|
|
|
|
|
|
|
|
|
|||||||
Less:
|
|
|
|
|
|
|
|
|
|||||||
Interest and other income
|
|
1,648
|
|
|
614
|
|
|
1,034
|
|
|
168.40
|
%
|
|||
Income from unconsolidated joint ventures
|
|
461
|
|
|
3,084
|
|
|
(2,623
|
)
|
|
(85.05
|
)%
|
|||
Operating Income
|
|
210,096
|
|
|
208,372
|
|
|
1,724
|
|
|
0.83
|
%
|
|||
Other Expenses:
|
|
|
|
|
|
|
|
|
|||||||
Add:
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization expense
|
|
163,853
|
|
|
157,058
|
|
|
6,795
|
|
|
4.33
|
%
|
|||
Transaction costs
|
|
21
|
|
|
34
|
|
|
(13
|
)
|
|
(38.24
|
)%
|
|||
Payroll and related costs from management services contracts
|
|
2,885
|
|
|
—
|
|
|
2,885
|
|
|
100.00
|
%
|
|||
General and administrative expense
|
|
35,894
|
|
|
31,386
|
|
|
4,508
|
|
|
14.36
|
%
|
|||
Other Revenue:
|
|
|
|
|
|
|
|
|
|||||||
Less:
|
|
|
|
|
|
|
|
|
|||||||
Direct reimbursements of payroll and related costs from management services contracts
|
|
2,885
|
|
|
—
|
|
|
2,885
|
|
|
100.00
|
%
|
|||
Development and management services revenue
|
|
8,405
|
|
|
6,472
|
|
|
1,933
|
|
|
29.87
|
%
|
|||
Net Operating Income
|
|
$
|
401,459
|
|
|
$
|
390,378
|
|
|
$
|
11,081
|
|
|
2.84
|
%
|
|
Same Property Portfolio
|
|
Properties
Placed In-Service
Portfolio
|
|
Properties Acquired Portfolio
|
|
Properties in
Development or Redevelopment Portfolio |
|
Properties Sold Portfolio
|
|
Total Property Portfolio
|
||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2018
|
|
2017
|
|
Increase/
(Decrease)
|
|
%
Change
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Increase/
(Decrease) |
|
%
Change |
||||||||||||||||||||||||||||||
Rental Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Rental Revenue
|
$
|
622,063
|
|
|
$
|
602,426
|
|
|
$
|
19,637
|
|
|
3.26
|
%
|
|
$
|
11,357
|
|
|
$
|
2,835
|
|
|
$
|
689
|
|
|
$
|
—
|
|
|
$
|
858
|
|
|
$
|
1,749
|
|
|
$
|
270
|
|
|
$
|
3,453
|
|
|
$
|
635,237
|
|
|
$
|
610,463
|
|
|
$
|
24,774
|
|
|
4.06
|
%
|
Termination Income
|
1,357
|
|
|
5,389
|
|
|
(4,032
|
)
|
|
(74.82
|
)%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
(1,472
|
)
|
|
—
|
|
|
—
|
|
|
1,362
|
|
|
3,917
|
|
|
(2,555
|
)
|
|
(65.23
|
)%
|
||||||||||||||
Total Rental Revenue
|
623,420
|
|
|
607,815
|
|
|
15,605
|
|
|
2.57
|
%
|
|
11,357
|
|
|
2,835
|
|
|
689
|
|
|
—
|
|
|
863
|
|
|
277
|
|
|
270
|
|
|
3,453
|
|
|
636,599
|
|
|
614,380
|
|
|
22,219
|
|
|
3.62
|
%
|
||||||||||||||
Real Estate Operating Expenses
|
232,092
|
|
|
220,911
|
|
|
11,181
|
|
|
5.06
|
%
|
|
5,098
|
|
|
1,102
|
|
|
343
|
|
|
—
|
|
|
394
|
|
|
3,227
|
|
|
129
|
|
|
1,496
|
|
|
238,056
|
|
|
226,736
|
|
|
11,320
|
|
|
4.99
|
%
|
||||||||||||||
Net Operating Income (Loss), excluding residential and hotel
|
391,328
|
|
|
386,904
|
|
|
4,424
|
|
|
1.14
|
%
|
|
6,259
|
|
|
1,733
|
|
|
346
|
|
|
—
|
|
|
469
|
|
|
(2,950
|
)
|
|
141
|
|
|
1,957
|
|
|
398,543
|
|
|
387,644
|
|
|
10,899
|
|
|
2.81
|
%
|
||||||||||||||
Residential Net Operating Income (Loss) (1)
|
2,492
|
|
|
2,405
|
|
|
87
|
|
|
3.62
|
%
|
|
(605
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,887
|
|
|
2,405
|
|
|
(518
|
)
|
|
(21.54
|
)%
|
||||||||||||||
Hotel Net Operating Income (1)
|
1,029
|
|
|
329
|
|
|
700
|
|
|
212.77
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,029
|
|
|
329
|
|
|
700
|
|
|
212.77
|
%
|
||||||||||||||
Net Operating Income (Loss) (1)
|
$
|
394,849
|
|
|
$
|
389,638
|
|
|
$
|
5,211
|
|
|
1.34
|
%
|
|
$
|
5,654
|
|
|
$
|
1,733
|
|
|
$
|
346
|
|
|
$
|
—
|
|
|
$
|
469
|
|
|
$
|
(2,950
|
)
|
|
$
|
141
|
|
|
$
|
1,957
|
|
|
$
|
401,459
|
|
|
$
|
390,378
|
|
|
$
|
11,081
|
|
|
2.84
|
%
|
(1)
|
For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see page 45. Residential Net Operating Income for the three months ended
March 31, 2018
and
2017
is comprised of Residential Revenue of
$4,159
and
$3,956
, less Residential Expenses of
$2,272
and
$1,551
, respectively. Hotel Net Operating Income for the three months ended
March 31, 2018
and
2017
is comprised of Hotel Revenue of
$9,102
and
$7,420
less Hotel Expenses of
$8,073
and
$7,091
, respectively, per the Consolidated Statements of Operations.
|
|
|
Quarter Initially Placed In-Service
|
|
Quarter Fully Placed In-Service
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
Name
|
|
|
|
Square Feet
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||||
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Reservoir Place North
|
|
Second Quarter, 2016
|
|
Second Quarter, 2017
|
|
73,258
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
131
|
|
|
$
|
69
|
|
|
$
|
62
|
|
888 Boylston Street
|
|
Third Quarter, 2016
|
|
Third Quarter, 2017
|
|
417,000
|
|
|
7,624
|
|
|
2,835
|
|
|
4,789
|
|
|
2,404
|
|
|
1,033
|
|
|
1,371
|
|
||||||
191 Spring Street
|
|
Fourth Quarter, 2017
|
|
N/A
|
|
171,000
|
|
|
927
|
|
|
—
|
|
|
927
|
|
|
388
|
|
|
—
|
|
|
388
|
|
||||||
Salesforce Tower
|
|
Fourth Quarter, 2017
|
|
N/A
|
|
1,400,000
|
|
|
2,806
|
|
|
—
|
|
|
2,806
|
|
|
2,175
|
|
|
—
|
|
|
2,175
|
|
||||||
|
|
|
|
|
|
2,061,258
|
|
|
11,357
|
|
|
2,835
|
|
|
8,522
|
|
|
5,098
|
|
|
1,102
|
|
|
3,996
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Signature at Reston
|
|
First Quarter, 2018
|
|
N/A
|
|
514,600
|
|
|
81
|
|
|
—
|
|
|
81
|
|
|
686
|
|
—
|
|
|
686
|
|
|||||||
|
|
|
|
|
|
2,575,858
|
|
|
$
|
11,438
|
|
|
$
|
2,835
|
|
|
$
|
8,603
|
|
|
$
|
5,784
|
|
|
$
|
1,102
|
|
|
$
|
4,682
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
Name
|
|
Date commenced development / redevelopment
|
|
Square Feet
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
One Five Nine East 53rd Street (1)
|
|
August 19, 2016
|
|
220,000
|
|
|
$
|
863
|
|
|
$
|
(433
|
)
|
|
$
|
1,296
|
|
|
$
|
394
|
|
|
$
|
1,523
|
|
|
$
|
(1,129
|
)
|
191 Spring Street (2)
|
|
December 29, 2016
|
|
171,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,375
|
|
|
(1,375
|
)
|
||||||
145 Broadway (3)
|
|
April 6, 2017
|
|
79,616
|
|
|
—
|
|
|
710
|
|
|
(710
|
)
|
|
—
|
|
|
329
|
|
|
(329
|
)
|
||||||
|
|
|
|
470,616
|
|
|
$
|
863
|
|
|
$
|
277
|
|
|
$
|
586
|
|
|
$
|
394
|
|
|
$
|
3,227
|
|
|
$
|
(2,833
|
)
|
(1)
|
This is the low-rise portion of 601 Lexington Avenue in New York City. Rental revenue includes approximately $5,000 and
$(1.5) million
of termination income for the three months ended March 31, 2018 and March 31, 2017, respectively. In addition, real estate operating expenses includes approximately $1.1 million of demolition costs for the three months ended March 31, 2017.
|
(2)
|
Real estate operating expenses for the three months ended March 31, 2017 were entirely related to demolition costs.
|
(3)
|
On April 6, 2017, we commenced the development of 145 Broadway, a build-to-suit Class A office project with approximately 485,000 net rentable square feet located in Cambridge, Massachusetts.
|
|
|
|
|
|
|
|
|
Rental Revenue
|
|
Real Estate Operating Expenses
|
|||||||||||||||||||||
Name
|
|
Date Sold
|
|
Property Type
|
|
Square Feet
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|||||||||||||
|
|
|
|
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||||||||
30 Shattuck Road
|
|
April 19, 2017
|
|
Land
|
|
N/A
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12
|
|
|
$
|
(12
|
)
|
40 Shattuck Road
|
|
June 13, 2017
|
|
Office
|
|
122,000
|
|
|
—
|
|
|
487
|
|
|
(487
|
)
|
|
—
|
|
|
364
|
|
|
(364
|
)
|
||||||
Reston Eastgate
|
|
August 30, 2017
|
|
Land
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
(29
|
)
|
||||||
500 E Street, S.W.
|
|
January 9, 2018
|
|
Office
|
|
262,000
|
|
|
270
|
|
|
2,966
|
|
|
(2,696
|
)
|
|
129
|
|
1,091
|
|
|
(962
|
)
|
|||||||
|
|
|
|
|
|
384,000
|
|
|
$
|
270
|
|
|
$
|
3,453
|
|
|
$
|
(3,183
|
)
|
|
$
|
129
|
|
|
$
|
1,496
|
|
|
$
|
(1,367
|
)
|
|
|
The Lofts at Atlantic Wharf
|
|
The Avant at Reston Town Center
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Percentage
Change |
|
2018
|
|
2017
|
|
Percentage
Change |
||||||||||
Average Monthly Rental Rate (1)
|
|
$
|
4,116
|
|
|
$
|
4,167
|
|
|
(1.2
|
)%
|
|
$
|
2,347
|
|
|
$
|
2,370
|
|
|
(1.0
|
)%
|
Average Rental Rate Per Occupied Square Foot
|
|
$
|
4.61
|
|
|
$
|
4.67
|
|
|
(1.3
|
)%
|
|
$
|
2.58
|
|
|
$
|
2.58
|
|
|
—
|
%
|
Average Physical Occupancy (2)
|
|
92.3
|
%
|
|
93.8
|
%
|
|
(1.6
|
)%
|
|
94.1
|
%
|
|
89.8
|
%
|
|
4.8
|
%
|
||||
Average Economic Occupancy (3)
|
|
91.2
|
%
|
|
96.6
|
%
|
|
(5.6
|
)%
|
|
93.1
|
%
|
|
89.9
|
%
|
|
3.6
|
%
|
(1)
|
Average Monthly Rental Rates are calculated by us as the average of the quotients obtained by dividing (A) rental revenue as determined in accordance with GAAP by (B) the number of occupied units for each month within the applicable fiscal period.
|
(2)
|
Average Physical Occupancy is defined as (1) the average number of occupied units divided by (2) the total number of units, expressed as a percentage.
|
(3)
|
Average Economic Occupancy is defined as (1) total possible revenue less vacancy loss divided by (2) total possible revenue, expressed as a percentage. Total possible revenue is determined by valuing average occupied units at contract rates and average vacant units at Market Rents. Vacancy loss is determined by valuing vacant units at current Market Rents. By measuring vacant units at their Market Rents, Average Economic Occupancy takes into account the fact that units of different sizes and locations within a residential property have different economic impacts on a residential property's total possible gross revenue.
Market Rents used by us in calculating Average Economic Occupancy are based on the current market rates set by the managers of our residential properties based on their experience in renting their residential property’s units and publicly available market data. Trends in market rents for a region as reported by others could vary. Market Rents for a period are based on the average Market Rents during that period and do not reflect any impact for cash concessions.
|
|
|
2018
|
|
2017
|
|
Percentage
Change
|
|||||
Occupancy
|
|
81.0
|
%
|
|
66.5
|
%
|
|
21.8
|
%
|
||
Average daily rate
|
|
$
|
218.84
|
|
|
$
|
219.87
|
|
|
(0.5
|
)%
|
Revenue per available room, REVPAR
|
|
$
|
177.34
|
|
|
$
|
146.12
|
|
|
21.4
|
%
|
|
|
Depreciation and Amortization Expense for the three months ended March 31,
|
||||||||||
2018
|
|
2017
|
|
Change
|
||||||||
|
|
(in thousands)
|
||||||||||
Same Property Portfolio
|
|
$
|
161,784
|
|
|
$
|
156,086
|
|
|
$
|
5,698
|
|
Properties Placed in-Service Portfolio
|
|
3,647
|
|
|
568
|
|
|
3,079
|
|
|||
Properties Acquired Portfolio
|
|
366
|
|
|
—
|
|
|
366
|
|
|||
Properties in Development or Redevelopment Portfolio
|
|
—
|
|
|
2,110
|
|
|
(2,110
|
)
|
|||
Properties Sold Portfolio
|
|
—
|
|
|
441
|
|
|
(441
|
)
|
|||
|
|
$
|
165,797
|
|
|
$
|
159,205
|
|
|
$
|
6,592
|
|
|
|
Depreciation and Amortization Expense for the three months ended March 31,
|
||||||||||
2018
|
|
2017
|
|
Change
|
||||||||
|
|
(in thousands)
|
||||||||||
Same Property Portfolio
|
|
$
|
159,840
|
|
|
$
|
153,939
|
|
|
$
|
5,901
|
|
Properties Placed in-Service Portfolio
|
|
3,647
|
|
|
568
|
|
|
3,079
|
|
|||
Properties Acquired Portfolio
|
|
366
|
|
|
—
|
|
|
366
|
|
|||
Properties in Development or Redevelopment Portfolio
|
|
—
|
|
|
2,110
|
|
|
(2,110
|
)
|
|||
Properties Sold Portfolio
|
|
—
|
|
|
441
|
|
|
(441
|
)
|
|||
|
|
$
|
163,853
|
|
|
$
|
157,058
|
|
|
$
|
6,795
|
|
Component
|
|
Change in interest expense for the three months ended March 31, 2018 compared to
March 31, 2017 |
||
|
|
(in thousands)
|
||
Increases to interest expense due to:
|
|
|
||
Refinancing of the debt collateralized by 767 Fifth Avenue (the General Motors Building)
|
|
$
|
8,979
|
|
Issuance of $850 million in aggregate principal of 3.200% senior notes due 2025 on December 4, 2017
|
|
6,865
|
|
|
Utilization of the Unsecured Line of Credit
|
|
667
|
|
|
Amortization of deferred financing fees for BPLP’s unsecured debt and credit facility
|
|
228
|
|
|
Other interest expense (excluding senior notes)
|
|
96
|
|
|
Total increases to interest expense
|
|
16,835
|
|
|
Decreases to interest expense due to:
|
|
|
||
Decrease in the interest for the Outside Members’ Notes Payable for the 767 Fifth Avenue (the General Motors Building) (1)
|
|
(9,178
|
)
|
|
Redemption of $850 million in aggregate principal of 3.700% senior notes due 2018 on December 17, 2017
|
|
(7,938
|
)
|
|
Increase in capitalized interest (2)
|
|
(5,033
|
)
|
|
Total decreases to interest expense
|
|
(22,149
|
)
|
|
Total change in interest expense
|
|
$
|
(5,314
|
)
|
(1)
|
The related interest expense from the Outside Members’ Notes Payable totaled approximately $9.2 million for the three months ended March 31,
2017
. This amount was allocated to the outside joint venture partners as an adjustment to Noncontrolling Interests in Property Partnerships in our Consolidated Statements of Operations. On June 7, 2017, a portion of the outside members’ notes payable was repaid and the remaining portion was contributed as equity in the consolidated entity.
|
(2)
|
The increase was primarily due to the commencement and continuation of several development projects. For a list of development projects refer to
“Liquidity and Capital Resources”
within
“Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations
.”
|
Name
|
|
Date Sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500 E Street, S.W.
|
|
January 9, 2018
|
|
Office
|
|
262,000
|
|
$118.6
|
|
$116.1
|
|
$96.4
|
|
Name
|
|
Date Sold
|
|
Property Type
|
|
Square Feet
|
|
Sale Price
|
|
Cash Proceeds
|
|
Gain on Sale of Real Estate
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500 E Street, S.W.
|
|
January 9, 2018
|
|
Office
|
|
262,000
|
|
$118.6
|
|
$116.1
|
|
$98.9
|
|
Property
|
|
Noncontrolling Interests in Property Partnerships for the three months ended March 31,
|
||||||||||
2018
|
|
2017
|
|
Change
|
||||||||
|
|
(in thousands)
|
||||||||||
Salesforce Tower
|
|
$
|
(164
|
)
|
|
$
|
(65
|
)
|
|
$
|
(99
|
)
|
767 Fifth Avenue (the General Motors Building) (1)
|
|
462
|
|
|
(6,164
|
)
|
|
6,626
|
|
|||
Times Square Tower
|
|
6,901
|
|
|
6,654
|
|
|
247
|
|
|||
601 Lexington Avenue (2)
|
|
6,327
|
|
|
1,490
|
|
|
4,837
|
|
|||
100 Federal Street
|
|
1,398
|
|
|
160
|
|
|
1,238
|
|
|||
Atlantic Wharf Office
|
|
2,310
|
|
|
2,349
|
|
|
(39
|
)
|
|||
|
|
$
|
17,234
|
|
|
$
|
4,424
|
|
|
$
|
12,810
|
|
(1)
|
On June 7, 2017, our consolidated entity in which we have a 60% interest completed the refinancing of indebtedness that had been secured by direct and indirect interests in 767 Fifth Avenue. Prior to this quarter, the net loss allocation
|
(2)
|
On August 19, 2016, the consolidated entity in which we have a 55% interest and that owns this property commenced the redevelopment of the six-story low-rise office and retail building component of the complex. The redeveloped portion, One Five Nine East 53rd Street, will contain approximately 220,000 square feet. We will capitalize incremental costs during the redevelopment.
|
•
|
fund normal recurring expenses;
|
•
|
meet debt service and principal repayment obligations, including balloon payments on maturing debt;
|
•
|
fund development costs;
|
•
|
fund dividend requirements on BXP’s Series B Preferred Stock;
|
•
|
fund capital expenditures, including major renovations, tenant improvements and leasing costs;
|
•
|
possible acquisitions of properties, either directly or indirectly through the acquisition of equity interest therein; and
|
•
|
make the minimum distribution required to enable BXP to maintain its REIT qualification under the Internal Revenue Code of 1986, as amended.
|
•
|
cash flow from operations;
|
•
|
distribution of cash flows from joint ventures;
|
•
|
cash and cash equivalent balances;
|
•
|
issuances of BXP equity securities and/or additional preferred or common units of partnership interest in BPLP;
|
•
|
BPLP’s 2017 Credit Facility and other short-term bridge facilities;
|
•
|
construction loans;
|
•
|
long-term secured and unsecured indebtedness (including unsecured exchangeable indebtedness); and
|
•
|
sales of real estate.
|
Construction Properties
|
|
Estimated Stabilization Date
|
|
Location
|
|
# of Buildings
|
|
Estimated Square Feet
|
|
Investment to Date (1)
|
|
Estimated Total Investment (1)
|
|
Estimated Future Equity Requirement (1)
|
|
Percentage Leased (2)
|
|
|||||||||
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Salesforce Tower (95% ownership)
|
|
Q3 2019
|
|
San Francisco, CA
|
|
1
|
|
|
1,400,000
|
|
|
$
|
991,975
|
|
|
$
|
1,073,500
|
|
|
$
|
89,672
|
|
|
98
|
%
|
(3)
|
The Hub on Causeway - Podium (50% ownership)
|
|
Q4 2019
|
|
Boston, MA
|
|
1
|
|
|
385,000
|
|
|
69,872
|
|
|
141,870
|
|
|
—
|
|
|
88
|
%
|
(4)
|
|||
145 Broadway
|
|
Q4 2019
|
|
Cambridge, MA
|
|
1
|
|
|
485,000
|
|
|
122,722
|
|
|
375,000
|
|
|
252,278
|
|
|
98
|
%
|
|
|||
Dock 72 (50% ownership)
|
|
Q3 2020
|
|
Brooklyn, NY
|
|
1
|
|
|
670,000
|
|
|
113,554
|
|
|
204,900
|
|
|
—
|
|
|
33
|
%
|
(5)
|
|||
17Fifty Presidents Street
|
|
Q3 2020
|
|
Reston, VA
|
|
1
|
|
|
276,000
|
|
|
23,977
|
|
|
142,900
|
|
|
118,923
|
|
|
100
|
%
|
|
|||
6595 Springfield Center Drive (TSA Headquarters)
|
|
Q4 2020
|
|
Springfield, VA
|
|
1
|
|
|
634,000
|
|
|
60,157
|
|
|
313,700
|
|
|
253,543
|
|
|
98
|
%
|
|
|||
20 CityPoint
|
|
Q1 2021
|
|
Waltham, MA
|
|
1
|
|
|
211,000
|
|
|
23,407
|
|
|
97,000
|
|
|
73,593
|
|
|
52
|
%
|
|
|||
7750 Wisconsin Avenue (Marriott International Headquarters) (50% ownership)
|
|
Q3 2022
|
|
Bethesda, MD
|
|
1
|
|
|
740,000
|
|
|
44,145
|
|
|
211,100
|
|
|
166,955
|
|
|
100
|
%
|
(6)
|
|||
Total Office Properties under Construction
|
|
|
|
8
|
|
|
4,801,000
|
|
|
1,449,809
|
|
|
2,559,970
|
|
|
954,964
|
|
|
86
|
%
|
|
|||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Proto Kendall Square (280 units)
|
|
Q2 2019
|
|
Cambridge, MA
|
|
1
|
|
|
152,000
|
|
|
104,391
|
|
|
140,170
|
|
|
35,779
|
|
|
14
|
%
|
|
|||
Proto Kendall Square - Retail
|
|
|
|
|
|
—
|
|
|
14,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
%
|
|
|||
The Hub on Causeway - Residential (440 units) (50% ownership)
|
|
Q4 2021
|
|
Boston, MA
|
|
1
|
|
|
320,000
|
|
|
36,648
|
|
|
153,500
|
|
|
116,852
|
|
|
N/A
|
|
|
|||
Signature at Reston (508 units)
|
|
Q2 2020
|
|
Reston, VA
|
|
1
|
|
|
490,000
|
|
|
206,961
|
|
|
234,854
|
|
|
27,893
|
|
|
18
|
%
|
(7)
|
|||
Signature at Reston - Retail
|
|
|
|
|
|
—
|
|
|
24,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
81
|
%
|
|
|||
MacArthur Station Residences (402 units)
|
|
Q4 2021
|
|
Oakland, CA
|
|
1
|
|
|
324,000
|
|
|
15,824
|
|
|
263,600
|
|
|
247,776
|
|
|
N/A
|
|
(8)
|
|||
Total Residential Properties under Construction
|
|
|
|
4
|
|
|
1,325,100
|
|
|
363,824
|
|
|
792,124
|
|
|
428,300
|
|
|
87
|
%
|
(9)
|
|||||
Redevelopment Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
191 Spring Street
|
|
Q4 2018
|
|
Lexington, MA
|
|
1
|
|
|
171,000
|
|
|
46,410
|
|
|
53,920
|
|
|
7,510
|
|
|
88
|
%
|
(10)
|
|||
One Five Nine East 53rd Street (55% ownership)
|
|
Q4 2019
|
|
New York, NY
|
|
—
|
|
|
220,000
|
|
|
77,614
|
|
|
106,000
|
|
|
28,386
|
|
|
—
|
%
|
(11)
|
|||
Total Properties under Redevelopment
|
|
1
|
|
|
391,000
|
|
|
124,024
|
|
|
159,920
|
|
|
35,896
|
|
|
38
|
%
|
|
|||||||
Total Properties under Construction and Redevelopment
|
|
13
|
|
|
6,517,100
|
|
|
$
|
1,937,657
|
|
|
$
|
3,512,014
|
|
|
$
|
1,419,160
|
|
|
83
|
%
|
(9)
|
(1)
|
Represents our share. Investment to Date and Estimated Total Investment includes net revenue during lease up period, acquisition expenses and approximately $92.3 million of construction cost and leasing commission accruals.
|
(2)
|
Represents percentage leased as of
May 2, 2018
, including leases with future commencement dates.
|
(3)
|
Under the joint venture agreement, if the project is funded with 100% equity, we have agreed to fund 50% of our partner’s equity requirement, structured as preferred equity. We expect to fund approximately $25.4 million at a rate of LIBOR plus 3.0% per annum and receive priority distributions from all distributions to our partner until the principal and interest are repaid. As of
March 31, 2018
, we had contributed an aggregate of approximately
$17.2 million
of preferred equity to the venture. This property is 18% placed in-service as of
March 31, 2018
.
|
(4)
|
This development has a $102.3 million (our share) construction loan facility. As of
March 31, 2018
,
$7.6 million
(our share) has been drawn under this facility.
|
(5)
|
This development has a $125 million (our share) construction loan facility. As of
March 31, 2018
,
$30.4 million
(our share) has been drawn under this facility.
|
(6)
|
Rentable square feet is an estimate based on current building design.
|
(7)
|
This property is 56% placed in-service as of
March 31, 2018
.
|
(8)
|
This development is subject to a 99-year ground lease (including extension options) with an option to purchase in the future.
|
(9)
|
Percentage leased excludes residential units.
|
(10)
|
This property is 46% placed in-service, as of
March 31, 2018
.
|
(11)
|
The low-rise portion of 601 Lexington Avenue.
|
|
Three months ended March 31,
|
||||||||||
2018
|
|
2017
|
|
Increase
(Decrease) |
|||||||
(in thousands)
|
|||||||||||
Net cash provided by operating activities
|
$
|
225,778
|
|
|
$
|
239,852
|
|
|
$
|
(14,074
|
)
|
Net cash used in investing activities
|
(183,788
|
)
|
|
(267,823
|
)
|
|
84,035
|
|
|||
Net cash used in financing activities
|
(92,230
|
)
|
|
(37,934
|
)
|
|
(54,296
|
)
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Construction in progress (1)
|
$
|
(150,060
|
)
|
|
$
|
(154,518
|
)
|
Building and other capital improvements
|
(53,550
|
)
|
|
(43,687
|
)
|
||
Tenant improvements
|
(47,157
|
)
|
|
(50,810
|
)
|
||
Proceeds from sales of real estate (2)
|
116,120
|
|
|
133
|
|
||
Capital contributions to unconsolidated joint ventures (3)
|
(48,823
|
)
|
|
(17,980
|
)
|
||
Investments in securities, net
|
(318
|
)
|
|
(961
|
)
|
||
Net cash used in investing activities
|
$
|
(183,788
|
)
|
|
$
|
(267,823
|
)
|
(1)
|
Construction in progress for the
three
months ended
March 31, 2018
includes ongoing expenditures associated with 191 Spring Street, Salesforce Tower and Signature at Reston, which were partially placed in-service during the
three
months ended
March 31, 2018
. In addition, we incurred costs associated with our continued development/redevelopment of One Five Nine East 53rd Street, 145 Broadway, 20 CityPoint, 17Fifty Presidents Street, 6595 Springfield Center Drive, and MacArthur Station Residences and Proto Kendall Square residential projects.
|
(2)
|
On January 9, 2018, we completed the sale of our 500 E Street, S.W. property located in Washington, DC for a net contract sale price of approximately $118.6 million. Net cash proceeds totaled approximately $116.1 million, resulting in a gain on sale of real estate totaling approximately $96.4 million for Boston Properties, Inc. and approximately $98.9 million for Boston Properties Limited Partnership. 500 E Street, S.W. is an approximately 262,000 net rentable square foot Class A office property.
|
(3)
|
Capital contributions to unconsolidated joint ventures for the
three
months ended
March 31, 2018
consisted primarily of cash contributions of approximately $45.6 million to our 7750 Wisconsin Avenue joint venture.
|
|
|
March 31, 2018
|
|
||||||||
|
|
Shares / Units Outstanding
|
|
Common Stock Equivalent
|
|
Equivalent Value (1)
|
|
||||
Common Stock
|
|
154,362
|
|
|
154,362
|
|
|
$
|
19,020,486
|
|
|
Common Operating Partnership Units
|
|
17,827
|
|
|
17,827
|
|
|
2,196,643
|
|
(2)
|
|
5.25% Series B Cumulative Redeemable Preferred Stock (callable on and after March 27, 2018)
|
|
80
|
|
|
—
|
|
|
200,000
|
|
|
|
Total Equity
|
|
|
|
172,189
|
|
|
$
|
21,417,129
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated Debt
|
|
|
|
|
|
|
$
|
10,339,313
|
|
|
|
Add:
|
|
|
|
|
|
|
|
||||
BXP’s share of unconsolidated joint venture debt (3)
|
|
|
|
|
|
622,207
|
|
|
|||
Subtract:
|
|
|
|
|
|
|
|
||||
Partners’ share of Consolidated Debt (4)
|
|
|
|
|
|
(1,208,154
|
)
|
|
|||
BXP’s Share of Debt
|
|
|
|
|
|
$
|
9,753,366
|
|
|
||
|
|
|
|
|
|
|
|
||||
Consolidated Market Capitalization
|
|
|
|
|
|
$
|
31,756,442
|
|
|
||
BXP’s Share of Market Capitalization
|
|
|
|
|
|
$
|
31,170,495
|
|
|
||
Consolidated Debt/Consolidated Market Capitalization
|
|
|
|
|
|
32.56
|
%
|
|
|||
BXP’s Share of Debt/BXP’s Share of Market Capitalization
|
|
|
|
31.29
|
%
|
|
(1)
|
Except for the Series B Cumulative Redeemable Preferred Stock, which is valued at the liquidation preference of $2,500.00 per share, values are based on the closing price per share of BXP’s Common Stock on March 29, 2018 of
$123.22
.
|
(2)
|
Includes long-term incentive plan units (including 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units), but excludes MYLTIP Units granted between 2016 and 2018.
|
(3)
|
See page
64
for additional information.
|
(4)
|
See page
63
for additional information.
|
(i)
|
the number of outstanding shares of common stock of BXP,
|
(ii)
|
the number of outstanding OP Units in BPLP (excluding OP Units held by BXP),
|
(iii)
|
the number of OP Units issuable upon conversion of all outstanding LTIP Units, assuming all conditions have been met for the conversion of the LTIP Units, and
|
(iv)
|
the number of OP Units issuable upon conversion of 2012 OPP Units, 2013 MYLTIP Units, 2014 MYLTIP Units and 2015 MYLTIP Units that were issued in the form of LTIP Units; plus
|
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(dollars in thousands)
|
||||||
Debt Summary:
|
|
|
|
||||
Balance
|
|
|
|
||||
Fixed rate mortgage notes payable, net
|
$
|
2,974,930
|
|
|
$
|
2,046,959
|
|
Unsecured senior notes, net of discount
|
7,249,383
|
|
|
7,248,152
|
|
||
Unsecured line of credit
|
115,000
|
|
|
105,000
|
|
||
Unsecured term loan
|
—
|
|
|
—
|
|
||
Mezzanine notes payable
|
—
|
|
|
306,734
|
|
||
Outside members’ notes payable
|
—
|
|
|
180,000
|
|
||
Consolidated Debt
|
10,339,313
|
|
|
9,886,845
|
|
||
Add:
|
|
|
|
||||
BXP’s share of unconsolidated joint venture debt, net (1)
|
622,207
|
|
|
317,719
|
|
||
Subtract:
|
|
|
|
||||
Partners’ share of consolidated mortgage notes payable, net (2)
|
(1,208,154
|
)
|
|
(835,752
|
)
|
||
Partners’ share of consolidated mezzanine notes payable
|
—
|
|
|
(122,694
|
)
|
||
Outside members’ notes payable
|
—
|
|
|
(180,000
|
)
|
||
BXP’s Share of Debt
|
$
|
9,753,366
|
|
|
$
|
9,066,118
|
|
|
|
|
|
||||
|
March 31,
|
||||||
|
2018
|
|
2017
|
||||
Consolidated Debt Financing Statistics:
|
|
|
|
||||
Percent of total debt:
|
|
|
|
||||
Fixed rate
|
98.89
|
%
|
|
98.92
|
%
|
||
Variable rate
|
1.11
|
%
|
|
1.08
|
%
|
||
Total
|
100.00
|
%
|
|
100.00
|
%
|
||
GAAP Weighted-average interest rate at end of period:
|
|
|
|
||||
Fixed rate
|
4.09
|
%
|
|
4.06
|
%
|
||
Variable rate
|
2.73
|
%
|
|
2.45
|
%
|
||
Total
|
4.08
|
%
|
|
4.04
|
%
|
||
Coupon/Stated Weighted-average interest rate at end of period:
|
|
|
|
||||
Fixed rate
|
3.98
|
%
|
|
4.50
|
%
|
||
Variable rate
|
2.62
|
%
|
|
1.93
|
%
|
||
Total
|
3.97
|
%
|
|
4.47
|
%
|
||
Weighted-average maturity at end of period (in years):
|
|
|
|
||||
Fixed rate
|
6.1
|
|
|
4.7
|
|
||
Variable rate
|
4.1
|
|
|
1.3
|
|
||
Total
|
6.1
|
|
|
4.7
|
|
(1)
|
See page
64
for additional information.
|
(2)
|
See page
63
for additional information.
|
|
Coupon/Stated Rate
|
|
Effective Rate (1)
|
|
Principal Amount
|
|
Maturity Date (2)
|
||||
10 Year Unsecured Senior Notes
|
5.875
|
%
|
|
5.967
|
%
|
|
$
|
700,000
|
|
|
October 15, 2019
|
10 Year Unsecured Senior Notes
|
5.625
|
%
|
|
5.708
|
%
|
|
700,000
|
|
|
November 15, 2020
|
|
10 Year Unsecured Senior Notes
|
4.125
|
%
|
|
4.289
|
%
|
|
850,000
|
|
|
May 15, 2021
|
|
11 Year Unsecured Senior Notes
|
3.850
|
%
|
|
3.954
|
%
|
|
1,000,000
|
|
|
February 1, 2023
|
|
10.5 Year Unsecured Senior Notes
|
3.125
|
%
|
|
3.279
|
%
|
|
500,000
|
|
|
September 1, 2023
|
|
10.5 Year Unsecured Senior Notes
|
3.800
|
%
|
|
3.916
|
%
|
|
700,000
|
|
|
February 1, 2024
|
|
7 Year Unsecured Senior Notes
|
3.200
|
%
|
|
3.350
|
%
|
|
850,000
|
|
|
January 15, 2025
|
|
10 Year Unsecured Senior Notes
|
3.650
|
%
|
|
3.766
|
%
|
|
1,000,000
|
|
|
February 1, 2026
|
|
10 Year Unsecured Senior Notes
|
2.750
|
%
|
|
3.495
|
%
|
|
1,000,000
|
|
|
October 1, 2026
|
|
Total principal
|
|
|
|
|
7,300,000
|
|
|
|
|||
Net unamortized discount
|
|
|
|
|
(17,232
|
)
|
|
|
|||
Deferred financing costs, net
|
|
|
|
|
(33,385
|
)
|
|
|
|||
Total
|
|
|
|
|
$
|
7,249,383
|
|
|
|
(1)
|
Yield on issuance date including the effects of discounts on the notes, settlements of interest rate contracts and the amortization of financing costs.
|
(2)
|
No principal amounts are due prior to maturity
.
|
Properties
|
|
Stated Interest Rate
|
|
GAAP Interest Rate (1)
|
|
Stated Principal Amount
|
|
Deferred Financing Costs, Net
|
|
Carrying Amount
|
|
Carrying Amount (partners
’
share)
|
|
|
|
Maturity Date
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||||
Wholly-owned
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
New Dominion Tech Park, Bldg. One
|
|
7.69
|
%
|
|
7.84
|
%
|
|
$
|
31,422
|
|
|
$
|
(231
|
)
|
|
$
|
31,191
|
|
|
N/A
|
|
|
|
|
January 15, 2021
|
|
University Place
|
|
6.94
|
%
|
|
6.99
|
%
|
|
7,003
|
|
|
(42
|
)
|
|
6,961
|
|
|
N/A
|
|
|
|
|
August 1, 2021
|
||||
|
|
|
|
|
|
38,425
|
|
|
(273
|
)
|
|
38,152
|
|
|
N/A
|
|
|
|
|
|
||||||
Consolidated Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
767 Fifth Avenue (the General Motors Building)
|
|
3.43
|
%
|
|
3.64
|
%
|
|
2,300,000
|
|
|
(32,087
|
)
|
|
2,267,913
|
|
|
$
|
907,165
|
|
|
(2)(3)(4)
|
|
June 9, 2027
|
|||
601 Lexington Avenue
|
|
4.75
|
%
|
|
4.79
|
%
|
|
670,203
|
|
|
(1,338
|
)
|
|
668,865
|
|
|
300,989
|
|
|
(5)
|
|
April 10, 2022
|
||||
|
|
|
|
|
|
2,970,203
|
|
|
(33,425
|
)
|
|
2,936,778
|
|
|
1,208,154
|
|
|
|
|
|
||||||
Total
|
|
|
|
|
|
$
|
3,008,628
|
|
|
$
|
(33,698
|
)
|
|
$
|
2,974,930
|
|
|
$
|
1,208,154
|
|
|
|
|
|
(1)
|
GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges and the effects of hedging transactions.
|
(2)
|
The mortgage loan requires interest only payments with a balloon payment due at maturity.
|
(3)
|
This property is owned by a consolidated entity in which we have a 60% interest.
|
(4)
|
In connection with the refinancing of the loan, we guaranteed the consolidated entity’s obligation to fund various reserves for tenant improvement costs and allowances, leasing commissions and free rent obligations in lieu of cash deposits. As of
March 31, 2018
, the maximum funding obligation under the guarantee was approximately
$171.7 million
. We earn a fee from the joint venture for providing the guarantee and have an agreement with our partners to reimburse the joint venture for their share of any payments made under the guarantee (See Note
6
to the Consolidated Financial Statements).
|
(5)
|
This property is owned by a consolidated entity in which we have a 55% interest.
|
Properties
|
|
Venture Ownership %
|
|
Stated Interest Rate
|
|
GAAP Interest Rate (1)
|
|
Stated Principal Amount
|
|
Deferred Financing Costs, Net
|
|
Carrying Amount
|
|
Carrying Amount (Our Share)
|
|
|
|
Maturity Date
|
|||||||||||
|
|
(dollars in thousands)
|
|||||||||||||||||||||||||||
540 Madison Avenue
|
|
60
|
%
|
|
3.10
|
%
|
|
3.27
|
%
|
|
$
|
120,000
|
|
|
$
|
(35
|
)
|
|
$
|
119,965
|
|
|
$
|
71,979
|
|
|
(2)(3)
|
|
June 5, 2018
|
Market Square North
|
|
50
|
%
|
|
4.85
|
%
|
|
4.91
|
%
|
|
120,530
|
|
|
(210
|
)
|
|
120,320
|
|
|
60,160
|
|
|
|
|
October 1, 2020
|
||||
Annapolis Junction Building One
|
|
50
|
%
|
|
7.35
|
%
|
|
7.52
|
%
|
|
39,549
|
|
|
—
|
|
|
39,549
|
|
|
19,775
|
|
|
(4)
|
|
March 31, 2018
|
||||
Annapolis Junction Building Six
|
|
50
|
%
|
|
3.95
|
%
|
|
4.13
|
%
|
|
13,481
|
|
|
(23
|
)
|
|
13,458
|
|
|
6,729
|
|
|
(5)
|
|
November 17, 2018
|
||||
Annapolis Junction Building Seven and Eight
|
|
50
|
%
|
|
3.95
|
%
|
|
4.23
|
%
|
|
35,934
|
|
|
(171
|
)
|
|
35,763
|
|
|
17,881
|
|
|
(6)
|
|
December 7, 2019
|
||||
1265 Main Street
|
|
50
|
%
|
|
3.77
|
%
|
|
3.84
|
%
|
|
39,534
|
|
|
(382
|
)
|
|
39,152
|
|
|
19,576
|
|
|
|
|
January 1, 2032
|
||||
Colorado Center
|
|
50
|
%
|
|
3.56
|
%
|
|
3.58
|
%
|
|
550,000
|
|
|
(963
|
)
|
|
549,037
|
|
|
274,519
|
|
|
(2)
|
|
August 9, 2027
|
||||
Dock 72
|
|
50
|
%
|
|
3.94
|
%
|
|
5.08
|
%
|
|
60,869
|
|
|
(9,438
|
)
|
|
51,431
|
|
|
25,716
|
|
|
(2)(7)
|
|
December 18, 2020
|
||||
The Hub on Causeway - Podium
|
|
50
|
%
|
|
3.97
|
%
|
|
4.44
|
%
|
|
15,292
|
|
|
(3,304
|
)
|
|
11,988
|
|
|
5,994
|
|
|
(2)(8)
|
|
September 6, 2021
|
||||
500 North Capitol Street
|
|
30
|
%
|
|
4.15
|
%
|
|
4.20
|
%
|
|
105,000
|
|
|
(306
|
)
|
|
104,694
|
|
|
31,408
|
|
|
(2)
|
|
June 6, 2023
|
||||
901 New York Avenue
|
|
25
|
%
|
|
3.61
|
%
|
|
3.69
|
%
|
|
225,000
|
|
|
(1,206
|
)
|
|
223,794
|
|
|
55,949
|
|
|
|
|
January 5, 2025
|
||||
Metropolitan Square
|
|
20
|
%
|
|
5.75
|
%
|
|
5.81
|
%
|
|
162,817
|
|
|
(206
|
)
|
|
162,611
|
|
|
32,521
|
|
|
|
|
May 5, 2020
|
||||
Total
|
|
|
|
|
|
|
|
$
|
1,488,006
|
|
|
$
|
(16,244
|
)
|
|
$
|
1,471,762
|
|
|
$
|
622,207
|
|
|
|
|
|
(1)
|
GAAP interest rate differs from the stated interest rate due to the inclusion of the amortization of financing charges, which includes mortgage recording fees.
|
(2)
|
The loan requires interest only payments with a balloon payment due at maturity.
|
(3)
|
Mortgage loan bears interest at a variable rate equal to LIBOR plus 1.50% per annum (See Note
12
to the Consolidated Financial Statements).
|
(4)
|
On April 11, 2016, a notice of event of default was received from the lender because the loan to value ratio is not in compliance with the applicable covenant in the loan agreement. On October 17, 2016, the lender notified the joint venture that it has elected to charge the default rate on the loan. The default rate is defined as LIBOR plus 5.75% per annum. Subsequently, the cash flows generated from the property have become insufficient to fund debt service payments and capital improvements necessary to lease and operate the property and the joint venture is not prepared to fund additional cash shortfalls at this time. Consequently, the joint venture is not current on making debt service payments and remains in default.
|
(5)
|
The loan bears interest at a variable rate equal to LIBOR plus 2.25% per annum.
|
(6)
|
The loan bears interest at a variable rate equal to LIBOR plus 2.35% per annum and matures on December 7, 2019, with three, one-year extension options, subject to certain conditions.
|
(7)
|
The construction financing bears interest at a variable rate equal to LIBOR plus 2.25% per annum and matures on December 18, 2020, with two, one-year extension option, subject to certain conditions.
|
(8)
|
The construction financing bears interest at a variable rate equal to LIBOR plus 2.25% per annum and matures on September 6, 2021, with two, one-year extension options, subject to certain conditions. In connection with the construction financing, we obtained the right to complete the construction of the garage underneath the project being developed by an affiliate of our joint venture partner and obtain funding from the garage construction lender. We agreed to guarantee completion of the garage to the construction lender and an affiliate of our partner agreed to reimburse us for our partner’s share of any payments under the guarantee.
|
|
Three months ended March 31,
|
||||||
2018
|
|
2017
|
|||||
|
(in thousands)
|
||||||
Net income attributable to Boston Properties, Inc. common shareholders
|
$
|
176,021
|
|
|
$
|
97,083
|
|
Add:
|
|
|
|
||||
Preferred dividends
|
2,625
|
|
|
2,625
|
|
||
Noncontrolling interest—common units of Boston Properties Limited Partnership
|
20,432
|
|
|
11,432
|
|
||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Less:
|
|
|
|
||||
Gains on sales of real estate
|
96,397
|
|
|
133
|
|
||
Income before gains on sales of real estate
|
119,915
|
|
|
115,431
|
|
||
Add:
|
|
|
|
||||
Depreciation and amortization
|
165,797
|
|
|
159,205
|
|
||
Noncontrolling interests in property partnerships’ share of depreciation and amortization
|
(18,221
|
)
|
|
(21,415
|
)
|
||
BXP’s share of depreciation and amortization from unconsolidated joint ventures
|
9,444
|
|
|
9,041
|
|
||
Corporate-related depreciation and amortization
|
(405
|
)
|
|
(525
|
)
|
||
Less:
|
|
|
|
||||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Preferred dividends
|
2,625
|
|
|
2,625
|
|
||
Funds from Operations (FFO) attributable to Boston Properties Limited Partnership common unitholders (including Boston Properties, Inc.) (
“
Basic FFO
”
)
|
256,671
|
|
|
254,688
|
|
||
Less:
|
|
|
|
||||
Noncontrolling interest—common units of Boston Properties Limited Partnership’s share of funds from operations
|
26,108
|
|
|
26,305
|
|
||
FFO attributable to Boston Properties, Inc. common shareholders
|
$
|
230,563
|
|
|
$
|
228,383
|
|
Boston Properties, Inc.’s percentage share of Funds from Operations—basic
|
89.83
|
%
|
|
89.67
|
%
|
||
Weighted-average shares outstanding—basic
|
154,385
|
|
|
153,860
|
|
|
Three months ended March 31, 2018
|
|
Three months ended March 31, 2017
|
||||||||||
Income
(Numerator)
|
|
Shares
(Denominator)
|
|
Income
(Numerator)
|
|
Shares
(Denominator)
|
|||||||
|
(in thousands)
|
||||||||||||
Basic FFO
|
$
|
256,671
|
|
|
171,867
|
|
|
$
|
254,688
|
|
|
171,581
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
Stock Based Compensation
|
—
|
|
|
320
|
|
|
—
|
|
|
354
|
|
||
Diluted FFO
|
256,671
|
|
|
172,187
|
|
|
254,688
|
|
|
171,935
|
|
||
Less:
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest—common units of Boston Properties Limited Partnership’s share of diluted FFO
|
26,060
|
|
|
17,482
|
|
|
26,251
|
|
|
17,721
|
|
||
Boston Properties, Inc.’s share of Diluted FFO (1)
|
$
|
230,611
|
|
|
154,705
|
|
|
$
|
228,437
|
|
|
154,214
|
|
(1)
|
BXP’s share of diluted FFO was
89.85%
and 89.69% for the three months ended
March 31, 2018
and
2017
, respectively.
|
|
Three months ended March 31,
|
||||||
2018
|
|
2017
|
|||||
|
(in thousands)
|
||||||
Net income attributable to Boston Properties Limited Partnership common unitholders
|
$
|
200,907
|
|
|
$
|
110,662
|
|
Add:
|
|
|
|
||||
Preferred distributions
|
2,625
|
|
|
2,625
|
|
||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Less:
|
|
|
|
||||
Gains on sales of real estate
|
98,907
|
|
|
133
|
|
||
Income before gains on sales of real estate
|
121,859
|
|
|
117,578
|
|
||
Add:
|
|
|
|
||||
Depreciation and amortization
|
163,853
|
|
|
157,058
|
|
||
Noncontrolling interests in property partnerships’ share of depreciation and amortization
|
(18,221
|
)
|
|
(21,415
|
)
|
||
BPLP
’
s share of depreciation and amortization from unconsolidated joint ventures
|
9,444
|
|
|
9,041
|
|
||
Corporate-related depreciation and amortization
|
(405
|
)
|
|
(525
|
)
|
||
Less:
|
|
|
|
||||
Noncontrolling interests in property partnerships
|
17,234
|
|
|
4,424
|
|
||
Preferred distributions
|
2,625
|
|
|
2,625
|
|
||
Funds from Operations (FFO) attributable to Boston Properties Limited Partnership common unitholders (“Basic FFO”) (1)
|
$
|
256,671
|
|
|
$
|
254,688
|
|
Weighted-average units outstanding—basic
|
171,867
|
|
|
171,581
|
|
(1)
|
Our calculation includes OP Units and vested LTIP Units (including vested 2012 OPP Units, vested 2013 MYLTIP Units, vested 2014 MYLTIP Units and vested 2015 MYLTIP Units).
|
|
Three months ended March 31, 2018
|
|
Three months ended March 31, 2017
|
||||||||||
Income
(Numerator)
|
|
Units
(Denominator)
|
|
Income
(Numerator)
|
|
Units
(Denominator)
|
|||||||
|
(in thousands)
|
||||||||||||
Basic FFO
|
$
|
256,671
|
|
|
171,867
|
|
|
$
|
254,688
|
|
|
171,581
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
||||||
Stock Based Compensation
|
—
|
|
|
320
|
|
|
—
|
|
|
354
|
|
||
Diluted FFO
|
$
|
256,671
|
|
|
172,187
|
|
|
$
|
254,688
|
|
|
171,935
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023+
|
|
Total
|
|
Estimated
Fair Value
|
||||||||||||||||
|
(dollars in thousands)
Mortgage debt, net
|
||||||||||||||||||||||||||||||
Fixed Rate
|
$
|
10,357
|
|
|
$
|
15,745
|
|
|
$
|
16,841
|
|
|
$
|
36,346
|
|
|
$
|
611,132
|
|
|
$
|
2,284,509
|
|
|
$
|
2,974,930
|
|
|
$
|
2,957,054
|
|
Average Interest Rate
|
5.38
|
%
|
|
5.53
|
%
|
|
5.55
|
%
|
|
6.61
|
%
|
|
4.79
|
%
|
|
3.64
|
%
|
|
3.95
|
%
|
|
|
|||||||||
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Unsecured debt, net
|
||||||||||||||||||||||||||||||
Fixed Rate
|
$
|
(6,623
|
)
|
|
$
|
691,234
|
|
|
$
|
691,727
|
|
|
$
|
843,045
|
|
|
$
|
(6,474
|
)
|
|
$
|
5,036,474
|
|
|
$
|
7,249,383
|
|
|
$
|
7,262,443
|
|
Average Interest Rate
|
—
|
|
|
5.97
|
%
|
|
5.71
|
%
|
|
4.29
|
%
|
|
—
|
|
|
3.65
|
%
|
|
4.15
|
%
|
|
|
|||||||||
Variable Rate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
115,000
|
|
|
—
|
|
|
$
|
115,000
|
|
|
$
|
115,000
|
|
|||||
|
$
|
3,734
|
|
|
$
|
706,979
|
|
|
$
|
708,568
|
|
|
$
|
879,391
|
|
|
$
|
719,658
|
|
|
$
|
7,320,983
|
|
|
$
|
10,339,313
|
|
|
$
|
10,334,497
|
|
(a)
|
During the three months ended March 31, 2018, Boston Properties, Inc. issued an aggregate of 24,265 shares of common stock in exchange for 24,265 common units of limited partnership held by certain limited partners of Boston Properties Limited Partnership. Of these shares, 1,500 shares were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. We relied on the exemption under Section 4(a)(2) based upon factual representations received from the limited partner who received the common shares.
|
(b)
|
Not applicable.
|
(c)
|
Issuer Purchases of Equity Securities.
|
Period
|
(a)
Total Number of Shares of Common Stock Purchased
|
|
(b)
Average Price Paid per Common Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
(d)
Maximum Number (or Approximate Dollar Value) of Shares that May Yet be Purchased
|
||
January 1, 2018 - January 31, 2018
|
8,427
|
|
(1)
|
$122.33
|
|
N/A
|
N/A
|
February 1, 2018 - February 28, 2018
|
366
|
|
(1)
|
$119.34
|
|
N/A
|
N/A
|
March 1, 2018 - March 31, 2018
|
—
|
|
|
—
|
|
N/A
|
N/A
|
Total
|
8,793
|
|
|
$122.21
|
|
N/A
|
N/A
|
(1)
|
Represents shares of Common Stock surrendered by employees to the Company to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted Common Stock.
|
(a)
|
Each time Boston Properties, Inc. issues shares of stock (other than in exchange for common units when such common units are presented for redemption), it contributes the proceeds of such issuance to Boston Properties Limited Partnership in return for an equivalent number of partnership units with rights and preferences analogous to the shares issued. During the three months ended March 31, 2018, in connection with issuances of common stock by Boston Properties, Inc. pursuant to issuances to employees of restricted common stock under the Boston Properties, Inc. 2012 Stock Option and Incentive Plan and pursuant to issuances under the Boston Properties, Inc. 1999 Non-Qualified Employee Stock Purchase Plan, we issued an aggregate of approximately 21,544 common units to Boston Properties, Inc. in exchange for approximately $363,429, the aggregate proceeds of such common stock issuances to Boston Properties, Inc. Such units were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.
|
(b)
|
Not Applicable.
|
(c)
|
Issuer Purchases of Equity Securities.
|
Period
|
(a)
Total Number of Units
Purchased
|
|
(b)
Average Price Paid per Unit
|
(c)
Total Number of Units Purchased as Part of Publicly Announced Plans or Programs
|
(d)
Maximum Number (or Approximate Dollar Value) of Units that May Yet be Purchased
|
|||
January 1, 2018 - January 31, 2018
|
8,768
|
|
(1)
|
|
$117.58
|
|
N/A
|
N/A
|
February 1, 2018 - February 28, 2018
|
338,213
|
|
(2)
|
|
$0.38
|
|
N/A
|
N/A
|
March 1, 2018 - March 31, 2018
|
1,755
|
|
(3)
|
|
$0.25
|
|
N/A
|
N/A
|
Total
|
348,736
|
|
|
|
$3.32
|
|
N/A
|
N/A
|
(1)
|
Includes 8,427 common units previously held by Boston Properties, Inc. that were redeemed in connection with the January 15, 2018 surrender of shares of restricted common stock of Boston Properties, Inc. by employees to Boston Properties, Inc. to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted common stock and 341 LTIP units that were repurchased in connection with the termination of an employee’s employment with Boston Properties, Inc. Under the terms of the applicable LTIP unit vesting agreements, such units were repurchased by Boston Properties Limited Partnership at a price of $0.25 per unit, which was the amount originally paid by such employee for such units.
|
(2)
|
Includes 337,847 2015 MYLTIP units. The measurement period for such 2015 MYLTIP units ended on February 4, 2018 and Boston Properties, Inc.’s total return to stockholders was sufficient for employees to earn and therefore become eligible to vest in a portion of the 2015 MYLTIP units. Under the terms of the applicable 2015 MYLTIP award agreements, the 337,847 unearned 2015 MYLTIP units were repurchased at a price of $0.25 per 2015 MYLTIP unit, which was the amount originally paid by each employee for the units. Also includes 366 common units previously held by Boston Properties, Inc. that were redeemed in connection with the surrender of shares of restricted common stock of Boston Properties, Inc. by an employee to Boston Properties, Inc. to satisfy such employee’s tax withholding obligation in connection with the vesting of restricted common stock.
|
(3)
|
Represents LTIP units that were repurchased in connection with the termination of certain employees’ employment with Boston Properties, Inc. Under the terms of the applicable LTIP unit vesting agreements, such units were repurchased by Boston Properties Limited Partnership at a price of $0.25 per unit, which was the amount originally paid by such employees for such units.
|
(a)
|
None.
|
(b)
|
None.
|
(a)
|
Exhibits
|
|
|
|
|
10.1
|
|
—
|
|
|
|
|
|
10.2
|
|
—
|
|
|
|
|
|
12.1
|
|
—
|
|
|
|
|
|
12.2
|
|
—
|
|
|
|
|
|
31.1
|
|
—
|
|
|
|
|
|
31.2
|
|
—
|
|
|
|
|
|
31.3
|
|
—
|
|
|
|
|
|
31.4
|
|
—
|
|
|
|
|
|
32.1
|
|
—
|
|
|
|
|
|
32.2
|
|
—
|
|
|
|
|
|
32.3
|
|
—
|
|
|
|
|
|
32.4
|
|
—
|
|
|
|
|
|
101
|
|
—
|
The following materials from Boston Properties, Inc.’s and Boston Properties Limited Partnership’s Quarterly Reports on Form 10-Q for the quarter ended March 31, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Stockholders’ Equity, (v) the Consolidated Statements of Partners’ Capital (vi) the Consolidated Statements of Cash Flows, and (vii) related notes to these financial statements.
|
|
BOSTON PROPERTIES, INC.
|
|
|
|
|
May 8, 2018
|
|
/s/ M
ICHAEL
R. W
ALSH
|
|
|
Michael R. Walsh
|
|
|
Chief Accounting Officer
(duly authorized officer and principal accounting officer)
|
|
BOSTON PROPERTIES LIMITED PARTNERSHIP
|
|
|
By: Boston Properties, Inc., its General Partner
|
|
|
|
|
May 8, 2018
|
|
/s/ M
ICHAEL
R. W
ALSH
|
|
|
Michael R. Walsh
|
|
|
Chief Accounting Officer
(duly authorized officer and principal accounting officer)
|
BOSTON PROPERTIES, INC.
|
||
|
|
|
By:
|
/s/ Eric G. Kevorkian
|
|
|
Name:
|
Eric G. Kevorkian
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
/s/ Owen D. Thomas
|
|
|
Owen D. Thomas
|
|
|
|
|
•
|
wrongful discharge;
|
•
|
breach of any employment, compensation or related contract with any of the Releasees;
|
•
|
of retaliation or discrimination under federal, state or local law (including, without limitation, Claims of age discrimination or retaliation under the Age Discrimination in Employment Act, Claims of disability discrimination or retaliation under the Americans with Disabilities Act, Claims of discrimination or retaliation under Title VII of the Civil Rights Act of 1964 and Claims of discrimination or retaliation under the fair employment practices laws of the state or states in which I have been employed by the Company or its affiliates, each as amended from time to time);
|
•
|
under any other federal or state statute (including, but not limited to, the Employee Retirement Income Security Act of 1974, as amended);
|
•
|
of defamation or other torts;
|
•
|
of violation of public policy;
|
•
|
for wages, bonuses, incentive compensation, stock, stock options, vacation pay or any other compensation or benefits, whether based on a statute or otherwise; and
|
•
|
for damages or other remedies of any sort, including, without limitation, compensatory damages, punitive damages, injunctive relief and attorney’s fees;
|
|
|
Owen D. Thomas
|
|
|
|
Date
|
|
|
|
Three Months Ended
March 31, 2018
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from continuing operations before income from unconsolidated joint ventures, gains on consolidation of joint ventures and gain on sale of investment in unconsolidated joint venture
|
|
$
|
119,454
|
|
|
$
|
543,586
|
|
|
$
|
421,927
|
|
|
$
|
401,253
|
|
|
$
|
345,249
|
|
|
$
|
242,583
|
|
Gains on sales of real estate
|
|
96,397
|
|
|
7,663
|
|
|
80,606
|
|
|
375,895
|
|
|
168,039
|
|
|
—
|
|
||||||
Amortization of interest capitalized
|
|
2,886
|
|
|
10,976
|
|
|
10,685
|
|
|
10,203
|
|
|
8,211
|
|
|
5,522
|
|
||||||
Distributions from unconsolidated joint ventures
|
|
847
|
|
|
26,858
|
|
|
24,955
|
|
|
8,469
|
|
|
7,372
|
|
|
17,600
|
|
||||||
Fixed charges (see below)
|
|
108,784
|
|
|
440,269
|
|
|
456,710
|
|
|
471,441
|
|
|
515,891
|
|
|
528,116
|
|
||||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest capitalized
|
|
(17,378
|
)
|
|
(61,070
|
)
|
|
(39,237
|
)
|
|
(34,213
|
)
|
|
(52,476
|
)
|
|
(68,152
|
)
|
||||||
Preferred distributions of consolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(1,023
|
)
|
|
(6,046
|
)
|
||||||
Noncontrolling interests in income of subsidiaries that have not incurred fixed charges
|
|
(10,446
|
)
|
|
(39,429
|
)
|
|
(37,171
|
)
|
|
(40,248
|
)
|
|
(28,958
|
)
|
|
(5,818
|
)
|
||||||
Total earnings
|
|
$
|
300,544
|
|
|
$
|
928,853
|
|
|
$
|
918,475
|
|
|
$
|
1,192,794
|
|
|
$
|
962,305
|
|
|
$
|
713,805
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expensed
|
|
$
|
90,220
|
|
|
$
|
374,481
|
|
|
$
|
412,849
|
|
|
$
|
432,196
|
|
|
$
|
455,743
|
|
|
$
|
447,240
|
|
Interest capitalized
|
|
17,378
|
|
|
61,070
|
|
|
39,237
|
|
|
34,213
|
|
|
52,476
|
|
|
68,152
|
|
||||||
Portion of rental expense representative of the interest factor (one-third of rental expense)
|
|
1,186
|
|
|
4,718
|
|
|
4,624
|
|
|
5,026
|
|
|
6,649
|
|
|
6,678
|
|
||||||
Preferred distributions of consolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
1,023
|
|
|
6,046
|
|
||||||
Total fixed charges
|
|
$
|
108,784
|
|
|
$
|
440,269
|
|
|
$
|
456,710
|
|
|
$
|
471,441
|
|
|
$
|
515,891
|
|
|
$
|
528,116
|
|
Preferred dividends
|
|
2,625
|
|
|
10,500
|
|
|
10,500
|
|
|
10,500
|
|
|
10,500
|
|
|
8,057
|
|
||||||
Total combined fixed charges and preferred dividends
|
|
$
|
111,409
|
|
|
$
|
450,769
|
|
|
$
|
467,210
|
|
|
$
|
481,941
|
|
|
$
|
526,391
|
|
|
$
|
536,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to fixed charges
|
|
2.76
|
|
|
2.11
|
|
|
2.01
|
|
|
2.53
|
|
|
1.87
|
|
|
1.35
|
|
||||||
Ratio of earnings to combined fixed charges and preferred dividends
|
|
2.70
|
|
|
2.06
|
|
|
1.97
|
|
|
2.47
|
|
|
1.83
|
|
|
1.33
|
|
|
|
Three Months Ended
March 31, 2018
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from continuing operations before income from unconsolidated joint ventures, gains on consolidation of joint ventures and gain on sale of investment in unconsolidated joint venture
|
|
$
|
121,398
|
|
|
$
|
551,726
|
|
|
$
|
433,554
|
|
|
$
|
409,246
|
|
|
$
|
353,758
|
|
|
$
|
254,536
|
|
Gains on sales of real estate
|
|
98,907
|
|
|
8,240
|
|
|
82,775
|
|
|
377,093
|
|
|
174,686
|
|
|
—
|
|
||||||
Amortization of interest capitalized
|
|
2,886
|
|
|
10,976
|
|
|
10,685
|
|
|
10,203
|
|
|
8,211
|
|
|
5,522
|
|
||||||
Distributions from unconsolidated joint ventures
|
|
847
|
|
|
26,858
|
|
|
24,955
|
|
|
8,469
|
|
|
7,372
|
|
|
17,600
|
|
||||||
Fixed charges (see below)
|
|
108,784
|
|
|
440,269
|
|
|
456,710
|
|
|
471,435
|
|
|
514,868
|
|
|
522,070
|
|
||||||
Subtract:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest capitalized
|
|
(17,378
|
)
|
|
(61,070
|
)
|
|
(39,237
|
)
|
|
(34,213
|
)
|
|
(52,476
|
)
|
|
(68,152
|
)
|
||||||
Noncontrolling interests in income of subsidiaries that have not incurred fixed charges
|
|
(10,446
|
)
|
|
(39,429
|
)
|
|
(37,171
|
)
|
|
(40,248
|
)
|
|
(28,958
|
)
|
|
(5,818
|
)
|
||||||
Total earnings
|
|
$
|
304,998
|
|
|
$
|
937,570
|
|
|
$
|
932,271
|
|
|
$
|
1,201,985
|
|
|
$
|
977,461
|
|
|
$
|
725,758
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expensed
|
|
$
|
90,220
|
|
|
$
|
374,481
|
|
|
$
|
412,849
|
|
|
$
|
432,196
|
|
|
$
|
455,743
|
|
|
$
|
447,240
|
|
Interest capitalized
|
|
17,378
|
|
|
61,070
|
|
|
39,237
|
|
|
34,213
|
|
|
52,476
|
|
|
68,152
|
|
||||||
Portion of rental expense representative of the interest factor (one-third of rental expense)
|
|
1,186
|
|
|
4,718
|
|
|
4,624
|
|
|
5,026
|
|
|
6,649
|
|
|
6,678
|
|
||||||
Total fixed charges
|
|
$
|
108,784
|
|
|
$
|
440,269
|
|
|
$
|
456,710
|
|
|
$
|
471,435
|
|
|
$
|
514,868
|
|
|
$
|
522,070
|
|
Preferred distributions
|
|
2,625
|
|
|
10,500
|
|
|
10,500
|
|
|
10,506
|
|
|
11,523
|
|
|
14,103
|
|
||||||
Total combined fixed charges and preferred distributions
|
|
$
|
111,409
|
|
|
$
|
450,769
|
|
|
$
|
467,210
|
|
|
$
|
481,941
|
|
|
$
|
526,391
|
|
|
$
|
536,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to fixed charges
|
|
2.80
|
|
|
2.13
|
|
|
2.04
|
|
|
2.55
|
|
|
1.90
|
|
|
1.39
|
|
||||||
Ratio of earnings to combined fixed charges and preferred distributions
|
|
2.74
|
|
|
2.08
|
|
|
2.00
|
|
|
2.49
|
|
|
1.86
|
|
|
1.35
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Boston Properties, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
|
|
|
/s/ O
WEN
D. T
HOMAS
|
|
Owen D. Thomas
|
|
Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Boston Properties, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
|
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
|
Michael E. LaBelle
|
|
Chief Financial Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Boston Properties Limited Partnership;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ O
WEN
D
.
T
HOMAS
|
Owen D. Thomas
Chief Executive Officer of Boston Properties, Inc.
General Partner of Boston Properties Limited Partnership
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Boston Properties Limited Partnership;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
Michael E. LaBelle
Chief Financial Officer of Boston Properties, Inc.
General Partner of Boston Properties Limited Partnership
|
|
|
|
|
|
/s/ O
WEN
D. T
HOMAS
|
|
Owen D. Thomas
|
|
Chief Executive Officer
|
|
|
|
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
|
Michael E. LaBelle
|
|
Chief Financial Officer
|
|
/s/ O
WEN
D
.
T
HOMAS
|
Owen D. Thomas
Chief Executive Officer of Boston Properties, Inc.
General Partner of Boston Properties Limited Partnership
|
|
/s/ M
ICHAEL
E. L
A
B
ELLE
|
Michael E. LaBelle
Chief Financial Officer of Boston Properties, Inc.
General Partner of Boston Properties Limited Partnership
|